StockBased Compensation (Tables)

12 Months Ended

Dec. 30, 2024

StockBased Compensation

Summary Of Changes In Warrants Outstanding

	Warrants #			Weighted Average Exercise Price $
Outstanding at December 31, 2022		539,000			3.800
Granted		448,500			2.000
Expired		(125,000	)		2.470
Outstanding at December 31, 2023		862,500			3.050
Granted - Pre Funded Warrants		3,557,273			0.001
Granted - Form A Warrants		2,857,389			0.5722
Granted - Form B Warrants		1,428,693			0.7153
Expired		-			-
Outstanding at December 31, 2024		8,705,855			0.608
Exercisable at December 31, 2024		8,705,855			0.608

Schedule Of The Warrants Issued And Outstanding

Outstanding #		Exercisable #		Exercise Price ($)		Weighted Average Remaining Contractual Life (Years)		Proceeds to Company if Exercised ($)
	3,557,273		3,557,273		0.001		0.00		3,557
	2,857,389		2,857,389		0.5722		4.94		1,634,998
	1,428,693		1,428,693		0.7153		4.94		1,021,873
	448,500		448,500		2.000		3.45		897,000
	54,000		27,000		3.050		3.76		164,700
	50,000		50,000		3.450		1.16		172,500
	125,000		125,000		3.950		2.00		493,750
	185,000		185,000		4.900		2.09		906,500
	8,705,855		8,678,855						5,294,878

Schedule Of changes in Series A and Series B Warrants of outstanding

	Warrants #		Weighted Average Exercise Price $
Outstanding at December 31, 2022		-		-
Granted		-		-
Exercised		-		-
Expired		-		-
Outstanding at December 31, 2023		-		-
Granted		25,836,364		0.570
Exercised		-		-
Expired		-		-
Outstanding at December 31, 2024		25,836,364		0.570
Exercisable at December 31, 2024		-		-

Schedule Of Series A and Series B common stock warrants issued and outstanding

Description	Outstanding #		Exercisable #		Exercise Price ($)		Weighted Average Remaining Contractual Life (Years)		Proceeds to Company if Exercised ($)
Investor Series A Warrants		12,727,273		0.000		0.570		2.11		7,254,546
Investor Series B Warrants		12,727,273		0.000		0.570		5.11		7,254,546
Placement Agent Series B Warrants		381,818		0.000		0.688		4.61		262,500
		25,836,364								14,771,592

Summarizes The Changes In Options Outstanding

	Options #			Weighted Average  Exercise Price $
Outstanding at December 31, 2022		4,985,105			3.87
Forfeited		(285,536	)		3.89
Outstanding at December 31, 2023		4,699,569			3.87
Forfeited		(61,821	)		3.40
Outstanding at December 31, 2024		4,637,748			3.88
Exercisable at December 31, 2024		4,637,748			3.88

Schedule of options were forfeited

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

Equity Incentive Plan	Options (#)		Grant Date	Options Forfeited (#)		Grant Price ($)		Forfeiture Date
2015		25,000	Apr 15, 2016		25,000		4.00	Feb 18, 2023
2015		55,000	Apr 13, 2020		55,000		3.60	Feb 18, 2023
2015		50,000	Mar 30, 2017		50,000		5.00	Feb 18, 2023
2015		50,000	Feb 11, 2019		50,000		3.25	Feb 18, 2023
2015		50,000	Jan 23, 2018		50,000		4.00	Feb 18, 2023
2015		32,383	Aug 3, 2021		32,383		3.40	Feb 18, 2023
2011		5,267	Mar 20, 2013		5,267		4.35	Mar 20, 2023
2011		1,100	Mar 20, 2013		1,100		4.35	Mar 20, 2023
2015		4,317	Aug 3, 2021		4,317		3.40	Jun 28, 2023
2011		550	Sep 2, 2013		550		3.35	Sep 2, 2023
2011		550	Sep 2, 2013		550		4.35	Sep 2, 2023
2011		550	Sep 2, 2013		550		4.35	Sep 2, 2023
2011		2,167	Sep 2, 2013		2,167		3.35	Sep 2, 2023
2011		2,167	Sep 2, 2013		2,167		4.35	Sep 2, 2023
2011		2,167	Sep 2, 2013		2,167		4.35	Sep 2, 2023
2015		4,318	Aug 3, 2021		4,318		3.40	Sep 28, 2023
		285,536			285,536

