XML 43 R32.htm IDEA: XBRL DOCUMENT v3.24.3
SCHEDULE OF STOCK OPTION ACTIVITY (Details) - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Time Based Options [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of Options, Outstanding, Balance 366,615 416,115 416,115  
Weighted Average Exercise Price, Beginning $ 1.82 $ 1.86 $ 1.86  
Weighted Average Remaining Contractual Life (in years) 8 years 4 months 13 days 8 years 7 months 24 days 8 years 1 month 20 days 9 years 1 month 17 days
Aggregate Intrinsic Value Beginning $ 15,686 $ 57,207 $ 57,207  
Number of Options, Issued 201,000    
Weighted Average Exercise Price, Issued $ 0.49    
Number of Options, Exercised    
Weighted Average Exercise Price, Exercised    
Number of Options, Exercised/Forfeited (12,129) (39,600)    
Weighted Average Exercise Price, Expired/Forfeited $ 0.95 $ 2.13    
Number of Options, Outstanding, Balance 555,486 376,515 366,615 416,115
Weighted Average Exercise Price, Ending $ 1.36 $ 1.83 $ 1.82 $ 1.86
Aggregate Intrinsic Value Ending $ 61,534 $ 15,686 $ 57,207
Number of Options, Vested and exercisable, Ending Balance 290,861 130,840    
Weighted Average Exercise Price, Vested and exercisable, Ending Balance $ 1.73 $ 1.35    
Weighted Average Remaining Contractual Life (in years) Vested and exercisable 7 years 8 months 1 day 8 years 5 months 26 days    
Aggregate Intrinsic Value, Vested and exercisable, Ending Balance $ 57,198    
Weighted Average Remaining Contractual Life (in years), Issued 9 years 8 months 12 days      
Weighted Average Remaining Contractual Life (in years), Expired/Forfeited 7 years 9 months 3 days      
Performance Based Options [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of Options, Outstanding, Balance 894,500 944,000 944,000  
Weighted Average Exercise Price, Beginning $ 1.41 $ 1.45 $ 1.45  
Weighted Average Remaining Contractual Life (in years) 7 years 7 months 9 days 8 years 10 months 9 days 8 years 1 month 9 days 9 years 1 month 9 days
Aggregate Intrinsic Value Beginning $ 174,000 $ 174,000  
Number of Options, Issued    
Weighted Average Exercise Price, Issued    
Number of Options, Exercised    
Weighted Average Exercise Price, Exercised    
Number of Options, Exercised/Forfeited (49,500)    
Weighted Average Exercise Price, Expired/Forfeited    
Number of Options, Outstanding, Balance 894,500 894,500 894,500 944,000
Weighted Average Exercise Price, Ending $ 1.41 $ 1.41 $ 1.41 $ 1.45
Aggregate Intrinsic Value Ending $ 174,000
Number of Options, Vested and exercisable, Ending Balance    
Weighted Average Exercise Price, Vested and exercisable, Ending Balance    
Aggregate Intrinsic Value, Vested and exercisable, Ending Balance