XML 47 R31.htm IDEA: XBRL DOCUMENT
v3.25.1

Stock-Based Compensation (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract] |
Schedule of Estimated Values of Stock Option Grants Valuation Assumptions | Schedule of Estimated Values of Stock Option Grants Valuation Assumptions
|  | Grant Date August 16, 2024 |  |  | Grant Date September 4, 2024 |
Risk-free interest rate |  |  | 3.77 | % |  |  | 3.61 | %
Weighted average expected term |  |  | 5 years |  |  |  | 6 years |
Expected volatility |  |  | 100.97 | % |  |  | 101.00 | %
Expected dividend yield |  |  | 0.00 | % |  |  | 0.00 | %
Schedule of Stock Options Activity | A summary of stock option activity during the years ended December 31, 2024 and 2023 is as follows: Schedule of Stock Options Activity
|  |  |  |  |  |  |  | Weighted- |  |  |  |
|  |  |  |  | Weighted- |  |  | Average |  |  |  |
|  |  |  |  | Average |  |  | Remaining |  |  | Aggregate |
|  | Shares |  |  | Exercise |  |  | Contractual |  |  | Intrinsic |
|  | Under Option |  |  | Price |  |  | Life |  |  | Value |
Outstanding at January 1, 2024 |  |  | 357,887 |  |  | $ | 5.69 |  |  |  | 8 years |  |  | $ | - |
Granted |  |  | 50,500 |  |  |  | 9.16 |  |  |  |  |  |  |  |  |
Exercised |  |  | (29,976 | ) |  |  | 5.07 |  |  |  |  |  |  |  |  |
Forfeited |  |  | (4,000 | ) |  |  | 4.63 |  |  |  |  |  |  |  | - |
Outstanding at December 31, 2024 |  |  | 374,411 |  |  | $ | 6.22 |  |  |  | 7 years |  |  | $ | - |
Exercisable at December 31, 2024 |  |  | 284,912 |  |  | $ | 6.06 |  |  |  | 7 years |  |  | $ | - |
|  |  |  |  |  |  |  | Weighted- |  |  |  |
|  |  |  |  | Weighted- |  |  | Average |  |  |  |
|  |  |  |  | Average |  |  | Remaining |  |  | Aggregate |
|  | Shares |  |  | Exercise |  |  | Contractual |  |  | Intrinsic |
|  | Under Option |  |  | Price |  |  | Life |  |  | Value |
Outstanding at January 1, 2023 |  |  | 365,447 |  |  | $ | 5.89 |  |  |  | 8 years |  |  | $ | 19,200 |
Forfeited |  |  | (7,560 | ) |  |  | 15.34 |  |  |  |  |  |  |  | (19,200 | )
Outstanding at December 31, 2023 |  |  | 357,887 |  |  | $ | 5.69 |  |  |  | 8 years |  |  | $ | - |
Exercisable at December 31, 2023 |  |  | 186,594 |  |  | $ | 5.60 |  |  |  | 7 years |  |  | $ | - |
Schedule of Stock Options Grant | The following represent grants of stock options, including the fair value recognized or to be recognized over the requisite service period: Schedule of Stock Options Grant
Grant date |  | Shares granted (canceled) |  |  | Exercise price |  |  | Date fully vested |  | Fair value |
February 10, 2016 |  |  | 4,200 |  |  | $ | 48.00 |  |  | February 10, 2020 |  | $ | 174,748 |
December 6, 2016 |  |  | 2,000 |  |  |  | 38.00 |  |  | December 6, 2020 |  |  | 63,937 |
September 25, 2017 |  |  | 15,000 |  |  |  | 15.00 |  |  | September 25, 2019 |  |  | 194,149 |
September 25, 2017 |  |  | 10,000 |  |  |  | 19.00 |  |  | September 25, 2019 |  |  | 126,862 |
January 30, 2019 |  |  | 250 |  |  |  | 45.00 |  |  | January 30, 2019 |  |  | 885 |
March 11, 2019 |  |  | (33,200 | ) |  |  | - |  |  | - |  |  | - |
March 11, 2019 |  |  | 33,200 |  |  |  | 6.50 |  |  | December 6, 2020 |  |  | 24,898 | (1)
March 11, 2019 |  |  | 10,100 |  |  |  | 6.50 |  |  | March 11, 2023 |  |  | 44,591 |
September 2, 2020 |  |  | 99,000 |  |  |  | 4.00 |  |  | September 2, 2024 |  |  | 327,181 |
April 14, 2022 |  |  | 220,587 |  |  |  | 6.08 |  |  | April 14, 2025 |  |  | 1,152,470 |
August 16, 2024 |  |  | 36,000 |  |  |  | 8.78 |  |  | August 16, 2024 |  |  | 241,735 |
September 4, 2024 |  |  | 14,500 |  |  |  | 10.12 |  |  | September 4, 2027 |  |  | 118,347 |
| (1) | Represents incremental fair value of replacement shares compared to canceled shares.

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 number, weighted-average exercise price or conversion ratio, aggregate intrinsic value, and weighted-average remaining contractual term for outstanding options that are fully vested and expected to vest. Includes, but is not limited to, unvested options for which requisite service period has not been rendered but that are expected to vest based on achievement of performance condition, if forfeitures are recognized when they occur. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (e)(1) -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_ScheduleOfShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingTableTextBlock
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