XML 102 R84.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF STOCK OPTIONS VALUATION ASSUMPTIONS (Details)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expected Term 5 years  
Volatility 62.39%  
Expected dividend rate 0.00%  
Annual risk free rate 3.52%  
Phantom Option [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Expected Term   5 years
Volatility   55.00%
Expected dividend rate   0.00%
Annual risk free rate 4.38%