XML 33 R22.htm IDEA: XBRL DOCUMENT v3.25.1

Options (Tables)

3 Months Ended

Mar. 31, 2025

Equity [Abstract]

Schedule of Fair Value Option Assumption

The fair value of these options was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions for Black-Scholes valuation model on the respective reporting date.

Schedule of Fair Value Option Assumption

														Market
		Number												Price on
		of				Term				Exercise				Grant				Volatility				Fair
Reporting Date		Options				(Years)				Price				Date				Percentage				Value
02/21/2024			995,000				2.5			$	1.21			$	1.21				62.6	%		$	573,548
12/31/2024			25,000				5			$	0.63			$	0.63				86.4	%		$	11,045
01/07/2025			375,000				2.5			$	0.68			$	0.68				75.0	%		$	119,635

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 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