XML 87 R63.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF FAIR VALUE OF STOCK OPTIONS (Details)
12 Months Ended
Dec. 31, 2024
$ / shares
Dec. 31, 2024
$ / shares
Dec. 31, 2023
$ / shares
Dec. 31, 2023
$ / shares
Disclosure of terms and conditions of share-based payment arrangement [abstract]        
Fair value at grant date (per option)   $ 3.46   $ 5.09
Volatility 77.00% 77.00% 105.49% 105.49%
Forfeiture rate 5.00% 5.00% 5.00% 5.00%
Option life (years) 10 years 10 years 8 years 8 months 1 day 8 years 8 months 1 day
Risk-free interest rate 3.66% 3.66% 3.19% 3.19%
Exercise price | (per share) $ 4.23 $ 0.80 $ 5.45 $ 0.80
Share price at grant date | (per share) $ 4.23 $ 4.23 $ 5.45 $ 5.45
Expected dividends 0.00% 0.00% 0.00% 0.00%