v3.25.2
Stockholders Equity (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Stockholders Equity    
Summary of Changes in Restricted Shares  

 

 

Restricted Stock Award

 

 

Weighted -Average Grant Price

 

Balance, December 31, 2022

 

 

70,000,000

 

 

$0.03

 

Granted

 

 

-

 

 

 

-

 

Vested

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balance, December 31, 2023

 

 

70,000,000

 

 

$0.03

 

Granted

 

 

-

 

 

 

-

 

Vested

 

 

-

 

 

 

-

 

Cancelled

 

 

(65,000,000)

 

 

0.03

 

Balance, December 31, 2024

 

 

5,000,000

 

 

$0.03

 

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

 

 

-

 

 

 

2024

 

Expected term

 

5.00 years

 

Expected average volatility

 

239-251

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

3.79–4.30

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

 

 

 

Warrants Outstanding

 

 

 

 

 

 

 

 

 

Weighted Average

 

 

Weighted Average Remaining

 

 

 

Shares

 

 

Exercise Price

 

 

Contractual life (in years)

 

 

 

 

 

 

 

 

 

 

 

Outstanding, December 31, 2023

 

 

-

 

 

$-

 

 

 

-

 

Granted

 

 

1,620,000

 

 

 

0.50

 

 

 

5.00

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2024

 

 

1,620,000

 

 

$0.50

 

 

 

4.61