XML 52 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Stockholder Equity (Details Narrative) - USD ($)
 3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Unrecognized compensation expense $ 3,315,257    
Restricted stock units granted 2,382,284    
Research and Development Expense $ 533,587 $ 535,147  
Warrants outstanding 5,931,576   3,549,292
Stock-based compensation $ 709,463 183,200  
General and administrative expenses 942,440 321,141  
Research and development expenses $ 533,587 535,147  
2021 Plan [Member]      
Options granted     275,000
Options exercised 18,114,133    
Issuance of common shares 24,000,000    
Exercise price $ 0.12    
Options outstanding and exercisable 570,000   5,900,000
Issuance of stock options 200,000    
Remaining common shares for issuance 5,885,867    
Stock-based compensation $ 460,512 183,200  
General and administrative expenses 428,678 138,586  
Research and development expenses 31,834 $ 44,614  
Gross proceeds $ 24,000    
Stock Option [Member]      
Difference in market price and exercise price $ 0.34    
Average grant-date fair value $ 0.33    
Number of option include performance conditions 3,708,288    
Stock Option [Member] | Vest Upon Achievement Of 50% Target [Member]      
Vested percentage 50.00%    
Stock Option [Member] | Vest Upon Achievement Of 50% Revenue Target [Member]      
Vested percentage 50.00%    
Revenue Target $ 100,000,000    
Achive revenue target 15,000,000    
Annual revenue achive for fiscal year 2026 20,000,000    
Restricted Stock Units [Member]      
Unrecognized compensation expense 2,524,952    
Compensation and related expenses 216,982    
Stock-based compensation 248,951    
Research and Development Expense $ 31,969    
Restricted Stock Units [Member] | Bottom [Member]      
Grant-date fair value of the restricted stock $ 0.62    
Restricted Stock Units [Member] | Top [Member]      
Grant-date fair value of the restricted stock $ 0.63    
key employee [Member]      
Options granted 1,765,000    
Financial Officer [Member]      
Options granted 617,284    
Warrants [Member]      
Warrants outstanding 14,675,244   14,675,244
Exercise price $ 1.125    
Restricted Stock Member      
Common stock issued for services 180,986   3,339
Fair value of common share $ 66,900   $ 4,500
Restricted Stock Member | Former employees [Member]      
Common stock issued for services 200,000    
Fair value of common share $ 24,000    
Restricted Stock Units RSU Member      
Unrecognized compensation expense $ 2,749,402    
Restricted stock units granted 2,382,284    
Unvested restricted stock units 308,642    
Performance based restricted stock units 308,642    
Vesting restricted stock units recognized period 3 years 5 months 4 days    
Performance-based vesting conditions for restricted stock units The 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 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. The 1,765,000 restricted stock units granted to non-executive key employees are all time-based vesting and vest as follows: 50% on the one-year grant-date anniversary with the remaining vesting ratably over a period of thirty-six months    
Service Based Options [Member]      
Weighted-average period 2 years 10 months 20 days    
Performance Based Option [Member]      
Unrecognized compensation expense $ 2,821,770