XML 42 R24.htm IDEA: XBRL DOCUMENT v3.25.1
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
SCHEDULE OF SHARE-BASED PAYMENT AWARD, STOCK OPTIONS, VALUATION ASSUMPTIONS

The fair value of each stock option granted during the year ended December 31, 2024 was estimated using the Black-Scholes assumptions and or factors as follows:

 

Exercise price  $0.84-$5.00 
Expected dividend yield   0%
Risk free interest rate   4.01%-4.25%
Expected life in years   10 
Expected volatility   213-215%
SCHEDULE OF SHARE-BASED COMPENSATION, STOCK OPTIONS, ACTIVITY

The following is an analysis of the stock option grant activity under the Plan:

 

   Number  

Weighted Average

Exercise Price

  

Weighted Average

Remaining Life

 
Stock Options               
Outstanding December 31, 2023   1,357,466   $7.39    4.49 
Granted   742,150    1.73    9.23 
Expired   (146,125)   5.85    - 
Exercised   -    -    - 
Outstanding December 31, 2024   1,953,491   $5.36    5.77 
SCHEDULE OF SHARE-BASED COMPENSATION NONVESTED SHARES

A summary of the status of the Company’s nonvested options as of December 31, 2024, and changes during the year ended December 31, 2024 is presented below:

 

Nonvested Options  Options  

Weighted-Average

Exercise Price

 
Nonvested at December 31, 2023   49,832   $14.72 
Granted   742,150    1.73 
Vested   (233,324)   4.14 
Forfeited   -    - 
Nonvested at December 31, 2024   558,658   $1.89 
SCHEDULE OF SHARE-BASED PAYMENT AWARD, WARRANTS, VALUATION ASSUMPTIONS

The fair value of each warrant granted during the year ended December 31, 2024 was estimated using the Black-Scholes assumptions and or factors as follows:

 

Exercise price  $0.64 
Expected dividend yield   0%
Risk free interest rate   4.31%-4.45%
Expected life in years   5-1.50 
Expected volatility   242-271%
SUMMARY OF WARRANT

A summary of warrant issuances are as follows:

 

   Number  

Weighted Average

Exercise Price

  

Weighted Average

Remaining Life

 
Warrants               
                
Outstanding December 31, 2023   942,566   $19.47    2.31 
Granted   4,206,079    0.64    3.30 
Expired   -    -    - 
Exercised   -    -    - 
Outstanding December 31, 2024   4,986,645   $4.21    2.92