XML 145 R27.htm IDEA: XBRL DOCUMENT v3.25.1
WARRANT LIABILITY (Tables)
12 Months Ended
Dec. 31, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
SCHEDULE OF ESTIMATED FAIR VALUES OF WARRANT LIABILITIES MEASURED ON A RECURRING BASIS

For the year ended December 31, 2024, the estimated fair values of the warrant liabilities measured on a recurring basis are as follows:

 SCHEDULE OF ESTIMATED FAIR VALUES OF WARRANT LIABILITIES MEASURED ON A RECURRING BASIS

   Year Ended 
   December 31, 2024 
Expected term   1.092.50 years 
Expected average volatility   176271%
Expected dividend yield   0.00%
Risk-free interest rate   1.505.19%
SUMMARY OF CHANGES IN WARRANT LIABILITIES

The following table summarizes the changes in the warrant liabilities during the year ended December 31, 2024:

 

SUMMARY OF CHANGES IN WARRANT LIABILITIES

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Warrant liability as of December 31, 2022  $198,479 
Change in fair value of warrant liability   (159,363)
Warrant liability as of December 31, 2023   39,116 
Change in fair value of warrant liability   (6,652)
Warrant liability as of December 31, 2024  $32,464