Quarterly report pursuant to Section 13 or 15(d)

Stockholder???s Equity (Tables)

v3.23.3
Stockholder’s Equity (Tables)
9 Months Ended
Sep. 30, 2023
Equity [Abstract]  
Schedule of Warrant Valuation Assumption

The Company utilizes the Black-Scholes model to value its warrants. The Company utilized the following assumptions:

 

      Nine Months Ended  
      September 30,  
      2023  
Expected term     5 years  
Expected average volatility     182 - 190 %
Expected dividend yield     -  
Risk-free interest rate     3.62 - 3.96 %
Schedule of Activity of Warrants

A summary of activity of the warrants during the nine months ended September 30, 2023 as follows:

 

    Number of     Weighted Average     Average  
    warrants     Exercise Price     Life (years)  
Outstanding, December 31, 2022     -     $ -       -  
Granted     14,610,000       0.30       5.00  
Granted     55,821,916       0.33       5.00  
Granted     690,000       0.38       5.00  
Granted     1,022,727       0.41       5.00  
Exercised     (14,610,000 )     0.30       -  
Exercised     (44,934,850 )     0.33       -  
Expired     -       -       -  
Outstanding, September 30, 2023     12,599,793     $ 0.34       4.55  
                         
Exercisable, September 30, 2023     11,577,066     $ 0.31       4.18  
Schedule of Utilizes Black-Scholes Model to Value of Stock Options

The Company utilizes the Black-Scholes model to value its stock options. The Company utilized the following assumptions:

 

    Nine Months Ended  
    September 30,  
    2023  
Expected term     3.75 years  
Expected average volatility     1,668 %
Expected dividend yield     -  
Risk-free interest rate     4.46 %
Schedule of Activity of Stock Options

A summary of activity of the stock options during the nine months ended September 30, 2023, is as follows:

 

    Options Outstanding     Weighted Average  
    Number of     Weighted Average     Remaining life  
    Options     Exercise Price     (years)  
                   
Outstanding, December 31, 2022     -     $ -       -  
Granted     3,955,212       0.16       5.00  
Exercised     -       -       -  
Forfeited/canceled     -       -       -  
Outstanding, September 30, 2023     3,955,212     $ 0.16       4.90  
Vested options, September 30, 2023     -     $ -       -  
Exercisable options, September 30, 2023     -     $ -       -