XML 56 R33.htm IDEA: XBRL DOCUMENT v3.25.1
Derivative Liability (Tables)
12 Months Ended
Dec. 31, 2024
Derivative Liability  
Schedule of estimated fair values of the liabilities measured

 

 

December 31

 

 

 

2024

 

Expected term

 

0.29 years

 

Total Nodes

 

 

72

 

Risk-free interest rate

 

 

4.15%

Stock price at valuation date

 

$0.73

 

Adjusted stock price at valuation date

 

$7.30

 

Expected average volatility

 

 

95.41%
Summarizes the changes in the derivative liabilities

Fair Value Measurements Using Significant Observable Inputs (Level 3)

 

 

 

 

 

Balance - December 31, 2023

 

$-

 

 

 

 

 

 

Addition of new derivatives recognized as debt discounts

 

 

645,457

 

Addition of new derivatives recognized as loss on derivatives

 

 

409,776

 

Balance - December 31, 2024

 

$1,055,233