XML 116 R101.htm IDEA: XBRL DOCUMENT v3.25.2
STOCK-BASED COMPENSATION (Details Narrative) - USD ($)
3 Months Ended 12 Months Ended
Oct. 24, 2024
Oct. 11, 2024
Apr. 17, 2024
Mar. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]            
Stock option exercise price       $ 0 $ 0.93  
Fair value of the options vested         $ 524,960  
Fair value of the options granted         538,323  
Fair value of the non vested options granted         13,368  
Compensation expense       $ 3,341    
Future compensation expense       $ 7,798 13,368  
Weighted average remaining term       9 months    
Intrinsic value      
Stock price       $ 0.35    
2024 Stock Incentive Plan [Member]            
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]            
Stock awards description Awards to be made under the 2024 Plan consist of covering up to the sum of (i) 1,600,000 shares; and (ii) an annual increase commencing on January 1, 2025 and continuing annually on each anniversary thereof through (and including) January 1, 2035, equal to the lesser of (A) 5% of the shares of Company Common Stock outstanding on a fully diluted basis on the last day of the immediately preceding fiscal year and (B) such smaller number of shares as determined by the Board or the Committee (the “Overall Share Limit”).          
Stock option granted 1,600,000          
Vesting terms description   Vesting terms of these options are as follows: (i) 1,076,000 options vest upon issuance and (ii) 55,000 options vest 50% upon issuance and 50% on the one-year anniversary of the grant date.        
2024 Stock Incentive Plan [Member] | Share-Based Payment Arrangement, Option [Member]            
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]            
Stock option exercise price   $ 0.93        
Common Class A [Member] | 2024 Stock Incentive Plan [Member]            
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]            
Shares issued 1,600,000          
Stock option granted   1,131,000        
Fair value of the options vested   $ 538,323        
Common Class A [Member] | Chief Financial Officer [Member]            
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]            
Stock issued For compensation     71,832      
Ffair value     $ 1.67