XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.3

Stock-Based Compensation (Tables)

9 Months Ended

Sep. 30, 2025

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 June 21, 2025
Risk-free interest rate			3.96	%
Expected term			5 years
Expected volatility			88.39	%
Expected dividend yield			0.00	%

 

		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 nine months ended September 30, 2025 and 2024 is as follows:

Schedule of Stock Options Activity 

										Weighted-
						Weighted-				Average
		Shares				Average				Remaining
		Under				Exercise				Contractual
		Option				Price				Life
Outstanding at January 1, 2025			374,411			$	6.22				8 years
Exercised			(37,488	)			5.13
Granted			27,000				12.88
Forfeited			(4,000	)			4.63
Outstanding at September 30, 2025			363,923			$	6.83				7 years
Exercisable at September 30, 2025			354,208			$	6.74				6 years

										Weighted-
						Weighted-				Average
						Average				Remaining
		Shares				Exercise				Contractual
		Under Option				Price				Life
Outstanding at January 1, 2024			357,887			$	5.69				8 years
Granted			50,500				9.16
Forfeited			(4,000	)			4.63
Outstanding at September 30, 2024			404,387			$	6.14				7 years
Exercisable at September 30, 2024			314,888			$	5.97				7 years

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 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