XML 37 R26.htm IDEA: XBRL DOCUMENT
v3.25.1

Stock Based Compensation (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Share-Based Payment Arrangement [Abstract] |
Schedule of Stock Based Compensation Expense | Stock based compensation has been reported within expense line items on the consolidated statement of operations for the three months ended March 31, 2025 and 2024 as shown in the following table (in $000s): Schedule of Stock Based Compensation Expense
|  | 2025 |  |  | 2024 |
|  | Three Months Ended |
|  | March 31, |
|  | 2025 |  |  | 2024 |
General and administrative |  | $ | 1,592 |  |  | $ | 149 |
Research and development |  |  | 74 |  |  |  | 54 |
Stock-based compensation costs |  | $ | 1,666 |  |  | $ | 203 |
Schedule of Assumptions Used for Fair Value of the Stock Options Granted Using Black-Scholes Option-Pricing Model | The fair value of the stock options granted is calculated using the Black-Scholes option-pricing model as prescribed by ASC 718 using the following assumptions: Schedule of Assumptions Used for Fair Value of the Stock Options Granted Using Black-Scholes Option-Pricing Model
|  | Three months ended |  |  | Three months ended |
|  | March 31, 2025 |  |  | March 31, 2024 |
Expected term (years) |  |  | 5 - 10 |  |  |  | 6 |
Risk free interest rate |  |  | 4.060%  –4.250 | % |  |  | 3.995 | %
Volatility |  |  | 100% –107 | % |  |  | 93 | %
Expected dividend yield over expected term |  |  | 0.00 | % |  |  | 0.00 | %
Resulting weighted average grant date fair value |  | $ | 0.29 |  |  | $ | 1.77 |
Schedule of Share Option Activity | A summary of the share option activity and related information is as follows: Schedule of Share Option Activity
|  |  |  |  |  |  |  | Weighted |  |  |  |
|  |  |  |  | Weighted |  |  | Average |  |  |  |
|  | Number of |  |  | Average |  |  | Remaining |  |  | Aggregate |
|  | Options |  |  | Exercise |  |  | Contractual |  |  | Intrinsic |
|  | Outstanding |  |  | Price Per Share |  |  | Term (Years) |  |  | Value ($000) |
Options outstanding at December 31, 2024 |  |  | 118,489 |  |  | $ | 44.41 |  |  |  | 7.20 |  |  | $ | — |
Granted |  |  | 5,956,366 |  |  | $ | 0.29 |  |  |  | — |  |  | $ | — |
Exercised |  |  | — |  |  | $ | — |  |  |  | — |  |  | $ | — |
Cancelled/forfeited |  |  | (12,615 | ) |  | $ | 9.33 |  |  |  | — |  |  | $ | — |
Options outstanding at March 31, 2025 |  |  | 6,062,240 |  |  | $ | 1.15 |  |  |  | 9.76 |  |  | $ | — |
Unvested at March 31, 2025 |  |  | 5,020 |  |  | $ | 8.73 |  |  |  | — |  |  | $ | — |
Vested and exercisable at March 31, 2025 |  |  | 6,057,220 |  |  | $ | 1.15 |  |  |  | 9.77 |  |  | $ | — |
Schedule of Restricted Stock Units Activity | Summarized information for restricted stock units as of March 31, 2025 is as follows: Schedule of Restricted Stock Units Activity
|  |  |  |  | Weighted |  |  | Weighted |
|  |  |  |  | Average |  |  | Average |
|  | Restricted |  |  | Grant Date |  |  | Remaining |
|  | Stock Units |  |  | Value per share |  |  | Term |
Restricted Stock Units outstanding at December 31, 2024 |  |  | 39,414 |  |  | $ | 12.01 |  |  |  | 8.30 years |
Granted |  |  | 0 |  |  | $ | 0 |  |  |  |  |
Cancelled/forfeited |  |  | (6,748 | ) |  | $ | 13.75 |  |  |  |  |
Restricted Stock Units outstanding at March 31, 2025 |  |  | 32,666 |  |  | $ | 11.65 |  |  |  | 8.09 years |
Unvested at March 31, 2025 |  |  | 3,198 |  |  | $ | 13.50 |  |  |  | 7.82 years |
Vested at March 31, 2025 |  |  | 29,468 |  |  | $ | 11.45 |  |  |  | 8.12 years |

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 allocation of amount expensed and capitalized for award under share-based payment arrangement to statement of income or comprehensive income and statement of financial position. Includes, but is not limited to, corresponding line item in financial statement. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfEmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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