XML 39 R24.htm IDEA: XBRL DOCUMENT

Common Stock (Tables)

12 Months Ended

Dec. 30, 2024

Common Stock

Schedule of fair value of the warrants

		Total fair value				Risk-free interest rate				Expected volatility				Expected life (years)				Expected dividend yield

(At Issuance) June 1, 2023		$	366,960				3.70%				71.56%				5.03				-
																			-
December 31, 2023		$	126,649				3.89%				76.30%				4.44				-

December 31, 2024		$	97,886				4.29%				88.44%				3.44				-

Schedule Of share issued from the cashless exercise of options

Equity Incentive Plan		Options (#)				Grant Date		Options Forfeited (#)				Grant Price ($)				Forfeiture Date
2015			12,500			Sep 7, 2021			12,500				3.40			Nov 4, 2024
2015			12,500			Sep 7, 2021			12,500				3.40			Nov 4, 2024
2015			18,410			Mar 8, 2021			18,410				3.40			Apr 16, 2024
2015			18,411			Mar 8, 2021			18,411				3.40			Apr 16, 2024
			61,821						61,821

Summary of RSUs vested and settled during period

Equity Incentive Plan		RSUs #				Vesting Date		Shares Issued #				Shares Withheld for Taxes #
2015			21,582			Feb 8, 2024			21,582				-
2015			9,000			Mar 1, 2024			6,057				2,943
2015			44,217			Mar 27, 2024			40,530				3,687
2015			51,000			Apr 4, 2024			32,337				18,663
2015			50,000			May 1, 2024			34,496				15,504
2015			11,500			Jun 1, 2024			6,670				4,830
2015			14,962			Jun 15, 2024			11,684				3,278
2015			4,667			Jul 13, 2024			3,165				1,502
2015			29,000			Aug 15, 2024			21,291				7,709
2015			2,000			Sep 11, 2024			2,000				-
2015			2,500			Sep 21, 2024			2,500				-
2015			332,775			Sep 28, 2024			265,300				67,475
2015			337,666			Oct 04, 2024			272,242				65,424
2015			333			Nov 29, 2024			333				-
2015			13,334			Dec 11, 2024			10,208				3,126
			924,536						730,395				194,141

Equity Incentive Plan		RSUs #				Vesting Date		Shares Issued #				Shares Withheld for Taxes #
2015			4,000			Feb 8, 2023			2,369				1,631
2015			15,000			Mar 1, 2023			9,609				5,391
2015			15,000			Mar 25, 2023			15,000				-
2015			2,500			Apr 4, 2023			1,759				741
2015			13,500			Apr 4, 2023			7,995				5,505
2015			35,000			Apr 4, 2023			22,610				12,390
2015			50,000			May 1, 2023			35,707				14,293
2015			4,000			Jun 1, 2023			2,270				1,730
2015			7,500			Jun 1, 2023			4,257				3,243
2015			208,809			Aug 3, 2023			167,809				41,000
2015			34,102			Aug 15, 2023			23,764				10,338
2015			12,000			Sep 7, 2023			7,046				4,954
2015			12,500			Sep 21, 2023			7,434				5,066
2015			357,346			Oct 4, 2023			298,738				58,608
2015			19,904			Oct 4, 2023			6,883				13,021
2015			21,583			Oct 13, 2023			21,583				-
2015			21,750			Nov 1, 2023			21,750				-
2015			334			Nov 29, 2023			334				-
2015			2,000			Dec 15, 2023			1,185				815
			836,828						658,102				178,726

Tabular disclosure of the freestanding option contracts issued by an entity that are indexed to, and potentially settled in, an entity's own stock. Includes disclosure on the strike price and the number of shares to which the contract is indexed, the settlement date or dates of the contract, and the issuer's accounting for the contract. If the terms of the contract provide settlement alternatives, those settlement alternatives are disclosed, including who controls the settlement alternatives, and the maximum number of shares that could be required to be issued, to net share settle the contract, if applicable. If a contract does not have a fixed or determinable maximum number of shares that could be required to be issued, the fact that a potentially infinite number of shares that may be required to be issued to settle the contract is disclosed. Disclosure also includes the contract's current fair value for each settlement alternative and how changes in the price of the issuer's equity instruments affect those settlement amounts.

+ References + Details