XML 79 R66.htm IDEA: XBRL DOCUMENT v3.25.1
Stockholders' Equity (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Nov. 30, 2024
Oct. 31, 2024
Aug. 31, 2024
Jul. 31, 2024
Apr. 30, 2024
Oct. 31, 2023
Sep. 30, 2023
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Class of Stock [Line Items]                    
Preferred stock, Shares authorized                 10,000,000 10,000,000
Preferred stock, shares issued                 0 0
Preferred stock, shares outstanding                 0 0
Common stock, shares authorized                 500,000,000 500,000,000
Common stock, shares issued     163,632           72,068,059 48,923,276
Common stock, shares outstanding                 72,068,059 48,923,276
Dividends declared or paid                 $ 0  
Issuance of common stock                 555,000 669,750
Issuance of common stock, value                 $ 1,314,200 $ 810,155
Cash director fees                 240,000  
Fair value fees     $ 165,000           75,000  
Proceeds from issuance of common stock                 53,091,187 14,129,495
Share issuance costs                 $ 3,648,385 563,473
Common stock issuable                 77,626  
Cash payment for issuance of common stock                 $ 387,658  
Fair value liability                 $ 0 0
Issuance of common stock to non-employee board members, shares                 429,423  
Stock based compensation expense                 $ 8,561,404 8,743,799
Non-employee Board Members [Member]                    
Class of Stock [Line Items]                    
Stock based compensation expense                 $ 400,000 $ 100,000
Common Stock Warrants [Member]                    
Class of Stock [Line Items]                    
Issuance of common stock             3,386,076 3,164,557    
Issuance of common stock, value   $ 299,688     $ 5,537,975          
Common stock shares of warrant agreements   151,741     3,164,557          
Description of common stock warrant                 The Inducement Warrant vests in October 2024 and expires in October 2029  
Issuance of common stock determined         $ 2,779,659   $ 2,882,621      
Inducement Warrant [Member]                    
Class of Stock [Line Items]                    
Exercise price per share         $ 3.9          
Common stock shares of warrant agreements         1,225,000          
Commission Warrant [Member]                    
Class of Stock [Line Items]                    
Common stock shares of warrant agreements                 221,519  
Issuance of common stock determined                 $ 657,871  
Fair value liability                 765,894  
Change in fair value of share liability                 $ 108,023  
October 2023 [Member]                    
Class of Stock [Line Items]                    
Common stock, shares issued           9,952,510        
Description of cash consideration                 (i) 8,459,093 shares to investors at a purchase price per share of $0.9105, (ii) 1,190,239 shares to investors at a purchase price per share of $0.9548, and (iii) 303,178 shares to directors at a purchase price per share of $0.96.  
Aggregate cash consideration           $ 9,129,495        
Issuance costs, description                 The Company incurred issuance costs equivalent to 5% of the gross proceeds from new investors which was settled in stock through the issuance of 472,582 shares to the placement agent and additional cash issuance costs totaling $57,083.  
Share Issued to Placement agent           472,582        
Additional cash issuance cost           $ 57,083        
October 2023 [Member] | Investor [Member]                    
Class of Stock [Line Items]                    
Issuance of common stock           8,459,093        
Common stock price per share           $ 0.9105        
October 2023 [Member] | Investor One [Member]                    
Class of Stock [Line Items]                    
Issuance of common stock           1,190,239        
Common stock price per share           $ 0.9548        
October 2023 [Member] | Director [Member]                    
Class of Stock [Line Items]                    
Issuance of common stock           303,178        
Common stock price per share           $ 0.96        
July 2024 [Member]                    
Class of Stock [Line Items]                    
Issuance of common stock       13,800,000            
Proceeds from issuance of common stock       $ 34,500,000            
Share issuance costs       $ 2,194,041            
Fair value of per share       $ 2.5            
November 2024 [Member]                    
Class of Stock [Line Items]                    
Issuance of common stock 2,754,250                  
Proceeds from issuance of common stock $ 18,591,187                  
Share issuance costs $ 1,454,344                  
Fair value of per share $ 6.75                  
Restricted common stock Two [Member]                    
Class of Stock [Line Items]                    
Issuance of common stock               3,000,000    
Convertible preferred stock shares issued upon conversion               2,500    
Cancellation of common stock received in exchange for issuance of convertible preferred stock in subsidiary, shares               3,000,000    
Restricted common stock three [Member]                    
Class of Stock [Line Items]                    
Issuance of common stock, value               $ 5,000,000    
Issuance of cost               $ 506,390    
Issuance of share               3,164,557    
Purchase price of share               $ 1.58    
Aggregate common stock               221,519    
Exercise price per share               $ 1.75    
Initial fair value               $ 179,116    
Restricted common stock three [Member] | Excercise Price One [Member]                    
Class of Stock [Line Items]                    
Exercise price per share               $ 1.975