XML 45 R28.htm IDEA: XBRL DOCUMENT
v3.26.1

Stockholders’ equity (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Equity [Abstract] |
Schedule of option activity | The following table summarizes the Company’s employee and non-employee stock option activity under the 2022 Omnibus Plan for the following periods: Schedule of option activity
|  | Number of Shares |  |  | Weighted Average Exercise Price Per Share |  |  | Weighted Average Remaining Contractual Life (Years) |  |  | Aggregate Intrinsic Value |
Outstanding as of December 31, 2023 |  |  | 1,215,001 |  |  | $ | 5.29 |  |  |  | 8.7 |  |  | $ | — |
Granted |  |  | 3,599,000 |  |  |  | 1.15 |  |  |  | — |  |  |  | — |
Expired |  |  | (268,886 | ) |  |  | 5.05 |  |  |  | — |  |  |  | — |
Forfeitures |  |  | (309,449 | ) |  |  | 4.68 |  |  |  | — |  |  |  | — |
Outstanding as of December 31, 2024 |  |  | 4,235,666 |  |  | $ | 1.83 |  |  |  | 9.2 |  |  | $ | 135,200 |
Granted |  |  | 3,230,170 |  |  |  | 1.44 |  |  |  | — |  |  |  | — |
Exercised |  |  | (863,595 | ) |  |  | 1.03 |  |  |  | — |  |  |  | — |
Expired |  |  | (429,999 | ) |  |  | 4.53 |  |  |  | — |  |  |  | — |
Forfeitures |  |  | (100,000 | ) |  |  | 1.19 |  |  |  | — |  |  |  | — |
Outstanding as of December 31, 2025 |  |  | 6,072,242 |  |  |  | 1.34 |  |  |  | 9.4 |  |  |  | 1,067,000 |
Exercisable as of December 31, 2025 |  |  | 6,018,075 |  |  | $ | 1.34 |  |  |  | 9.4 |  |  | $ | 1,042,000 |
Schedule of fair value options issued | Key assumptions used to value stock options during the years ended December 31, 2025 and 2024 are as follows: Schedule of fair value options issued
|  | Years Ended December 31, |
|  |  | 2025 |  |  |  | 2024 |
Risk-free interest rate |  |  | 3.70-4.20 | % |  |  | 3.49-4.56 | %
Expected volatility |  |  | 186.0-210.0 | % |  |  | 58.46-152.45 | %
Exercise Price |  | $ | 1.18 - $1.45 |  |  | $ | 0.71 - $1.57 |
Expected term (years) |  |  | 5.0-5.4 years |  |  |  | 5.0-5.5 years |
Dividend yield |  |  | — |  |  |  | — |
Schedule of restricted stock unit activity | The following is RSU activity during the year ended December 31, 2025: Schedule of restricted stock unit activity
|  | Number of Restricted Shares |
Unvested as December 31, 2024 |  |  | 500,000 |
Granted |  |  | 125,000 |
Expired and forfeitures |  |  | — |
Vested |  |  | (625,000 | )
Unvested as December 31, 2025 |  |  | — |
Schedule of warrant activity | Schedule of warrant activity
|  |  |  |  |  |  |  | Weighted |  |  |  |
|  |  |  |  | Weighted |  |  | Average |  |  |  |
|  | Number of |  |  | Average Exercise |  |  | Remaining Contractual |  |  | Aggregate |
|  | Warrants |  |  | Price |  |  | Term (Years) |  |  | Intrinsic Value |
Balance Outstanding as December 31, 2024 |  |  | 1,763,570 |  |  | $ | 3.88 |  |  |  | 3.60 |  |  | $ | — |
Granted |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Exercised |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Balance outstanding as December 31, 2025 |  |  | 1,763,570 |  |  | $ | 3.88 |  |  |  | 2.60 |  |  | $ | — |
Exercisable, December 31, 2025 |  |  | 1,763,570 |  |  | $ | 3.88 |  |  |  | 2.60 |  |  | $ | — |

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

X
- Definition Tabular disclosure of the number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year. + 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 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
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
- Definition Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3 + Details
Name: | us-gaap_ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration