XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.1
STOCK OPTIONS (Tables)
3 Months Ended
Mar. 31, 2025
Share-Based Payment Arrangement [Abstract]  
SCHEDULE OF STOCK OPTION ACTIVITIES

The following table summarizes the Company’s stock option activities for the three months ended March 31, 2025 and the full year ended December 31, 2024:

 SCHEDULE OF STOCK OPTION ACTIVITIES

   

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  
Exercised     (132,000 )   $ 2.003.61     $ 2.89  
Balance, March 31, 2025     1,708,000     $ 2.004.05     $ 2.66  
Exercisable, March 31, 2025     807,000     $ 2.003.61     $ 2.68  
SCHEDULE OF RECOGNIZED STOCK BASED COMPENSATION

During the three months ended March 31, 2025 and 2024, the Company recognized stock based compensation associated with stock options as follows:

SCHEDULE OF RECOGNIZED STOCK BASED COMPENSATION 

   March 31, 2025   March 31, 2024 
Line item on the statement of operations and comprehensive income (loss):          
Wages and administrative salaries  $79,740   $243,417 
Consulting   18,180    9,940 
Stock based compensation  $97,920   $253,357 
SCHEDULE OF STOCK OPTION FAIR VALUE ASSUMPTIONS

 

    2024  
Expected life – years     3.0  
Interest rate     1.76 4.11
Volatility     66.01 71.59 %
Fair value of options granted     $1.462.02