XML 53 R34.htm IDEA: XBRL DOCUMENT v3.25.0.1
Stockholders’ equity (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Dec. 09, 2024
Feb. 13, 2024
Dec. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Nov. 22, 2024
Jun. 15, 2023
Dec. 31, 2022
Subsidiary, Sale of Stock [Line Items]                
Issue of shares of capital stock     400,000,000 400,000,000        
Common stock, shares authorized     300,000,000 300,000,000 300,000,000      
Preferred stock, shares authorized     100,000,000 100,000,000 100,000,000      
Proceeds from Issuance of Common Stock       $ 6,832,973 $ 1,000,000      
Equity issuance cost     303,281      
Offering costs     $ 863,744 863,744        
Issuance of common stock, value       $ 6,832,973 $ 910,000      
Number of options, outstanding       2,370,170        
Weighted average fair value per share       $ 3.83        
Weighted average exercise price, outstanding     $ 5.02 $ 5.02      
Number of options, exercisable       2,352,670        
Stock-based compensation       $ 6,900,000        
Unrecognized compensation costs     $ 2,200,000 $ 2,200,000        
2023 Omnibus Incentive Plan [Member]                
Subsidiary, Sale of Stock [Line Items]                
Common stock are reserved for issuance         6,500,000      
Warrant [Member]                
Subsidiary, Sale of Stock [Line Items]                
Equity issuance cost   $ 200,000            
Weighted average exercise price, outstanding     $ 4.97 $ 4.97 $ 4.85    
Share based compensation term of years [1]       3 years 5 months 26 days        
Placement Agent [Member]                
Subsidiary, Sale of Stock [Line Items]                
Purchase of common stock         67,007      
Exercise price         $ 3.73      
Board of Directors, Executive Officers, Employees and Consultants [Member]                
Subsidiary, Sale of Stock [Line Items]                
Number of options, outstanding       2,370,170        
Share based compensation fair market value       $ 9,100,000        
Weighted average exercise price, outstanding     $ 5.02 $ 5.02        
Share based compensation term of years       10 years        
Starwood Trust [Member]                
Subsidiary, Sale of Stock [Line Items]                
Issuance of common stock, net, shares 142,857              
Initial public offering shares $ 7              
Proceeds from Issuance of Common Stock $ 1,000,000.0              
Bay Shore Trust [Member]                
Subsidiary, Sale of Stock [Line Items]                
Issuance of common stock, net, shares     10,000          
Exercise price     $ 3.73 $ 3.73     $ 3.73  
Fair value of total warrants issued     10,000 10,000 2,439,025 100,000 2,439,025  
Exercise price             5 years  
Deferred financing costs             $ 5,950,000  
Issuance of common stock, value     $ 37,300          
Private Placement [Member]                
Subsidiary, Sale of Stock [Line Items]                
Number of shares issued         268,025      
Net proceeds         $ 900,000      
Purchase of common stock         268,025      
Exercise price         $ 15.42      
IPO [Member]                
Subsidiary, Sale of Stock [Line Items]                
Issuance of common stock, net, shares   1,000,000            
Initial public offering shares   $ 7.00            
Gross proceeds   $ 7,000,000.0            
Underwriting commission and other offering expenses   1,200,000            
Initial public offering net proceeds   $ 5,800,000            
IPO [Member] | Warrant [Member]                
Subsidiary, Sale of Stock [Line Items]                
Exercise price   $ 7.00            
Fair value of total warrants issued   50,000            
[1] The warrants herein consist of various contractual terms. The warrants herein consist of 2,429,025 warrants issued to Bay Shore Trust that have a remaining contractual term of 3.5 years as of December 31, 2024, 335,032 warrants issued to investors associated with the 2023 Private Placement that currently have an indeterminable contractual term, and 50,000 warrants issued to underwriters as part of the IPO with a remaining contractual life of 3.2 years. See disclosures below for more information on these warrants