XML 101 R83.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF STOCK OPTION ACTIVITY (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Stock options, beginning balance 64,705  
Weighted average exrecise price, beginning balance $ 0.001  
Weighted average remaining contractual term (years), outstanding 8 years 4 months 17 days 9 years 4 months 17 days
Aggregate intrinsic value, beginning balance $ 685  
Stock options, granted  
Weighted average exrecise price, granted  
Stock options, exercised  
Weighted average exrecise price, exercised  
Stock options, forfeited/expired  
Weighted average exrecise price, forfeited/expired  
Stock options, ending balance 64,705 64,705
Weighted average exrecise price, ending balance $ 0.001 $ 0.001
Aggregate intrinsic value, ending balance $ 663 $ 685
Stock options, exercisable  
Weighted average exrecise price, exercisable  
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Exercisable, Weighted Average Remaining Contractual Term 0 years  
Aggregate intrinsic value, exercisable  
Phantom Option [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Stock options, beginning balance 53,613  
Weighted average exrecise price, beginning balance $ 0.001  
Weighted average remaining contractual term (years), outstanding 8 years 5 months 12 days 9 years 4 months 17 days
Aggregate intrinsic value, beginning balance $ 568  
Stock options, granted 3,700  
Weighted average exrecise price, granted $ 0.001  
Stock options, exercised  
Weighted average exrecise price, exercised  
Stock options, forfeited/expired  
Weighted average exrecise price, forfeited/expired  
Stock options, ending balance 57,313 53,613
Weighted average exrecise price, ending balance $ 0.001 $ 0.001
Aggregate intrinsic value, ending balance $ 587 $ 568
Stock options, exercisable  
Weighted average exrecise price, exercisable  
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Exercisable, Weighted Average Remaining Contractual Term 0 years  
Aggregate intrinsic value, exercisable  
Weighted average remaining contractual term (years), granted 10 years  
Aggregate intrinsic value, granted $ 38