XML 29 R17.htm IDEA: XBRL DOCUMENT

STOCKHOLDERS EQUITY (Tables)

3 Months Ended

Mar. 31, 2025

STOCKHOLDERS EQUITY

Schedule of warrant activity

		Warrants				Weighted Average Exercise Price				Weighted Average Life Remaining
Outstanding, December 31, 2024			3,184,808			$	20.30				2.95
Issuances			1,799,774				3.75				-
Exercises			(837,104	)			4.42				-
Outstanding, March 31, 2025			4,147,478			$	16.32				3.37

Schedule of assumptions used in calculation of fair value of warrants

		Range of Inputs Used
Annual dividend yield		$	-
Expected life (years)			5.0
Risk-free interest rate			4.04	%
Expected volatility			166.00	%
Common stock price		$	4.56