XML 47 R37.htm IDEA: XBRL DOCUMENT v3.25.1
Stock Options and Warrants (Details Narrative)
3 Months Ended
Mar. 31, 2025
USD ($)
$ / shares
shares
Equity Option [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options, contractural term 7 years 7 months 6 days
Stock price | $ / shares $ 0.25
Options outstanding, intrinsic value | $ $ 14,298,000
Equity Option [Member] | Issued For Services [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options granted, shares 9,550,000
Options exercisable, price per share | $ / shares $ 0.03
Options granted, fair value | $ $ 1,513,000
Assumptions used - volatility rate 179.00%
Expected dividend yield 0.00%
Recognized compensation costs | $ $ 504,000
Options, contractural term 10 years
Expected life 10 years
Options granted - risk-free interest rate 4.32%
Equity Option [Member] | Members Of The Board Of Directors [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options granted, shares 17,482,638
Options vested, shares 16,649,305
Options to be vested, shares 833,333
Options granted, fair value | $ $ 2,571,000
Assumptions used - expected term 5 to 6 years
Assumptions used - risk free interest rate 3.95% to 4.47%
Assumptions used - volatility rate 179.00%
Expected dividend yield 0.00%
Recognized compensation costs | $ $ 2,481,000
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.02 per share [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options exercisable, shares 7,656,250
Options exercisable, price per share | $ / shares $ 0.02
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.04 per share [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options exercisable, shares 4,375,000
Options exercisable, price per share | $ / shares $ 0.04
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.06 per share [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options exercisable, shares 2,430,555
Options exercisable, price per share | $ / shares $ 0.06
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.08 per share [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options exercisable, shares 2,187,500
Options exercisable, price per share | $ / shares $ 0.08
Equity Option [Member] | Members Of The Board Of Directors [Member] | $0.15 per share [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options exercisable, shares 833,333
Options exercisable, price per share | $ / shares $ 0.15
Equity Option [Member] | Members Of The Board Of Directors [Member] | Chief Financial Officer [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options granted, shares 7,218,750
Equity Option [Member] | Cecil Bond Kyte [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options granted, shares 24,317,500
Options exercisable, price per share | $ / shares $ 0.03
Options vested, shares 24,317,500
Options granted, fair value | $ $ 3,574,000
Assumptions used - volatility rate 179.00%
Expected dividend yield 0.00%
Recognized compensation costs | $ $ 3,574,000
Options, contractural term 10 years
Expected life 5 years
Options granted - risk-free interest rate 4.57%
Equity Option [Member] | Corporate Secretary [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options granted, shares 1,500,000
Options exercisable, price per share | $ / shares $ 0.03
Options granted, fair value | $ $ 238,000
Assumptions used - volatility rate 179.00%
Expected dividend yield 0.00%
Recognized compensation costs | $ $ 79,000
Options, contractural term 10 years
Expected life 6 years
Options granted - risk-free interest rate 4.32%
Warrant [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Stock price | $ / shares $ 0.25
Warrants granted 18,327,240
Aggregate intrinsic value of warrants outstanding | $ $ 10,958,000
Warrant [Member] | Warrants Issued For Services [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Expected dividend yield 0.00%
Recognized compensation costs | $ $ 10,000
Expected life 2 years
Warrants granted 99,999
Fair value of warrants granted | $ $ 11,000
Risk free interest rate - minimum 3.94%
Risk free interest rate - maximum 4.29%
Volatility - minimum 154.00%
Volatility - maximum 158.00%
Warrant [Member] | Warrants Issued For Services [Member] | Minimum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Share based compensation exercise price range | $ / shares $ 0.14
Warrant [Member] | Warrants Issued For Services [Member] | Maximum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Share based compensation exercise price range | $ / shares $ 0.16