Schedule Of options issued and outstanding

Outstanding #		Exercisable #		Exercise Price ($)		Weighted Average Remaining Contractual Life (Years)		Proceeds to Company if Exercised  $
	585,000		585,000		3.25		0.11		1,901,250
	919,748		919,748		3.40		6.59		3,127,143
	740,000		740,000		3.60		5.35		2,664,000
	1,607,837		1,607,837		4.00		1.73		6,431,348
	89,163		89,163		4.38		3.06		390,534
	50,000		50,000		4.80		2.00		240,000
	646,000		646,000		5.00		2.24		3,230,000
	4,637,748		4,637,748						17,984,275

Summarizing The Rsus Issued And Outstanding

	RSUs #			Weighted Average Exercise Price $
Outstanding at December 31, 2022		2,262,908			2.05
Granted		2,317,882			0.79
Vested		(836,828	)		2.35
Forfeited		(109,010	)		1.77
Outstanding at December 31, 2023		3,634,952			1.01
Granted		1,457,910			0.68
Vested		(924,536	)		1.41
Forfeited		(776,010	)		0.83
Outstanding at December 31, 2024		3,392,316			0.80

Schedule of the RSUs grants

Note

Equity Incentive Plan

RSUs #

Grant Date

Vesting Period

First Vesting Date

Second Vesting Date

Third Vesting Date

RSU  Expense $

2015

14,000

Feb 22, 2024

36 Months

Feb 22, 2025

Feb 21, 2026

Feb 21, 2027

13,589

2015

115,000

May 23, 2024

36 Months

May 23, 2025

May 23, 2026

May 23, 2027

85,389

2015

297,340

Jun 1, 2024

11 Months

May 1, 2025

N/A

N/A

209,832

2015

38,198

Jul 1, 2024

11 Months

Jun 1, 2025

N/A

N/A

23,645

2015

21,583

Jul 8, 2024

6 Months

Jan 1, 2025

N/A

N/A

13,209

2015

343,192

Sep 1, 2024

9 Months

Jun 1, 2025

N/A

N/A

247,098

2015

15,000

Sep 30, 2024

36 Months

Sep 30, 2025

Sep 30, 2026

Sep 30, 2027

9,015

2015

33,503

Oct 1, 2024

9 Months

Jul 1, 2025

N/A

N/A

21,308

2015

400,000

Nov 6, 2024

36 Months

Nov 6, 2025

Nov 6, 2026

Nov 6, 2027

240,799

2015

180,094

Dec 1, 2024

6 Months

Jun 1, 2025

N/A

N/A

125,146

1,457,910

989,030

Note

Equity Incentive Plan

RSUs #

Grant Date

Vesting Period

First Vesting Date

Second Vesting Date

Third Vesting Date

RSU  Expense $

2015

57,000

Mar 27, 2023

36 Months

Mar 27, 2024

Mar 27, 2025

Mar 27, 2026

98,040

2015

50,000

Mar 27, 2023

24 Months

Mar 27, 2024

Mar 27, 2025

N/A

86,000

2015

5,325

Mar 27, 2023

12 Months

Mar 27, 2024

Mar 27, 2025

N/A

9,159

2015

47,000

Jun 15, 2023

36 Months

Jun 15, 2024

Jun 15, 2025

Jun 15, 2026

74,260

2015

8,392

Jun 15, 2023

12 Months

Jun 15, 2024

N/A

N/A

13,260

2015

43,165

Jul 13, 2023

6 Months

Jul 13, 2024

Jan 13, 2024

N/A

56,978

2015

14,000

Jul 13, 2023

36 Months

Jul 13, 2024

Jul 13, 2025

Jul 13, 2026

18,479

2015

34,000

Sep 11, 2023

36 Months

Sep 11, 2024

Sep 11, 2025

Sep 11, 2026

44,540

2015

1,569,000

Sep 28, 2023

36 Months

Sep 28, 2024

Sep 28, 2025

Sep 28, 2026

1,098,300

(i)

