XML 123 R28.htm IDEA: XBRL DOCUMENT
v3.25.2

Stock-Based Compensation (Tables) | 6 Months Ended | 12 Months Ended
--- | --- | ---
Jun. 30, 2025 | Dec. 31, 2024
Stock-Based Compensation [Abstract] |  |
Schedule of Fair Value of Stock Options | The following assumptions were used to estimate the fair value of stock options granted using the Black-Scholes-Merton option pricing model during the six months ended June 30:
|  |  | 2024 |
Assumptions: |  |  |  |
Risk-free interest rate |  |  | 3.93% – 4.56% |
Expected term (in years) |  |  | 0.78 – 4.00 |
Expected volatility |  |  | 57.49% – 58.71% |
Expected dividend yield |  |  | — |
| The following assumptions were used to estimate the fair value of stock options granted using the Black- Scholes-Merton option pricing model during the years ended December 31:
|  |  | 2024 |  |  |  | 2023 |
Assumptions: |  |  |  |  |  |  |  |
Risk-free interest rate |  |  | 3.49% – 4.56% |  |  |  | 3.75% – 4.52% |
Expected term (in years) |  |  | 0.27 – 4.00 |  |  |  | 0.61 – 4.00 |
Expected volatility |  |  | 57.28% –58.71% |  |  |  | 59.17% – 59.95% |
Expected dividend yield |  |  | — |  |  |  | — |
Schedule of Stock Option Activity | A summary of stock option activity under the 2021 Plan and 2013 Plan is as follows:
|  |  |  |  |  |  |  | Weighted |  |  |  |
|  |  |  |  |  |  |  | Average |  |  |  |
|  | Options Outstanding |  |  | Weighted Average Exercise Price |  |  | Remaining Contractual Term in Years |  |  | Aggregate Intrinsic Value |
Balance at December 31, 2023 |  |  | 14,830 |  |  | $ | 43.47 |  |  |  | 8.53 |  |  | $ | — |
Granted |  |  | 5,521 |  |  |  | 7.30 |  |  |  | — |  |  |  | — |
Exercised |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Cancelled/forfeited |  |  | (11,891 | ) |  |  | 33.99 |  |  |  | — |  |  |  | — |
Balance at December 31, 2024 |  |  | 8,460 |  |  |  | 33.20 |  |  |  | 5.20 |  |  |  | — |
Granted |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Exercised |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Cancelled/forfeited |  |  | (4,555 | ) |  |  | 26.31 |  |  |  | — |  |  |  | — |
Balance at June 30, 2025 |  |  | 3,905 |  |  | $ | 41.24 |  |  |  | 6.47 |  |  | $ | — |
Options exercisable at June 30, 2025 |  |  | 3,413 |  |  | $ | 45.36 |  |  |  | 6.13 |  |  | $ | — |
| A summary of stock option activity under the 2021 and 2013 Plans is as follows:
|  |  |  |  |  |  |  | Weighted |  |  |  |
|  |  |  |  |  |  |  | Average |  |  |  |
|  |  |  |  |  |  |  | Remaining |  |  |  |
|  | Options |  |  | Weighted Average |  |  | Contractual Term |  |  | Aggregate |
|  | Outstanding |  |  | Exercise Price |  |  | in Years |  |  | Intrinsic Value |
Balance at December 31, 2023 |  |  | 14,830 |  |  | $ | 43.47 |  |  |  | 8.53 |  |  | $ | — |
Granted |  |  | 5,521 |  |  |  | 7.30 |  |  |  | — |  |  |  | — |
Exercised |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Cancelled/forfeited |  |  | (11,891 | ) |  |  | 33.99 |  |  |  | — |  |  |  | — |
Balance at December 31, 2024 |  |  | 8,460 |  |  | $ | 33.20 |  |  |  | 5.20 |  |  | $ | — |
Options exercisable at December 31, 2024 |  |  | 6,356 |  |  | $ | 40.47 |  |  |  | 3.91 |  |  | $ | — |
Schedule of Stock Options and RSUs Compensation Expense | The following table sets forth the recorded stock options compensation expense of the Company during the three and six months ended June 30:
|  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |
