Stockholders Equity (Tables)

3 Months Ended

Mar. 31, 2025

Stockholders Equity

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

	March 31
	2025
Expected term	5.00 years
Expected average volatility	49.0% - 57.5%
Risk-free interest rate	3.99% - 4.29%
Expected dividend yield		-

Summary of warrants activity

	Warrants Outstanding				Weighted Average Remaining
			Weighted Average		Contractual life
	Shares		Exercise Price		(in years)
Outstanding, December 31, 2024		1,620,000	$	0.50		4.61
Granted		9,765,125		0.30		5.04
Exercised		-		-		-
Forfeited/cancelled		-		-		-
Outstanding, March 31, 2025		11,385,125	$	0.32		4.86
Exercisable, March 31, 2025		6,713,750	$	0.50		4.76