XML 39 R30.htm IDEA: XBRL DOCUMENT v3.26.1
Derivative Liability (Tables)
3 Months Ended
Mar. 31, 2026
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,
2026
   Year ended
December 31,
2025
 
         
Conversion price  $0.004739 to 0.01   $0.0005 to 0.01 
Risk free interest rate   3.70 to 3.72%   3.54 to 4.44%
Expected life of derivative liability   3 to 6 months    3 to 29 months 
Expected volatility of underlying stock   186.99 to 189.60%   189.8 to 443.26 
Expected dividend rate   0%   0%
Schedule of Movement in Derivative Liability

The movement in derivative liability is as follows:

 

   Three months
ended
March 31,
2026
   Year ended
December 31,
2025
 
         
Opening balance  $1,581,520   $1,138,204 
Derivative financial liability arising from convertible notes and warrants   
-
    150,000 
Derivative liability arising on anti-dilutive convertible notes and warrants   
-
    13,220,310 
Fair value of derivative liability on cancelled warrants   
-
    (12,794,203)
Fair value adjustment to derivative liability   (1,018,083)   (132,791)
Closing balance  $563,437   $1,581,520