XML 72 R39.htm IDEA: XBRL DOCUMENT v3.25.1
Stockholders’ Equity (Deficit) (Details Narrative) - USD ($)
12 Months Ended
Dec. 04, 2024
Dec. 02, 2024
Jun. 03, 2024
Apr. 17, 2024
Mar. 15, 2024
Jan. 24, 2024
Dec. 18, 2023
Sep. 29, 2023
Apr. 01, 2023
Jan. 01, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Jun. 14, 2024
Nov. 11, 2021
Jan. 09, 2020
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Common stock, shares authorized                     125,000,000 125,000,000   125,000,000 45,000,000 25,000,000
Preferred stock, shares authorized                     5,000,000 5,000,000        
Common stock, shares issued                     33,103,860 26,526,405        
Common stock, shares outstanding                     33,103,860 26,526,405        
Preferred stock, shares issued                            
Preferred stock, shares outstanding                            
Restricted stock fair value                              
Compensation expense for services                     893,781          
Net proceeds from offering                     150,000 $ 55,000        
Stock based compensation                     114,373          
Stock based compensation         $ 50,000           1,840,908 $ 1,198,579        
Unvested stock options expense                     $ 355,829          
Granted stock option purchase shares                     297,105 3,767,955        
Stock option exercise price                     $ 1.33 $ 1.33        
Grant date fair value                     $ 102,921,147 $ 3,316,119 $ 3,376,725      
Number of options, outstanding                     10,633,988 10,336,883 6,682,560      
Outstanding options, weighted average remaining life                     6 years 3 months 6 years 10 months 28 days 6 years 4 months 24 days      
Vested options, number exercisable                     10,297,412 9,424,826        
Vested options, weighted average remaining life                     6 years 1 month 24 days 6 years 9 months 3 days        
Range One [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Exercise price                     $ 0.01 $ 0.01        
Number of options, outstanding                     675,000 675,000        
Outstanding options, weighted average remaining life                     1 year 3 months 2 years 6 months 3 days        
Vested options, number exercisable                     675,000 675,000        
Vested options, weighted average remaining life                     1 year 3 months 2 years 6 months 3 days        
Range Two [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Exercise price                     $ 0.74 $ 0.74        
Number of options, outstanding                     1,657,560 1,657,560        
Outstanding options, weighted average remaining life                     4 years 3 months 25 days 5 years 6 months 25 days        
Vested options, number exercisable                     1,657,562 1,657,564        
Vested options, weighted average remaining life                     4 years 3 months 25 days 5 years 6 months 25 days        
Range Three [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Exercise price                     $ 0.80 $ 0.80        
Number of options, outstanding                     2,783,243 2,783,243        
Outstanding options, weighted average remaining life                     4 years 6 months 14 days 5 years 9 months 18 days        
Vested options, number exercisable                     2,783,238 2,708,239        
Vested options, weighted average remaining life                     4 years 6 months 14 days 5 years 7 months 13 days        
Range Four [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Exercise price                     $ 1.33 $ 1.33        
Number of options, outstanding                     5,461,935 5,164,830        
Outstanding options, weighted average remaining life                     8 years 3 months 29 days 4 years 6 months 3 days        
Vested options, number exercisable                     5,125,362 4,327,774        
Vested options, weighted average remaining life                     8 years 3 months 21 days 4 years 11 months 1 day        
Range Five [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Exercise price                     $ 2.16 $ 2.16        
Number of options, outstanding                     56,250 56,250        
Outstanding options, weighted average remaining life                     6 years 8 months 15 days 7 years 11 months 15 days        
Vested options, number exercisable                     56,250 56,250        
Vested options, weighted average remaining life                     6 years 8 months 15 days 7 years 8 months 15 days        
Share-Based Payment Arrangement, Option [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Stock based compensation         $ 100,000                      
Restricted Stock Units (RSUs) [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of restricted shares issued, shares         7,500   1,618,537 1,399,834     1,626,037          
Share price         $ 1.33   $ 1.33 $ 1.33                
Restricted stock fair value             $ 2,158,050 $ 1,866,445     $ 2,195,550          
Compensation expense for services         $ 40,000                      
Number of restricted shares terminated             1,399,384                  
Chief Financial Officer [Member] | Share-Based Payment Arrangement, Option [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Granted stock option purchase shares                   562,500            
Stock option exercise price                   $ 1.33            
Grant date fair value                   $ 589,500            
Employee and Consultants [Member] | Share-Based Payment Arrangement, Option [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Granted stock option purchase shares                 562,500              
Stock option exercise price                 $ 1.33              
Grant date fair value                 $ 577,500              
Consultant [Member] | Share-Based Payment Arrangement, Option [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Granted stock option purchase shares       67,500   180,000                    
Stock option exercise price       $ 1.33   $ 1.33                    
Grant date fair value       $ 73,459   $ 190,560                    
Equity Option [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Stock based compensation                     $ 947,124          
Stock based compensation                       $ 1,198,579        
IPO [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Restricted stock fair value     $ 4,638,375                          
Common Stock [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of restricted shares issued, shares                     3,487,500          
Number of shares issued                     112,500 41,250        
Gross proceeds from offering                     $ 150,000          
Restricted stock fair value                     $ 349          
Common Stock [Member] | Underwriting Agreement [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Sale of shares of common stock 2,750,000 2,750,000                            
Gross proceeds from offering $ 9,725,213                              
Stock price per share   $ 4.00                            
Net proceeds from offering $ 1,274,787                              
Common Stock [Member] | IPO [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of restricted shares issued, shares     3,487,500                          
Number of shares issued     37,500                          
Share price     $ 1.33                          
Sale of shares of common stock                     112,500          
Common Stock [Member] | IPO [Member] | Entity One [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of restricted shares issued, shares     1,162,500                          
Common Stock [Member] | IPO [Member] | Entity Two [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of restricted shares issued, shares     1,162,500                          
Common Stock [Member] | IPO [Member] | Entity Three [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Number of restricted shares issued, shares     1,162,500