Annual report [Section 13 and 15(d), not S-K Item 405]

DERIVATIVE LIABILITY (Tables)

v3.25.1
DERIVATIVE LIABILITY (Tables)
12 Months Ended
Dec. 31, 2024
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
SCHEDULE OF DERIVATIVE LIABILITY USING BINOMIAL PRICING MODEL ASSUMPTIONS

The derivative liabilities were valued using a Binomial pricing model with the following assumptions:

 SCHEDULE OF DERIVATIVE LIABILITY USING BINOMIAL PRICING MODEL ASSUMPTIONS

    As of December 31,  
    2024     2023  
Stock Price   $ 6.54     $ 34.00  
Exercise Price   $ 1,600.00     $ 1,600.00  
Expected Life     0.14       1.08  
Volatility     190 %     202 %
Dividend Yield     0 %     0 %
Risk-Free Interest Rate     4.39 %     4.79 %
Total Fair Value   $ -     $ 1