v3.26.1
DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2025
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
SCHEDULE OF FAIR VALUE ASSUMPTIONS OF WARRANTS

Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each conversion option is estimated using the Black-Scholes valuation model. The following assumptions were used on December 31, 2025 and 2024:

 

    

Year Ended

December 31, 2025

    Inception  
Expected term   0.21 - 1.00 years      1.00 years  
Expected volatility   358%      358% – 390%  
Expected dividend yield   -      -  
Risk-free interest rate   3.67%      3.48 – 4.15%  
Market price  $0.0002 – $0.001    $ 0.0001 - $0.0003  

 

  

Year Ended

December 31, 2024

    Inception  
Expected term   0.25- 1.00 years      0.75 – 1.00 years  
Expected volatility   145% - 404%      120% – 125%  
Expected dividend yield   -      -  
Risk-free interest rate   3.98 - 4.16%      4.85%  
Market price  $0.0002 – $0.001    $ 0.0078 - $0.013  
SCHEDULE OF ACTIVITY RELATED TO DERIVATIVE LIABILITIES

Activity related to the derivative liabilities for the periods ended December 31, 2025 and 2024 is as follows:

 

   December 31, 2025   December 31, 2024 
Beginning balances  $338,986   $63,316 
Recognition of derivative liability on conversion options of notes   1,127,825    245,000 
Derivative expense   1,115,146    79,025 
Conversion of note payable   (1,058,487)   (33,082)
Change in fair value of derivative liabilities   (122,474)   (15,273)
Ending balances  $1,400,996   $338,986