XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Stock Compensation (Tables)
 3 Months Ended
Mar. 31, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Fair Values of Stock Options Granted Using Black-scholes Valuation Model Assumptions

The fair value of each stock option grant is estimated on the date of grant using the Black Scholes option pricing model with the following assumptions:

 

   March 31, 2024 
Expected volatility   51.02 - 116.56%
Expected dividends   0%
Expected term (years)   5.0 - 6.0 
Risk-free rate   .40 - 4.33%
Fair value of common shares on grant date   $20.40 - $394.56 
Schedule of Stock Option Activity

The summary of activity under the plans as of March 31, 2025, and change during the three months ended March 31, 2025, is as follows:

 

           Weighted     
       Weighted   average     
       average   remaining   Aggregate 
       exercise   contractual   intrinsic 
Options  Shares   price   term   value 
Outstanding as of December 31, 2024   9,022   $91.06    7.6   $- 
Granted   -    -           
Exercised   -    -           
Forfeited   -    -           
Expired   -    -           
Outstanding as of March 31, 2025   9,022   $91.06    7.4   $- 
Exercisable as of March 31, 2025   6,924   $96.28    7.4   $- 

 

The summary of activity under the plans as of March 31, 2024, and change during the three months ended March 31, 2024, is as follows:

 

           Weighted     
       Weighted   average     
       average   remaining   Aggregate 
       exercise   contractual   intrinsic 
Options  Shares   price   term   value 
Outstanding as of December 31, 2023   34,569   $105.48    7.7   $3,750 
Granted   -    -           
Exercised   -    -           
Forfeited   (8,565)   68.52           
Expired   (3,715)   109.32           
Outstanding as of March 31, 2024   22,289   $119.04    4.4   $3,650 
Exercisable as of March 31, 2024   17,519   $130.08    3.2   $3,650 
Schedule of Restricted Stock Units

 

       Weighted   Weighted     
       Average   Average     
       Grant   Remaining   Aggregate 
       Date Fair   Contractual   Intrinsic 
   Shares   Value   Term   Value 
Outstanding as of December 31, 2024   12,501   $7.74    13.13    - 
Granted   -    -    -    - 
Cancelled   -    -    -    - 
Vested and released   -    -    -    - 
Outstanding and unvested as of March 31, 2025   12,501   $8.89    11.19   $- 

 

For the three months ended March 31, 2024, the RSUs vest at quarterly intervals through December 31, 2024. The following is a summary of RSU activity for the three months ended March 31, 2024:

 

       Weighted   Weighted     
       Average   Average     
       Grant   Remaining   Aggregate 
       Date Fair   Contractual   Intrinsic 
   Shares   Value   Term   Value 
Outstanding as of December 31, 2023   -   $-    -    - 
Granted   25,000    16.80    -    - 
Cancelled   -    -    -    - 
Vested and released   6,250    -    -   $3,200 
Outstanding and unvested as of March 31, 2024   18,750   $16.80    3.78   $-