| Schedule
of stock options outstanding and activity | | |
| | | |
| | | |
| | | |
| | | |
| | |
| | | |
Shares | | |
Weighted Average Exercise Price | | |
Weighted Average Fair Value | | |
Weighted Average Remaining Contractual Term (Years) | | |
Intrinsic Value | |
| Outstanding, January 1, 2024 | | |
| 408,288 | | |
| 0.456 | | |
| 0.15 | | |
| 1.13 | | |
| — | |
| Granted | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Exercised | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Forfeited/expired | | |
| (200,000 | ) | |
| 0.475 | | |
| 0.17 | | |
| — | | |
| — | |
| Outstanding, December 31, 2024 | | |
| 208,288 | | |
| 0.475 | | |
| 0.14 | | |
| 0.63 | | |
| — | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Granted | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Exercised | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Forfeited/expired | | |
| (200,000 | ) | |
| 0.435 | | |
| 0.04 | | |
| — | | |
| — | |
| Outstanding, December 31, 2025 | | |
| 8,288 | | |
| 1.448 | | |
| 1.62 | | |
| 0.60 | | |
| — | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Vested/exercisable at December 31, 2025 | | |
| 8,288 | | |
| 1.448 | | |
| 1.62 | | |
| 0.60 | | |
| — | |