XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF STOCK OPTION ACTIVITY (Details) - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Jun. 30, 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 6 months 21 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 7 months 13 days 9 years 11 months 12 days    
Aggregate Intrinsic Value Issued $ 98,879      
Number of Options, Exercised    
Weighted Average Exercise Price, Exercised    
Number of Options, Expired/Forfeited (879)    
Weighted Average Exercise Price, Expired/Forfeited $ 0.28    
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 $ 227,774 $ 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 14 days 7 years 10 months 9 days    
Aggregate Intrinsic Value, Vested and exercisable, Ending Balance $ 66,515    
Weighted Average Remaining Contractual Life (in years), Expired/Forfeited   7 years 3 months 29 days    
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 6 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    
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    
Weighted Average Remaining Contractual Life (in years), Expired/Forfeited 6 years 8 months 12 days