XML 99 R83.htm IDEA: XBRL DOCUMENT v3.25.1
STOCK OPTIONS AND WARRANTS (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Apr. 03, 2023
Jun. 07, 2022
Sep. 26, 2024
Dec. 29, 2023
Dec. 21, 2021
Dec. 31, 2024
Dec. 31, 2023
Aug. 21, 2023
Sep. 19, 2022
Jun. 14, 2022
May 25, 2022
Share-based compensation expense           $ 2,383 $ 323,957        
Reserved shares available for future issuance             15,000        
Discription of incentive stock awards           The awards are in the form of restricted stock and will vest in two parts: 50% on October 2, 2023 and 50% on October 2, 2024          
Total shares of awarded 185,000                    
Convertible debt issuance price                   $ 15.54 $ 15.54
Common stock share issued           23,689,135 15,982,472        
Gross cash proceeds from warrants exercised       $ 3,533,741   $ 4,240,977          
Shares held in escrow       950,063              
2022 Plan [Member]                      
Share reserv for issuance                 200,000    
2023 Plan [Member]                      
Share reserv for issuance               2,500,000      
Board of Directors [Member]                      
Share-based compensation expense           $ 366,644          
Share reserv for issuance               2,500,000      
Warrant Exchange [Member]                      
Number of Shares Outstanding, Exercised       (4,874,126)   (9,748,252)          
Fair value of warrants immediately before the re-pricing     $ 4,197,280 $ 3,603,183 $ 1,915,077            
Fair value of warrants immediately after re-pricing     4,207,073 3,610,825 9,548,110            
Deemed dividend     $ 6,185,321 $ 7,218,485 $ 7,633,033 $ 9,793 $ 7,642        
Warrant with no expiration     4,874,126 2,437,063              
Exercise price       $ 1.45              
Common stock share issued     2,332,000 1,487,000              
Gross cash proceeds from warrants exercised     $ 4,240,977 $ 3,533,741              
Shares held in escrow     2,532,126 950,063   950,063          
Term   5 years 5 years 5 years              
Warrant Exchange [Member] | Minimum [Member]                      
Exercise price       $ 2.75              
Warrants exercise price     $ 1.45 2.75              
Warrant Exchange [Member] | Maximum [Member]                      
Exercise price       1.45              
Warrants exercise price     $ 0.8701 $ 1.45              
Warrants [Member]                      
Number of Shares Outstanding, Exercised           (4,874,126) (3,152,386)        
Warrant to purchase         101,343            
Convertible debt issuance price         $ 50.50            
Fair value of exercise prices before re-pricing       fair value of common stock of $1.49, b) exercise price of $1.45 before re-pricing, c) exercise price of $2.75 after re-pricing fair value of common stock of $93.75, b) exercise prices of $125.00, $150.00 and $187.50 before re-pricing, c) exercise price of $50.50 after re-pricing exercise price of $1.45 before re-pricing, c) exercise price of $0.8701 after re-pricing          
Fair value of terms re-pricing       terms of 5.07 years and 5.02 years terms of 1.40 years, 1.97 years, 2.20 years and 2.26 years term of 4.26 years          
Deemed dividend       $ 7,642   $ 9,793 $ 7,642        
Fair value of common stock           $ 1.49          
Divined rate     0.00%   0.00% 0.00%          
Risk free interest rate     3.55%   0.41% 3.83%          
Number of Warrants Exercisable           12,913,172          
Warrant otstanding           12,926,506          
Warrant expiration date           expiration dates from May 2026 through October 2029 and 13,334 warrants with no expiration date          
Weighted average contractual term         2 years 14 days            
Warrant with no expiration           12,913,172          
Exercise price         $ 50.50