XML 53 R40.htm IDEA: XBRL DOCUMENT v3.25.1

Options (Tables)

12 Months Ended

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Schedule of Incentive Distributions Made to Managing Members or General Partners by Distribution [Table Text Block]

The following table sets forth shares authorized and available under our incentive plans at December 31, 2024:

		Options Authorized				Options Granted				Options Exercised				Options Cancelled or Expired				Options Outstanding				Options Available to be Issued
2016 Plan			12,712				3,333				-				1,000				2,333				10,379
2020 Plan			2,964,150				2,745,084				50,459				201,028				2,493,597				470,553
2024 Plan			3,000,000				96,861				-				8,000				88,861				2,911,139

Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested and Expected to Vest, Outstanding and Exercisable [Table Text Block]

The following is a summary of information about the Stock Options outstanding at December 31, 2024:

Shares Underlying

Shares Underlying Options Outstanding

Options Exercisable

Weighted

Shares

Average

Weighted

Shares

Weighted

Underlying

Remaining

Average

Underlying

Average

Options

Range of

Contractual

Exercise

Options

Exercise

Outstanding

Exercise Prices

Life (in years)

Price

Exercisable

Price

December 31, 2023

2,620,813

$2.35 - $195.00

6.6

$

19.38

271,259

$

4.69

December 31, 2024

2,584,791

$2.35 - $40.00

8.35

$

20.06

552,856

$

6.56

Share-Based Payment Arrangement, Option, Activity [Table Text Block]

The following is a summary of activity of outstanding stock options at December 31, 2024:

						Weighted
						Average				Average
		Number				Exercise				Intrinsic
		of Shares				Prices				Value
Balance, December 31, 2022			590,991			$	4.53			$	2,677,189
Options granted			2,050,905				23.55
Options cancelled			(21,083	)			(2.84	)
Balance, December 31, 2023			2,620,813			$	19.38			$	50,802,052
Options granted			118,111				15.37
Options exercised			(50,459	)			(3.25	)
Options cancelled			(88,850	)			(6.84	)
Options expired			(14,824	)			(9.67	)
Balance, December 31, 2024			2,584,791			$	20.06			$	51,844,122
Exercisable, December 31, 2024			552,856			$	6.37			$	3,521,693

Schedule of Compensation Expense Net of Forfeitures Related to Common Stock Options

The Company recognized compensation expense net of forfeitures related to common stock options that are being amortized over the implied service term, or vesting period, of the options during the twelve months ended December 31, 2024 and 2023, as follows:

		For the Year Ended
		December 31,
		2024				2023
Directors		$	86,892			$	91,990
Officers			4,214,949				238,932
Employees			209,815				68,304
Total amortized options expense		$	4,511,656			$	711,037

X

- References

No definition available.

+ Details

Name:	us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

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 of incentive payments in cash or stock or units paid during the accounting period to managing members or general partners of a limited liability corporation or limited partnership, as governed by the operating or partnership agreement. Disclosure may include identification of recipient, payments made, minimum distribution level, date payments are received, distributions per unit and per year, subsequent distribution amount and date.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 72
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-72

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 45
-Paragraph 73
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482689/260-10-45-73

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 103
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482635/260-10-55-103

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 505
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.3-04)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1

+ Details

Name:	us-gaap_ScheduleOfIncentiveDistributionsMadeToManagingMembersOrGeneralPartnersByDistributionTextBlock
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 number, weighted-average exercise price or conversion ratio, aggregate intrinsic value, and weighted-average remaining contractual term for outstanding and exercisable options that are fully vested and expected to vest. Includes, but is not limited to, unvested options for which requisite service period has not been rendered but that are expected to vest based on achievement of performance condition, if forfeitures are recognized when they occur.

+ References

Reference 1: 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_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAndExercisableTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration