XML 56 R42.htm IDEA: XBRL DOCUMENT v3.25.1
Share-Based Compensation & Warrants (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Schedule of option activity
     
    December 31,
2023
 
Risk-free interest rate   0.245.23%  
Expected dividend yield   None  
Expected life of warrants   3.33-10 years  
Expected volatility rate   156273%  
Schedule of warrant assumptions
                       
    Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contractual
Life (Years)
 
Outstanding, December 31, 2022     1,833,566     $ 2.59       6.47  
                         
Granted     1,000,000       1.18       1.50  
Exercised     -       -       -  
Forfeited     (16,666 )     12.00       -  
Outstanding, December 31, 2023     2,816,900     $ 2.03       4.08  
                         
Granted     -       -       -  
Exercised     (1,000,000 )   $ 1.179       -  
Forfeited     (95,139 )     12.00       -  
Outstanding, December 31, 2024     1,721,761     $ 1.97       4.71  
                         
Exercisable, December 31, 2023     2,720,221     $ 2.05       3.93  
                         
Exercisable, December 31, 2024     1,721,761     $ 1.97       4.71  
Schedule of warrant activity
     
Risk-free interest rate   1.92 - 5.02%  
Expected dividend yield   None  
Expected life of warrants   1 - 5 years  
Expected volatility rate   98 - 167%