Technology |  | $ | — |  |  | $ | 1,658 |  |  | $ | — |  |  | $ | 3,203 |
Sales and marketing |  |  | 35 |  |  |  | 335 |  |  |  | 69 |  |  |  | 831 |
Supply development (recovery) |  |  | (393 | ) |  |  | 220 |  |  |  | 84 |  |  |  | 431 |
Fulfillment |  |  | 292 |  |  |  | — |  |  |  | 804 |  |  |  | 869 |
General and administrative |  |  | — |  |  |  | 15,882 |  |  |  | — |  |  |  | 32,201 |
Total stock options expense (recovery) |  | $ | (66 | ) |  | $ | 18,095 |  |  | $ | 957 |  |  | $ | 37,535 |
The Company recorded RSUs compensation expense during the three and six months ended June 30, 2025 and 2024 as follows:
|  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |
Technology (recovery) |  | $ | (184 | ) |  | $ | 22,833 |  |  | $ | 2,691 |  |  | $ | 49,776 |
Sales and marketing (recovery) |  |  | (23 | ) |  |  | 9,508 |  |  |  | 8,785 |  |  |  | 25,417 |
Supply development |  |  | — |  |  |  | 52 |  |  |  | — |  |  |  | 277 |
Fulfillment |  |  | 2,076 |  |  |  | 8,217 |  |  |  | 8,891 |  |  |  | 17,728 |
General and administrative (recovery) |  |  | — |  |  |  | 20,932 |  |  |  | (3,620 | ) |  |  | 42,829 |
Total RSU expense |  | $ | 1,869 |  |  | $ | 61,542 |  |  | $ | 16,747 |  |  | $ | 136,027 |
| The following table sets forth the recorded stock options compensation expense of the Company during the years ended December 31:
|  | 2024 |  |  | 2023 |
Operating expenses: |  |  |  |  |  |
Technology |  | $ | 2,639 |  |  | $ | 7,638 |
Sales and marketing |  |  | 1,168 |  |  |  | 2,640 |
Supply development |  |  | 1,904 |  |  |  | 973 |
Fulfillment |  |  | 1,976 |  |  |  | 2,781 |
General and administrative |  |  | 41,807 |  |  |  | 101,123 |
Total stock options expense |  | $ | 49,494 |  |  | $ | 115,155 |
The Company recorded RSUs compensation expense during the year ended December 31, 2024 and 2023 as follows:
|  | 2024 |  |  | 2023 |
Operating expenses: |  |  |  |  |  |
Technology |  | $ | 57,073 |  |  | $ | 134,126 |
Sales and marketing |  |  | 46,744 |  |  |  | 63,750 |
Supply development |  |  | 399 |  |  |  | 6,035 |
Fulfillment |  |  | 38,666 |  |  |  | 52,591 |
General and administrative |  |  | 57,299 |  |  |  | 88,009 |
Total RSU expense |  | $ | 200,181 |  |  | $ | 344,511 |
Schedule of RSUs Activity | A summary of RSUs activity under the 2021 Plan and 2013 Plan is as follows:
|  |  |  |  | Weighted |
|  | RSUs Outstanding |  |  | Average Grant Date Fair Value |
Unvested Balance at December 31, 2023 |  |  | 5,630 |  |  | $ | 113.09 |
Granted |  |  | — |  |  |  | — |
Vested |  |  | (1,800 | ) |  |  | 120.36 |
Forfeited |  |  | (3,008 | ) |  |  | 102.66 |
Unvested Balance at December 31, 2024 |  |  | 822 |  |  | $ | 132.34 |
Granted |  |  | — |  |  |  | — |
Vested |  |  | (338 | ) |  |  | 116.38 |
Forfeited |  |  | (369 | ) |  |  | 109.99 |
Unvested Balance at June 30, 2025 |  |  | 115 |  |  | $ | 100.02 |
| A summary of RSUs activity under the 2021 Plan and 2013 Plan is as follows:
|  |  |  |  | Weighted |
|  | RSUs |  |  | Average Grant |
|  | Outstanding |  |  | Date Fair Value |
Unvested Balance at December 31, 2023 |  |  | 5,630 |  |  | $ | 113.09 |
Granted |  |  | — |  |  |  | — |
Vested |  |  | (1,800 | ) |  |  | 120.36 |
Forfeited |  |  | (3,008 | ) |  |  | 102.66 |
Unvested Balance at December 31, 2024 |  |  | 822 |  |  | $ | 132.34 |

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