XML 92 R74.htm IDEA: XBRL DOCUMENT v3.24.1
Stock Options and Performance Share Units (Details Narrative) - USD ($)
12 Months Ended
Dec. 29, 2024
Dec. 29, 2023
Sep. 01, 2023
May 01, 2023
Mar. 01, 2023
Dec. 29, 2022
Nov. 11, 2022
Sep. 01, 2022
Mar. 01, 2022
Dec. 29, 2021
Nov. 02, 2021
Oct. 07, 2021
Sep. 02, 2021
Aug. 06, 2021
Jul. 23, 2021
Dec. 31, 2023
Dec. 31, 2022
Apr. 12, 2022
Apr. 06, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               4,743,356 72,500    
Consulting expense                               $ 5,754,717 $ 4,899,433    
Exercise price                               $ 1.80 $ 2.21    
Consulting expense                               $ 3,853,134 $ 5,418,863    
Performance Shares [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Consulting expense                               $ 155,314 $ 35,100    
Director [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               360,000      
Share based payment award vesting rights, description                               The options shall vest in six equal installments on January 30, 2023, July 31, 2023, January 30, 2024, July 30, 2024, January 30, 2025, and July 30, 2025.      
Fair value                             $ 129,480 $ 592,560      
Consulting expense                               $ 217,542      
Exercise price                               $ 1.66      
Expiry date                               Jan. 30, 2033      
Steven Rossi [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               1,500,000      
Share based payment award vesting rights, description                               The stock options shall vest as follows: 20% shall vest upon the Company achieving annual run rate revenue of $10,000,000, measured by $2,500,000 of quarterly revenue; (ii) an additional 20% shall vest upon the Company achieving annual run rate revenue of $20,000,000, measured by $5,000,000 of quarterly revenue; (iii) an additional 20% shall vest upon the Company achieving annual run rate revenue of $30,000,000, measured by $7,500,000 of quarterly revenue; (iv) an additional 20% shall vest upon the Company achieving annual run rate revenue of $40,000,000, measured by $10,000,000 of quarterly revenue; and (v) an additional 20% shall vest upon the Company achieving annual run rate revenue of $50,000,000, measured by $12,500,000 of quarterly revenue.      
Consulting expense                               $ 374,547      
Exercise price                               $ 1.584      
Expiry date                               Oct. 31, 2033      
Number of warrant                                   250,000 250,000
Employees [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Share based payment award vesting rights, description                               The stock options will expire 10 years from the grant date. 12,100 stock options shall vest in two equal installments on the second and third anniversary of the grant date. 25,000 stock options shall vest on October 31, 2025      
Fair value                               $ 56,496      
Consulting expense                               $ 4,144      
Expiration date                               10 years      
Employees and Consultants and Directors [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               321,150      
Share based payment award vesting rights, description                               two equal installments on the first and second anniversary of the grant date. 155,400 of the stock options shall expire 10 years after grant date and vest in two equal installments on the first and second anniversary of the grant date. The fair value of the options on the grant date was estimated to be $1,116,856      
Fair value                               $ 1,116,856      
Consulting expense                               $ 386,606      
Expiration date                               5 years      
Cancelled shares                               49,500      
Steven Rossi [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               2,000,000      
Share based payment award vesting rights, description                               The options shall vest in increments of 10% for each dollar that the Company’s stock price increases between $2.00 and $11.00, as measured using the volume weighted average of the Company’s common stock for ten consecutive trading days      
Fair value                               $ 2,821,572      
Consulting expense                               $ 714,798      
Exercise price                               $ 1.74      
Expiry date                               May 01, 2033      
Employee [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               75,000      
Share based payment award vesting rights, description                               The options shall vest in two installments, 25,000 on May 18, 2024, and 50,000 on August 1, 2024      
Fair value                               $ 182,025      
Consulting expense                               $ 37,632      
Exercise price                               $ 2.43      
Expiry date                               May 18, 2033      
Employees and Consultant [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               65,000      
Share based payment award vesting rights, description                               The options shall vest in two equal installments on March 14, 2024, and 2025      
Fair value                               $ 98,670      
Exercise price                               $ 1.53      
Expiry date                               Mar. 14, 2033      
Cancelled shares                               15,000      
Employees wages and salary expense                               $ 19,406      
Employees and Consultant [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Consulting expense                               $ 33,683      
Employee One [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               85,106      
Share based payment award vesting rights, description                               The options shall vest in two installments; a) one fiscal quarter in which the Company generates $3,600,000 in sales with at least 20% unit margin and b) one fiscal quarter in which the Company generates $5,400,000 in sales with at least 30% unit margin      
Fair value                               $ 129,191      
Consulting expense                               $ 45,476      
Exercise price                               $ 1.53      
Expiry date                               Mar. 14, 2033      
Consultant [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               300,000      
Share based payment award vesting rights, description                               150,000 of the stock options shall vest on January 30, 2023, and 75,000 of the stock options shall each vest on March 1, 2023 and September 1, 2023      
Fair value                               $ 486,600      
Consulting expense                               $ 486,600      
Exercise price                               $ 1.66      
Expiry date                               Jan. 30, 2028      
Advisor One [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                       5,000         10,000    
Fair value                       $ 353,230         $ 21,780    
Exercise price                                 $ 2.19    
Expiry date                       Oct. 07, 2026         Feb. 07, 2027    
Exercise price                       $ 5.50              
Advisor Two [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                     62,500           50,000    
Fair value                                 $ 261,400    
Exercise price                                 $ 2.37    
Expiry date                     Nov. 02, 2026           May 05, 2032    
Exercise price                     $ 5.24                
Consulting expense                               $ 0 $ 32,856    
Advisor [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Consulting expense                               0 $ 283,180    
Consultant Two [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                                 12,500    
Share based payment award vesting rights, description                                 The options are earned in four equal installments on February 27, 2023, May 29, 2023, August 29, 2023, and November 27, 2023. The options shall vest one year after being earned on February 27, 2024, May 29, 2024, August 29, 2024, and November 27, 2024    
Fair value                                 $ 18,725    
Consulting expense                               $ 17,083 $ 1,642    
Exercise price                                 $ 1.60    
Expiry date                                 Nov. 29, 2032    
Officers and Directors [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                                 1,350,000    
Exercise price                               $ 0.01      
Expiry date                               Apr. 12, 2032      
Director Three [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                             15,000        
Share based payment award vesting rights, description                             The stock options vested on January 1, 2022.        
