| Schedule of warrant assumptions |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Number of Shares |
|
|
Weighted Average Exercise Price |
|
|
Weighted Average Remaining Contractual Life (Years) |
|
| Outstanding, December 31, 2024 |
|
|
1,721,761 |
|
|
$ |
1.97 |
|
|
|
4.71 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Granted |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Exercised |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Forfeited |
|
|
(300,000 |
) |
|
|
0.53 |
|
|
|
0.00 |
|
| Outstanding, December 31, 2025 |
|
|
1,421,761 |
|
|
$ |
1.86 |
|
|
|
2.59 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Exercisable, December 31, 2024 |
|
|
1,721,761 |
|
|
$ |
1.97 |
|
|
|
4.71 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Exercisable, December 31, 2025 |
|
|
1,421,761 |
|
|
$ |
1.86 |
|
|
|
5.40 |
|