XML 101 R80.htm IDEA: XBRL DOCUMENT v3.25.1
Share-Based Compensation (Details Narrative) - USD ($)
12 Months Ended
Apr. 01, 2024
Mar. 01, 2024
Dec. 31, 2023
Mar. 01, 2023
Dec. 31, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Shares issued restricted stock         241,666
Stock compensation expense         $ 1,431,026
Number of stock option shares issued         2,395,125
Options, fair market value         $ 1.09
Weighted average exercisable price         $ 4.32
Share based compensation expense         $ 8,031,290
Unvested compensation         $ 5,680,244
Options exercisable, weighted average remaining contractual life         8 years 3 months
Options exercisable, intrinsic value         $ 5,870
2019 Stock Incentive Plan [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Share issued price per share $ 4.01        
Share based compensation vesting vesting of 33% on April 1, 2024, and then 33% on each subsequent anniversary date.        
Number of stock option shares issued 3,405,500        
Options, fair market value $ 4.01        
Weighted average exercisable price $ 4.01        
Fair value of options $ 13,500,000        
Expected term 6 years        
Volatility percentage 220.00%        
Dividend rate 0.00%        
Weighted average risk-free interest rate 4.33%        
Restricted Stock [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Shares issued restricted stock     1,250,000   312,500
Issuance of restricted stock to employees, value   $ 1,793,500 $ 5,000,000 $ 1,005,000 $ 1,250,000
Share issued price per share   $ 4.22   $ 3.35  
Share based compensation vesting   The restricted stock grant vest 33% on the grant date, and 33% on each subsequent anniversary date.   The restricted stock grant vest 33% on the grant date, and 33% on each subsequent anniversary date.  
Stock compensation expense     $ 5,000,000   1,250,000
Unamortized stock compensation expense         $ 781,224
Vesting period         Mar. 01, 2026
Chief Executive Officer [Member] | Restricted Stock [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Shares issued restricted stock   200,000   200,000  
Employees [Member] | Restricted Stock [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Shares issued restricted stock       100,000  
Other Officers and Employees [Member] | Restricted Stock [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Shares issued restricted stock   225,000