XML 39 R29.htm IDEA: XBRL DOCUMENT v3.25.3
STOCK OPTIONS (Tables)
9 Months Ended
Sep. 30, 2025
Share-Based Payment Arrangement [Abstract]  
SCHEDULE OF STOCK OPTION ACTIVITIES

The following table summarizes the Company’s stock option activities for the year ended December 31, 2024 and the nine months ended September 30, 2025:

 

    Number of shares    

Exercise price

per share

   

Weighted average

exercise price

 
                   
Balance, December 31, 2023     1,114,000     $ 1.753.61     $ 3.13  
Granted     1,081,000     $ 2.004.05     $ 2.12  
Cancelled or expired     (275,000 )   $ 1.753.61     $ 2.54  
Exercised     (80,000 )   $ 1.752.44     $ 2.31  
Balance, December 31, 2024     1,840,000     $ 2.004.05     $ 2.68  
Cancelled or expired     (5,034 )   $ 2.003.61     $ 3.24  
Exercised     (174,966 )   $ 2.00 3.61     $ 2.84  
Balance, September 30, 2025     1,660,000     $ 2.00 4.05     $ 2.67  
Exercisable, September 30, 2025     759,000     $ 2.003.61     $ 2.69  
SCHEDULE OF RECOGNIZED STOCK BASED COMPENSATION

During the three and nine months ended September 30, 2025 and 2024, the Company recognized stock based compensation associated with stock options as follows:

 

             
   Three months ended
September 30,
   Nine months ended
September 30,
 
   2025   2024   2025   2024 
Line item on the statement of operations and comprehensive income (loss):                    
Wages, administrative salaries and benefits  $79,739   $126,136   $239,219   $489,421 
Consulting   18,180    7,987    54,540    23,962 
Stock based compensation  $97,919   $134,123   $293,759   $513,383 
SCHEDULE OF STOCK OPTION FAIR VALUE ASSUMPTIONS

 

    2024  
Expected life – years     3.0  
Interest rate     1.764.11 %
Volatility     66.0171.59 %
Fair value of options granted     $1.462.02