Derivative Liability (Tables)

9 Months Ended

Sep. 30, 2025

Derivative Liability

Schedule of assumptions used for fair value measurement of liabilities

	September 30,			December 31
	2025			2024
Expected term	0.13 - 1 year			0.29 years
Risk-free interest rate	4.02 - 4.34		%		4.15	%
Stock price at valuation date	$	5.34 - 11.7			4.38
Expected average volatility	60.5 - 146.5		%		95.41	%
Expected dividend yield		-			-

Schedule of 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		(2,481,000	)
Reclassification to additional paid in capital		(1,604,000	)
Loss on fair value of derivative liability		2,002,767
Balance - September 30, 2025	$	-