XML 166 R69.htm IDEA: XBRL DOCUMENT v3.25.2
Stock-based Compensation (Details Narrative) - USD ($)
12 Months Ended
Dec. 20, 2024
Dec. 31, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Stock Issued During Period, Shares, New Issues   2,000,000  
[custom:PerformanceBasedEarnoutDescription]   The Performance-based Earnout shares shall be awarded by the Board of Directors based on achieving the following performance thresholds following the Closing: one-half (1/2) at achieving revenue of $75 million and adjusted EBITDA of $22.6 million based on 2024 financial audited statements, and one-half (1/2) at achieving revenue of $196 million and adjusted EBITDA of $50.6 million based on the 2025 financial audit statements. No such awards have been made as of  
Unissued authorized [1]   4,773,971 4,773,971
Stock based compensation   $ 450,000
Selling, General and Administrative Expenses [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Stock based compensation   $ 450,000  
2023 Equity Incentive Plan [Member] | Maximum [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Common stock, capital shares reserved for future issuance   2,773,972  
2023 Equity Incentive Plan [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Unissued authorized   4,542,011  
2023 Equity Incentive Plan [Member] | Restricted Stock Units (RSUs) [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Number of fully vested shares 231,960    
2023 Equity Incentive Plan [Member] | Three Non Employee Directors [Member] | Restricted Stock Units (RSUs) [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Stock based compensation   $ 450,000  
[1] Refer to Stock Incentive Plan Note 14