XML 48 R29.htm IDEA: XBRL DOCUMENT
v3.25.1

Stockholders' Equity (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Stockholders' Equity [Abstract] |
Schedule of Black-Scholes Pricing Model to Estimate the Fair Value | The following table summarizes the assumptions used in the Black-Scholes pricing model to estimate the fair value of the options granted during the years ended:
|  | December 31, |
|  | 2024 |  |  | 2023 |
Expected volatility |  |  | 151 – 153 | % |  |  | 155 – 161 | %
Expected life of option |  |  | 5.2 – 6.2 |  |  |  | 5.2 – 6.2 |
Risk free interest rate |  |  | 4.21 | % |  |  | 4.26 | %
Expected dividend yield |  |  | 0.0 | % |  |  | 0.0 | %
Schedule of Stock Option Activity | The following tables summarize stock option activity during the year ended December 31, 2024:
|  |  |  |  | Weighted |
|  |  |  |  | Average |
|  | Number of |  |  | Exercise |
|  | Options |  |  | Price |
Outstanding at January 1, 2024 |  |  | 740,814 |  |  | $ | 3.32 |
Granted |  |  | 28,000 |  |  | $ | 2.78 |
Exercised during period |  |  | (14,830 | ) |  | $ | 2.68 |
Forfeited or canceled, during the period |  |  | (120,000 | ) |  | $ | 3.86 |
Expired, during the period |  |  | (15,086 | ) |  | $ | 10.12 |
Outstanding at December 31, 2024 |  |  | 618,898 |  |  | $ | 3.04 |
Exercisable at December 31, 2024 |  |  | 560,011 |  |  | $ | 3.10 |
Schedule of Stock-Based Compensation Expense | Stock-based compensation expense for the Company’s stock options included in the consolidated statements of operations was as follows:
|  | Years Ended |
|  | December 31, |
|  | 2024 |  |  | 2023 |
Cost of revenue |  | $ | 13,141 |  |  | $ | 11,750 |
Sales and marketing expense |  |  | -- |  |  |  | 2,004 |
Product development expense |  |  | 31,702 |  |  |  | 29,946 |
General and administrative expense |  |  | 106,569 |  |  |  | 191,293 |
Total stock-based compensation expense |  | $ | 151,412 |  |  | $ | 234,993 |

X
- Definition Tabular disclosure of allocation of amount expensed and capitalized for award under share-based payment arrangement to statement of income or comprehensive income and statement of financial position. Includes, but is not limited to, corresponding line item in financial statement. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfEmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_StockholdersEquityNoteAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration