XML 44 R33.htm IDEA: XBRL DOCUMENT v3.25.3

Convertible Promissory Note (Tables)

9 Months Ended

Sep. 30, 2025

Convertible Promissory Note [Abstract]

Schedule of Convertible Debt

The following table summarizes the amortized cost portion of the convertible promissory note:

Balance at December 31, 2023		$	-
Convertible promissory note proceeds, net of transaction costs			1,995
Allocation to warrants, net of transaction costs			(636	)
Allocation to Conversion Option, at fair value including transaction costs			(655	)
Interest and accretion			30
Balance at December 31, 2024		$	694
Interest and accretion			126
Settlement via conversion			(820	)
Balance at September 30, 2025		$	-

Schedule of Changes in Fair Value of Convertible Debt

The following table summarizes the fair value changes of the Conversion Option:

Balance at December 31, 2023		$	-
Allocation to Conversion Option, at fair value			671
Change in derivative fair value			156
Balance at December 31, 2024		$	827
Change in derivative fair value			9,369
Settlement via conversion			(10,196	)
Balance at September 30, 2025		$	-

X

- Definition

Tabular disclosure of convertible debt instrument. Includes, but is not limited to, principal amount and amortized premium or discount.

+ References

No definition available.

+ Details

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

X

- Definition

Tabular disclosure of the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability.

+ References

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

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

+ Details

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

X

- References

No definition available.

+ Details

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