Annual report [Section 13 and 15(d), not S-K Item 405]

STOCKHOLDERS??? OPTIONS (Tables)

v3.26.1
STOCKHOLDERS’ OPTIONS (Tables)
 12 Months Ended
Dec. 31, 2025
Share-Based Payment Arrangement [Abstract]  
SCHEDULE OF STOCK OPTIONS

  

Date   Number of Stock Options     Stock Price     Strike Price     Expected Volatility     Interest Rate     Dividend Rate     Expected Term (years)     Fair Value  
7/01/2025     2,000,000     $ 0.03     $ 0.12       131.23 %     3.84 %     0.00 %     5.0     $ 41,025  
SCHEDULE OF OPTIONS ACTIVITY

A summary of stock option activity for the years ended December 31, 2025 and 2024 is presented below.

 

    Shares available
to purchase		     Weighted
Average		     Weighted
Average
Remaining
Contractual		     Aggregate  
    with options     Exercise Price     Term (in years)     Intrinsic Value  
Outstanding, December 31, 2024     3,640,000     $ 0.17       9.02     $           -  
Issued     2,000,000       0.12       9.75          
Exercised     -       -       -       -  
Cancelled     (100,000 )     0.17       -       -  
Expired     -       -       -       -  
Outstanding, December 31, 2025     5,540,000     $ 0.15       8.56     $ -  
                                 
Exercisable, December 31, 2025     2,511,021     $ 0.16       8.14     $ -  
                                 
Outstanding, December 31, 2023     -     $ -       -     $ -  
Issued     5,050,000       0.17       9.04       -  
Exercised     -       -       -       -  
Cancelled     (1,410,000 )     0.17       -       -  
Expired     -       -       -       -  
Outstanding, December 31, 2024     3,640,000     $ 0.17       9.02     $ -  
                                 
Exercisable, December 31, 2024     876,036     $ 0.17       9.02     $ -