XML 59 R47.htm IDEA: XBRL DOCUMENT v3.25.1
Stock Options and Warrants (Details Narrative) - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Share based compensation expense $ 152,000 $ 37,000
Equity Option [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Stock price $ 0.15  
Aggregate intrinsic value of options outstanding $ 1,287,000  
Unamortized compensation expense $ 0  
Warrant [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Stock price $ 0.15  
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Aggregate Intrinsic Value, Outstanding $ 4,704,000  
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Vested in Period 44,010,676  
[custom:WarrantsExpectedToVest-0] 33,333  
Warrants granted 44,340,676 12,482,410
Exercise price $ 0.04  
Warrant [Member] | Consulting Agreement [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Warrants granted 1,883,328 766,662
Fair value of warrants granted $ 152,000 $ 37,000
Risk free interest rate - minimum 3.55% 0.73%
Risk free interest rate - maximum 4.97% 5.07%
Volatility - minimum 167.00% 182.00%
Volatility - maximum 188.00% 245.00%
Expected dividend yield 0.00% 0.00%
Share based compensation expense $ 150,000 $ 37,000
Warrant [Member] | Minimum [Member] | Consulting Agreement [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expected life 1 year 1 year
Warrant [Member] | Maximum [Member] | Consulting Agreement [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expected life 2 years 2 years
Warrant [Member] | Convertible Debt [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Warrants granted 42,457,348 11,715,748
Exercise price   $ 0.07
Warrant [Member] | Convertible Debt [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Exercise price $ 0.04  
Warrant [Member] | Convertible Debt [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Exercise price $ 0.07