XML 57 R43.htm IDEA: XBRL DOCUMENT v3.25.2
Stockholder Equity (Details Narrative) - USD ($)
 6 Months Ended 12 Months Ended
Jun. 11, 2025
Jun. 06, 2025
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Fully Vested Restricted Stock shares of common stock     416,333    
Unrecognized compensation expense     $ 3,387,173 $ 2,898,790  
Description of certificate of amendment its amended and restated certificate of incorporation with the Secretary of State of the State of Delaware to increase the authorized shares of common stock from 200,000,000 to 1,000,000,000. This amendment was approved by the Company’s stockholders at the Annual Meeting. There were no changes to the authorized preferred stock which remains at 50,000,000 shares        
Equity securities issued under at-the-market offering program   $ 15,100,000      
Proceeds from issuance of common stock     $ 24,000 $ 0  
Restricted stock units granted     3,139,860    
Warrants outstanding     6,212,819   3,549,292
2021 Plan [Member]          
Options exercised     19,725,118    
Issuance of common shares     24,000,000    
Exercise price     $ 0.12    
Options outstanding and exercisable     5,700,000   5,900,000
Options granted         275,000
Issuance of stock options     200,000    
Remaining common shares for issuance     16,424,882    
Gross proceeds     $ 24,000    
2025 Sales Agreement [Member]          
Common stock, shares issued     1,270,706 18,474  
Proceeds from issuance of common stock     $ 477,100 $ 24,000  
Stock issuance costs     144,700    
Commissions and sale agent fees     49,300 600  
Accounting and legal fees     95,400 49,100  
Net proceeds from issuance     332,400 $ 25,700  
Stock subscriptions receivable     $ 334,000    
Description of remaining availability under sales agreement     a total of 1,270,706 shares of common stock have been sold pursuant to the open market sale agreement and approximately $14.6 million remains available on the 2025 Sales Agreement    
Restricted Stock Units [Member]          
Unrecognized compensation expense     $ 2,649,952    
Restricted Stock Units [Member] | Bottom [Member]          
Grant-date fair value of the restricted stock     $ 0.33    
Restricted Stock Units [Member] | Top [Member]          
Grant-date fair value of the restricted stock     0.63    
Stock Option [Member]          
Average grant-date fair value     $ 0.24    
Number of option include performance conditions     4,465,864    
Difference in market price and exercise price     $ 0.32    
Stock Option [Member] | Vest Upon Achievement Of 20% Revenue Target [Member]          
Vested percentage     20.00%    
Revenue Target     $ 100,000,000    
Annual revenue achive for fiscal year 2026     $ 20,000,000    
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    
Warrants [Member]          
Warrants outstanding     14,675,244    
Exercise price     $ 1.125    
Restricted Stock Units RSU [Member]          
Restricted stock units granted     3,139,860    
Unvested restricted stock units     687,430    
Performance based restricted stock units     687,430    
Vesting restricted stock units recognized period     3 years 2 months 8 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    
Restricted Stock [Member]          
Common stock issued for services     293,092 6,754  
Fair value of common share     $ 105,900 $ 9,000  
Restricted Stock [Member] | Former employees [Member]          
Common stock issued for services     200,000    
Fair value of common share     $ 24,000    
Restricted Stock [Member] | Board of directors [Member]          
Common stock issued for services     240,000    
Fair value of common share     $ 333,600    
Performance Based Option [Member]          
Unrecognized compensation expense     $ 2,546,161