v3.25.1
STOCKHOLDERS’ EQUITY (Tables)
3 Months Ended
Apr. 30, 2025
Equity [Abstract]  
SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANTS

 

Stock price  $0.070.20 
Exercise price  $0.24 
Expected volatility   521 -1,042%
Expected term (years)   3 
Risk free rate   4.054.45%
Dividends   0%

SCHEDULE OF WARRANTS OUTSTANDING

 

Exercise   Expiration     
Price   Date   Quantity 
$0.15    5/11/27    214,400 
$0.15    11/29/27    38,326,500 
$0.15    12/10/27    3,015,000 
$0.23    5/8/26    1,093,470 
$0.24    8/14/26    225,000 
$0.24    11/17/26    125,000 
$0.24    12/8/26    125,000 
$0.24    12/11/26    62,500 
$0.24    3/28/27    10,166,875 
$0.24    6/7/27    750,000 
$0.24    9/5/27    62,500 
           54,166,245