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