XML 166 R33.htm IDEA: XBRL DOCUMENT
v3.25.2

Stock Incentive Plans (Tables) | 3 Months Ended | 12 Months Ended
--- | --- | ---
Mar. 31, 2025 | Dec. 31, 2024
Stock Incentive Plans [Abstract] |  |
Schedule of Stock Option Activity | Stock option activity under the Plan was as follows:
|  | Number of Options |  |  | Weighted- Average Exercise Price per Share |  |  | Weighted- Average Remaining Contractual Term (years) |
Outstanding at December 31, 2024 |  |  | 3,790,702 |  |  | $ | 1.04 |  |  |  | 5.98 |
Granted |  |  | 30,000 |  |  |  | 1.82 |  |  |  | - |
Exercised |  |  | (24,420 | ) |  |  | - |  |  |  | - |
Forfeited |  |  | (12,245 | ) |  |  | 2.78 |  |  |  | - |
Outstanding at March 31, 2025 |  |  | 3,784,037 |  |  | $ | 1.64 |  |  |  | 8.50 |
Exercisable at March 31, 2025 |  |  | 3,744,271 |  |  |  |  |  |  |  |  |
| Stock option activity under the Plan was as follows for the year ended December 31, 2024:
|  | Number of Options |  |  | Weighted- Average Exercise Price per Share |  |  | Weighted- Average Remaining Contractual Term (years) |
Outstanding at December 31, 2023, recasted |  |  | 1,202,724 |  |  | $ | 0.55 |  |  |  | 5.85 |
Granted |  |  | 3,063,139 |  |  |  | 1.78 |  |  |  | - |
Exercised |  |  | (60,454 | ) |  |  | - |  |  |  | - |
Forfeited |  |  | (9,127 | ) |  |  | 0.54 |  |  |  | - |
Outstanding at December 31, 2024 |  |  | 4,196,282 |  |  |  | 1.04 |  |  |  | 5.98 |
Exercisable at December 31, 2024 |  |  | 4,145,552 |  |  |  |  |  |  |  |  |
Schedule of Fair Value of Options Granted | The assumptions used to calculate the fair value of the options granted during the three months ended March 31, 2025, were as follows:
|  | March 31, 2025 |
Stock Price |  | $ | 1.82 |
Expected term (years) |  |  | 5.0 |
Volatility |  |  | 75.0 | %
Risk-Free Rate |  |  | 4.12 | %
| The assumptions used to calculate the fair value of the options granted during the years ended December 31, 2024 are as follows:
|  | December 31, 2024 |
Stock Price |  | $ | 3.89 |
Expected term (years) |  |  | 2.0 |
Volatility |  |  | 75.0 | %
Risk-Free Rate |  |  | 4.25 | %
Schedule of Restricted Stock Unit Activity |  | Restricted stock unit activity under the Plan was as follows for the year ended December 31, 2024:
|  | Number of units |  |  | Weighted- Average Grant Date Fair Value per Unit |
Outstanding at September 12, 2024 |  |  | - |  |  | $ | - |
RSUs granted |  |  | 405,580 |  |  |  | 3.08 |
Vested |  |  | (405,580 | ) |  |  | 3.08 |
Outstanding at December 31, 2024 |  |  | - |  |  |  | - |

X
- Definition Tabular disclosure of the number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year. + 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 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
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 Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_ShareBasedCompensationAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration