XML 75 R64.htm IDEA: XBRL DOCUMENT v3.25.1
SHAREHOLDERS EQUITY (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
May 31, 2024
Jan. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Common stock value     $ 200,152 $ 199,240
Share based compensation expense     $ 144,307 $ 163,286
January 2023 [Member]        
Common stock share issued     60,000  
Common stock value     $ 51,000  
May 2024 [Member]        
Common stock share issued     60,000  
Common stock value     $ 45,000  
Cumulative Convertible Series B Preferred Stock        
Preferred stock shares     4,000 4,000
Preferred stock shares     4,000 4,000
Cumulative Convertible Preferred Stock; Shares Issued     0 0
Cumulative Convertible Preferred Stock, Stated Value     $ 1,000 $ 1,000
Cumulative Convertible Preferred Stock; Shares Outstanding     0 0
Cumulative Convertible Preferred Stock; Par Value     $ 1,000 $ 1,000
Cumulative Convertible Series A Preferred Stock        
Preferred stock shares     1,000,000 1,000,000
Cumulative Convertible Preferred Stock; Shares Issued     63,750 63,750
Cumulative Convertible Preferred Stock; Shares Outstanding     63,750 63,750
Cumulative Convertible Preferred Stock; Par Value     $ 0.01 $ 0.01
Stock Option [Member] | Officer [Member] | May Twenty Four [Member]        
Grant fair value of per share $ 0.64      
Warrants issued upon purchase share of common stock 225,000      
Volatility rate 125.00%      
Expected dividend yield 0.00%      
Risk free interest rate 4.35%      
Fair value of stock option $ 144,307      
Contractual term 10 years      
Expected life term 10 years      
Exercise price $ 0.75      
Stock Option [Member] | Officer [Member] | January Twenty Three [Member]        
Grant fair value of per share   $ 0.76    
Warrants issued upon purchase share of common stock   175,000    
Volatility rate   139.00%    
Expected dividend yield   0.00%    
Risk free interest rate   3.59%    
Fair value of stock option   $ 132,361    
Contractual term   10 years    
Expected life term   5 years    
Exercise price   $ 0.85    
Stock Option [Member] | Employees [Member] | January Twenty Three [Member]        
Grant fair value of per share   $ 0.76    
Warrants issued upon purchase share of common stock   42,042    
Volatility rate   139.00%    
Expected dividend yield   0.00%    
Risk free interest rate   3.59%    
Fair value of stock option   $ 30,925    
Contractual term   10 years    
Expected life term   5 years    
Exercise price, Minimum   $ 0.71    
Exercise price, Maximum   $ 0.85