XML 58 R41.htm IDEA: XBRL DOCUMENT v3.25.1

Share Based Awards (Tables)

3 Months Ended

Mar. 31, 2025

Share-Based Payment Arrangement [Abstract]

Schedule of Assumptions Used to Calculate the Fair Value of Options Granted

The range of assumptions used to calculate the fair value of options granted during the three months ended March 31, 2025 was:

 Schedule of Assumptions Used to Calculate the Fair Value of Options Granted

Exercise Price			$ 8.56 – 8.56
Stock price on date of grant			8.46 – 8.46
Risk-free interest rate			4.44 – 4.44	%
Dividend yield			—
Expected term (years)			5.97 – 5.97
Volatility			191.15 – 191.15	%

Schedule of Options Activity

A summary of options activity under the Plan since December 31, 2024 was:

 Schedule of Options Activity

		Shares				Weighted- Average Exercise Price				Weighted- Average Remaining Contractual Term				Aggregate Intrinsic Value
Outstanding as of December 31, 2024			5,645,325				1.54				7.90				59,779,836
Granted			402,500				8.56
Exercised			(908,503	)			1.28
Forfeited or expired			(127,502	)			1.73
Outstanding as of March 31, 2025			5,011,820				2.06				1.99				20,221,803
Exercisable as of March 31, 2025			1,633,529			$	1.47				1.35			$	7,200,542

Schedule of Restricted Stock Activity

A summary of restricted stock activity under the Plan since December 31, 2024 was:

 Schedule of Restricted Stock Activity

		Shares				Weighted Average Grant-Date Fair Value Per Share
Unvested and outstanding as of December 31, 2024			1,544,027			$	3.84
Granted			50,000				4.94
Vested			—				—
Forfeited			(321,428	)			0.89
Unvested and outstanding as of March 31, 2025			1,272,599			$	4.64

Schedule of Stock Compensation Expense by Functional Operating Expense

Stock compensation expense for the three months ended March 31 by functional operating expense was:

 Schedule of Stock Compensation Expense by Functional Operating Expense

		2025				2024
Research and development		$	174,460			$	115,477
Sales and marketing			862,983				85,205
General and administrative			561,529				604,952
Total		$	1,598,972			$	805,634

X

- References

No definition available.

+ Details

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

X

- Definition

Tabular disclosure of the changes in outstanding nonvested restricted stock shares.

+ References

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

+ Details

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

X

- Definition

Tabular disclosure of cost recognized for award under share-based payment arrangement by plan. Includes, but is not limited to, related tax benefit.

+ References

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

+ Details

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

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ 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)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

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

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
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