v3.25.2
Stockholder's Equity (Tables)
6 Months Ended
Jun. 30, 2025
Stockholder's Equity [Abstract]  
Schedule of Aggregate Fair Value of the Options

The Black Scholes option pricing model was used to estimate the aggregate fair value of the options with the following inputs:

 

Options  Exercise
Price
   Expected
Life
   Volatility   Risk
Free
Interest
Rate
 
2,800,000  C$1.11    3.3 years    75.9%   4.8%
200,000  C$1.11    3.5 years    72.4%   3.8%
Schedule of Stock Options

A summary of the stock options as of June 30, 2025, and changes during the periods are presented below:

 

           Weighted     
           Average     
       Weighted   Remaining     
       Average   Contractual   Aggregate 
   Number of   Exercise   Life   Intrinsic 
   Options   Price   (Years)   Value 
Balance at December 31, 2023   5,010,002   $1.48    2.43   $0 
Exercised   0    0    0    0 
Issued   3,000,000    C$1.11    0    0 
Canceled   (840,000)   C$1.93    0    0 
Balance at December 31, 2024   7,170,002   $1.12    2.58    0 
Exercised   0    0    0    0 
Issued   0    0    0    0 
Canceled   0    0    0    0 
Balance at June 30, 2025   7,170,002   $1.18    2.08   $426,966 
Options exercisable at June 30, 2025   5,503,335   $1.29    1.55   $199,683 
Schedule of Outstanding Warrants

Total outstanding warrants of 3,662,573 as of June 30, 2025, were as follows:

 

   Warrants Issued   Total 
Warrants issued (includes expired warrants)   27,433,335    3,777,784    3,362,573    336,257    300,000      
Issued date   10/26/2020    3/4/2021    1/20/2023    1/20/2023    2/26/2024      
Expiration date   10/26/2024    3/4/2024    1/20/2026    1/20/2024    2/26/2029      
Exercise price (Canadian $)  $1.80   $2.80   $2.30   $1.71   $0.62      
                               
Balance at December 31, 2023   27,225,001    3,777,784    3,362,573    336,257    0    34,701,615 
Exercised   0    0    0    0    0    0 
Issued   0    0    0    0    300,000    300,000 
Expired   (27,225,001)   (3,777,784)   0    (336,257)   0    (31,339,042)
Balance at December 31, 2024   0    0    3,362,573    0    300,000    3,662,573 
Exercised   0    0    0    0    0    0 
Issued   0    0    0    0    0    0 
Expired   0    0    0    0    0    0 
Balance at June 30, 2025   0    0    3,362,573    0    300,000    3,662,573