XML 40 R31.htm IDEA: XBRL DOCUMENT v3.25.2
Stockholders’ Equity (Tables)
6 Months Ended
Jun. 30, 2025
Stockholders’ Equity [Abstract]  
Schedule of Restricted Stock Granted, Issued and Exercisable

The restricted stock granted, issued and exercisable at June 30, 2025 is as follows:

 

    Restricted Stock
Granted and Vested
 
Grant date Price   Number Granted   Weighted Average
Fair Value per Share
 
$1.47    683,167   $1.47 
$1.50    33,333    1.50 
$1.65    66,667    1.65 
      783,167   $1.50 
Schedule of Fair Value of the Warrants Granted and Issued

The fair value of the warrants granted, repriced and issued, as described above, were determined by using a Black Scholes valuation model using the following assumptions:

 

   Six months
ended
June 301,
2025
 
Exercise price   $0.0005 to 0.084  
Risk free interest rate   3.77 to 4.46%
Expected life    1 month to 5 years 
Expected volatility of underlying stock   183.1 to 352.45%
Expected dividend rate   0%

The fair value of the options granted were determined by using a Black Scholes valuation model using the following assumptions:

 

   Six months
ended
June 30,
2025
 
Exercise price  $0.09 
Risk free interest rate   4.67%
Expected life   Ten years 
Expected volatility of underlying stock   200.7%
Expected dividend rate   0%
Schedule of Warrant Activity

A summary of warrant activity during the period January 1, 2024 to June 30, 2025 is as follows:

 

   Shares
Underlying
Warrants
   Exercise
price per
share
   Weighted
average
exercise
price
 
Outstanding January 1, 2024   10,442,093    $0.345 – 5.625   $0.626500 
Granted   1,796,493    0.084 to 0.345    0.267000 
Increase in warrants issued due to anti-dilution price protection   9,773,028    0.0840    0.084000 
Forfeited   
-
    
-
    
-
 
Exercised   
-
    
-
    
-
 
Outstanding December 31, 2024   22,011,614    $0.084 – 5.625   $0.319900 
Granted   42,654,761    0.005 to 0.084    0.00517 
Increase in warrants issued due to anti-dilution price protection   2,157,367,790    0.0005    0.0005 
Forfeited   
-
    
-
    
-
 
Exercised   
-
    
-
    
-
 
Outstanding June 30, 2025   2,222,034,165    $0.0005 – 5.625   $0.00326 
Schedule of Warrants Outstanding and Exercisable

The warrants outstanding and exercisable at June 30, 2025 are as follows:

 

    Warrants Outstanding   Warrants Exercisable 
Exercise Price*   Number
Outstanding
   Weighted
Average
Remaining
Contractual
life in years
   Weighted
Average
Exercise
Price
   Number
Exercisable
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
life in years
 
$0.000500    2,200,744,057    2.47         2,200,744,057         2.47 
$0.000585    10,000,000    4.99         10,000,000         4.99 
$0.084000    2,654,761    4.58         2,654,761         4.58 
$0.345000    7,248,896    3.19         7,248,896         3.19 
$0.450000    266,668    2.98         266,668         2.98 
$1.035000    500,000    0.02         500,000         0.02 
$1.500000    33,334    3.12         33,334         3.12 
$4.500000    505,560    0.71         505,560         0.71 
$5.625000    80,889    0.71         80,889         0.71 
      2,222,034,165    2.49   $0.00326    2,222,034,165   $0.00326    2.49 
Schedule of Option Activity

A summary of option activity during the period January 1, 2024 to June 30, 2025 is as follows:

 

   Shares
Underlying
options
   Exercise
price per
share
   Weighted
average
exercise
price
 
Outstanding January 1, 2024   1,520,002    $1.20 to 12.00   $4.46 
Granted   
-
    
-
    
-
 
Forfeited/Cancelled   (6,667)   1.20    1.20 
Exercised   
-
    
-
    
-
 
Outstanding December 31, 2024   1,513,335    $1.20 to 12.00   $4.47 
Granted   600,000    0.09    0.09 
Forfeited/Cancelled   (333,334)   4.50    4.50 
Exercised   
-
    
-
    
-
 
Outstanding June 30, 2025   1,780,001    $0.09 to 12.00   $2.989 
Schedule of Options Outstanding and Exercisable

The options outstanding and exercisable at June 30 2025 are as follows:

 

    Options Outstanding   Options Exercisable 
Exercise
Price*
   Number
Outstanding
   Weighted
Average
Remaining
Contractual
life in years
   Weighted
Average
Exercise
Price
   Number
Exercisable
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
life in years
 
$0.09    600,000    9.53         350,000         9.53 
$1.20    13,334    7.21         13,334         7.21 
$4.50    1,166,667    6.52         1,166,667         6.52 
      1,780,001    7.54   $2.989    1,530,001   $3.462    7.21