Expiry date                             Jul. 23, 2026        
Exercise price                             $ 5.50        
Consulting expense                               $ 0 $ 799    
Directors Advisors and Officers [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                           140,000          
Share based payment award vesting rights, description                           The stock options vested on January 1, 2022.          
Fair value                           $ 754,189          
Expiry date                           Aug. 06, 2026          
Exercise price                           $ 5.50          
Consulting expense                               0 5,105    
Consultant Three [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                         400,000            
Fair value                         $ 2,112,000            
Consulting expense                               $ 87,514 1,058,917    
Expiry date                         Sep. 01, 2026            
Cancelled shares                               400,000      
Exercise price                         $ 5.32            
Stock option vested     100,000   100,000     100,000 100,000                    
Number of warrant                               300,000      
Board Of Members [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                   90,000                  
Fair value                   $ 224,280                  
Expiry date                   Dec. 29, 2026                  
Exercise price                   $ 2.51                  
Consulting expense                               $ 75,170 73,941    
Stock option vested   10,000       10,000                          
Board Of Members [Member] | Forecast [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Stock option vested 10,000                                    
Maximum [Member] | Employees and Consultants and Directors [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               108,750      
Exercise price                               $ 4.20      
Minimum [Member] | Employees and Consultants and Directors [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Exercise price                               $ 2.55      
Restricted Stock Units (RSUs) [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Shares issued (note 9), shares       1,600,000                              
Performance Shares [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Shares issued (note 9), shares       400,000                              
Share based payment award vesting rights, description             The PSUs vest in 5% increments according to the modified schedule that correlates with the Company’s stock price. The first 5% of the PSUs vest upon the Company’s stock price closing at $2.25, 50% will have vested at a closing price of $5.31, and 100% will have vested at a closing price of $13.76                        
Fair value             $ 1,254,460                        
Fair values of options vested                               75,000      
Fair values of options vested                               300,000      
Performance Shares [Member] | Chief Executive Officer [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                   400,000                  
Share based payment award vesting rights, description                   The PSUs were to vest in 5% increments according to a schedule that correlates with the Company’s stock price. The first 5% of the PSUs was to have vested upon the Company’s stock price closing at $3.00, 50% was to have vested at a closing price of $16.50, and 100% was to have vested at a closing price of $31.50                  
Consulting expense                               $ 0 $ 232,312    
Performance Shares [Member] | Director [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                   300,000                  
Share based payment award vesting rights, description                   The PSUs were to vest in 5% increments according to a schedule that correlates with the Company’s stock price. The first 5% of the PSUs was to have vested upon the Company’s stock price closing at $3.00, 50% was to have vested at a closing price of $16.50, and 100% was to have vested at a closing price of $31.50                  
Fair value                   $ 1,344,570                  
Performance Shares [Member] | Other Trading [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Fair value             $ 100,000                        
Performance Shares [Member] | Maximum [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants             400,000                        
Performance Shares [Member] | Minimum [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants             300,000                        
Stock Options [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Shares issued (note 9), shares       2,000,000                              
Second and Third Anniversary [Member] | Employees [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               12,100      
Exercise price                               $ 1.70      
Vest On October 31, 2025 [Member] | Employees [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Number of stock options grants                               25,000      
Exercise price                               $ 1.44      
2015, 2021 and 2022 Equity Incentive Plans [Member]                                      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                      
Share based compensation, description                               the number of shares of common stock reserved for issuance under the option plan shall not exceed 10% of the issued and outstanding shares of common stock of the Company, have a maximum term of 10 years, and vest at the discretion of the Board of Directors