Related Party Transactions (Narrative) (Details) - USD ($)
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
6 Months Ended |
|
|
|
|
Dec. 23, 2025 |
Nov. 04, 2025 |
Oct. 15, 2025 |
Jun. 09, 2025 |
Jun. 05, 2025 |
Jan. 21, 2025 |
Mar. 17, 2026 |
Dec. 31, 2025 |
Nov. 30, 2025 |
Oct. 23, 2025 |
May 31, 2025 |
Apr. 30, 2025 |
Mar. 31, 2025 |
Feb. 28, 2025 |
Nov. 30, 2023 |
Oct. 31, 2023 |
Apr. 30, 2026 |
Apr. 30, 2025 |
Jan. 31, 2025 |
Apr. 30, 2026 |
Apr. 30, 2025 |
Mar. 31, 2026 |
Jan. 31, 2026 |
Oct. 31, 2025 |
Oct. 28, 2025 |
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,722
|
|
|
$ 3,722
|
|
|
|
$ 3,722
|
|
| Gross proceeds of warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 564
|
|
|
$ 564
|
$ 0
|
|
|
|
|
| Exercise price of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2.3
|
|
|
$ 2.3
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 609,613
|
$ 83,116
|
|
$ 1,335,705
|
292,802
|
|
|
|
|
| Number of warrants exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
542,648
|
|
|
|
|
|
| Proceeds from warrant exercises |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500
|
0
|
|
|
|
|
| Wages payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
0
|
|
|
|
76,000
|
|
| Liabilities to be settled with shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44,700
|
|
|
44,700
|
|
|
|
0
|
|
| Consulting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,228,909
|
$ 149,586
|
|
1,759,107
|
$ 196,596
|
|
|
|
|
| Prepaid expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
609,476
|
|
|
609,476
|
|
|
|
549,930
|
|
| Founder and Former CEO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,722
|
|
|
$ 3,722
|
|
|
|
3,722
|
|
| Director 1 (Former) [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly fee from consulting services |
|
|
|
|
|
|
|
|
|
|
|
$ 10,000
|
|
|
|
$ 7,500
|
|
|
|
|
|
|
|
|
|
| Number of shares granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82,500
|
82,500
|
|
|
|
|
| Number of warrants granted |
|
|
|
|
|
82,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82,500
|
|
|
|
|
| Fair value of vested shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 66,000
|
|
|
|
|
| Number of performance warrants |
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of warrants |
|
|
|
|
$ 0.001
|
|
|
|
|
|
|
$ 0.8
|
|
|
|
|
|
$ 0.8
|
|
|
$ 0.8
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
|
$ 26,686
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 26,686
|
|
|
|
|
| Share-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92,686
|
|
|
|
|
| Total expense, exclusive of share-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 25,000
|
|
|
113,500
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
$ 10,000
|
|
|
|
|
|
10,000
|
|
|
10,000
|
|
|
|
|
| One-time lump sum payment |
|
$ 50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,686
|
|
$ 50,000
|
26,686
|
|
|
|
|
| Number of warrants exercised |
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from warrant exercises |
$ 500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 1 (Former) [Member] | Milestone 1 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 99,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 1 (Former) [Member] | Milestone 2 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 99,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 1 (Former) [Member] | Milestone 3 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market capitalization |
|
|
|
|
$ 80,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 99,783
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 1 (Former) [Member] | Milestone 4 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 99,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,362
|
|
|
23,107
|
|
|
|
|
|
| Director 2 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly fee from consulting services |
|
|
|
|
|
|
|
|
$ 9,900
|
|
|
|
$ 10,000
|
|
|
$ 7,500
|
|
|
|
|
|
|
|
|
|
| Number of performance warrants |
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of warrants |
|
|
|
|
$ 0.001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,000
|
|
|
|
|
|
|
|
|
| Compensation paid in monthly instalments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
| Total expense, exclusive of share-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,800
|
27,500
|
|
19,800
|
50,000
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
72,390
|
|
|
|
|
0
|
72,390
|
|
0
|
72,390
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,000
|
|
|
60,000
|
|
|
|
|
|
| Director 2 [Member] | Milestone 1 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 99,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 2 [Member] | Milestone 2 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 99,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 2 [Member] | Milestone 3 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market capitalization |
|
|
|
|
$ 80,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 99,783
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 2 [Member] | Milestone 4 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 99,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,362
|
|
|
23,107
|
|
|
|
|
|
| Director 3 and former CEO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly fee from consulting services |
|
|
|
|
|
|
|
|
|
|
$ 12,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of performance warrants |
|
|
|
|
2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of warrants |
|
|
|
|
$ 0.001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
| Total expense, exclusive of share-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,500
|
0
|
|
75,000
|
0
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
0
|
0
|
|
0
|
0
|
|
|
|
|
| One-time lump sum payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
30,000
|
|
|
|
|
|
| Number of warrants exercised |
|
|
|
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from warrant exercises |
|
|
|
|
|
|
|
$ 500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 3 and former CEO [Member] | Milestone 1 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 199,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 3 and former CEO [Member] | Milestone 2 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 199,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 3 and former CEO [Member] | Milestone 3 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market capitalization |
|
|
|
|
$ 80,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 199,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director 3 and former CEO [Member] | Milestone 4 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants vested |
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 199,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,724
|
|
|
46,213
|
|
|
|
|
|
| CMO, former Director 4 and Former President [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly fee from consulting services |
|
|
|
|
|
|
|
|
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares granted |
|
|
87,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of shares granted, per share |
|
|
$ 2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of shares granted |
|
|
$ 175,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,116
