XML 50 R39.htm IDEA: XBRL DOCUMENT v3.26.1
COMMON STOCK OPTIONS, WARRANTS AND RESTRICTED STOCK (Tables)
3 Months Ended
Mar. 31, 2026
Share-Based Payment Arrangement [Abstract]  
Schedule of options activity
                 
    Shares   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Term (Years)
   Aggregate
Intrinsic
Value
 
 Outstanding at December 31, 2024    606,452   $5.29    2.0   $514,394 
 Granted    20,000   $5.64    2.5   $112,200 
 Forfeited    (271,449)  $5.71       $ 
 Outstanding at December 31, 2025    355,003   $5.00    1.8   $2,219,665 
 Exercisable at December 31, 2025    283,000   $5.15    1.5   $1,727,688 
                       
 Outstanding at December 31, 2025    355,003   $5.00    1.8   $2,219,665 
 Granted    5,000   $11.44    4.8   $ 
 Exercised    (15,000  $4.69       $ 
 Forfeited/Expired    (20,000)  $4.18       $ 
 Outstanding at March 31, 2026    325,003   $5.16    1.8   $575,104 
 Exercisable at March 31, 2026    251,334   $5.24    1.5   $408,018 
Schedule of fair value of warrants
        
   For the Three Months Ended
March 31,
 
   2026   2025 
Stock price  $11.25   $ 
Exercise Price  $11.44   $ 
Risk free interest rate   3.55%    
Expected term in years   5     
Dividend yield        
Volatility of common stock   93.67%    
Schedule of assumptions
    
Date of Grant  March 2, 2026 
Stock Price  $7.61 
Exercise Price  $9.00 
Expected Remaining Term (Years)   5.00 
Expected Volatility   92%
Dividend Yield   0%
Discount Rate - Bond Equivalent Yield   3.620%
Schedule of warrants outstanding
                
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Term (Years)
   Aggregate
Intrinsic
Value
 
Outstanding at December 31, 2024      $       $ 
Warrants expired, forfeited, cancelled or exercised      $       $ 
Warrants issued   375,276   $7.20    5.0   $ 
Outstanding at December 31, 2025   375,276   $7.20    4.6   $1,519,868 
Exercisable at December 31, 2025   375,276   $7.20    4.6   $1,519,868 
                     
Outstanding at December 31, 2025   375,276   $7.20    4.6   $1,519,868 
Warrants expired, forfeited, cancelled or exercised      $       $ 
Warrants issued   433,334   $9.00    5.0   $ 
Outstanding at March 31, 2026   808,610   $8.16    4.7   $ 
Exercisable at March 31, 2026   808,610   $8.16    4.7   $ 
Schedule of restricted stock
        
   Number of
Shares
   Weighted
Average
Grant
Date Fair Value Per Share
 
Unvested at December 31, 2024      $ 
Restricted stock granted   2,146,898   $6.13 
Restricted stock forfeited   (162,500)  $6.00 
Restricted stock vested   (20,000)  $5.22 
Unvested at December 31, 2025   1,964,398   $6.15 
Vested at December 31, 2025   20,000   $5.22 
           
Unvested at December 31, 2025   1,964,398   $6.15 
Restricted stock granted   420,000   $10.70 
Restricted stock forfeited      $ 
Restricted stock vested   (10,000)  $5.98 
Unvested at March 31, 2026   2,374,398   $6.95 
Vested at March 31, 2026   30,000   $5.47