XML 48 R36.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Stockholder Equity (Details Narrative) - USD ($)
 3 Months Ended 6 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Oct. 30, 2020
General and administrative expenses $ 1,051,998   $ 676,333   $ 1,511,725 $ 1,261,995    
Restricted stock units granted         2,962,000      
Preferred stock shares authorized 50,000,000       50,000,000      
Common stock shares authorized 200,000,000       200,000,000   200,000,000  
Preferred stock, shares designated               1,000,000
Warrants outstanding 2,962,000       2,962,000      
Warrant exercise Price $ 2.50       $ 2.50      
Options granted         6,700,000      
Preferred stock, par value               $ 0.0001
Common stock, par value $ 0.0001       $ 0.0001   $ 0.0001  
Common stock, shares issue 132,932,335       132,932,335   132,667,107  
Stock-based Compensation $ 275,384 $ 183,200 228,812 $ 214,924        
Common stock, shares outstanding 132,932,335       132,932,335   132,667,107  
Research and development [Member]                
Stock-based compensation         $ 90,318 56,394    
General and administrative [Member]                
Stock-based compensation         $ 363,766 $ 458,540    
Common Stock for Services [Member]                
Common stock issued for services 3,339       3,415      
Fair value of common share         $ 4,500      
General and administrative expenses $ 338,100       $ 342,600      
Open market sale agreement [Member]                
Sale of common stock shares         3,784,896      
Remaining number of share for market public facility 86,193,000       86,193,000      
Private Placement Offering [Member]                
Warrants outstanding 1,235,000       1,235,000      
Equity Distribution Agreement [Member]                
Sale of common stock shares 18,474         3,766,422    
Gross process from private placement of stocks         $ 24,000      
Net proceeds           $ 13,441,000    
Commission fees         600 230,000    
Legal fees         49,100 $ 110,000    
Net equity issuance costs $ 25,700       $ 25,700      
Equity Incentive Plan 2021 [Member]                
Common stock, shares issue 10,000,000       10,000,000      
Legal settlement [Member]                
Options granted 275,000              
Chief Executive Officer [Member]                
Options granted 5,250,000              
Chief Operating Officer [Member]                
Options granted 231,000              
key employee [Member]                
Options granted 481,000              
Average grant-date fair value $ 0.47              
New Employees [Member]                
Options granted 50,000              
Restricted Stock Units RSU Member                
Restricted stock units granted 2,962,000       2,962,000      
unvested restricted stock units         1,356,000      
Performance based restricted stock units         1,606,000      
Vesting restricted stock units recognized period         3 years 9 months      
Unrecognized compensation $ 1,459,820       $ 1,459,820      
Performance-based vesting conditions for restricted stock units         performance-based units vest as follows: 50% vest upon the achievement of Operating Profit, as defined in the employment agreements, and 50% upon the achievement of a revenue target of $100 million by the end of fiscal year 2028. The restricted stock units with the revenue target begin vesting once the Company achieves $15 million in revenue for a fiscal year. Vesting will occur on January 31 of each year through January 31, 2029. The number of restricted stock units that vest is based on the proportionate percentage of each fiscal year’s revenue to the $100 million target. For example, if our annual revenue for fiscal year 2026 is $20 million, 20% of the restricted stock units with the revenue performance condition will vest on January 31, 2027      
Stock-based Compensation $ 73,340              
Restricted Stock Units RSU Member | Chief Executive Officer [Member]                
Options granted         2,250,000      
Restricted Stock Units RSU Member | Chief Operating Officer [Member]                
Options granted         231,000      
Restricted Stock Units RSU Member | key employee [Member]                
Options granted         481,000      
Restricted Stock Member | Director [Member]                
Common stock issued for services 240,000       24,000,000      
Fair value of common share         $ 333,600      
Restricted Stock Member | Former employees [Member]                
Common stock issued for services           20,000    
Fair value of common share           $ 71,200    
Stock Option [Member]                
Description stock options granted with performance conditions         options granted during the three months ended June 30, 2024, 3,106,000 of the options included performance conditions in which 50% of the stock options vest upon the achievement of Operating Profit, as defined in the employment agreements. The remaining 50% vest based on the achievement of a revenue target of $100 million by the end of fiscal year 2029. The stock options with the revenue target begin vesting once the Company achieves $15 million in revenue for a fiscal year. Vesting will occur on January 31 of each year through 2028      
Aggregate grant-date fair value of these performance-based options         $ 1,459,820      
Unrecognized compensation $ 2,502,558       $ 2,502,558      
Vesting schedules         3 years 3 months 18 days      
Stock-based compensation         $ 385,244      
Restricted Stock Units [Member]                
Unrecognized compensation $ 2,025,300       $ 2,025,300      
Restricted Stock Units [Member] | Minimum [Member]                
Grant-date fair value of the restricted stock $ 1.25       $ 1.25      
Restricted Stock Units [Member] | Maximum [Member]                
Grant-date fair value of the restricted stock $ 1.50       $ 1.50      
Consultant [Member]                
Stock-based compensation $ 275,384 $ 183,200 $ 300,012 $ 214,924