XML 31 R18.htm IDEA: XBRL DOCUMENT v3.24.2
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2023
Equity [Abstract]  
SCHEDULE OF STOCK OPTIONS ASSUMPTIONS

The Company utilizes the Black-Scholes model to value its stock options. The Company utilized the following assumptions:

 

   Year ended   Year ended 
   December 31, 2023   December 31, 2022 
Expected term   2.66 - 5.50 years    0.06-0.50 years 
Expected average volatility   180 - 203%   146%-389%
Expected dividend yield   -    - 
Risk-free interest rate   0.67 - 3.79%   0.07-0.27%
SCHEDULE OF STOCK OPTION

The following is a summary of stock option activity during the year ended December 31, 2023:

 

   Options Outstanding   Weighted Average     
   Number of   Weighted Average   Remaining life   Fair value 
   Options   Exercise Price   (years)   on Grant Date 
                 
Outstanding, December 31, 2020   -   $-    -   $- 
Granted   820,000,000    0.012    10.00    8,004,855 
Exercised   -    -    -    - 
Forfeited/canceled   -    -    -    - 
Outstanding, December 31, 2021   820,000,000   $0.012    9.60   $8,004,855 
Granted   34,000,000    0.010    7.95    256,032 
Exercised   -    -    -    - 
Forfeited/canceled   -    -    -    - 
Outstanding, December 31, 2022   854,000,000   $0.010    8.77   $8,260,887 
Granted   170,000,000    0.012    7.09    460,820 
Exercised   -    -    -    - 
Forfeited/canceled   -    -    -    - 
Outstanding, December 31, 2023   1,024,000,000    0.012    7.09#  $8,721,707 
                     
Exercisable options, December 31, 2023   1,024,000,000   $0.012    7.09   $8,721,707 
SCHEDULE OF WARRANTS ACTIVITY

The following is a summary of warrant activity during the year ended December 31, 2023:

 

   Warrants Outstanding   Weighted Average     
   Number of   Weighted Average   Remaining life   Fair value 
   Warrants   Exercise Price   (years)   on Grant Date 
Outstanding, December 31, 2021   -   $-    -    - 
Granted   116,446,154    0.01    5.00   $726,662 
Exercised   -    -    -      
Forfeited/canceled   -    -    -      
Outstanding, December 31, 2022   116,446,154   $0.01    4.38   $726,662 
Granted   644,557,692    0.01    5.00    3,402,881 
Exercised   -    -           
Forfeited/canceled   -    -           
Outstanding, December, 2023   761,003,846   $0.007    4.33   $4,129,543