XML 32 R21.htm IDEA: XBRL DOCUMENT v3.25.3

NOTE 8 – CAPITAL STOCK, STOCK OPTIONS, AND INCENTIVES (Tables)

9 Months Ended

Sep. 30, 2025

Equity [Abstract]

Summary of Warrants

Summary of Warrants  

	Warrants			Weighted Average Exercise Price			Intrinsic Value
Outstanding as of December 31, 2024	2,975,000		$	0.40		$	7,000,175
Granted	950,000		$	2.16
Exercised	-			-
Forfeited	-			-
Outstanding as of September 30, 2025	3,925,000		$	0.82		$	17,225,675
Exercisable as of December 31, 2024	2,975,000		$	0.40		$	7,000,175
Exercisable as of September 30, 2025	3,925,000		$	0.82		$	17,225,675

Schedule of Warrants Valuation Assumptions

Schedule of Warrants Valuation Assumptions  

Risk-free interest rate	3.87% - 4.06%		4.33%
Expected term (in years)	3 years - 5 years		5.00
Expected volatility	263.38% - 279.43%		244.14%
Expected dividend yield	0.00%		0.00%

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of activity for outstanding award under share-based payment arrangement excluding share and unit options and nonvested award.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfOtherShareBasedCompensationActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration