XML 39 R30.htm IDEA: XBRL DOCUMENT v3.25.1
Derivative Liability (Tables)
3 Months Ended
Mar. 31, 2025
Derivative Liability [Abstract]  
Schedule of Assumptions were used in the Black-Scholes Valuation Model

The following assumptions were used in the Black-Scholes valuation model:

 

   Three
months
ended
March 31,
2025
   Year
ended
December 31, 2024
 
         
Conversion price  $0.0022   $0.0364 to 0.345 
Risk free interest rate     3.89 to 4.33 %   3.58 to 5.50%
Expected life of derivative liability    3 to 29 months     1 to 41 months  
Expected volatility of underlying stock     189.8 to 219.4 %     24.3 to 262.09 %
Expected dividend rate   0.0%   0.0%
Schedule of Movement in Derivative Liability

The movement in derivative liability is as follows:

 

   Three months
ended
March 31,
2025
   Year ended
December 31,
2024
 
         
Opening balance  $1,138,204   $1,434,196 
Derivative financial liability arising from convertible debt and warrants   
-
    226,329 
Derivative liability arising on anti-dilutive convertible debt and warrants   3,960,025    6,370,074 
Fair value adjustment to derivative liability   (928,979)   (6,892,395)
Closing balance  $4,169,250   $1,138,204