Stockholders Equity (Tables)

9 Months Ended

Sep. 30, 2025

Stockholders Equity

Schedule of management stock compensation

Market capitalization for 30 consecutive days		Consulting agreement CEO resigned on October 1, 2025 (Shares)		Consulting agreement Director (Shares)		Employment agreement COO (Shares)
$	120,000,000	70,000 series C preferred stock		70,000 series C preferred stock			-
$	150,000,000	70,000 series C preferred stock		70,000 series C preferred stock		37,500 common stock
$	200,000,000	70,000 series C preferred stock		70,000 series C preferred stock		37,500 common stock
$	250,000,000	70,000 series C preferred stock		70,000 series C preferred stock		37,500 common stock
$	300,000,000		-		-	37,500 common stock
	Fair value ($)	$	1,932,000	$	3,165,000	$	1,740,000

Schedule of assumptions used for fair value compensation

	2025
Derived service period		0.51 – 0.78 year
Risk-free interest rate		3.65 - 3.97	%
Stock price at valuation date	$	5.89 - 12.00
Expected average volatility		108.5 - 151.0	%
First Capitalization Thresholder per share price	$	6.85 - 14.28
Second Capitalization Thresholder per share price	$	8.56 - 19.02
Third Capitalization Thresholder per share price	$	11.42 - 23.82
Fourth Capitalization Thresholder per share price	$	14.27 - 28.56

Schedule of assumptions of warrants

	September 30,
	2025
Expected term	5.00 years
Expected average volatility	49.0% - 228		%
Risk-free interest rate	3.82% - 4.29		%
Expected dividend yield		-

Summary of warrants activity

	Warrants Outstanding					Weighted Average
				Weighted		Remaining
	Shares			Average Exercise Price		Contractual life (in years)
Outstanding, December 31, 2024		270,010		$	0.50		4.61
Granted		2,434,324			3.15		5.03
Exercised		-			-		-
Canceled		(778,566	)		0.43		4.65
Outstanding, September 30, 2025		1,925,768		$	4.22		4.57
Exercisable, September 30, 2025		1,925,768		$	4.22		4.57