v3.25.2
EQUITY (Tables)
6 Months Ended
Jun. 30, 2025
Equity [Abstract]  
SCHEDULE OF FAIR VALUE OF OPTION USING VALUATION ASSUMPTIONS

The Company utilized the Black-Scholes option-pricing model to estimate fair value, utilizing the following assumptions for the options issued during the six months ended June 30, 2024 (all in weighted averages):

 

   Six Months Ended June 30, 2024 
Risk-free interest rate    4.3%
Expected term of options, in years   5.00 
Expected annual volatility    116.9%
Expected dividend yield   0%
Determined weighted average grant date fair value per option   $0.06 
SCHEDULE OF STOCK OPTION ACTIVITIES

A summary of the Company’s option plans for the six months ended June 30, 2025, is presented below (unaudited):

 

   Number   Weighted 
   of   Average 
   Options   Exercise 
   (in shares)   Price 
Outstanding, December 31, 2024   6,360,000   $0.14 
Granted   -    - 
Outstanding, June 30, 2025   6,360,000   $0.14 
Exercisable, June 30, 2025   6,360,000   $0.14 
SUMMARY OF WARRANTS ACTIVITY

The Company has issued warrants at exercise prices equal to or greater than the market value of the Company’s common stock at the date of issuance. A summary of warrant activity follows (unaudited):

 

   Number of   Weighted 
   shares   Average 
   underlying   Exercise 
   warrants   Price 
Outstanding, December 31, 2024   3,000,000   $0.12 
Granted   -    -
Exercised   -    -
Forfeited or expired   3,000,000   $(0.12)
Outstanding, June 30, 2025   0   -