Stockholders Equity (Tables)
|
9 Months Ended |
12 Months Ended |
Sep. 30, 2025 |
Dec. 31, 2024 |
| Stockholders Equity |
|
|
| Summary of Changes in Restricted Shares |
|
| | Restricted Stock Award | | | Weighted -Average Grant Price | | Balance, December 31, 2022 | | | 11,666,667 | | | $ | 0.03 | | Granted | | | - | | | | - | | Vested | | | - | | | | - | | Forfeited | | | - | | | | - | | Balance, December 31, 2023 | | | 11,666,667 | | | $ | 0.03 | | Granted | | | - | | | | - | | Vested | | | - | | | | - | | Cancelled | | | (10,833,334 | ) | | | 0.03 | | Balance, December 31, 2024 | | | 833,333 | | | $ | 0.03 | |
|
| Schedule of assumptions used for fair value compensation |
| | 2025 | | Derived service period | | | 0.51 – 0.78 year | | Risk-free interest rate | | | 3.65 - 3.97 | % | Stock price at valuation date | | $ | 5.89 - 12.00 | | Expected average volatility | | | 108.5 - 151.0 | % | First Capitalization Thresholder per share price | | $ | 6.85 - 14.28 | | Second Capitalization Thresholder per share price | | $ | 8.56 - 19.02 | | Third Capitalization Thresholder per share price | | $ | 11.42 - 23.82 | | Fourth Capitalization Thresholder per share price | | $ | 14.27 - 28.56 | |
|
|
| Schedule of assumptions of warrants |
| | September 30, | | | | 2025 | | Expected term | | 5.00 years | | Expected average volatility | | 49.0% - 228 | % | Risk-free interest rate | | 3.82% - 4.29 | % | Expected dividend yield | | | - | |
|
| | 2024 | | Expected term | | 5.00 years | | Expected average volatility | | 239-251 | % | Expected dividend yield | | | - | | Risk-free interest rate | | 3.79–4.30 | % |
|
| Summary of warrants activity |
| | Warrants Outstanding | | | Weighted Average | | | | | | | Weighted | | | Remaining | | | | Shares | | | Average Exercise Price | | | Contractual life (in years) | | | | | | | | | | | | Outstanding, December 31, 2024 | | | 270,010 | | | $ | 0.50 | | | | 4.61 | | Granted | | | 2,434,324 | | | | 3.15 | | | | 5.03 | | Exercised | | | - | | | | - | | | | - | | Canceled | | | (778,566 | ) | | | 0.43 | | | | 4.65 | | Outstanding, September 30, 2025 | | | 1,925,768 | | | $ | 4.22 | | | | 4.57 | | | | | | | | | | | | | | | Exercisable, September 30, 2025 | | | 1,925,768 | | | $ | 4.22 | | | | 4.57 | |
|
| | Warrants Outstanding | | | | | | | | | | Weighted Average | | | Weighted Average Remaining | | | | Shares | | | Exercise Price | | | Contractual life (in years) | | | | | | | | | | | | Outstanding, December 31, 2023 | | | - | | | $ | - | | | | - | | Granted | | | 270,010 | | | | 3.00 | | | | 5.00 | | Exercised | | | - | | | | - | | | | - | | Forfeited/canceled | | | - | | | | - | | | | - | | Outstanding, December 31, 2024 | | | 270,010 | | | $ | 3.00 | | | | 4.61 | |
|
| Schedule of management stock compensation |
Market capitalization for 30 consecutive days | | | Consulting agreement CEO resigned on October 1, 2025 (Shares) | | | Consulting agreement Director (Shares) | | | Employment agreement COO (Shares) | | | $ | 120,000,000 | | | 70,000 series C preferred stock | | | 70,000 series C preferred stock | | | | - | | | $ | 150,000,000 | | | 70,000 series C preferred stock | | | 70,000 series C preferred stock | | | 37,500 common stock | | | $ | 200,000,000 | | | 70,000 series C preferred stock | | | 70,000 series C preferred stock | | | 37,500 common stock | | | $ | 250,000,000 | | | 70,000 series C preferred stock | | | 70,000 series C preferred stock | | | 37,500 common stock | | | $ | 300,000,000 | | | | - | | | | - | | | 37,500 common stock | | | | | | | | | | | | | | | | | | Fair value ($) | | | $ | 1,932,000 | | | $ | 3,165,000 | | | $ | 1,740,000 | |
|
|