v3.25.1
STOCK OPTIONS AND WARRANTS (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Schedule of accounting effects
    
   June 3, 2023
Replacement Award
 
Fair value of new award  $60,472 
Fair value of original award on modification date  $1,377 
Incremental cost  $59,095 
Unrecognized grant-date fair value of original award on modification date  $37,647 
Cost to be recognized after modification  $96,742 
Recognition Period   24 months 
Schedule of significant inputs and results in options
    
Quoted market price on valuation date  $0.3480 
Exercise price  $0.3600 
Expected life (in years)    1.50 Years 
      
Equivalent volatility   32.88%
Interest rates   4.50%
Schedule of stock option activity
            
   Number of Shares   Weighted Average Exercise Price  

Weighted Average

Remaining Contractual Life

 
Options outstanding December 31, 2022   —      —      —   
 Issued   1,000,000     0.36    3.00 
 Exercised   —      —      —   
 Cancelled   —      —      —   
Options outstanding December 31, 2023   1,000,000    0.3600    2.42 
 Issued   —      —      —   
 Exercised   —      —      —   
 Cancelled   —      —      —   
Options outstanding December 31, 2024   1,000,000    0.3600    1.42 
Options exercisable December 31, 2024   1,000,000   $0.3600    1.42 
Schedule of assumptions
Schedule of assumptions     
Quoted market price on valuation date  $0.231 - 0.3100 
Effective contractual strike price  $0.00130.80 
Market volatility   373% - 401%
Contractual term to maturity   2 years 
Risk-adjusted interest rate   3.98% - 4.87%
Schedule of stock warrant activity
                   
      Number of Shares     Weighted Average Exercise Price    

Weighted Average

Remaining Contractual Life

 
  Warrants exercisable December 31, 2023       3,750,000     $ 0.001       1.50  
   Issued       1,200,000     $ 0.267       2.00  
   Exercised       —         —         —    
   Expired       —         —         —    
  Warrants outstanding December 31, 2024       4,950,000       0.070       0.82  
  Warrants exercisable December 31, 2024       4,950,000     $ 0.070       0.82