XML 36 R24.htm IDEA: XBRL DOCUMENT v3.25.2
SHARE CAPITAL (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
 1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 10, 2025
Feb. 09, 2025
Jan. 07, 2025
Jan. 06, 2025
Jul. 01, 2024
Jun. 30, 2025
May 31, 2025
Apr. 30, 2025
Feb. 28, 2025
Jan. 31, 2025
Feb. 29, 2024
Mar. 31, 2025
 [1]
Jun. 30, 2024
 [2]
Mar. 31, 2024
 [3]
Jun. 30, 2025
Dec. 31, 2024
Jun. 09, 2025
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Common stock, par value           $ 0.01                 $ 0.01 $ 0.01  
Common stock, shares authorized 120,000,000         120,000,000                 120,000,000 60,000,000  
Total authorized shares 121,000,000                               61,000,000
Preferred stock, shares authorized 1,000,000                                
2020 Omnibus Performance Award Plan [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Common Stock, Capital Shares Reserved for Future Issuance 2,591,019                                
Chief Executive Officer [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Share price per share                     $ 1.25            
Agggregate number of options granted                     79,567       228,000    
Compensation percentage                     25.00%            
Annual bonus                     $ 99            
Chief Executive Officer and Other Executives [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares                               35,625  
Share price per share                               $ 1.25  
Agggregate number of options granted                               132,500  
Compensation expenses                               $ 38  
CEO, Executives [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Agggregate number of options granted                               80,000  
Certain Employees [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Share price per share                               $ 1.2684  
Agggregate number of options granted                               115,000  
Advisors [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Share price per share                               $ 0.881  
Agggregate number of options granted                               25,000  
Executives [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Agggregate number of options granted                             348,875    
Certain Employees and Certain Board Members [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Agggregate number of options granted                             70,000    
Board [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Agggregate number of options granted                 35,625                
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Vested, Number of Shares                 132,500                
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Nonvested Options Forfeited, Number of Shares                 96,875                
Series E Preferred Investment Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Gross proceeds from option exercise                   $ 916              
Number of options outstanding                   610,517              
Private Placement [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Cash fee                   $ 64              
Agggregate number of options granted                   30,526              
Series Eand Series F Preferred Investment Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Gross proceeds from option exercise               $ 2,300                  
Number of options outstanding               1,533,336                  
Series F Preferred Investment Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Gross proceeds from option exercise             $ 1,400                    
Number of options outstanding             933,330                    
Private Placement [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Cash fee             $ 98 $ 161                  
Agggregate number of options granted               76,667                  
Number of options, issuable             46,667                    
Series E, F and G Preferred Investment Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares           747,174                      
Gross proceeds from option exercise           $ 1,321                      
Number of options outstanding           847,174                 847,174    
Cash fee           $ 93                      
Agggregate number of options granted           42,359                      
Number of options, issuable           100,000                      
Common Stock [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares                       13,891,840 1,566,669 1,685,682      
Common Stock [Member] | Chief Executive Officer [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Agggregate number of options granted                               80,000  
Additional number of stock options granted                               80,000  
Common Stock [Member] | Management [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Agggregate number of options granted                               50,000  
Weighted-average exercise price per share, granted                               $ 1.2684  
Additional number of stock options granted                               52,500  
Common Stock [Member] | Private Placement [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Placement agent fee   $ 13,000 $ 8,600 $ 7,000                          
Offering expense   $ 1,176 $ 818 $ 690                          
Common Stock [Member] | Series G Preferred Investment Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares       8,000,002                          
Share price per share       $ 1.75                          
Common Stock [Member] | Series H Preferred Investment Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares     7,577,100                            
Share price per share     $ 2.10                            
Common Stock [Member] | Series I Preferred Investment Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares 12,206,578 12,206,578                              
Share price per share $ 2.13 $ 2.13                              
Common Stock [Member] | Placement Agent Preferred Investment Options [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares 305,164                                
Share price per share $ 2.6625                                
Securities Purchase Agreement [Member] | Common Stock [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares   6,103,289 3,788,550 4,000,001                          
Common stock, par value   $ 0.01 $ 0.01 $ 0.01                          
Share price per share   $ 2.13 $ 2.27 $ 1.75                          
H.C. Wainwright & Co. LLC [Member] | Common Stock [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares   305,164 189,428 200,000                          
Share price per share   $ 2.6625 $ 2.8375 $ 2.1875                          
At-the-Market Offering Agreement [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Other offering expenses                   $ 65           $ 239  
At-the-Market Offering Agreement [Member] | Common Stock [Member]                                  
Accumulated Other Comprehensive Income (Loss) [Line Items]                                  
Issued shares                   842,606           3,433,880  
Sale of Stock, Consideration Received on Transaction         $ 4,820                        
Total gross proceeds                   $ 1,062           $ 3,756  
[1] Net of issuance costs in the amount of $2,683.
[2] Net of issuance costs of $328.
[3] Net of issuance costs of $333.