XML 63 R48.htm IDEA: XBRL DOCUMENT
v3.25.2

STOCK-BASED COMPENSATION (Tables) | 3 Months Ended | 12 Months Ended
--- | --- | ---
Mar. 31, 2025 | Dec. 31, 2024
Share-Based Payment Arrangement [Abstract] |  |
SCHEDULE OF OPTION ACTIVITY | Compensation-based stock option activity for qualified and unqualified stock options are summarized below: SCHEDULE OF OPTION ACTIVITY
|  | Number of Options |  |  | Weighted Average Exercise Price |  |  | Weighted Average Remaining Life In Years |  |  | Intrinsic Value |
Outstanding, December 31, 2024 |  |  | 1,131,000 |  |  | $ | 0.93 |  |  |  |  |  |  |  | - |
Granted |  |  | - |  |  |  | 0 |  |  |  |  |  |  |  |  |
Exercised |  |  | - |  |  |  | 0 |  |  |  |  |  |  |  |  |
Forfeited |  |  | - |  |  |  | 0 |  |  |  |  |  |  |  |  |
Outstanding, March 31, 2025 |  |  | 1,131,000 |  |  | $ | 0.93 |  |  |  | 4.5 |  |  | $ | - |
Exercisable, March 31, 2025 |  |  | 1,103,500 |  |  | $ | 0.93 |  |  |  | 4.5 |  |  | $ | - |
| SCHEDULE OF OPTION ACTIVITY
|  | Number of Options |  |  | Weighted Average Exercise Price |  |  | Weighted Average Remaining Life In Years |  |  | Intrinsic Value |
Outstanding, January 1, 2024 |  |  | - |  |  | $ | - |  |  |  |  |  |  |  | - |
Granted |  |  | 1,131,000 |  |  |  | 0.93 |  |  |  |  |  |  |  |  |
Exercised |  |  | - |  |  |  | 0 |  |  |  |  |  |  |  |  |
Forfeited |  |  | - |  |  |  | 0 |  |  |  |  |  |  |  |  |
Outstanding, December 31, 2024 |  |  | 1,131,000 |  |  | $ | 0.93 |  |  |  | 4.8 |  |  | $ | - |
Exercisable, December 31, 2024 |  |  | 783,500 |  |  | $ | 0.93 |  |  |  | 4.8 |  |  | $ | - |
SCHEDULE OF STOCK OPTIONS OUTSTANDING AND EXERCISABLE | The following table summarizes information about options to purchase shares of the Company’s Class A common stock outstanding and exercisable at March 31, 2025: SCHEDULE OF STOCK OPTIONS OUTSTANDING AND EXERCISABLE
Options Outstanding |  |  | Options Exerciseable
Exercise Price |  |  | Outstanding Number of Options |  |  | Weighted Average Remaining Life In Years |  | Exerciseable Number of Options |
$ | 0.93 |  |  |  | 1,131,000 |  |  | 4.5 |  |  | 1,103,500 |
|  |  |  |  | 1,131,000 |  |  |  |  |  | 1,103,500 |
| The following table summarizes information about options to purchase shares of the Company’s Class A Common Stock outstanding and exercisable at December 31, 2024: SCHEDULE OF STOCK OPTIONS OUTSTANDING AND EXERCISABLE
Options Outstanding |  |  | Options Exerciseable |
Exercise Price |  |  | Outstanding Number of Options |  |  | Weighted Average Remaining Life In Years |  |  | Exerciseable Number of Options |
$ | 0.93 |  |  |  | 1,131,000 |  |  |  | 4.8 |  |  |  | 783,500 |
|  |  |  |  | 1,131,000 |  |  |  |  |  |  |  | 783,500 |
SCHEDULE OF STOCK OPTION GRANTED IN VALUATION ASSUMPTIONS |  | In applying the Black-Scholes option pricing model to stock options granted, the Company used the following assumptions: SCHEDULE OF STOCK OPTION GRANTED IN VALUATION ASSUMPTIONS
|  | For the Years Ended December 31, |
|  | 2024 |  |  | 2023 |
Risk free interest rate |  |  | 3.88 | % |  |  | 0.00 | %
Expected term (years) |  |  | 5.00 - 5.25 |  |  |  | 0- |
Expected volatility |  |  | 53.49 | % |  |  | 0.00 | %
Expected dividends |  |  | 0.00 | % |  |  | 0.00 | %
SCHEDULE OF STOCK-BASED COMPENSATION EXPENSE | The following table presents information related to stock-based compensation expense: SCHEDULE OF STOCK-BASED COMPENSATION EXPENSE
|  | For the Three Months Ended March 31, |  |  | Unrecognized at March 31, |  |  | Weighted Average Remaining Amortization Period |
|  | 2025 |  |  | 2025 |  |  | (Years) |
General and administrative |  | $ | 3,341 |  |  | $ | 7,798 |  |  |  | 0.75 |
Total |  | $ | 3,341 |  |  | $ | 7,798 |  |  |  | 0.75 |
| The following table presents information related to stock-based compensation expense: SCHEDULE OF STOCK-BASED COMPENSATION EXPENSE
|  |  |  |  |  |  |  | Weighted Average |
|  | For the Year Ended Decemebr 31, |  |  | Unrecognized at December 31, |  |  | Remaining Amortization Period |
|  | 2024 |  |  | 2024 |  |  | (Years) |
General and administrative |  | $ | 538,323 |  |  | $ | 13,368 |  |  |  | 1.00 |
Total |  | $ | 538,323 |  |  | $ | 13,368 |  |  |  | 1.00 |

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 activity for award under share-based payment arrangement. Includes, but is not limited to, outstanding award at beginning and end of year, granted, exercised, forfeited, 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)(2) -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_ScheduleOfShareBasedCompensationActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
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 the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration