XML 148 R31.htm IDEA: XBRL DOCUMENT v3.25.0.1
Stockholders Equity (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Stockholders Equity    
Summary of Changes in Restricted Shares

 

 

Restricted

Stock Award

 

 

Weighted-Average

Grant Price

 

Balance, December 31, 2023

 

 

70,000,000

 

 

$0.03

 

Granted

 

 

-

 

 

 

-

 

Vested

 

 

-

 

 

 

-

 

Cancelled

 

 

(65,000,000 )

 

 

0.03

 

Balance, September 30, 2024

 

 

5,000,000

 

 

$0.03

 

 

 

Restricted

Stock Award

 

 

Weighted-Average

Grant Price

 

Balance, December 31, 2021

 

 

-

 

 

$-

 

Granted

 

 

70,000,000

 

 

 

0.03

 

Vested

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balance, December 31, 2022

 

 

70,000,000

 

 

$0.03

 

Granted

 

 

-

 

 

 

-

 

Vested

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balance, December 31, 2023

 

 

70,000,000

 

 

$0.03

 

Schedule of fair value assumptions used to value its warrants using black-scholes model

 

 

September 30

 

 

 

2024

 

Expected term

 

5 years

 

Expected average volatility

 

245% - 251%

 

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

3.79% - 4.13%

 

 
Schedule of warrants activity

 

 

Warrants Outstanding

 

 

 

 

 

 

 

 

 

Weighted

Average

 

 

Weighted Average

Remaining

 

 

 

Shares

 

 

Exercise

Price

 

 

Contractual life

(in years)

 

 

 

 

 

 

 

 

 

 

 

Outstanding, December 31, 2023

 

 

-

 

 

$-

 

 

 

-

 

Granted

 

 

1,401,250

 

 

 

0.50

 

 

 

5.00

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, September 30, 2024

 

 

1,401,250

 

 

$0.50

 

 

 

4.82