XML 60 R48.htm IDEA: XBRL DOCUMENT v3.24.3
STOCK BASED COMPENSATION (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 10 Months Ended
Sep. 17, 2024
Sep. 16, 2024
Jun. 30, 2024
Apr. 30, 2024
Dec. 14, 2023
Mar. 16, 2023
Nov. 30, 2023
Oct. 31, 2023
Dec. 31, 2024
Sep. 30, 2024
Dec. 31, 2023
Nov. 21, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stock Issued During Period, Shares, Restricted Stock Award, Gross           2,531,232            
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Number           1,191,980       125,411 313,528  
Shares vesting period           24 months            
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Term                   6 months    
Shares reserved for future issuance           2,301,120       0    
Shares granted             2,278,108 2,278,108      
Shares granted exercise price             $ 0.0065 $ 0.0065        
Options exercised                     $ 14,850  
Shares unvested repurchased         920,448              
Share price         $ 0.0065              
Shares repurchased value         $ 6,000              
Shares exercised outstanding                   $ 7,667 $ 8,650  
Restricted Stock Units (RSUs) [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Number                   1,777,615  
Performance Shares [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Term 3 years                      
2023 Equity Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares granted       2,024,985                
2024 Equity Incentive Plan [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares reserved for future issuance                   4,673,665    
2024 Equity Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Number                   1,504,296  
Shares granted   1,504,296 2,024,985                  
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested, Number of Shares   74,000                    
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Outstanding, Period Increase (Decrease), Weighted Average Exercise Price   $ 12.00                    
2024 Equity Incentive Plan [Member] | Performance Shares [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Nonvested, Number                   506,596  
Shares granted   506,596                    
Minimum [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares vesting period             3 years 3 years        
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Term                     5 years 25 days  
Maximum [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares vesting period             5 years 5 years        
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Expected Term                     5 years 11 months 4 days  
Employee [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares granted             2,186,064 2,186,064        
Employee [Member] | Subsequent Event [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares unvested repurchased                 230,105      
Share price                 $ 0.0065      
Consultant [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares vesting period             18 months 18 months        
Shares granted             92,045 92,045        
Consultant [Member] | 2024 Equity Incentive Plan [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Compensation not yet recognized                   $ 10,293,051    
Stock based compensation term                   4 years    
Consultant [Member] | Subsequent Event [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares unvested repurchased                 25,575      
Employees [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Compensation not yet recognized                   $ 424,924    
Stock based compensation term                   2 years 10 months 6 days    
Employees [Member] | Restricted Stock Units (RSUs) [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Compensation not yet recognized                   $ 12,051,682    
Stock based compensation term                   3 years    
Employees and Non Employee Directors [Member] | 2024 Equity Incentive Plan [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Compensation not yet recognized                   $ 6,964,717    
Stock based compensation term                   3 years 14 days    
Performance Shares [Member] | 2024 Equity Incentive Plan [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Compensation not yet recognized                   $ 3,363,929    
Stock based compensation term                   2 years 11 months 15 days    
Common Stock [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares reserved for future issuance                   1,150,560    
Share price                       $ 12.00