XML 46 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Stock Option Plan (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions The fair values of the stock-based awards granted were calculated with the following assumptions:
Risk-free interest rate3.81 %
Expected term (years)
5-10
Expected volatility80.00 %
Dividend yield0.00 %
Schedule of Stock Options Roll Forward
Stock option activity for the years ended December 31, 2024 and 2023 is summarized as follows:
SharesWeighted Average Exercise PriceWeighted Remaining Contractual Life(Years)
Options outstanding at December 31, 20223,468,760$0.0001 9.03
Granted227,6660.0001 — 
Exercised— — 
Expired or forfeited(30,000)— — 

Options outstanding at December 31, 20233,666,426$0.0001 8.10

Options outstanding at December 31, 20233,666,426 $0.0001 8.10
Granted
333,574 0.0001 8.10
Exercised
(4,000,000)0.0001 — 
Expired or forfeited
— — — 

Options outstanding at December 31, 2024— — —