| 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:
SCHEDULE OF BASIC AND DILUTED NET (LOSS) INCOME 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:
SCHEDULE OF 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 | | |
| - | |
| Change in Derivative Liabilities | |
| | | |
| | |
| 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 | ) |
|