XML 98 R36.htm IDEA: XBRL DOCUMENT v3.24.3
Stockholder Equity (Details Narrative) - USD ($)
 3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Oct. 30, 2020
Exercise price     $ 0.12      
Adjustment 700,000          
General and administrative expenses $ 1,022,284 $ 541,697 $ 2,534,009 $ 1,803,691    
Restricted stock units granted     3,053,742      
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 3,053,742   3,053,742   0  
Warrant exercise Price $ 2.50   $ 2.50      
Options granted     7,400,000      
Preferred stock, par value           $ 0.0001
Common stock, par value $ 0.0001   $ 0.0001   $ 0.0001  
Common stock, shares issue 133,168,049   133,168,049   132,667,107  
Common stock, shares outstanding 133,168,049   133,168,049   132,667,107  
Stock Option [Member]            
Unrecognized compensation $ 2,417,287   $ 2,417,287      
Description stock options granted with performance conditions     options granted during the nine months ended September 30, 2024, 3,151,871 of the options include performance conditions. The performance-based options 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.      
Aggregate grant-date fair value of these performance-based options     $ 1,477,251      
Vesting schedules     1 year 8 months 1 day      
Stock-based compensation     $ 696,720      
Restricted Stock Units [Member]            
Unrecognized compensation $ 2,075,299   $ 2,075,299      
Restricted Stock Units [Member] | Minimum [Member]            
Grant-date fair value of the restricted stock $ 1.09   $ 1.09      
Restricted Stock Units [Member] | Maximum [Member]            
Grant-date fair value of the restricted stock $ 1.30   $ 1.30      
Consultant [Member]            
Stock-based compensation     $ 878,993 $ 667,950    
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     376,742      
Restricted Stock Member | Director [Member]            
Common stock issued for services     240,000      
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    
Restricted Stock Units RSU Member            
Restricted stock units granted     3,053,742      
unvested restricted stock units     1,401,871      
Performance based restricted stock units     1,651,871      
Vesting restricted stock units recognized period     3 years 9 months      
Unrecognized compensation $ 1,580,526   $ 1,580,526      
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 revenue targets between $15.0 and $100 million by the end of fiscal year 2028. The restricted stock units with the revenue target begin vesting once the Company achieves $15.0 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 $ 182,273          
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     572,742      
Common Stock for Services [Member]            
Common stock issued for services     31,672      
General and administrative expenses     $ 373,231      
Fair value of common share     39,631      
General and administrative [Member]            
Stock-based compensation     719,786 583,549    
Research and development [Member]            
Stock-based compensation     $ 159,207 $ 84,401    
Private Placement Offering [Member]            
Warrants outstanding 1,235,000   1,235,000      
Open market sale agreement [Member]            
Sale of common stock shares     3,816,932      
Remaining number of share for market public facility 86,154,000   86,154,000      
Equity Incentive Plan 2021 [Member]            
Common stock issued for services     24,000,000      
Common stock, shares issue 10,000,000   10,000,000      
Legal settlement [Member]            
Options granted     275,000      
2021 Plan [Member]            
Options granted to settle legal matter     275,000      
Options granted     7,675,000      
Equity Distribution Agreement [Member]            
Sale of common stock shares     50,510 3,766,422    
Net proceeds       $ 13,441,000    
Gross process from private placement of stocks     $ 62,000      
Commission fees     1,560 230,000    
Legal fees     49,100 $ 110,000    
Net equity issuance costs $ 12,000   $ 12,000