Issuances of Securities (Tables)

3 Months Ended

Mar. 31, 2025

Issuances of Securities

Schedule of Restricted Stock Units

				Weighted
				Average
				Grant
	Number of			Date Fair
	Units			Value
Total awards outstanding at December 31, 2024		46,165,000		$	0.55
Units granted		-		$	-
Units Exercised/Released		(4,725,000	)	$	0.24
Units Cancelled/Forfeited		-		$	-
Total awards outstanding at March 31, 2025		41,440,000		$	0.48

Schedule of warrants activity

	Number of Warrants		Weighted Average Exercise Price
Total warrants outstanding at December 31, 2024		412,500	$	0.14
Granted		-	$	-
Exercised		-	$	-
Cancelled/Forfeited		-	$	-
Total warrants outstanding at March 31, 2025		412,500	$	0.14

Schedule of assumptions

	Year Ended
	December 31,
	2024
Exercise price	$	0.14
Expected term	1 year
Expected average volatility		90.88	%
Expected dividend yield		-
Risk-free interest rate		4.17	%

Schedule of warrants outstanding and exercisable

Warrants Outstanding						Warrants Exercisable
		Weighted Average
Number Warrants		Remaining Contractual		Weighted Average		Number		Weighted Average
		life (in years)		Exercise Price		of Shares		Exercise Price
	412,500		1.75	$	0.14		412,500	$	0.14