XML 79 R68.htm IDEA: XBRL DOCUMENT v3.25.2
Common Stock Options (Details Narrative) - USD ($)
6 Months Ended
Jun. 12, 2025
Apr. 14, 2025
Apr. 11, 2025
Feb. 13, 2025
Jun. 30, 2025
Jun. 30, 2024
Jun. 15, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Share price per share         $ 1.00    
Stock-based compensation         $ 81,097 $ 684,220  
Unamortized expenses         $ 809,458    
New Employee [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Options granted       10,000      
Options granted, exercise price       $ 2.50      
Exercisable term       10 years      
Volatility rate       43.00%      
Share price per share       $ 1.2384      
Fair value of options granted       $ 12,384      
Directors [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Options granted     30,000        
Options granted, exercise price     $ 1.93        
Exercisable term     10 years        
Volatility rate     46.00%        
Share price per share     $ 0.8765        
Fair value of options granted     $ 26,294        
2022 Equity Plan [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Number of shares reserved for issuance         1,633,000   600,000
Option outstanding         1,333,470    
Weighted average exercise price         $ 2.20    
Weighted average remaining life         9 years 3 days    
2022 Equity Plan [Member] | New Employee [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Stock-based compensation         $ 81,097    
2022 Equity Plan [Member] | Directors [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Expected term     5 years        
2022 Equity Plan [Member] | Six Directors [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Options granted   15,000          
Options granted, exercise price   $ 1.94          
Exercisable term   10 years          
Volatility rate   46.00%          
Share price per share   $ 0.8796          
Fair value of options granted   $ 79,170          
Expected term   5 years          
Options granted   90,000          
2022 Equity Plan [Member] | Chief Financial Officer [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Options granted 20,000 15,000          
2022 Equity Plan [Member] | Chief Executive Officer [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Options granted 180,000 15,000          
2022 Equity Plan [Member] | Employees Services [Member]              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]              
Options granted 610,000            
Options granted, exercise price $ 2.06            
Exercisable term 10 years            
Volatility rate 56.00%            
Share price per share $ 1.2095            
Fair value of options granted $ 737,783            
Expected term 6 years 6 months