v3.26.1
STOCKHOLDERS’ DEFICIT (Tables)
 12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
SCHEDULE OF OPTION ASSUMPTION

 

Expected dividends   0%
Expected volatility   126.40%
Expected term   7 years 
Risk free interest rate   3.74%
Expected forfeitures   0%

 
Expected dividends   0%
Expected volatility   122.80%
Expected term   5 years 
Risk free interest rate   3.93%
Expected forfeitures   0%

  
Expected dividends   0%
Expected volatility   122.80%
Expected term   5 years 
Risk free interest rate   3.93%
Expected forfeitures   0%
  
Expected dividends   0%
Expected volatility   125.30%
Expected term   5.5 years 
Risk free interest rate   4.03%
Expected forfeitures   0%
  
Expected dividends   0%
Expected volatility   127.90%
Expected term   4.5 years 
Risk free interest rate   3.51%
Expected forfeitures   0%
  
Expected dividends   0%
Expected volatility   133.80%
Expected term   4.5 years 
Risk free interest rate   3.73%
Expected forfeitures   0%

  

Expected dividends   0%
Expected volatility   133.80%
Expected term   7 years 
Risk free interest rate   3.76%
Expected forfeitures   0%

  
Expected dividends   0%
Expected volatility   133.80%
Expected term   7 years 
Risk free interest rate   3.76%
Expected forfeitures   0%
  
Expected dividends   0%
Expected volatility   133.80%
Expected term   4.5 years 
Risk free interest rate   3.73%
Expected forfeitures   0%

  
Expected dividends   0%
Expected volatility   134.80%
Expected term   4.25 years 
Risk free interest rate   4.54%
Expected forfeitures   0%

  

Expected dividends   0%
Expected volatility   130.50%
Expected term   4.75 years 
Risk free interest rate   4.54%
Expected forfeitures   0%
  
Expected dividends   0%
Expected volatility   138.60%
Expected term   3.25 years 
Risk free interest rate   4.60%
Expected forfeitures   0%

  

Expected dividends   0%
Expected volatility   138.30%
Expected term   3.25 years 
Risk free interest rate   4.48%
Expected forfeitures   0%

  
Expected dividends   0%
Expected volatility   133.30%
Expected term   6.25 years 
Risk free interest rate   4.04%
Expected forfeitures   0%
  
Expected dividends   0%
Expected volatility   133.30%
Expected term   6.25 years 
Risk free interest rate   4.04%
Expected forfeitures   0%
 
SCHEDULE OF WARRANTS ACTIVITY

Warrant activity as of December 31, 2025 is summarized as follows:

 

Warrants 

Number of

Warrants

  

Weighted

Average

Exercise

Price

  

Weighted

Average

Remaining

Contractual

Term (Years)

  

Aggregate

Intrinsic

Value

 
Outstanding – December 31, 2024   81,035,714   $0.0895    4.32   $1,989,500 
Exercisable – December 31, 2024   81,035,714   $0.10    4.32   $1,989,500 
Granted   500,000   $0.091    4.5    – 
Exercised   (2,500,000)  $0.001    –    – 
Cancelled/Forfeited   (6,750,000)  $0.1633    –    – 
Outstanding – December 31, 2025   72,285,714   $0.098    3.81   $1,733,000 
Exercisable – December 31, 2025   72,285,714   $0.098    3.81   $1,733,000 
SCHEDULE OF WARRANTS OUTSTANDING

As of December 31, 2025, the following warrants were outstanding:

 

Exercise Price

Warrants Outstanding

   Warrants
Exercisable		  

Weighted Average

Remaining

Contractual Life

  

Aggregate

Intrinsic Value

 
$0.001    6,000,000    0.41   $534,000 
$0.04    2,300,000    0.75   $115,000 
$0.2299    2,000,000    0.60   $– 
$0.25    8,000,000    0.23   $– 
$0.12    12,500,000    1.04   $– 
$0.14    4,285,714    1.04   $– 
$0.04    4,000,000    6.96   $200,000 
$0.04    6,000,000    6.96   $300,000 
$0.04    10,000,000    6.96   $500,000 
$0.0825    5,000,000    6.78   $38,750 
$0.0825    5,000,000    7.61   $38,750 
$0.08    150,000    4.76   $1,500 
$0.08    500,000    4.75   $5,000 
$0.1024    2,000,000    5.61   $– 
$0.1024    2,000,000    5.61   $– 
$0.1024    2,000,000    5.61   $– 
$0.1024    50,000    5.61   $– 
$0.0910    250,000    4.50   $- 
$0.0910    250,000    4.50   $- 
$      72,285,714        $1,733,000 

 

As of December 31, 2024, the following warrants were outstanding:

 

Exercise Price

Warrants Outstanding

   Warrants
Exercisable		  

Weighted Average

Remaining

Contractual Life

  

Aggregate

Intrinsic Value

 
$0.001    8,500,000    1.39   $756,500 
$0.04    2,300,000    2.00   $115,000 
$0.056    1,000,000    0.77   $34,000 
$0.2299    4,125,000    1.34   $– 
$0.16    3,125,000    1.20   $– 
$0.25    8,000,000    1.48   $– 
$0.1160    500,000    0.77   $– 
$0.12    12,500,000    2.29   $– 
$0.14    4,285,714    2.29   $– 
$0.04    4,000,000    8.21   $200,000 
$0.04    6,000,000    8.21   $300,000 
$0.04    10,000,000    8.21   $500,000 
$0.0825    5,000,000    8.03   $38,750 
$0.0825    5,000,000    8.87   $38,750 
$0.08    150,000    6.01   $1,500 
$0.08    500,000    6.01   $5,000 
$0.1024    2,000,000    6.86   $– 
$0.1024    2,000,000    6.86   $– 
$0.1024    2,000,000    6.86   $– 
$0.1024    50,000    6.86   $– 
      81,035,714        $1,989,500 
SCHEDULE OF OPTIONS ACTIVITY

Options activity as of December 31, 2024 is summarized as follows:

 

Options 

Number of

Options

  

Weighted

Average

Exercise

Price

  

Weighted

Average

Remaining

Contractual

Term (Years)

  

Aggregate

Intrinsic

Value

 
Outstanding – December 31, 2024   26,981,000   $0.114    16.10   $– 
Exercisable – December 31, 2024   26,981,000   $0.114    16.10   $– 
Granted   8,000,000   $.089    6.39    – 
Exercised   –   $–    –    – 
Cancelled/Forfeited   –   $–    –    – 
Outstanding – December 31, 2025   34,981,000   $0.114    13.11   $– 
Exercisable – December 31, 2025   34,981,000   $0.114    13.11   $– 
SCHEDULE OF OPTIONS OUTSTANDING

For the years ended December 31, 2025, the following options were outstanding:

 

Exercise Price   Options Outstanding   Options Exercisable  

Weighted Average

Remaining Contractual

Life (in Years)

 
              
$0.114    34,981,000    26,750,500    13.11 

 

For the year ended December 31, 2024, the following options were outstanding:

 

Exercise Price   Options Outstanding   Options Exercisable  

Weighted Average

Remaining Contractual

Life (in Years)

 
              
$0.114    26,981,000    26,520,000    16.10