v3.26.1
CAPITAL STOCK (Tables)
3 Months Ended
Mar. 31, 2026
Equity [Abstract]  
SCHEDULE OF STOCK OPTION ACTIVITY

The following table summarizes common stock option activity:

 

   Options  

Weighted Average

Exercise Price

 
Outstanding, December 31, 2024   156,666   $9.34 
           
Granted   2,000,000   $0.45 
Exercised   -    - 
Expired / Forfeited   -    - 
Outstanding, December 31, 2025   2,156,666   $0.56 
           
Granted   -    - 
Exercised   -    - 
Expired / Forfeited   -    - 
Outstanding, March 31, 2026   2,156,666   $0.56 
Exercisable, March 31, 2026   1,156,110   $0.65 
SCHEDULE OF OPTIONS OUTSTANDING AND EXERCISABLE

The weighted average exercise prices, remaining lives for options granted, and exercisable as of March 31, 2026 were as follows:

 

    Outstanding Options           Exercisable Options 

Options

Exercise

Price Per

Share

   Shares  

Life

(Years)

  

Weighted

Average

Exercise

Price

   Shares  

Weighted

Average

Exercise

Price

 
$16.50    10,000    .47   $16.50    9,444   $16.50 
$0.45    50,000    .09   $0.45    50,000   $0.45 
$0.45    83,333    .18   $0.45    83,333   $0.45 
$5.55    13,333    .09   $5.55    13,333   $5.55 
$0.45    2,000,000    9.45   $0.45    1,000,000   $0.45 
SCHEDULE OF OPTIONS FAIR VALUE ASSUMPTIONS

 

Fair Value of common stock on measurement date  $30.470.37 
Risk free interest rate   4.13% - 4.10%
Volatility   145.38% - 125.78%
Dividend Yield   0%
Expected Term   5.75 - 3.0 
SCHEDULE OF COMMON STOCK WARRANT ACTIVITY

The following table summarizes common stock warrants activity:

  

   Warrants  

Weighted

Average

Exercise Price

Per Share

 
Outstanding, December 31, 2024   940,333   $5.08 
           
Granted   3,413,211   1.47 
Exercised   1,425,143   1.26 
Expired   -   - 
Cancelled   -   - 
Outstanding, December 31, 2025   2,928,401   1.98 
           
Granted   -   - 
Exercised   -   - 
Expired   -   - 
Cancelled   -   - 
Outstanding, March 31, 2026   2,928,401   $1.98 
Exercisable, March 31, 2026   2,928,401   $1.98 
SCHEDULE OF WARRANTS FAIR VALUE ASSUMPTIONS

  

Fair Value of common stock on measurement date  $10.90 - $0.50 
Risk free interest rate   From 4.59% to 3.42%
Volatility   From 238.00% to 106.62%
Dividend Yield   0%
Expected Term   3 - 5 years