XML 133 R50.htm IDEA: XBRL DOCUMENT v3.25.1
STOCKHOLDERS DEFICIT (Detail Narrative) - USD ($)
 1 Months Ended 3 Months Ended
Feb. 28, 2025
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Purchase shares of common stock   120,000    
Preferred shares par value   $ 0.001   $ 0.001
Description of Black Scholes option pricing Model   the Company, of which 60,000 vested immediately, and 20,000 per quarter thereafter until fully vested. In addition, the Company awarded 200,000 options to our CFO that vested immediately. The fair value of the stock options was estimated using a Black-Scholes option pricing model and the following assumptions: 1) dividend yield of 0%; 2) risk-free rate of 3.97%; 3) volatility between 139.19% and 141.49% based on a group of peer group companies; and an expected term of five to ten years    
Recognized dividends   $ 103,921 $ 81,645  
Cash dividends payments   99,250 70,122  
Intrinsic Value of Stock Options Outstanding   $ 299,620    
Common stock shares authorized   50,000,000   50,000,000
Common stock par value   $ 0.001   $ 0.001
Recognize share based compensation   $ 272,930 $ 17,887  
Weighted average period remaining contractual life   9 years 2 months 12 days    
Additional compensation cost   $ 63,013    
Series A Preferred Stock [Member]        
Preferred Stock, Shares sold   28,000    
Preferred stock authorized   5,000,000    
Preferred Stock, Shares Issued 70,000 165,260   165,260
Preferred shares par value   $ 0.001   $ 0.001
Preferred Stock, Shares Designated   1,000,000    
Percentage shares of common stock   12.00%    
Proceeds from sale of preferred shares   $ 700,000    
Liquidation value per share   $ 25    
Preferred Stock, Shares Outstanding   165,260   134,460
Stock Options [Member]        
Purchase shares of common stock 79,240      
Exercise price $ 1.34      
Stock Warrants [Member]        
Weighted Average Remaining Contractual Term for Outstanding Stock Warrants   2 years 4 months 24 days