XML 39 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Derivative Liability (Tables)
9 Months Ended
Sep. 30, 2025
Derivative Liability [Abstract]  
Schedule of Derivative Liability

Derivative Liability consisted of the following:

 

   September 30,   December 31, 
   2025   2024 
         
Initial Recognition on Convertible Debt  $5,764,390    
        -
 
Add/Less: Change during the period   (1,995,698)   
 
 
Total Derivative Liability  $3,768,692    
-
 
Schedule of Estimated the Fair Value of Conversion Feature The Company estimated the fair value of conversion feature of the Debentures using Black-Scholes and the following assumptions:
Schedule of Derivative liability    
Risk Free Interest Rate   4.25%
Expected Term   1.5 years 
Expected Volatility   165.98%
Expected Dividends   None