Stockholders’ Equity (Tables)

12 Months Ended

Dec. 31, 2023

Equity [Abstract]

Schedule of assumptions

Description	As of December 31, 2022		As of December 31, 2023
Expected dividend yield		0.00%		0.00%
Expected stock volatility (a)		62.97%		74.00%
Risk-free interest rate		4.034%		5.474%
Expected life of options (years)		5.00		5.00
Expected forfeiture rate		0.00%		0.00%
Grant date fair value range per option issued	$	0.1024 – 0.1265	$	0.1679 – 0.1679

(a) The Company's securities are not currently trading on any stock exchange. The volatility was calculated using three public companies int eh same industry as the Company.

Schedule of option activity

	Options Outstanding Number of Shares			Weighted Average Exercise Price
Balance, December 31, 2021		–			n/a
Issued		5,705,004		$	0.20
Expired/Forfeited		(93,750	)	$	0.20
Exercised		–			n/a
Balance, December 31, 2022		5,611,254		$	0.20
Issued		1,050,000		$	0.26
Expired/Forfeited		–			n/a
Exercised		–			n/a
Balance, December 31, 2023		6,661,254		$	0.22

Schedule of options outstanding and exercisable

Issue Date	Expiry Date	Exercise Price		Number of Options		Remaining Life
May 24, 2022	May 23, 2032		0.20		4,931,250		8.40
June 1, 2022	May 31, 2032		0.20		80,004		8.42
July 15, 2022	July 14, 2032		0.20		450,000		8.54
July 28, 2022	July 27, 2032		0.20		150,000		8.57
July 1, 2023	June 30, 2033		0.26		750,000		9.50
July 7, 2023	July 6, 2033		0.26		300,000		9.51
			0.22		6,661,254		8.59