v3.25.1
STOCKHOLDERS’ EQUITY (Tables)
3 Months Ended
Mar. 31, 2025
Equity [Abstract]  
Schedule of option activity
            
   Number of
shares
   Weighted
Average
exercise price
   Weighted
Average
remaining years
 
Outstanding December 31, 2024   5,446,785   $1.29    7.15 
Issued   1,848,332    0.63     
Exercised            
Cancelled   (1,000,000)   1.58     
Outstanding as of March 31, 2025   6,295,117   $1.05    8.89 
Outstanding as of March 31, 2025, vested   3,832,620   $0.89    8.74 
Schedule of fair value assumptions
       
Market value of common stock on issuance date     $0.42 - $0.47  
Exercise price     $0.42 - $1.05  
Expected volatility     136.2% - 137.4%  
Expected term (in years)     10.0  
Risk-free interest rate     4.13% - 4.21%  
Expected dividend yields      
Schedule of warrant activity
            
  

Number of

Warrants

   Weighted
Average
exercise price
   Weighted
Average
remaining years
 
Outstanding December 31, 2024   15,906,627   $1.76    4.25 
Cancelled            
Issued   3,375,000    1.08     
Outstanding as of March 31, 2025   19,281,627   $1.64    4.17