XML 39 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Derivative Liability (Tables)
9 Months Ended
Sep. 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:

 

   Nine months
ended September 30,
2025
   Year ended December 31,
2024
 
         
Conversion price  $0.0005 to 0.01   $0.0364 to 0.345 
Risk free interest rate   3.72 to 4.44%   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 443.26%   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:

 

   Nine months
ended September 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 repricing of convertible debt and warrants   13,220,310    6,370,074 
Fair value adjustment to derivative liability   30,657,732    (6,892,395)
Closing balance  $45,016,246   $1,138,204