XML 54 R42.htm IDEA: XBRL DOCUMENT v3.25.3
Stockholders Equity (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Jun. 11, 2025
Jun. 06, 2025
Jan. 15, 2025
Aug. 28, 2025
Jul. 18, 2025
Sep. 30, 2025
Jun. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Unrecognized compensation expense           $ 2,411,081     $ 2,898,790     $ 2,411,081 $ 2,898,790  
Stock-based compensation recognized for options           244,820     315,950     $ 982,662 701,196  
Fully Vested Restricted Stock shares of common stock                       1,137,391    
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  
Stock-based compensation                       $ 2,072,559 878,993  
Unvested granted shares                       11,930,760    
Fair value of common share           $ 181,550 $ 39,000 $ 66,900 30,631 $ 338,100 $ 4,500      
Warrants outstanding           14,282,661           14,282,661   3,549,292
Repurchase of Warrants                       $ 649,980 0  
2021 Plan [Member]                            
Issuance of common shares                       24,000,000    
Options outstanding and exercisable           5,700,000           5,700,000   5,900,000
Options granted                           275,000
Remaining common shares for issuance           7,543,694           7,543,694    
2025 Sales Agreement [Member]                            
Stock issuance costs                       $ 188,000 $ 50,000  
Sale of common stock                       7,804,130 50,510  
Proceeds from issuance of common stock                       $ 2,103,000 $ 62,000  
Net proceeds from issuance                       1,916,000 12,000  
Stock subscriptions receivable           $ 5,000           $ 5,000    
Description of remaining availability under sales agreement                       As of September 30, 2025, approximately $13.1 million remains available on the 2025 Sales Agreement    
Restricted Stock Units [Member]                            
Unrecognized compensation expense           $ 7,861,972           $ 7,861,972    
Unvested restricted stock units                       5,840,864    
Restricted Stock Units [Member] | Bottom [Member]                            
Fully Vested Restricted Stock shares of common stock                       1,437,500    
Grant-date fair value of the restricted stock           $ 0.33           $ 0.33    
Restricted Stock Units [Member] | Top [Member]                            
Fully Vested Restricted Stock shares of common stock                       5,462,500    
Grant-date fair value of the restricted stock           $ 0.63           $ 0.63    
Stock Option [Member]                            
Weighted average grant-date fair value                       $ 0.42    
Number of option include performance conditions                       4,465,864    
Difference in market price and exercise price                       $ 0.29    
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           8,775,244           8,775,244    
Exercise price         $ 0.10833             $ 1.125    
Warrants granted                       100,000    
Warrants repurchased         6,000,000 6,000,000                
Repurchase of Warrants         $ 649,980                  
Restricted Stock Units RSU [Member]                            
Unrecognized compensation expense           $ 4,023,270           $ 4,023,270    
Fully Vested Restricted Stock shares of common stock                       559,028    
Stock-based compensation           $ 569,263     $ 104,434     $ 1,089,964 $ 177,797  
Target number of RSUs       2,875,000                    
Unvested granted shares                       11,930,760    
Unvested restricted stock units                       1,066,218    
Performance based restricted stock units                       1,066,218    
Vesting restricted stock units recognized period                       2 years 6 months    
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    
RSUs granted during period       2,875,000                    
Restricted Stock [Member]                            
Common stock issued for services                       427,633 31,672  
Fair value of common share                       $ 143,150 $ 39,631  
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                       390,000 240,000  
Fair value of common share                       $ 144,300 $ 333,600  
RSUs granted during period       2,283,324                    
Performance Based Option [Member]                            
Unvested restricted stock units                       8,441,797    
RSUs granted during period       2,875,000                    
Non executive key employees [Member]                            
Unvested granted shares     1,765,000