XML 41 R26.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Share-based Compensation (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Equity [Abstract] |
Schedule of assumptions |
Schedule of assumptions |  |  |  |
|  | December 31, 2024 |  | December 31, 2023
Per share fair value at grant date |  |  | $0.42 - $88.85 |  |  |  | $5.68 - $88.85 |
Risk-free interest rate |  |  | 0.9% - 272% |  |  |  | 0.9% - 272% |
Expected volatility |  |  | 77.04% – 10,900% |  |  |  | 77.04% - 10,900% |
Dividend yield |  |  | 0% |  |  |  | 0% |
Expected life in years |  |  | 5.0 – 6.4 |  |  |  | 5.24 – 6.38 |
Schedule of stock option activity |
Schedule of stock option activity |  |  |  |  |  |
|  | Options |  |  | Weighted Average Exercise Price |
Outstanding - December 31, 2022 |  |  | 66,527 |  |  | $ | 61.13 |
Granted |  |  | 26,726 |  |  |  | 11.42 |
Forfeited/canceled |  |  | (8,358 | ) |  |  | 37.76 |
Exercised |  |  | – |  |  |  | – |
Outstanding - December 31, 2023 |  |  | 84,895 |  |  |  | 47.79 |
Granted |  |  | 500,000 |  |  |  | 0.51 |
Forfeited/canceled |  |  | (1,493 | ) |  |  | 58.39 |
Exercised |  |  | – |  |  |  | – |
Outstanding - December 31, 2024 |  |  | 583,402 |  |  | $ | 7.24 |
Schedule of options outstanding and exercisable |
Schedule of options outstanding and exercisable |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
|  | Options Outstanding** |  |  | Options Exercisable** |
Exercise Prices |  | Number |  |  | Price |  |  | Life* |  |  | Number |  |  | Price* |
$0.51 |  |  | 500,000 |  |  | $ | 0.51 |  |  |  | 10.00 |  |  |  | 500,000 |  |  | $ | 0.51 |
$72.39 |  |  | 2,131 |  |  | $ | 72.39 |  |  |  | 2.86 |  |  |  | 2,131 |  |  | $ | 72.39 |
$106.50 |  |  | 6,853 |  |  | $ | 106.50 |  |  |  | 4.48 |  |  |  | 6,853 |  |  | $ | 106.50 |
$69.75 |  |  | 30,891 |  |  | $ | 69.75 |  |  |  | 5.97 |  |  |  | 29,041 |  |  | $ | 69.75 |
$44.75 |  |  | 7,250 |  |  | $ | 44.75 |  |  |  | 6.67 |  |  |  | 5,562 |  |  | $ | 44.75 |
$30.25 |  |  | 15,577 |  |  | $ | 30.25 |  |  |  | 7.69 |  |  |  | 15,577 |  |  | $ | 30.25 |
$9.90 |  |  | 2,000 |  |  | $ | 9.90 |  |  |  | 8.44 |  |  |  | 500 |  |  | $ | 9.90 |
$6.25 |  |  | 18,700 |  |  | $ | 6.25 |  |  |  | 8.95 |  |  |  | 2,750 |  |  | $ | 6.25 |
Total - December 31, 2024 |  |  | 583,402 |  |  |  |  |  |  |  |  |  |  |  | 562,414 |  |  |  |  |
________________________
* | Price and Life reflect the weighted average exercise price and weighted average remaining contractual life, respectively.
** | The Company’s options summarized above have been retroactively restated for the effect of the 25-for-1 reverse stock split.
Schedule of restricted stock units outstanding |
Schedule of restricted stock units outstanding |  |  |  |  |  |  |  |
|  | Restricted Stock Units |  |  | Weighted Average Grant Date Fair Value |
Outstanding - December 31, 2022 |  |  | 22,554 |  |  | $ | 53.61 |
Granted |  |  | 1,500 |  |  |  | 31.00 |
Forfeited/canceled |  |  | (4,734 | ) |  |  | 45.66 |
Exercised |  |  | (7,830 | ) |  |  | 45.66 |
Outstanding - December 31, 2023 |  |  | 11,490 |  |  |  | 59.36 |
Granted |  |  | – |  |  |  | – |
Forfeited/canceled |  |  | (500 | ) |  |  | – |
Exercised |  |  | (6,245 | ) |  |  | 61.74 |
Outstanding - December 31, 2024 |  |  | 4,745 |  |  | $ | 56.52 |

X
- References No definition available. + Details
Name: | us-gaap_EquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year. + 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 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
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