XML 39 R29.htm IDEA: XBRL DOCUMENT v3.25.2
STOCK OPTIONS (Tables)
6 Months Ended
Jun. 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 six months ended June 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)  $1.75 2.44   $2.31 
Balance, December 31, 2024   1,840,000   $2.00 4.05   $2.68 
Exercised   (137,000)  $2.00 3.61   $2.88 
Balance, June 30, 2025   1,703,000   $2.00 4.05   $2.67 
Exercisable, June 30, 2025   802,000   $2.00 3.61   $2.68 
SCHEDULE OF RECOGNIZED STOCK BASED COMPENSATION

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

 

   2025   2024   2025   2024 
   Three months ended
June 30,
   Six months ended
June 30,
 
   2025   2024   2025   2024 
Line item on the statement of operations and comprehensive income (loss):                    
Wages, administrative salaries and benefits  $79,740   $119,868   $159,480   $363,285 
Consulting   18,180    6,035    36,360    15,975 
Stock based compensation  $97,920   $125,903   $195,840   $379,260 
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