|
|
|
9,116
|
|
|
|
|
|
| Total expense, exclusive of share-based compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,000
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
$ 10,000
|
|
|
|
|
|
10,000
|
|
|
10,000
|
|
|
|
|
| Number of stock options granted |
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of stock options granted |
|
|
|
|
|
|
|
|
|
|
|
$ 0.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of stock options granted |
|
|
|
|
|
|
|
|
|
|
|
$ 57,527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual salary |
|
|
240,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly compensation |
|
|
20,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Signing bonus |
|
|
35,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional monthly stipend for medical coverage |
|
|
$ 3,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of Company's issued and outstanding shares granted |
|
|
0.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Wages payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,000
|
|
| Director 5 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares granted |
|
|
|
|
|
|
19,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued price |
|
|
|
|
|
|
$ 2.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
30,000
|
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
15,000
|
|
|
|
|
|
| Director 5 [Member] | Medical Advisory Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-based compensation expense |
|
|
|
|
|
|
|
|
$ 9,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Directors fees, percentage |
|
|
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Director fee |
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,700
|
|
|
59,400
|
|
|
|
|
|
| Liabilities to be settled with shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,700
|
|
|
29,700
|
|
|
|
|
|
| CEO, President and Director 6 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares granted |
|
|
439,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of shares granted |
|
|
$ 878,612
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
505,347
|
|
|
505,347
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105,289
|
|
|
197,547
|
|
|
|
|
|
| Annual salary |
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly compensation |
|
|
25,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional monthly stipend for medical coverage |
|
|
$ 2,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of Company's issued and outstanding shares granted |
|
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Wages payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
| CEO, President and Director 6 [Member] | Vest immediately on effective date [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares vested |
|
|
87,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vesting percentage |
|
|
0.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CEO, President and Director 6 [Member] | Vest each year for four (4) years on anniversary date [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares vested |
|
|
87,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Vesting percentage |
|
|
0.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CFO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares granted |
|
|
43,931
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued price |
|
|
$ 2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of shares granted |
|
|
$ 87,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
400
|
|
|
400
|
|
|
|
0
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
$ 11,200
|
|
0
|
$ 17,500
|
|
|
|
|
| Annual salary |
|
|
216,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly compensation |
|
|
$ 18,000
|
|
|
|
|
|
|
|
|
|
|
$ 4,000
|
$ 1,500
|
|
|
|
|
|
|
|
|
|
|
| Percentage of Company's issued and outstanding shares granted |
|
|
0.25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Wages payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,000
|
|
| Outstanding payables convertible amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,875
|
|
|
|
|
|
|
| Debt conversion, shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,594
|
|
|
|
|
|
|
| Debt conversion, fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 640
|
|
|
|
|
|
|
| Debt conversion, gain |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,235
|
|
|
|
|
|
|
| CSO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares granted |
|
|
87,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued price |
|
|
$ 2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of shares granted |
|
|
$ 175,723
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,524
|
|
|
9,200
|
|
|
|
|
|
| Management fees of options granted and vested |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,676
|
|
|
|
|
|
| Number of stock options granted |
|
|
|
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of stock options granted |
|
|
|
$ 0.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of stock options granted |
|
|
|
$ 18,553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual salary |
|
|
240,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly compensation |
|
|
$ 20,000
|
|
|
|
|
|
|
|
$ 10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of Company's issued and outstanding shares granted |
|
|
0.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, non-vested, value |
|
|
|
$ 2,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Wages payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,000
|
|
| Director 7 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4
|
$ 2.3
|
|
$ 2.3
|
| Share-based compensation expense |
|
|
|
|
|
|
|
|
|
$ 15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
15,000
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
30,000
|
|
|
|
|
|
| Contract amount |
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Due up front payment |
|
|
|
|
|
|
|
25,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Contract amount, monthly payments |
|
|
|
|
|
|
|
$ 6,818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consulting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,000
|
|
|
41,667
|
|
|
|
|
|
| Prepaid expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,424
|
|
|
17,424
|
|
|
|
|
|
| Common shares, subscribed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 262,500
|
$ 352,174
|
|
$ 869,566
|
| Common stock subscription value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,050,000
|
$ 810,000
|
|
$ 2,000,001
|
| Director 8 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Related Party Transaction [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued price |
|
|
|
|
|
|
|
|
$ 2.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share-based compensation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
| Unpaid compensation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,000
|
|
|
15,000
|
|
|
|
|
|
| Expenses, management and directors' salaries and fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 15,000
|
|
|
$ 30,000
|
|
|
|
|
|
| Common shares, subscribed |
|
|
|
|
|
|
|
|
$ 10,869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock subscription value |
|
|
|
|
|
|
|
|
$ 24,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|