XML 133 R110.htm IDEA: XBRL DOCUMENT v3.25.1
Equity – Share-Based Compensation and Share-Based Payment Reserve (Details)
12 Months Ended
Aug. 03, 2023
$ / shares
May 31, 2023
USD ($)
May 31, 2023
AUD ($)
$ / shares
shares
Apr. 13, 2022
USD ($)
$ / shares
shares
Apr. 13, 2022
AUD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
shares
Dec. 31, 2023
USD ($)
shares
Dec. 31, 2022
USD ($)
shares
Apr. 13, 2022
AUD ($)
$ / shares
shares
Equity – share-based compensation and share-based payment reserve [Line Items]                  
Percentage of common stock issued and outstanding           5.00%      
Shares issued (in Shares) | shares     210,000,000 7,503,678   610,395 610,303 189,499 7,503,678
Options are fully, descriptions           1,380,000 options are fully vested at date of grant, 573,678 options are vested after 18 months, 2,000,000 options are vested after 3 years, and 3,550,000 options are vested after 4 years.      
Reserve of share based payments (in Dollars) | $       $ (6,467)          
Weighted average share price | $ / shares $ 0.012       $ 0.044        
Weighted average assumptions exercise price | $ / shares $ 0.008   $ 0.008           $ 0.05
Weighted average contractual life 5 years 10 years 10 years 5 years 5 years        
Weighted average Volatility 128.89% 86.60% 86.60% 80.40% 80.40%        
Weighted average dividend yield 0.00% 0.00% 0.00% 0.00% 0.00%        
Weighted average risk free rate 0.0378% 0.0355% 0.0355% 0.025% 0.025%        
Number of share option (in Shares) | shares       6,530,000 6,530,000   3,020,000 3,350,000  
Amount of fair value   $ (1,119,708) $ 1,637,000   $ 181,273     $ 226,271  
Option forfieted (in Shares) | shares       (123,147) (123,147)   3,525,000 5,770,000  
Fair value of options forfieted (in Dollars) | $             $ 20,291 $ 69,004  
Employees consultants issued options, descriptions             On August 3, 2023, the Company issued 45,850,000 options to employees and consultants of the Company. 23,350,000 options are vested after 3 years, and 22,500,000 options are vested after 4 years. The total fair value of the options was AUD$489,678 ($334,940).    
Share-based payment reserve (in Dollars) | $           $ 26,432 $ 148,007    
Share-based payment reserve options (in Shares) | shares           900,000      
Weighted average remaining contractual life           7 years 1 month 17 days 8 years 10 days    
Vested over four years [Member]                  
Equity – share-based compensation and share-based payment reserve [Line Items]                  
Weighted average share price | $ / shares     $ 0.009            
Weighted average contractual life   1 year 1 year            
Weighted average Volatility   33.33% 33.33%            
Weighted average dividend yield   66.66% 66.66%            
Black-Scholes option pricing model one [Member]                  
Equity – share-based compensation and share-based payment reserve [Line Items]                  
Fair value option (in Shares) | shares           400,000      
Share-based payment reserve       $ 6,467         $ 9,520
Weighted average share price | $ / shares         $ 0.044        
Weighted average assumptions exercise price | $ / shares                 $ 0.08
Weighted average contractual life       5 years 5 years        
Weighted average Volatility       80.40% 80.40%        
Weighted average dividend yield       0.00% 0.00%        
Weighted average risk free rate       0.025% 0.025%        
Black-Scholes option pricing model two [Member]                  
Equity – share-based compensation and share-based payment reserve [Line Items]                  
Weighted average share price | $ / shares       $ 0.044          
Weighted average assumptions exercise price | $ / shares       $ 0.07          
Weighted average contractual life       5 years 5 years        
Weighted average Volatility       80.40% 80.40%        
Weighted average dividend yield       0.00% 0.00%        
Weighted average risk free rate       0.025% 0.025%        
Number of share option (in Shares) | shares       573,678 573,678        
Amount of fair value       $ (9,724) $ 14,313        
Reserve of share-based payments [member]                  
Equity – share-based compensation and share-based payment reserve [Line Items]                  
Option forfieted (in Shares) | shares           5,375,000      
Fair value of options forfieted (in Dollars) | $           $ 30,777