XML 53 R38.htm IDEA: XBRL DOCUMENT v3.25.0.1
Stockholders' Equity (Deficit) (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Schedule of warrants
20242023
NumberWeighted
Average
Exercise
Price
NumberWeighted
Average
Exercise
Price
Beginning balance7,444,698$1.68 5,678,836$1.84 
Granted11,631,0350.34 1,765,8621.17 
Exercised(10,331,035)0.41 — — 
Ending balance8,744,698$1.40 7,444,698$1.68 
Intrinsic value of warrants$6,661,661 $327,214 
Weighted Average Remaining Contractual Life (Years)3.86
Schedule of options
The following represents a summary of options for the Amended Plan and additional options granted outside of the Amended Plan for the years ended December 31, 2024 and 2023:
Number of OptionsWeighted-Average Exercise PriceWeighted-Average Remaining Contractual Term (in Years)Weighted-Average Fair Value
Outstanding, December 31, 20226,425,000 $2.69 6.21$4.26 
Granted1,932,500 1.48 6.191.10 
Exercised— — 
Forfeited(114,063)2.00 
Outstanding December 31, 20238,243,437 2.38 4.763.55 
Granted1,900,000 0.22 6.490.19 
Exercised— — 
Forfeited(628,437)1.55 
Outstanding December 31, 20249,515,000 $2.03 3.89$3.12 
As of December 31, 2024
Vested and Exercisable6,367,785 $2.22 3.81$2.77 
Schedule of Stock Options, Valuation Assumptions The Company measures the share-based compensation on the grant date using the following assumptions:
Year Ended December 31,
202420232022
Expected term7 years7 years7 years
Expected volatility
123.05% - 124.33%
161.61% - 166.14%
135.00% – 177.00%
Expected dividend yield— — — 
Risk-free interest rate
3.89% - 4.45%
3.48% - 3.89%
0.10 %