XML 42 R28.htm IDEA: XBRL DOCUMENT v3.25.4
Stock-based Compensation (Tables)
12 Months Ended
Dec. 31, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock Option Activity

A summary of stock option activity for the years ended December 31, 2025 and 2024 are presented below:

 

  

Subject to Exercise  Number of
Options
   Weighted Average
Exercise
Price
   Weighted
Average
Life (Years)
   Aggregate
Intrinsic
Value
 
Outstanding as of December 31, 2023   5,739   $1,420.20    8.62   $      - 
Granted – 2024   27,641    13.80    8.19    - 
Forfeited/Expired – 2024   (946)   325.44    7.46    - 
Exercised – 2024   -    -    -    - 
Outstanding as of December 31, 2024   32,434   $42.14    7.25   $- 
Granted – 2025   55,461    5.41    8.05    - 
Forfeited/Expired – 2025   (118)   37,364.44    -    - 
Exercised – 2025   -    -    -    - 
Outstanding as of December 31, 2025   87,777   $53.62    6.97   $- 
Options vested and exercisable at December 31, 2025   66,811   $68.78    6.20   $- 
Schedule of Outstanding Stock Options

As of December 31, 2025, the Company had outstanding stock options as follows:

 

  

Date Issued  Exercise Price   Number of
Options
   Expiration date
January 2016  $57,240.00    39   January 9, 2026
May 2016  $73,800.00    8   May 26, 2026
June 2016  $57,240.00    3   May 31, 2026
January 2017  $73,800.00    2   January 1, 2027
January 2018  $70,920.00    2   January 1, 2028
January 2019  $3,384.00    15   January 1, 2029
October 2021  $7,560.00    35   October 26, 2031
January 2022  $5,068.80    21   January 1, 2032
August 2022  $2,323.58    78   August 23, 2032
September 2023  $30.72    4,468   September 12, 2033
January 2024  $28.08    1,337   January 8, 2034
January 2024  $21.66    6,251   January 17, 2026
September 2024  $10.38    15,357   September 17, 2034
October 2024  $11.28    4,700   October 16, 2034
January 2025  $5.82    13,529   January 15, 2027
June 2025  $5.28    41,932   June 5, 2035
              
Total outstanding options at December 31, 2025        87,777    
Schedule of Assumptions Using Black-Scholes Option Pricing Mode

The Company utilized the Black-Scholes option-pricing model. The assumptions used for the years ended December 31, 2025 and 2024 are as follows:

 

     

   December 31,
2025
   December 31,
2024
 
Risk free interest rate   3.99%   3.88%
Expected Volatility   139.92%   148.86%
Expected life (in years)   5.31    6.21 
Expected dividend yield   0%   0%