Stockholders’ Equity Common Stock (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Equity [Abstract] |
|
| Schedule of Equity Compensation Plan Information |
Equity
Compensation Plan Information as of December 31, 2025:
Schedule
of Equity Compensation Plan Information
| | |
Number of securities to be issued upon exercise of outstanding
options, warrants and rights (a) | | |
Weighted – average exercise price of outstanding
options, warrants and rights (b) | | |
Number of securities remaining available for future issuances
under equity compensation plans (excluding securities reflected in column (a) (c) | |
| Equity Compensation Plans Approved by Security Holders | |
| 1,800,000 | | |
$ | .0447 | | |
| 23,200,000 | |
| Equity Incentive Options issued outside of the Equity Compensation Plan | |
| 28,869,400 | | |
| .0432 | | |
| — | |
| Total | |
| 30,669,400 | | |
$ | .0432 | | |
| 23,200,000 | |
|
| Schedule of Valuation Assumptions of Options |
The
Company uses the Black-Scholes option-pricing model to estimate the fair value of its stock option awards and warrant issuances. The
calculation of the fair value of the awards using the Black-Scholes option-pricing model is affected by the Company’s stock price
on the date of grant as well as assumptions regarding the following:
Schedule
of Valuation Assumptions of Options
| |
|
Year
ended December 31, |
|
| |
|
2025 |
|
|
2024 |
|
| Expected
volatility |
|
|
249.0%
- 339.4 |
% |
|
|
266.0% - 346.4 |
% |
| Expected
term |
|
|
.5
– 4.5 Years |
|
|
|
1.5
- 5.0 Years |
|
| Risk-free
interest rate |
|
|
0.16%
- 2.58 |
% |
|
|
0.21% - 3.18 |
% |
| Forfeiture
Rate |
|
|
0% |
% |
|
|
2.2 |
% |
|
| Schedule of Outstanding Stock Option Activity |
A
summary of the status of the Company’s outstanding stock options as of December 31, 2025 and 2024 and changes during the periods
ending on that date is as follows:
Schedule
of Outstanding Stock Option Activity
| | |
| | |
| | |
Weighted | | |
| |
| | |
Weighted | | |
| | |
Average | | |
| |
| | |
Average | | |
| | |
Remaining | | |
Aggregate | |
| | |
Number of | | |
Exercise | | |
Contractual | | |
Intrinsic | |
| | |
Options | | |
Price | | |
Life in Years | | |
Value | |
| Outstanding at December 31, 2024 | |
| 238,439,167 | | |
$ | 0.0362 | | |
| 1.43 | | |
| | |
| Granted | |
| - | | |
| - | | |
| | | |
| | |
| Forfeited | |
| (170,999,530 | ) | |
| 0.0379 | | |
| | | |
| | |
| Exercised | |
| - | | |
| - | | |
| | | |
| | |
| Cancelled | |
| - | | |
| - | | |
| | | |
| | |
| Outstanding – December 31, 2025 | |
| 67,439,637 | | |
$ | 0.0362 | | |
| 1.43 | | |
| | |
| Exercisable – December 31, 2025 | |
| 41,057,753 | | |
$ | 0.0321 | | |
| 1.33 | | |
$ | 68,994 | |
| | |
| | | |
| | | |
| | | |
| | |
| Granted | |
| - | | |
| - | | |
| | | |
| | |
| Forfeited | |
| (1,475,000 | ) | |
| 0.0379 | | |
| | | |
| | |
| Exercised | |
| - | | |
| - | | |
| | | |
| | |
| Expired | |
| (35,295,237 | ) | |
| 0.0180 | | |
| | | |
| | |
| Cancelled | |
| - | | |
| - | | |
| | | |
| | |
| Outstanding – December 31, 2025 | |
| 30,669,400 | | |
$ | 0.0432 | | |
| 1.68 | | |
| | |
| Exercisable – December 31, 2025 | |
| 5,806,266 | | |
$ | 0.0448 | | |
| 2.01 | | |
$ | - | |
|
| Schedule of Exercise Price of Employee Stock Options Outstanding |
The
following table summarizes information about employee stock options outstanding at December 31, 2025.
Schedule
of Exercise Price of Employee Stock Options Outstanding
| Range of Exercise Price | |
Number outstanding at December 31, 2025 | | |
Weighted average remaining life | | |
Weighted average exercise price | | |
Number exercisable at December 31, 2025 | | |
Weighted average exercise price | | |
Weighted average remaining life | |
| $ 0.0229 - $0.0325 | |
| 50,000 | | |
| .62 | | |
$ | 0.0302 | | |
| 50,000 | | |
$ | 0.0302 | | |
| .62 | |
| $ 0.0360 - $0.0425 | |
| 22,659,400 | | |
| .55 | | |
$ | 0.0398 | | |
| 4,659,400 | | |
$ | 0.0395 | | |
| .42 | |
| $ 0.0440 - $0.0531 | |
| 7,960,000 | | |
| .60 | | |
$ | 0.0531 | | |
| 2,350,000 | | |
$ | 0.0530 | | |
| .44 | |
| Outstanding options | |
| 30,669,400 | | |
| .68 | | |
$ | 0.0432 | | |
| 7,059,400 | | |
$ | 0.0448 | | |
| .43 | |
|
| Schedule of Warrant Activity |
A
summary of the Company’s warrants as of December 31, 2025 and 2024, and changes during the years ended December 31, 2025 and 2024
is presented below:
Schedule
of Warrant Activity
| | |
| | |
| | |
Weighted | | |
| |
| | |
| | |
Weighted | | |
Average | | |
| |
| | |
| | |
Average | | |
Remaining | | |
Aggregate | |
| | |
Number of | | |
Exercise | | |
Contractual | | |
Intrinsic | |
| | |
Warrants | | |
Price | | |
Life in Years | | |
Value | |
| Outstanding at December 31, 2024 | |
| 25,684,521 | | |
$ | .0247 | | |
| .55 | | |
| | |
| Granted | |
| - | | |
| - | | |
| | | |
| | |
| Forfeited | |
| - | | |
| - | | |
| | | |
| | |
| Exercised | |
| - | | |
| - | | |
| | | |
| | |
| Cancelled | |
| - | | |
| - | | |
| | | |
| | |
| Outstanding – December 31, 2025 | |
| 25,684,521 | | |
$ | 0.0247 | | |
| .55 | | |
| | |
| Exercisable – December 31, 2025 | |
| 25,684,521 | | |
$ | 0.0247 | | |
| .55 | | |
$ | 12,000 | |
| | |
| | | |
| | | |
| | | |
| | |
| Granted | |
| - | | |
| - | | |
| | | |
| | |
| Forfeited | |
| 14,255,952 | ) | |
| - | | |
| | | |
| | |
| Exercised | |
| - | | |
| - | | |
| | | |
| | |
| Cancelled | |
| - | | |
| - | | |
| | | |
| | |
| Outstanding – December 31, 2025 | |
| 11,428,570 | | |
$ | 0.0250 | | |
| 0.9 | | |
| | |
| Exercisable – December 31, 202 | |
| 11,428,570 | | |
$ | 0.0250 | | |
| 0.9 | | |
$ | - | |
|