XML 44 R30.htm IDEA: XBRL DOCUMENT v3.24.1

Stock-based Compensation (Tables)

12 Months Ended

Dec. 31, 2023

Share-Based Payment Arrangement [Abstract]

Schedule of Stock Based Compensation Expense

Stock-based compensation expense is as follows:

 Schedule of Stock Based Compensation Expense

		2023				2022
		For the Year Ended
		December 31,
		2023				2022
Research and development		$	84			$	18
Sales and marketing			377				68
General and administrative			934				1,426
Cost of revenues			101				39
Total		$	1,496			$	1,551

Schedule of Stock Option Activity

Stock option activity for the years ended December 31, 2023 and 2022 is as follows:

 Schedule of Stock Option Activity

						Weighted average exercise price				Weighted average remaining contractual life				Aggregate Intrinsic
		Options				per share				(in years)				Value*
Outstanding at January 1, 2022			95,413			$	40.00				6.73			$	0
Options granted			4,414,419			$	0.44
Options exercised			—			$	—
Options forfeited			(15,303	)		$	33.65
Options cancelled			(18,314	)		$	49.67
Outstanding at December 31, 2022			4,476,215			$	0.95				9.76			$	358
Options granted			1,803,000			$	0.57
Options exercised			(1,125,000	)		$	0.42
Options forfeited			—			$	—
Options cancelled			(7,833	)		$	4.50
Outstanding at December 31, 2023			5,146,382			$	0.93				8.94			$	1,370
Vested and expected to vest at December 31, 2023			5,146,382			$	0.93				8.94			$	1,370
Exercisable at December 31, 2023			609,948			$	4.00				8.55			$	167

* The intrinsic value is calculated as the difference between the exercise price and the fair value of the common stock on the balance sheet date.

Schedule of Fair Value Option grants

The following represents the weighted-average assumptions used in the Black-Scholes valuation model by the Company in calculating the fair value of each stock option granted during the year ended December 31, 2023:

 Schedule of Fair Value Option grants

Expected dividend yield			0	%
Risk-free interest rate			3.81	%
Expected volatility			114	%
Expected life (in years)			5.6

Schedule of Outstanding Restricted Stock Units

The following table summarized the outstanding RSUs as of December 31, 2023:

 Schedule of Outstanding Restricted Stock Units

		RSUs
Outstanding at January 1, 2022			860,888
Granted			445,200
Released			(619,042	)
Forfeited			(5,200	)
Outstanding at December 31, 2023			681,846

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 share-based payment arrangement.

+ References

Reference 1: 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 2: 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

+ Details

Name:	us-gaap_DisclosureOfShareBasedCompensationArrangementsByShareBasedPaymentAwardTextBlock
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
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-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
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-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