XML 150 R30.htm IDEA: XBRL DOCUMENT v3.25.4
Stock Compensation (Tables)
 9 Months Ended 12 Months Ended
Sep. 30, 2025
Dec. 31, 2024
Stock Compensation [Abstract]    
Schedule of Outstanding Stock Options

The following is a summary of outstanding stock options as of September 30, 2025 and December 31, 2024:

 

   Number of Shares   Weighted Average Exercise
Price		   Weighted Average Remaining Life (years)   Aggregate Intrinsic
Value		 
Options outstanding as of December 31, 2023   
-
   $
-
    -   $
         -
 
Issued   9,459    33.88    10.00    
-
 
Expired and forfeited   
-
    
-
    -    
-
 
Exercised   
-
    
-
    -    
-
 
Options outstanding as of December 31, 2024   9,459   $33.88    9.74   $
-
 
Options exercisable as of December 31, 2024   9,459   $33.88    9.74   $
-
 
Issued   
-
    
-
    -    
-
 
Expired and forfeited   
-
    
-
    -    
-
 
Exercised   
-
    
-
    -    
-
 
Options outstanding as of March 31, 2025   9,459   $33.88    9.50   $
-
 
Options exercisable as of March 31, 2025   9,459   $33.88    9.50   $
-
 
Issued   185,320    1.62    10.00    
-
 
Expired and forfeited   (2,718)   
-
    -    
-
 
Exercised   
-
    
-
    -    
-
 
Options outstanding as of June 30, 2025   192,061   $2.75    9.83   $
-
 
Options exercisable as of June 30, 2025   192,061   $2.75    9.83   $
-
 
Issued   
-
    
-
    -    
-
 
Expired and forfeited   
-
    
-
    -    
-
 
Exercised   
-
    
-
    -    
-
 
Options outstanding as of September 30, 2025   192,061   $2.75    9.58   $
-
 
Options exercisable as of September 30, 2025   192,061   $2.75    9.58   $
-
 

The following is a summary of outstanding stock options as of December 31, 2024 and 2023:

 

   Number of Shares   Weighted
Average
Exercise
Price		   Weighted Average Remaining Life(years)   Aggregate Intrinsic Value 
                 
Options outstanding as of December 31, 2022   
-
   $
-
    -   $
             -
 
Issued   
-
    
-
    -    
-
 
Expired and forfeited     
-
    
-
    -    
-
 
Exercised   
-
    
-
    -    
-
 
Options outstanding as of December 31, 2023   -   $-    -   $- 
Options exercisable as of December 31, 2023   
-
   $
-
    -    
-
 
Options outstanding as of December 31, 2023   -   $-    -   $- 
Issued   236,469    1.36    10.0    
-
 
Expired and forfeited   
-
    
-
    -    
-
 
Exercised   
-
    
-
    -    
-
 
Options outstanding as of December 31, 2024   236,469   $1.36    9.74   $
-
 
Options exercisable as of December 31, 2024   236,469   $1.36    9.74   $
-
 
Schedule of Vesting Terms

The following is the vesting terms associated with those shares for the nine months ended September 30, 2025:

 

Tranche  Shares
Granted		   Vesting
Method		  Vesting Terms
Tranche 1   192,061   Immediate  The vesting date is immediate and is fully vested on the grant date
Total   192,061       

The following is the vesting terms associated with those shares:

 

Tranche  Shares
Granted		   Vesting
Method		  Vesting Terms
Tranche 1   236,469   Straight-line  The vesting date is immediate and is fully vested on the grant date
Total   236,469       
Schedule of Weighted Average Assumptions  

The Black-Scholes option-pricing model includes the following weighted average assumptions to determine the grant share-based awards:

 

    Years Ended December 31, 
    2024    2023 
Assumptions:          
Risk-free interest rate   3.49-3.55%           -%
Expected dividend yield   -%   -%
Expected volatility   51.14-52.38%   -%
Expected life (in years)   5.00-5.46    -