XML 75 R61.htm IDEA: XBRL DOCUMENT v3.25.1
Share Based Compensation (Details Narrative) - USD ($)
12 Months Ended
Nov. 18, 2024
Oct. 11, 2024
Oct. 09, 2024
Jun. 24, 2024
Jun. 07, 2024
Dec. 01, 2023
Sep. 22, 2023
Aug. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Feb. 06, 2025
Jan. 01, 2025
Apr. 20, 2024
Mar. 31, 2024
Mar. 20, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Share based compensation                 $ 1,632,000 $ 199,000          
Issuance of Common Stock for licensing right, shares   11,380                          
Shares issued for services, per share                         $ 308 $ 3.18 $ 347
Issuance of Common Stock for licensing right     $ 100,000           1,568,000            
Total compensation                 12,041,000 5,172,000          
Stock issued during period value issued for services, value                 $ 242,000            
Shares granted                 745,000            
Weighted average grant date fair value           $ 551     $ 284            
Shares vested                 745,000            
Cost related to non-vested option                 $ 2,400,000            
Weighted average remaining vesting                 2 years 25 days            
Non-employee Directors [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Issuance of Common Stock for licensing right, shares 10,027                            
Shares issued for services, per share $ 9.0                            
Issuance of Common Stock for licensing right $ 100,000                            
Mr. Heilbron [Member] | Consulting Agreement [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Shares issued for services, per share $ 9.20                            
Issuance of Common Stock for services, shares 8,161                            
Stock issued during period value issued for services, value $ 100,000                            
Common Stock [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Issuance of Common Stock for licensing right, shares     20,000 961       65,000,000 125,000            
Shares issued for services, per share       $ 156                      
Issuance of Common Stock for licensing right     $ 80,000           $ 1,000            
Issuance of Common Stock for services, shares                 19,500            
Stock issued during period value issued for services, value                            
Common Stock [Member] | Board of Directors Chairman [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Shares issued for services, per share $ 9.20                            
Issuance of Common Stock for services, shares 750                            
Total compensation $ 75,000                            
General and Administrative Expense [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Share based compensation       $ 200,000         $ 1,600,000 $ 200,000          
Share-Based Payment Arrangement, Option [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Stock options to employees shares                 56,700            
Stock options to employees shares granted                 $ 400,000            
Restricted Stock Units (RSUs) [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Shares granted                 0            
Shares vested                 745 0          
Restricted Stock Units (RSUs) [Member] | Chief Financial Officer [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Shares granted         372 745                  
Weighted average grant date fair value         $ 284                    
2023 Stock Incentive Plan [Member]                              
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                              
Issuance of common stock             114,976       69,240 154,125      
Shares issued percentage             5.00%                
Shares available for issuance                 84,885