XML 34 R23.htm IDEA: XBRL DOCUMENT v3.25.2
Stockholders’ Equity (Tables)
3 Months Ended
Mar. 31, 2025
Equity [Abstract]  
Schedule of Equity Compensation Plan Information

Equity Compensation Plan Information as of March 31, 2025:

 

   Number of securities
to be issued upon exercise of outstanding options, warrants and
rights (a)
   Weighted – average exercise price of outstanding options,
warrants and rights (b)
   Number of securities remaining available for future issuances under equity
compensation plans (excluding securities reflected in column (a) (c)
 
Equity Compensation Plans Approved by Security Holders   1,800,000   $0.04474    23,200,000 
Equity Compensation Plans Not Approved by Security Holders   28,869,400    0.0432     
Total   30,669,400   $0.0432    23,200,000 
Schedule of Valuation Assumptions of Options

The Company uses the Black-Scholes option-pricing model to estimate the fair value of its stock option awards and warrant issuances. The calculation of the fair value of the awards using the Black-Scholes option-pricing model is affected by the Company’s stock price on the date of grant as well as assumptions regarding the following:

 

   Year ended December 31, 
   2025   2024 
Expected volatility   266.0% - 346.4 %    172.0% – 346.4 % 
Expected term   1.55.0 Years      1.5- 5.0 Years   
Risk-free interest rate   0.21% - 3.18 %    0.16% - 4.64 % 
Forfeiture Rate   2.2%   0.17%
Summary of Outstanding Stock Options Valuation Assumptions

The Company uses the Black-Scholes option-pricing model to estimate the fair value of its stock option awards and warrant issuances. The calculation of the fair value of the awards using the Black-Scholes option-pricing model is affected by the Company’s stock price on the date of grant as well as assumptions regarding the following:

 

 

   Year ended December 31, 
   2025   2024 
Expected volatility   266.0% - 346.4 %    172.0% – 346.4 % 
Expected term   1.55.0 Years      1.5- 5.0 Years   
Risk-free interest rate   0.21% - 3.18 %    0.16% - 4.64 % 
Forfeiture Rate   2.2%   0.17%

Schedule of Outstanding Stock Option Activity

A summary of the status of the Company’s outstanding stock options as of December 31, 2025 and 2024 and changes during the periods ending on that date is as follows

 

           Weighted     
   Weighted       Average     
   Average       Remaining   Aggregate 
   Number of   Exercise   Contractual   Intrinsic 
   Options   Price   Life in Years   Value 
Outstanding at December 31, 2022   238,439,167   $0.0362    1.43      
Granted   -    -           
Forfeited   (170,999,530)   0.0379           
Exercised   -    -           
Expired   (35,295,237)   0.0180           
                     
Cancelled   -    -           
Outstanding – December 31, 2023   67,439,637   $0.0362    1.43      
Exercisable – December 31, 2023   41,057,753   $0.0321    1.33   $68,994 
                     
Granted   -    -           
Forfeited   (1,475,000)   0.0379           
Exercised   -    -           
Expired   (35,295,237)   0.0180           
Cancelled   -    -           
Outstanding – December 31, 2024   30,669,400   $0.0432    1.68      
Exercisable – December 31, 2024   5,806,266   $0.0448    2.01   $- 
Exercisable – March 31, 2025   0    0    0    0 
Schedule of Exercise Price of Employee Stock Options Outstanding

The following table summarizes information about employee stock options outstanding at December 31, 2024

 

Range of Exercise Price  Number outstanding at December 31, 2024   Weighted average remaining life   Weighted average exercise price   Number exercisable at December 31, 2024   Weighted average exercise price   Weighted average remaining life 
$ 0.0229 - $0.0325   50,000    1.62   $0.0302    50,000   $0.0302    1.62 
$ 0.0360 - $0.0425   22,659,400    1.55   $0.0398    4,659,400   $0.0395    1.42 
$ 0.0440 - $0.0531   7,960,000    1.60   $0.0530    2,350,000   $0.0530    1.44 
Outstanding options   30,669,400    1.68   $0.0360    5,806,266   $0.0448    2.01 
Schedule of Warrant Activity

A summary of the Company’s warrants as of December 31, 2024 and 2023, and changes during the years ended December 31, 2024 and 2023 is presented below:

 

           Weighted     
       Weighted   Average     
       Average   Remaining   Aggregate 
   Number of   Exercise   Contractual   Intrinsic 
   Warrants   Price   Life in Years   Value 
Outstanding at December 31, 2023   18,255,951   $.0245    1.55      
Granted   11,428,570    0.0175           
Forfeited   (4,000,000)   -           
Exercised   -    -           
Cancelled   -    -           
Outstanding – December 31, 2024   25,684,521   $0.0247    1.55      
Exercisable – December 31, 2024   25,684,521   $0.0247    1.55   $12,000 
                     
Granted   -    -           
Forfeited   (14,255,952)   -           
Exercised   -    -           
Cancelled   -    -           
Outstanding – December 31, 2024   11,428,570   $0.0175    0.09      
Exercisable – December 31, 2024   11,428,570   $0.0175    0.09   $-