XML 42 R31.htm IDEA: XBRL DOCUMENT v3.24.3
Share Based Awards (Tables)
9 Months Ended
Sep. 30, 2024
Equity [Abstract]  
Schedule of stock option activity
            
  

Non-Qualified

Options

 

Weighted

Average

Exercise Price

 

Weighted

Average

Remaining

Contractual Term

 

Aggregate

Intrinsic Value

Outstanding - December 31, 2023      $         
Granted   330,000    1.24    9.59   $99,200 
Forfeited/canceled                
Exercised                
Outstanding – September 30, 2024   330,000   $1.24    9.59   $99,200 
Schedule of stock options assumptions
   
Exercise Price   $ 1.201.79  
Stock Price on date of grant   $1.201.79 
Risk-free interest rate    4.080- 4.71% 
Dividend yield     
Expected term (years)    6.11 
Volatility    129.45143.46% 
Schedule of restricted stock activity
         
   Restricted  Awards  Awards
   Stock  Vested  Unvested
Outstanding - December 31, 2023            
Granted   1,001,642    501,253    500,389 
Forfeited/canceled            
Outstanding – September 30, 2024   1,001,642    501,253    500,389 
Schedule of warrant activity
      
      Weighted
   Warrants  Average
   Outstanding  Exercise Price
Outstanding - December 31, 2023      $ 
           
Granted   692,500    2.26 
Forfeited/cancelled/restored        
Exercised        
Outstanding – September 30, 2024   692,500   $2.26