XML 37 R22.htm IDEA: XBRL DOCUMENT v3.25.3
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
 9 Months Ended 12 Months Ended
Sep. 30, 2025
Dec. 31, 2024
Accounting Policies [Abstract]    
SCHEDULE OF BASIC AND DILUTED NET (LOSS) INCOME PER SHARE

The following tables present a reconciliation of the numerator and denominator used to compute basic and diluted net loss per share:

Numerator  September 30, 2025   September 30, 2024 
   For the Three Months Ended 
Numerator  September 30, 2025   September 30, 2024 
Net Income (Loss)  $(4,259,599)  $(315,746)
Change in Derivative Liabilities   -    - 
Adjusted Net Income (Loss)  $(4,259,599)  $(315,746)

 

Denominator  Shares   Shares 
Basic Weighted Average Number of Shares Outstanding during Period   41,374,873    6,145,000 
Dilutive Shares   -    - 
Diluted Weighted Average Number of Shares Outstanding during Period   41,374,873    6,145,000 
           
Diluted Net Income (Loss) per Share  $(0.10)  $(0.05)
           

 

Numerator  September 30, 2025   September 30, 2024 
   For the Nine Months Ended 
Numerator  September 30, 2025   September 30, 2024 
Net Income (Loss)  $(7,354,742)  $(725,479)
Change in Derivative Liabilities   -    - 
Adjusted Net Income (Loss)  $(7,354,742)  $(725,479)

 

Denominator  Shares   Shares 
Basic Weighted Average Number of Shares Outstanding during Period   22,316,913    5,075,566 
Dilutive Shares   -    - 
Diluted Weighted Average Number of Shares Outstanding during Period   22,316,913    5,075,566 
           
Diluted Net Income (Loss) per Share  $(0.33)  $(0.14)

The following tables present a reconciliation of the numerator and denominator used to compute basic and diluted net (loss) income per share:

 

         
   For the Years Ended 
Numerator  December 31, 2024   December 31, 2023 
Net Income (Loss)  $4,103,067   $(501,295)
Amortization of Debt Discounts   9,543    - 
Interest Expense   14,450    - 
Adjusted Net Income (Loss)  $4,127,060   $(501,295)

 

Denominator  Shares   Shares 
Basic Weighted Average Number of Shares Outstanding during Period   5,640,991    1,893,001 
Dilutive Shares   26,534,773    - 
Diluted Weighted Average Number of Shares Outstanding during Period   32,175,764    1,893,001 
           
Diluted Net Income (Loss) per Share  $0.13   $(0.26)