XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF STOCK OPTION ACTIVITY (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Time Based Options [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of Options, Outstanding, Balance 550,711 366,615 366,615  
Weighted Average Exercise Price, Beginning $ 1.36 $ 1.82 $ 1.82  
Weighted Average Remaining Contractual Life (in years) 8 years 9 months 18 days 5 years 1 month 6 days 7 years 10 months 13 days 8 years 1 month 20 days
Aggregate Intrinsic Value Beginning $ 7,390 $ 15,686 $ 15,686  
Number of Options, Issued 608,500 201,000    
Weighted Average Exercise Price, Issued $ 1.56 $ 0.49    
Weighted Average Remaining Contractual Life (in years), Issued 9 years 10 months 13 days 9 years 11 months 12 days    
Number of Options, Exercised    
Weighted Average Exercise Price, Exercised    
Number of Options, Expired/Forfeited (879)    
Weighted Average Exercise Price, Expired/Forfeited $ 0.28 $ 0.28    
Weighted Average Remaining Contractual Life (in years), Expired/Forfeited 7 years 3 months 29 days 7 years 3 months 29 days    
Number of Options, Outstanding, Balance 1,159,211 566,736 550,711 366,615
Weighted Average Exercise Price, Ending $ 1.47 $ 1.35 $ 1.36 $ 1.82
Aggregate Intrinsic Value Ending $ 16,643 $ 7,390 $ 15,686
Number of Options, Vested and exercisable, Ending Balance 349,753 284,611    
Weighted Average Exercise Price, Vested and exercisable, Ending Balance $ 1.52 $ 1.78    
Weighted Average Remaining Contractual Life (in years), Vested and exercisable 7 years 3 months 14 days 7 years 10 months 9 days    
Aggregate Intrinsic Value, Vested and exercisable, Ending Balance $ 12,643    
Performance Based Options [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of Options, Outstanding, Balance 894,500 894,500 894,500  
Weighted Average Exercise Price, Beginning $ 1.41 $ 1.41 $ 1.41  
Weighted Average Remaining Contractual Life (in years) 6 years 9 months 25 days 7 years 10 months 9 days 8 years 1 month 9 days 8 years 1 month 9 days
Aggregate Intrinsic Value Beginning  
Number of Options, Issued    
Weighted Average Exercise Price, Issued    
Number of Options, Exercised    
Weighted Average Exercise Price, Exercised    
Number of Options, Expired/Forfeited (294,500)    
Weighted Average Exercise Price, Expired/Forfeited $ 2.13    
Weighted Average Remaining Contractual Life (in years), Expired/Forfeited 6 years 11 months 12 days      
Number of Options, Outstanding, Balance 600,000 894,500 894,500 894,500
Weighted Average Exercise Price, Ending $ 1.06 $ 1.41 $ 1.41 $ 1.41
Aggregate Intrinsic Value Ending
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