XML 92 R24.htm IDEA: XBRL DOCUMENT v3.25.0.1
WARRANTS (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Warrants    
SCHEDULE OF FAIR VALUE OF THE WARRANTS

The assumptions used to determine the fair value of the Warrants as follows:

 

SCHEDULE OF FAIR VALUE OF THE WARRANTS 

Expected life (years)   1.75 
Risk-free interest rate   3.84%
Expected volatility   132.96%
Dividend yield   0%

The assumptions used to determine the fair value of the Warrants as follows:

 

Expected life (years)   1.75 
Risk-free interest rate   3.84%
Expected volatility   132.96%
Dividend yield   0%

SCHEDULE OF WARRANT ACTIVITY

SCHEDULE OF WARRANT ACTIVITY 

   Number of Warrants   Weighted Average Exercise Price   Weighted Average Remaining Contract Term   Intrinsic Value 
Outstanding, December 31, 2022                 
Issued   5,000,000   $0.50    1.75      
Cancelled      $          
Exercised      $          
Outstanding, December 31, 2023   5,000,000   $0.50    1.25   $ 
Issued      $         
Cancelled      $         
Exercised      $         
Outstanding, September 30, 2024   5,000,000   $0.50    1.00   $ 

  

Number of

Warrants

  

Weighted

Average

Exercise

Price

  

Weighted Average

Remaining Contract Term

  

Intrinsic

Value

 
Outstanding, December 31, 2022               -  
Issued   5,000,000   $0.50    1.75    -  
Cancelled      $        -  
Exercised      $        -  
Outstanding, December 31, 2023   5,000,000   $0.50    1.25   $