XML 40 R31.htm IDEA: XBRL DOCUMENT v3.25.3
Stockholders’ Equity (Tables)
9 Months Ended
Sep. 30, 2025
Stockholders’ Equity [Abstract]  
Schedule of Restricted Stock Activity

A summary of restricted stock activity during the period January 1, 2025 to September 30, 2025 is as follows:

 

   Total
restricted
shares
   Weighted
average
fair market
value per
share
   Total
unvested
restricted
shares
   Weighted
average
fair market
value per
share
   Total
vested
restricted
shares
   Weighted
average
fair market
value per share
 
Outstanding January 1, 2025   783,167   $1.5000    
-
   $
-
    783,167   $1.50 
Granted and issued   67,500,000    0.0037    
-
    
-
    67,500,000    0.0037 
Forfeited/Cancelled   
-
    
-
    
-
    
-
    
-
    
-
 
Vested   
-
    
-
    
-
    
-
    
-
    
-
 
Outstanding September 30 ,2025   68,283,167   $0.0207    
-
   $
-
    68,283,167   $0.0207 
Schedule of Restricted Stock Granted, Issued and Exercisable

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

 

    Restricted Stock
Granted and Vested
 
Grant date Price   Number Granted   Weighted Average
Fair Value per Share
 
$0.0037    67,500,000    0.0037 
$1.4700    683,167   $1.4700 
$1.5000    33,333    1.5000 
$1.6500    66,667    1.6500 
      68,283,167   $0.0207 
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:

 

   Nine months
ended
September 30,
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:

 

   Nine months
ended
September 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 September 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   52,654,761    0.005 to 0.084    0.00474 
Increase in warrants issued due to anti-dilution price protection   2,157,367,790    0.0005    0.00050 
Forfeited   (531,165)   0.0005 to 1.035    0.97430 
Exercised   
-
    
-
    
-
 
Outstanding September 30, 2025   2,231,503,000   $0.0005 – 5.625   $0.00302 
Schedule of Warrants Outstanding and Exercisable

The warrants outstanding and exercisable at September 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    2,200,712,892    2.22         2,200,712,892         2.22 
$0.000585    20,000,000    4.78         20,000,000         4.78 
$0.084000    2,654,761    4.33         2,654,761         4.33 
$0.345000    7,248,896    2.94         7,248,896         2.94 
$0.450000    266,668    2.73         266,668         2.73 
$1.500000    33,334    2.87         33,334         2.87 
$4.500000    505,560    0.46         505,560         0.46 
$5.625000    80,889    0.46         80,889         0.46 
      2,231,503,000    2.25   $0.00302    2,231,503,000   $0.00302    2.25 
Schedule of Option Activity

A summary of option activity during the period January 1, 2024 to September 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 September 30, 2025   1,780,001   $0.09 to 12.00   $2.989 
Schedule of Options Outstanding and Exercisable

The options outstanding and exercisable at September 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    9.28         375,000         9.28 
$1.20    13,334    6.96         13,334         6.96 
$4.50    1,166,667    6.27         1,166,667         6.27 
      1,780,001    7.29   $2.989    1,555,001   $3.408    7.29