2015

450,000

Oct 19, 2023

Up to 42 Months

Variable

Variable

Variable

306,000

2015

40,000

Dec 11, 2023

36 Months

Dec 11, 2024

Dec 11, 2025

Dec 11, 2026

23,200

2,317,882

1,828,216

Schedule of RSUs vested 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

Schedule of RSUs cancelled during period

Equity Incentive Plan	RSUs #		Forfeiture Date	RSUs Forfeited #
2015		24,000	Jan 16, 2024		24,000
2015		12,000	Jan 16, 2024		12,000
2015		2,000	Feb 9, 2024		2,000
2015		1,775	Mar 25, 2024		1,775
2015		2,098	Mar 25, 2024		2,098
2015		5,333	May 17, 2024		5,333
2015		2,000	May 17, 2024		2,000
2015		10,000	May 17, 2024		10,000
2015		28,000	May 31, 2024		28,000
2015		6,666	Jul 12, 2024		6,666
2015		13,000	Jul 12, 2024		13,000
2015		5,666	Aug 4, 2024		5,666
2015		10,000	Aug 4, 2024		10,000
2015		25,000	Aug 4, 2024		25,000
2015		5,667	Aug 4, 2024		5,667
2015		486,525	Aug 15, 2024		486,525
2015		16,000	Aug 30, 2024		16,000
2015		12,150	Aug 30, 2024		12,150
2015		9,333	Aug 30, 2024		9,333
2015		25,200	Nov 22, 2024		25,200
2015		13,666	Nov 22, 2024		13,666
2015		2,333	Dec 11, 2024		2,333
2015		4,950	Dec 11, 2024		4,950
2015		3,150	Dec 20, 2024		3,150
2015		1,666	Dec 20, 2024		1,666
2015		13,500	Dec 20, 2024		13,500
2015		7,666	Dec 20, 2024		7,666
2015		26,666	Dec 20, 2024		26,666
		776,010			776,010

Equity Incentive Plan	RSUs #		Forfeiture Date	RSUs Forfeited #
2015		23,000	Apr 30, 2023		23,000
2015		21,000	May 5, 2023		21,000
2015		2,000	Jun 15, 2023		2,000
2015		17,343	Jun 28, 2023		17,343
2015		14,000	Jul 28, 2023		14,000
2015		10,000	Sep 22, 2023		10,000
2015		2,667	Oct 4, 2024		2,667
2015		19,000	Oct 20, 2024		19,000
		109,010			109,010

Schedule of RSUs issued and outstanding with contractual life

Outstanding #		Weighted Average Grant date Fair Value $		Weighted Average Remaining  Contractual Life (Years)
	15,000	$	0.601		1.75
	400,000	$	0.602		1.85
	21,583	$	0.612		0.00
	38,198	$	0.619		0.42
	33,503	$	0.636		0.50
	450,000	$	0.675		2.30
	450,000	$	0.690		1.26
	180,094	$	0.695		0.42
	618,750	$	0.700		0.83
	297,340	$	0.706		0.33
	343,192	$	0.720		0.42
	115,000	$	0.743		1.39
	14,000	$	0.971		1.15
	4,000	$	1.310		0.80
	9,333	$	1.320		0.69
	312,325	$	1.460		0.36
	17,332	$	1.580		0.48
	38,333	$	1.720		0.66
	333	$	2.150		0.46
	34,000	$	2.950		0.06
	3,392,316

Schedule of RSUs issued and outstanding

	RSUs #		Weighted Average Exercise Price $
Outstanding at December 31, 2022		-		-
Granted		-		-
Vested		-		-
Forfeited		-		-
Outstanding at December 31, 2023		-		-
Granted		500,000		0.271
Granted		500,000		0.144
Vested		-		-
Forfeited		-		-
Outstanding at December 31, 2024		1,000,000		0.207

Schedule of the RSUs grants plan 2024

Note	Equity Incentive Plan	RSUs #		Grant Date	Vesting Period	First Vesting Date	Second Vesting Date	Third Vesting Date	RSU  Expense $
(i)	2024		500,000	Nov 6, 2024	Up to 42 Months	Variable	Variable	Variable		135,280
(ii)	2024		500,000	Nov 6, 2024	Up to 42 Months	Variable	Variable	Variable		72,124
			1,000,000