XML 69 R58.htm IDEA: XBRL DOCUMENT v3.24.3
Stock-Based Compensation (Details Narrative) - USD ($)
9 Months Ended
Apr. 01, 2024
Mar. 01, 2024
Mar. 01, 2023
Sep. 30, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Stock compensation expense       $ 1,199,628
Number of stock option shares issued       2,396,576
Options, fair market value       $ 1.83
Weighted average exercisable price       $ 4.32
Share based compensation expense       $ 6,874,603
Unvested compensation       $ 6,836,929
Options exercisable, weighted average remaining contractual life       8 years 6 months
Options exercisable, intrinsic value       $ 190,040
2019 Stock Incentive Plan [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Stock price $ 4.01      
Share based compensation vesting vesting of 33% on April 1, 2024, and then 33% on each subsequent anniversary date.      
Number of stock option shares issued 3,405,500      
Options, fair market value $ 4.01      
Weighted average exercisable price $ 4.01      
Fair value of options $ 13,500,000      
Expected term 6 years      
Volatility percentage 220.00%      
Dividend rate 0.00%      
Weighted average risk-free interest rate 4.33%      
Restricted Stock [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Shares issued restricted stock       175,000
Issuance of restricted stock to employees, value   $ 1,793,500 $ 1,005,000  
Stock price   $ 4.22 $ 3.35  
Share based compensation vesting   The restricted stock grant vest 33% on the grant date, and 33% on each subsequent anniversary date. The restricted stock grant vest 33% on the grant date, and 33% on each subsequent anniversary date.  
Unamortized stock compensation expense       $ 1,014,433
Vesting period       Mar. 01, 2026
Chief Executive Officer [Member] | Restricted Stock [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Shares issued restricted stock   200,000 200,000  
Employees [Member] | Restricted Stock [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Shares issued restricted stock     100,000  
Other Officers and Employees [Member] | Restricted Stock [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Shares issued restricted stock   225,000