XML 54 R42.htm IDEA: XBRL DOCUMENT v3.25.1
MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
SCHEDULE OF SERIES B PREFERRED STOCK

The following table illustrates the activity of the Series B Preferred Stock during the year ended December 31, 2024:

 

      
Balance as of December 31, 2023  $- 
      
Issuance of 422,200 Series B Preferred Stock due to Offering   1,568,895 
Accretion of 422,200 Series B Preferred Stock due to Offering   4,168,752 
      
Issuance of 100,592 Series B Preferred Stock due to exchange   1,307,696 
Accretion of 100,592 Series B issuances   52,088 
      
Issuance of 5,000 Series B Preferred Stock due to extension   15,000 
Series B Preferred Stock conversion of liability   50,000 
Accretion of 5,000 Series B issuances   3,602 
      
Issuance of 50,453 Series B Preferred Stock   655,889 
Accretion of 50,453 Series B issuances   25,157 
      
Balance as of December 31, 2024  $7,847,079 
SCHEDULE OF CHANGES IN COMMON STOCK WARRANTS

  

           Weighted       Weighted 
   Warrants Outstanding   Average       Average 
   Number   Exercise   Remaining   Aggregate   Exercise 
   Of   Price   Contractual   Intrinsic   Price 
   Shares   Per Share   Life   Value   Per Share 
                     
Balance at December 31, 2022   -   $-    -   $-   $- 
                          
Warrants acquired concurrent with the Titan Merger   108,734    $ 0.00816.00    0.37   $24,905   $9.29 
Warrants granted   2,500,000   $0.06    5.00   $1,600,000   $0.06 
Warrants exercised   -   $-    -   $-   $- 
Warrants expired/cancelled   -   $-    -   $-   $- 
                          
Balance at December 31, 2023   2,608,734    $ 0.00816.00    4.81   $1,624,905   $0.44 
                          
Exercisable at December 31, 2023   2,606,907    $ 0.00816.00    4.81   $1,623,641   $0.45 
                          
Warrants granted   94,699,839   $0.06    4.58   $22,355,963   $9.29 
Warrants exercised/exchanged   -   $-    -   $-   $0.06 
Warrants expired/cancelled   (98,803)   $ 0.00816.00    -   $-   $- 
                          
Balance at December 31, 2024   97,209,770    $ 0.0611.60    4.56   $22,355,963   $0.06 
                          
Exercisable at December 31, 2024   97,209,770    $ 0.0611.60    4.56   $22,355,963   $0.06