XML 42 R29.htm IDEA: XBRL DOCUMENT v3.25.2
Capital Stock (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Schedule of fair value of stock options assumptions
   
    June 20, 2020
Expected term in years   5 years
Risk-free interest rate   0.33%
Annual expected volatility   38.3%
Dividend yield   0.00%
Schedule of option activity
                
   Shares   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Life in Years
   Aggregate
Intrinsic
Value
 
                 
Outstanding, December 31, 2022   300,000   $0.01           
Outstanding, December 31, 2023   300,000   $0.01           
Outstanding, December 31, 2024   300,000   $0.01    0.50   $0.00 
Exercisable, end of period   300,000   $0.01    0.50   $0.00 
Schedule of fair value of warrants assumptions
   
    May 23, 2023
Expected term in years   3 years
Risk-free interest rate   0.32%
Annual expected volatility   1,222.7%
Dividend yield   0.00%
Schedule of warrant activity
                
   Shares   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Life in Years
   Aggregate
Intrinsic
Value
 
                 
Outstanding, December 31, 2022   750,000   $1.00           
Outstanding, December 31, 2023   750,000   $1.00           
Outstanding, December 31, 2024   750,000   $1.00    1.9   $0 
Exercisable, end of period   750,000   $1.00    1.9   $0