XML 48 R38.htm IDEA: XBRL DOCUMENT v3.25.2
Stock Options and Warrants (Details Narrative) - USD ($)
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Equity Option [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expire year 7 years 1 month 6 days  
Options outstanding, intrinsic value $ 9,898,000  
Equity Option [Member] | Issued For Services [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options granted, shares 9,800,000  
Options exercisable, price per share $ 0.03  
Fair value of options grant $ 1,558,000  
Expected dividend yield 0.00%  
Share based compensation expense $ 549,000  
Equity Option [Member] | Issued For Services [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Assumptions used - volatility rate 161.00%  
Expire year 5 years  
Expected life 2 years 6 months  
Options granted - risk-free interest rate 3.92%  
Equity Option [Member] | Issued For Services [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Assumptions used - volatility rate 179.00%  
Expire year 10 years  
Expected life 6 years  
Options granted - risk-free interest rate 4.32%  
Equity Option [Member] | Members Of The Board Of Directors [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options granted, shares 17,482,638  
Options vested, shares 16,649,305  
Options to be vested, shares 833,333  
Fair value of options grant $ 2,571,000  
Assumptions used - expected term 5 to 6 years  
Assumptions used - risk free interest rate 3.95% to 4.47%  
Assumptions used - volatility rate 179.00%  
Expected dividend yield 0.00%  
Share based compensation expense $ 2,511,000  
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.02 per share [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options exercisable, shares 7,656,250  
Options exercisable, price per share $ 0.02  
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.04 per share [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options exercisable, shares 4,375,000  
Options exercisable, price per share $ 0.04  
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.06 per share [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options exercisable, shares 2,430,555  
Options exercisable, price per share $ 0.06  
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.08 per share [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options exercisable, shares 2,187,500  
Options exercisable, price per share $ 0.08  
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.15 per share [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options exercisable, shares 833,333  
Options exercisable, price per share $ 0.15  
Equity Option [Member] | Members Of The Board Of Directors [Member] | Chief Financial Officer [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options granted, shares 7,218,750  
Equity Option [Member] | Cecil Bond Kyte [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options granted, shares 24,317,500  
Options exercisable, price per share $ 0.03  
Options vested, shares 24,317,500  
Fair value of options grant $ 3,574,000  
Assumptions used - volatility rate 179.00%  
Expected dividend yield 0.00%  
Share based compensation expense $ 3,574,000  
Expire year 10 years  
Expected life 5 years  
Options granted - risk-free interest rate 4.57%  
Equity Option [Member] | Corporate Secretary [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options granted, shares 1,500,000  
Options exercisable, price per share $ 0.03  
Fair value of options grant $ 238,000  
Assumptions used - volatility rate 179.00%  
Expected dividend yield 0.00%  
Share based compensation expense $ 79,000  
Expire year 10 years  
Expected life 6 years  
Options granted - risk-free interest rate 4.32%  
Warrant [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Warrants granted 31,623,613  
Stock price $ 0.21  
Aggregate intrinsic value of warrants outstanding $ 9,429,000  
Warrant [Member] | Warrants Issued For Services [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expected dividend yield 0.00% 0.00%
Share based compensation expense $ 27,000 $ 9,000
Expected life 2 years 2 years
Warrants granted 199,998 199,998
Fair value of warrants granted $ 30,000 $ 9,000
Risk free interest rate - minimum 3.75% 4.39%
Risk free interest rate - maximum 4.29% 4.97%
Volatility - minimum 154.00% 181.00%
Volatility - maximum 158.00% 188.00%
Warrant [Member] | Warrants Issued For Services [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Share based compensation exercise price range $ 0.14 $ 0.03
Warrant [Member] | Warrants Issued For Services [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Share based compensation exercise price range $ 0.30 $ 0.07
Warrant [Member] | Warrants Issued For Consultants And Investors [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expected dividend yield 0.00%  
Share based compensation expense $ 511,000  
Warrants granted 13,796,200  
Fair value of warrants granted $ 511,000  
Risk free interest rate - minimum 3.94%  
Risk free interest rate - maximum 4.31%  
Volatility - minimum 133.00%  
Volatility - maximum 154.00%  
Warrant [Member] | Warrants Issued For Consultants And Investors [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expected life 1 year  
Warrant [Member] | Warrants Issued For Consultants And Investors [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expected life 2 years