XML 99 R87.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF CHANGES IN COMMON STOCK WARRANTS (Details) - Warrant [Member] - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]    
Beginning balance 2,608,734
Exercise price, Beginning balance  
Aggregate intrinsic value of vested warrants outstanding beginning balance $ 1,624,905
Weighted-average exercise price, outstanding beginning balance $ 0.44
Warrants acquired concurrent with the Titan Merger   108,734
Weighted-average remaining contractual life, assumed   4 months 13 days
Aggregate intrinsic value of vested warrant acquired concurrent with the Titan Merger   $ 24,905
Weighted-average exercise price, outstanding Warrants acquired concurrent with the Titan Merger   $ 9.29
Warrants granted 94,699,839 2,500,000
Exercise price, Warrants granted $ 0.06 $ 0.06
Weighted-average remaining contractual life, granted 4 years 6 months 29 days 5 years
Aggregate intrinsic value of vested Warrants granted $ 22,355,963 $ 1,600,000
Weighted-average exercise price, outstanding warrants granted $ 9.29 $ 0.06
Warrants exercised
Exercise price, Warrants exercised/exchanged
Warrants expired/cancelled (98,803)
Exercise price, Warrants expired/cancelled  
Weighted-average remaining contractual life, outstanding ending balance 4 years 6 months 21 days 4 years 9 months 21 days
Ending balance 97,209,770 2,606,907
Weighted-average remaining contractual life, exercisable ending balance 4 years 6 months 21 days 4 years 9 months 21 days
Aggregate intrinsic value of vested warrants outstanding ending balance $ 22,355,963 $ 1,623,641
Weighted-average exercise price, outstanding exerciseable ending balance $ 0.06 $ 0.45
Weighted-average exercise price, outstanding warrants exercised $ 0.06  
Ending balance 97,209,770 2,608,734
Aggregate intrinsic value of vested warrants outstanding ending balance $ 22,355,963 $ 1,624,905
Weighted-average exercise price, outstanding ending balance $ 0.06 $ 0.44
Minimum [Member]    
Accumulated Other Comprehensive Income (Loss) [Line Items]    
Exercise price, Beginning balance 0.008  
Exercise price, Warrants acquire   0.008
Exercise price, Warrants expired/cancelled $ 0.008  
Exercisable price per share $ 0.06 $ 0.008
Exercise price, Ending balance 0.06 0.008
Maximum [Member]    
Accumulated Other Comprehensive Income (Loss) [Line Items]    
Exercise price, Beginning balance 16.00  
Exercise price, Warrants acquire   $ 16.00
Exercise price, Warrants expired/cancelled $ 16.00  
Exercisable price per share $ 11.60 $ 16.00
Exercise price, Ending balance 11.60 16.00