XML 44 R33.htm IDEA: XBRL DOCUMENT v3.26.1
Derivative Liability (Tables)
12 Months Ended
Dec. 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:

 

    Year ended
December 31,
2025
    Year ended
December 31,
2024
 
             
Conversion price   $ 0.0005 to 0.01     $ 0.0364 to 0.345  
Risk free interest rate     3.54 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 %
Schedule of Movement in Derivative Liability

The movement in derivative liability is as follows:

 

   Year ended
December 31,
2025
   Year ended
December 31,
2024
 
         
Opening balance  $1,138,204   $1,434,196 
Derivative financial liability arising from convertible notes and warrants   150,000    226,329 
Derivative liability arising on anti-dilutive convertible notes and warrants   13,220,310    6,370,074 
Fair value of derivative liability on cancelled warrants   (12,794,203)   
-
 
Fair value adjustment to derivative liability   (132,791)   (6,892,395)
Closing balance  $1,581,520   $1,138,204