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

DEBT (Tables)

v3.25.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of notes payable
 Schedule of notes payable                        
    December 31, 2024     December 31, 2023  
Notes Payable   Principal     Interest     Principal     Interest  
Third Party - Insurance Note 1   $ 13,002       8.00 %   $ 39,968       6.24 %
Third Party - Insurance Note 2     4,070             2,008        
Third Party - Insurance Note 3                        
Total   $ 17,072             $ 41,976          
Schedule of promissory notes payable
     
Notes Payable   $ 2,200,000  
Unamortized Discount     (441,604 )
Notes Payable, net   $ 1,758,396  
Schedule of assumptions in determining
 Schedule of assumptions in determining                        
    Upon Grant     Upon Exercise  
    21 April Fund LP     21 April Fund Ltd     21 April Fund LP     21 April Fund Ltd  
Date of Grant (Exercise)   July 22, 2024     July 22, 2024     September 19, 2024     September 19, 2024  
Note Value   $     $     $     $  
Issue (Exercise) Stock Price   $ 2.77     $ 2.77     $ 2.49     $ 2.49  
Strike   $ 3.00     $ 3.00     $ 2.61     $ 2.61  
Share Equivalents     92,727       207,273       92,727       207,273  
Strike Price discount     0 %     0 %     0 %     0 %
Expected Remaining Term (Years)     5.00       5.00       4.84       4.84  
Historical Volatility     52 %     52 %     58 %     58 %
Expected Volatility     100 %     100 %     58 %     58 %
Dividend Yield     0 %     0 %     0 %     0 %
Annual Rate of Quarterly Dividends   $ 0.000     $ 0.000     $ 0.000     $ 0.000  
Discount Rate - Bond Equivalent Yield     4.170 %     4.170 %     3.480 %     3.480 %