Derivative Liabilities (Tables)

9 Months Ended

Sep. 30, 2025

Derivative Liabilities

Summary of assumptions

	September 30, 2025			December 31, 2024
Expected term (years)		1.00			1.00
Expected volatility	30%-80		%	62%-84		%
Expected dividends	None			None
Risk free interest rate	3.6%-4.0		%	4.0%-5.1		%

Summary of derivative liabilities

Derivative liabilities - December 31, 2024	$	338,016
Fair value mark to market adjustment		(31,306	)
Derivative liabilities - March 31, 2025		306,710
Fair value mark to market adjustment		16,000
Derivative liabilities - June 30, 2025	$	322,710
Fair value mark to market adjustment		(7,676	)
Derivative liabilities - September 30, 2025	$	315,034