XML 95 R23.htm IDEA: XBRL DOCUMENT v3.25.2
STOCKHOLDERS’ EQUITY (Tables)
 12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Schedule of stock option award activity
                               
    Number of
options		     Weighted Average
Exercise Price		     Weighted Average
Remaining Life		     Aggregate
Intrinsic
Value		  
Outstanding December 31, 2023     2,281,879     $ 0.89       9.50     $ -  
Issued     856,870       1.34       4.23       1,247,987  
Exercised     -       -       -       -  
Expired or cancelled     (67,114 )     0.89       3.50       -  
Outstanding December 31, 2024     3,071,635     $ 1.02       7.26     $ 5,380,738  
Schedule of additional information about stock options
                           
Exercise Price     Outstanding
Number of
Options		     Weighted Average
Remaining Life
In Years		     Exercisable
Number of
Options		  
$ 0.89       2,214,765     $ 8.50       1,152,125  
  0.94       581,250       4.00       581,250  
  0.66       90,620       4.17       -  
  2.95       185,000       5.00       125,000  
          3,071,635     $ 7.26       1,858,375  
Schedule of assumptions
               
    December 31,
2024		     December 31,
2023		  
Volatility     103.8-129.2 %     99.0 %
Expected dividends   $ -     $ -  
Risk-free interest rate     3.66-4.45 %     4.61 %
Expected term (years)     5-10       9.5  

Warrants
Schedule of warrants
               
    Number of
Warrants		     Weighted Average
Exercise Price		  
Outstanding December 31, 2023     2,662,250     $ 4.15  
Issued     -       -  
Exercised     -       -  
Expired or cancelled     -       -  
Outstanding December 31, 2024     2,662,250     $ 4.15  
Summary information about warrants to purchase
                                   
Exercise Price     Outstanding
Number of
Warrants		     Weighted Average
Remaining Life
In Years		     Weighted Average
Exercise Price		     Exercisable
Number of
Warrants		  
$ 4.15       2,662,250       0.75     $ 4.15       2,662,250