XML 136 R28.htm IDEA: XBRL DOCUMENT v3.25.0.1

Stock-Based Compensation (Tables)

9 Months Ended

12 Months Ended

Sep. 30, 2024

Dec. 31, 2023

Share-Based Payment Arrangement [Abstract]

Schedule of Stock-based Compensation Expense

The Company recorded stock-based compensation expense in the following categories on the accompanying condensed consolidated statements of operations for the periods presented (in thousands):

Schedule of Stock-based Compensation Expense 

		2024				2023
		Three Months Ended September 30,
		2024				2023
Cost of revenue		$	5			$	-
General and administrative			195				782
Sales and marketing			2				-
Research and development			5				16
Total stock-based compensation expense		$	207			$	798

		2024				2023
		Nine Months Ended September 30,
		2024				2023
Cost of revenue		$	13			$	-
General and administrative			416				1,014
Sales and marketing			4				-
Research and development			14				432
Total stock-based compensation expense		$	447			$	1,446

The Company recorded stock-based compensation expense in the following categories on the accompanying consolidated statements of operations for the periods presented (in thousands):

Schedule of Stock-based Compensation Expense

		2023				2022
		For the year ended December 31,
		2023				2022
Research and development		$	434			$	638
General and administrative			1,041				1,227
Total stock-based compensation expense		$	1,475			$	1,865

Schedule of Options Outstanding

Information with respect to options outstanding is summarized as follows:

 Schedule of Options Outstanding

						Weighted				Aggregate
		Number of				Average				Intrinsic
		Options				Exercise Price				Value
Outstanding as of December 31, 2021			728,603			$	1.00			$	-
Granted			511,440				1.00
Exercised			(6,648	)			1.00
Cancelled			(319,539	)			1.00
Outstanding as of December 31, 2022			913,856			$	1.00			$	3,199
Exercised			(613,510	)			1.00
Cancelled			(300,346	)			1.00
Outstanding as of December 31, 2023			-			$	-			$	-
Vested and exercisable as of December 31, 2023			-				-			$	-

Schedule of Fair Value of Stock Options

Schedule of Fair Value Assumptions and Valuation 

		As of September 30, 2024
		PIPE				Business Combination
		Warrants				Warrants
Stock price		$	0.61			$	0.61
Exercise price		$	10.00			$	11.50
Expected volatility			72.1	%			72.1	%
Weighted average risk-free rate			3.6	%			3.6	%
Expected dividend yield			-				-
Warrants measurement input			-				-
Expected term (in years)			4.1				4.2

Schedule of Fair Value of Stock Options

		For the year ended December 31,
		2023				2022
Risk-free interest rate			-				0.73% - 2.96	%
Expected dividend yield			-				-
Expected term in years			-				1.36 - 1.85
Expected volatility			-				50.0% - 86.3	%

Schedule of Restricted Stock Award Activity

 Schedule of Restricted Stock Award Activity

						Weighted
		Number of				Average Grant
		Awards				Date Fair Value
Nonvested as of December 31, 2021			-			$	-
Granted			354,551				4.80
Vested			(177,276	)			4.80
Nonvested as of December 31, 2022			177,275			$	1.48
Granted			88,639				7.21
Vested			(265,914	)			5.60
Nonvested as of December 31, 2023			-			$	-

X

- References

No definition available.

+ Details

Name:	us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 103
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482078/820-10-55-103

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of an equity-based arrangement (such as stock or unit options and stock or unit awards) with an individual employee, which is generally an employment contract between the entity and a selected officer or key employee containing a promise by the employer to pay certain equity-based awards at future dates, sometimes including a period after retirement, upon compliance with stipulated requirements. This type of arrangement is distinguished from broader based employee benefit plans as it is usually tailored to the employee. Disclosure also typically includes the amount of related compensation expense recognized during the reporting period, the number of shares or units issued during the period under such arrangements, and the carrying amount as of the balance sheet date of the related liability.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 710
-SubTopic 10
-Name Accounting Standards Codification
-Section 30
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147483043/710-10-30-1

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-1

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 710
-SubTopic 10
-Section 55
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482943/710-10-55-8

+ Details

Name:	us-gaap_ScheduleOfDeferredCompensationArrangementWithIndividualShareBasedPaymentsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfSharebasedCompensationRestrictedStockAndRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration