XML 65 R47.htm IDEA: XBRL DOCUMENT v3.25.1
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK OPTION ACTIVITY

The following table summarizes all stock option activity for the year ended December 31, 2024:

 

   Stock Options   Weighted Average Exercise Price   Weighted Average Remaining Contractual Term (years)   Aggregate Intrinsic Value (thousands) 
Outstanding at December 31, 2023   64,705   $0.001    9.38   $685 
Granted   -    -    -    - 
Exercised   -    -    -    - 
Forfeited/Expired   -    -    -    - 
Outstanding at December 31, 2024   64,705   $0.001    8.38   $663 
Exercisable at December 31, 2024   -   $-    -   $- 
SCHEDULE OF STOCK OPTIONS VALUATION ASSUMPTIONS

The grant date fair value of the stock options was estimated using the following assumptions:

 

Expected term  5 years 
Volatility   62.39%
Expected dividend yield   0.00%
Annual Risk Free Rate   3.52%
Phantom Option [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK OPTION ACTIVITY

The following table summarizes the phantom option activity for the year ended December 31, 2024:

 

   Phantom Options   Weighted Average Exercise Price   Weighted Average Remaining Contractual Term (years)   Aggregate Intrinsic Value (thousands) 
Outstanding at December 31, 2023   53,613   $0.001    9.38   $568 
Granted   3,700    0.001    10.00    38 
Exercised   -    -    -    - 
Forfeited/Expired   -    -    -    - 
Outstanding at December 31, 2024   57,313   $0.001    8.45   $587 
Exercisable at December 31, 2024   -   $-    -   $- 
SCHEDULE OF STOCK OPTIONS VALUATION ASSUMPTIONS

The fair value of the phantom options at December 31, 2024 was estimated using the following assumptions:

 

Expected term  5 years 
Volatility   55.00%
Expected dividend yield   0.00%
Annual Risk Free Rate   4.38%