XML 35 R24.htm IDEA: XBRL DOCUMENT v3.25.2

Stock Based Compensation (Tables)

6 Months Ended

Jun. 30, 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 and six months ended June 30, 2025 and 2024 as shown in the following table (in $000s):

Schedule of Stock Based Compensation Expense 

		2025				2024				2025				2024
		Three Months Ended								Six Months Ended
		June 30,								June 30,
		2025				2024				2025				2024
General and administrative		$	2			$	168			$	1,595			$	321
Research and development			5			$	21				78				71
Stock-based compensation costs		$	7			$	189			$	1,673			$	392

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 

		Six months ended				Six months ended
		June 30, 2025				June 30, 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		$	70.79			$	424.80

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 Price				Contractual				Intrinsic
		Outstanding				Per Share				Term (Years)				Value ($000)
Options outstanding at December 31, 2024			494			$	10,658.40				7.20			$	—
Granted			24,812			$	78.92				—			$	—
Exercised			—			$	—				—			$	—
Cancelled/forfeited			(200	)		$	3,950.49				—			$	—
Options outstanding at June 30, 2025			25,106			$	211.19				9.57			$	4,142
Unvested at June 30, 2025			20			$	2,094.84				8.00			$	—
Vested and exercisable at June 30, 2025			25,086			$	209.69				9.57			$	4,142

Schedule of Restricted Stock Units Activity

Summarized information for restricted stock units as of June 30, 2025 is as follows:

Schedule of Restricted Stock Units Activity 

						Weighted			Weighted
		Restricted				Average			Average
		Stock Units				Grant Date			Remaining
		Outstanding				Value Per Share			Term
Unvested at June 30, 2025			10			$	3,240.00			7.59 years
Vested at June 30, 2025			—			$	-			-
Restricted Stock Units outstanding at June 30, 2025			10			$	3,240.00			7.59 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