v3.25.2
DERIVATIVE LIABILITY WARRANTS (Tables)
6 Months Ended
Jun. 30, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value hierarchy
             
Description  Level 

June 30,

2025

  

December 31,

2024

 
Warrant Liability – Public Warrants  1  $216,000   $165,000 
Warrant Liability – Private Placement Warrants  3   251,250    194,250 
Total     $467,250   $359,250 
Schedule of fair value assumptions
          
  

June 30,

2025

  

December 31,

2024
 
Risk-free interest rate   3.57%    4.10% 
Expected volatility   83.50%    82.01% 
Exercise price  $230.00   $230.00 
Stock price  $7.80   $5.50 
Schedule of changes in fair value of warrant liabilities
               
  

Private

Placement

   Public  

Warrant

Liabilities

 
Fair value as of December 31, 2024  $194,250   $165,000   $359,250 
Change in valuation inputs   (106,125)   (84,000)   (190,125)
Fair value as of March 31, 2025   88,125    81,000    169,125 
Change in valuation inputs   163,125    135,000    298,125 
Fair value as of June 30, 2025  $251,250   $216,000   $467,250