XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.2
Derivative Liability (Tables)
6 Months Ended
Jun. 30, 2025
Derivative Liability  
Schedule of estimated fair values of the liabilities measured

 

 

June 30,

 

 

December 31

 

 

 

2025

 

 

2024

 

Expected term

 

0.13 - 1 year

 

 

0.29 years

 

Risk-free interest rate

 

4.02 - 4.30

 

 

4.15%

Stock price at valuation date

 

$

  0.89 - 1.95

 

 

0.73

 

Expected average volatility

 

60.5 - 146.5

 

 

95.41%

Expected dividend yield

 

 

-

 

 

 

-

 

Summarizes the changes in the derivative liabilities

Fair Value Measurements Using Significant Observable Inputs (Level 3)

 

 

 

 

 

Balance - December 31, 2024

 

$1,055,233

 

Addition of new derivatives recognized as debt discounts

 

 

1,027,000

 

Settled on issuance of common stock

 

 

(2,127,000)

Loss on change in fair value of the derivative

 

 

3,777,767

 

Balance - June 30, 2025

 

$3,733,000