XML 32 R23.htm IDEA: XBRL DOCUMENT v3.25.1
STOCKHOLDERS’ EQUITY (Tables)
3 Months Ended
Mar. 31, 2025
Equity [Abstract]  
Schedule of stock option award activity
                       
    Number of
options
    Weighted Average
Exercise Price
    Weighted Average
Remaining Life
In Years
 
Outstanding December 31, 2024     3,071,635     $ 1.02       7.26  
Issued     -       -       -  
Exercised     -       -       -  
Expired or cancelled     -       -       -  
Outstanding March 31, 2025     3,071,635     $ 1.02       7.01  
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     $ 8.25       1,152,125  
  0.94       581,250       3.75       581,250  
  0.66       90,620       3.92       -  
  2.95       185,000       4.75       125,000  
          3,071,635     $ 7.01       1,858,375  
Schedule of assumptions
               
    March 31,
2025
    December 31,
2024
 
Volatility     - %     103.8-129.2 %
Expected dividends   $ -     $ -  
Risk-free interest rate     - %     3.66-4.45 %
Expected term (years)     -       5-10  
Schedule of warrants
               
    Number of
warrants
    Weighted Average
Exercise Price
 
Outstanding December 31, 2024     2,662,250     $ 4.15  
Issued     -       -  
Exercised     -       -  
Expired or cancelled     -       -  
Outstanding March 31, 2025     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       0.5     $ 4.15       2,662,250