XML 39 R30.htm IDEA: XBRL DOCUMENT v3.25.2
Derivative Liability (Tables)
6 Months Ended
Jun. 30, 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:

 

   Six
months
ended
June 30,
2025
   Year
ended
December 31, 2024
 
         
Conversion price   $0.0005 to 0.0022    $0.0364 to 0.345 
Risk free interest rate    3.72 to 4.44%   3.58 to 5.50%
Expected life of derivative liability   1 to 29 months    1 to 41 months 
Expected volatility of underlying stock    189.8 to 352.45%    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:

 

   Six months
ended
June 30,
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   25,176,187    6,370,074 
Fair value adjustment to derivative liability   (2,635,208)   (6,892,395)
Closing balance  $23,679,183   $1,138,204