XML 73 R62.htm IDEA: XBRL DOCUMENT v3.24.3
STOCK OPTIONS AND WARRANTS (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Apr. 03, 2023
Sep. 26, 2024
Dec. 29, 2023
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Aug. 21, 2023
Sep. 19, 2022
Share-based compensation expense       $ 109,636 $ 109,636 $ 326,525 $ 214,505      
Discription of incentive stock awards           The awards are in the form of restricted stock and will vest in two parts: 50% on October 2, 2023 and 50% on October 2, 2024        
Total shares of awarded 185,000                  
Common stock share issued       23,346,023   23,346,023   15,982,472    
Gross cash proceeds from warrants exercised   $ 4,240,977 $ 3,533,741     $ 4,240,977 $ 0      
Shares held in escrow   2,532,126 950,063              
Board of Directors [Member]                    
Share-based compensation expense       $ 48,425   $ 48,425        
Share reserv for issuance                 2,500,000  
2022 Plan [Member]                    
Share reserv for issuance                   200,000
2023 Plan [Member]                    
Share reserv for issuance                 2,500,000  
Warrant Exchange [Member]                    
Number of Shares Outstanding, Exercised     (4,874,126)     (9,748,252)   (3,152,386)    
Fair value of warrants immediately before the re-pricing   $ 4,197,280 $ 3,603,183              
Fair value of warrants immediately after re-pricing   4,207,073 3,610,825              
Deemed dividend   $ 6,185,321 $ 7,218,485         $ 7,642    
Warrant with no expiration   4,874,126 2,437,063 2,332,000   2,332,000        
Common stock share issued   2,332,000 1,487,000 2,332,000   2,332,000        
Gross cash proceeds from warrants exercised   $ 4,240,977 $ 3,533,741              
Shares held in escrow   2,532,126 950,063              
Term   5 years 5 years              
Warrant Exchange [Member] | Maximum [Member]                    
Warrants exercise price   $ 0.8701 $ 1.45              
Warrant Exchange [Member] | Minimum [Member]                    
Warrants exercise price   $ 1.45 $ 2.75              
Warrants [Member]                    
Number of Shares Outstanding, Exercised           (4,874,126)   (3,152,386)    
Fair value of exercise prices before re-pricing     fair value of common stock of $1.49, b) exercise price of $1.45 before re-pricing, c) exercise price of $2.75 after re-pricing     exercise price of $1.45 before re-pricing, c) exercise price of $0.8701 after re-pricing,        
Fair value of terms re-pricing     terms of 5.07 years and 5.02 years     term of 4.26 years        
Deemed dividend     $ 7,642     $ 9,793   $ 7,642    
Fair value of common stock       $ 1.49   $ 1.49        
Divined rate   0.00%       0.00%        
Risk free interest rate   3.83%       3.55%        
Number of Warrants Exercisable       8,558,380   8,558,380        
Warrant otstanding       13,432,506   13,432,506        
Warrant expiration date           expiration dates from October 2024 through October 2029 and 13,334 warrants with no expiration date        
Warrant with no expiration       13,419,172   13,419,172