STOCKHOLDERS' DEFICIT (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
|---|
| Summary of outstanding warrants |
A summary of the Company’s warrants activity for the years ended December 31, 2024 and 2023 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
|
December 31, 2023 |
|
|
Number of Warrants |
|
|
Weighted
Average
Exercise
Price |
|
|
Number of Warrants |
|
|
Weighted
Average
Exercise
Price |
|
Warrants outstanding, beginning of year |
|
4,732,391 |
|
|
$ |
0.95 |
|
|
|
6,610,520 |
|
|
$ |
2.22 |
|
Granted |
|
— |
|
|
$ |
— |
|
|
|
8,500,000 |
|
|
$ |
4.03 |
|
Exercised |
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
$ |
— |
|
Cancelled, forfeited and expired |
|
(107,391 |
) |
|
$ |
7.21 |
|
|
|
(10,378,129 |
) |
|
$ |
4.23 |
|
Warrants outstanding, end of year |
|
4,625,000 |
|
|
$ |
0.81 |
|
|
|
4,732,391 |
|
|
$ |
0.95 |
|
Warrant exercisable, end of year |
|
4,625,000 |
|
|
$ |
0.81 |
|
|
|
4,732,391 |
|
|
$ |
0.95 |
|
|
| Summary of stock option activity |
A summary of the Company’s stock option activity for the years ended December 31, 2024 and 2023 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
|
December 31, 2023 |
|
|
|
Number of
Options |
|
|
Weighted‑
Average
Exercise
Price |
|
|
Number of
Options |
|
|
Weighted‑
Average
Exercise
Price |
|
Options outstanding, beginning of year |
|
|
3,223,881 |
|
|
$ |
5.97 |
|
|
|
4,660,787 |
|
|
$ |
5.08 |
|
Granted or deemed issued |
|
|
2,360,000 |
|
|
$ |
0.15 |
|
|
|
1,250,000 |
|
|
$ |
4.50 |
|
Exercised |
|
|
— |
|
|
$ |
— |
|
|
|
— |
|
|
$ |
— |
|
Cancelled, forfeited and expired |
|
|
(296,597 |
) |
|
$ |
0.34 |
|
|
|
(2,686,906 |
) |
|
$ |
3.74 |
|
Options outstanding, end of year |
|
|
5,287,284 |
|
|
$ |
3.54 |
|
|
|
3,223,881 |
|
|
$ |
5.97 |
|
Options exercisable at end of year |
|
|
4,819,920 |
|
|
$ |
3.59 |
|
|
|
2,373,881 |
|
|
$ |
6.50 |
|
Options available for future grant |
|
|
419,167 |
|
|
|
|
|
|
2,750,000 |
|
|
|
|
|
| Summary of assumptions used to value the warrants |
The following table presents the assumptions used to value the warrants:
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
|
December 31, 2023 |
|
Stock price |
|
$ |
0.01 |
|
|
$ |
0.10 |
|
Exercise price |
|
$0.47 - $0.50 |
|
|
$0.47 - $0.50 |
|
Expected term |
|
3.03-3.07 years |
|
|
4.03-4.24 years |
|
Risk-free rate |
|
|
4.27 |
% |
|
3.90%-3.92% |
|
Dividend yield |
|
— |
|
|
— |
|
Volatility |
|
444.84%-447.87% |
|
|
129.40%-130.23% |
|
|
| Schedule of fair value of conversion feature liabilities |
The risk‑free interest rate is based on the implied yield available on U.S. Treasury issues with a term approximating the expected life of the options depending on the date of the grant and expected life of the respective options.
|
|
|
|
|
|
|
|
|
|
|
January 2024 |
|
|
January 2023 |
|
Stock price |
|
$ |
0.11 |
|
|
$ |
0.31 |
|
Exercise price |
|
$ |
0.15 |
|
|
$ |
4.50 |
|
Expected term |
|
5-5.75 years |
|
|
5-6 years |
|
Risk-free rate |
|
3.80-3.81% |
|
|
3.51-3.53% |
|
Dividend yield |
|
— |
|
|
— |
|
Volatility |
|
127.39-136.00% |
|
|
108.16-116.40% |
|
|