XML 52 R40.htm IDEA: XBRL DOCUMENT v3.26.1
STOCK BASED COMPENSATION (Tables)
 12 Months Ended
Dec. 31, 2025
Share-Based Payment Arrangement [Abstract]  
SCHEDULE OF RECOGNIZED STOCK BASED COMPENSATION

During the years ended December 31, 2025 and 2024, the Company recognized stock-based compensation as follows: 

 

   2025   2024 
Wages, administrative salaries and benefits  $440,017   $623,000 
Professional fees   115,250    50,130 
Stock based compensation  $555,267   $673,130 
SCHEDULE OF STOCK OPTION ACTIVITIES

The following table summarizes the Company’s stock option activities for the years ended December 31, 2025 and 2024:

 

   Number of
shares		   Exercise price
per share		   Weighted
average
exercise price		 
             
Balance, December 31, 2023   1,114,000   $1.75 – 3.61   $3.13 
Granted   1,091,000   $2.00 – 4.05   $2.12 
Cancelled or expired   (275,000)  $1.75 – 3.61   $2.54 
Exercised   (80,000)  $1.75 – 2.44   $2.31 
Balance, December 31, 2024   1,850,000   $2.00 – 4.05   $2.68 
Granted   66,000   $7.00   $7.00 
Cancelled or expired   (5,000)  $2.00 – 3.61   $2.84 
Exercised   (212,000)  $2.00 – 3.61   $2.80 
Balance, December 31, 2025   1,699,000   $2.00 – 7.00   $2.83 
Exercisable, December 31, 2025   1,083,000   $2.00 – 4.05   $2.74 
SCHEDULE OF STOCK OPTION FAIR VALUE ASSUMPTIONS

 

   2025    2024  
Expected life – years   3.0     

3.0

  
Interest rate   3.7%     1.76 – 4.11 %
Volatility   64.55%     66.01 – 71.59 %
Stock price  $

7.00

    $

2.00 - 4.05

  
Exercise price  $

7.00

    $ 1.78 - 4.05  

Fair value of stock awards granted

  $3.19    $

1.46 – 2.02