XML 58 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Stockholders Equity (Tables)
12 Months Ended
Dec. 31, 2024
Stockholders Equity  
Summary of Changes in Restricted Shares

 

 

Restricted Stock Award

 

 

Weighted -Average Grant Price

 

Balance, December 31, 2022

 

 

70,000,000

 

 

$0.03

 

Granted

 

 

-

 

 

 

-

 

Vested

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balance, December 31, 2023

 

 

70,000,000

 

 

$0.03

 

Granted

 

 

-

 

 

 

-

 

Vested

 

 

-

 

 

 

-

 

Cancelled

 

 

(65,000,000)

 

 

0.03

 

Balance, December 31, 2024

 

 

5,000,000

 

 

$0.03

 

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

 

 

2024

 

Expected term

 

5.00 years

 

Expected average volatility

 

239-251

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

3.79–4.30

Summary of warrants activity

 

 

Warrants Outstanding

 

 

 

 

 

 

 

 

 

Weighted Average

 

 

Weighted Average Remaining

 

 

 

Shares

 

 

Exercise Price

 

 

Contractual life (in years)

 

 

 

 

 

 

 

 

 

 

 

Outstanding, December 31, 2023

 

 

-

 

 

$-

 

 

 

-

 

Granted

 

 

1,620,000

 

 

 

0.50

 

 

 

5.00

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2024

 

 

1,620,000

 

 

$0.50

 

 

 

4.61