XML 51 R41.htm IDEA: XBRL DOCUMENT v3.25.3
Employee Stock Compensation Plans (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Jun. 20, 2023
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Jun. 18, 2013
Stock-based compensation expense   $ 113,000 $ 125,000 $ 364,000 $ 540,000    
Unrecognized stock option compensation cost related to non-vested options   $ 477,000   477,000      
Common stock, capital shares reserved for future issuance             5,750,000
Proceeds from stock options exercised       $ 206,000 $ 54,000    
Stock Option [Member] | 2013 [Member]              
Options granted     200,000 1,028,500 250,000    
Options outstanding   2,145,000   2,145,000   3,173,500  
Options, vested and exercisable   2,145,000   2,145,000   2,672,250  
Proceeds from stock options exercised     $ 40,000 $ 206,000 $ 54,000    
Intrinsic value   $ 204,000   204,000      
Aggregate intrinsic value     $ 132,000 $ 437,000 $ 144,000    
Weighted average life       1 year 10 months 6 days      
2023 Plan [Member]              
Options granted         2,125,000    
Options vesting description         vest 25% on the date of grant and 25% on each anniversary date for the next three years    
Expected volatility         71.50%    
Risk free interest rate         4.30%    
Grant date fair value         $ 1,120,000    
Common stock, capital shares reserved for future issuance 5,000,000            
Options outstanding   2,175,000   2,175,000   2,175,000  
Options, vested and exercisable   1,087,500   1,087,500   556,250  
Options exercise price           $ 0.85  
Intrinsic value   $ 10,000   $ 10,000      
Weighted average life 10 years            
Bottom [Member] | Stock Option [Member] | 2013 [Member]              
Options exercise price   $ 0.60   $ 0.60   0.20  
Bottom [Member] | Stock Option [Member] | 2023 [Member]              
Options exercise price   0.51   0.51      
Top [Member] | Stock Option [Member] | 2013 [Member]              
Options exercise price   0.69   0.69   $ 0.28  
Top [Member] | Stock Option [Member] | 2023 [Member]              
Options exercise price   $ 0.85   $ 0.85