XML 52 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1

EQUITY (Tables)

12 Months Ended

Dec. 31, 2024

Equity [Abstract]

SCHEDULE OF THE STOCK OPTIONS GRANTED, FORFEITED OR EXPIRED

The following is a summary of the stock options granted, forfeited or expired, and exercised under the Plans for the years ended December 31, 2024 and 2023 respectively:

 SCHEDULE OF THE STOCK OPTIONS GRANTED, FORFEITED OR EXPIRED

		Options				Weighted Average Exercise Price Per Share				Weighted Average Remaining Contractual Life (Years)				Aggregate Intrinsic Value
Outstanding at December 31, 2023			645			$	3,952				1.61			$	-
Granted			-				-				-				-
Forfeited or expired			(628	)		$	3,964				-				-
Exercised			-				-				-				-
Outstanding at December 31, 2024			17			$	3,497				0.59				-

		Options				Weighted Average Exercise Price Per Share				Weighted Average Remaining Contractual Life (Years)				Aggregate Intrinsic Value
Outstanding at December 31, 2022			645			$	3,952				2.61			$	-
Granted			-				-				-				-
Forfeited or expired			-				-				-				-
Exercised			-				-				-				-
Outstanding at December 31, 2023			645			$	3,952				1.61				-

SCHEDULE OF NON - VESTED STOCK OPTIONS

The following is a summary of the Company’s non-vested stock options as of December 31, 2024 and 2023 respectively:

 SCHEDULE OF NON - VESTED STOCK OPTIONS

		Options				Weighted Average Exercise Price Per Share				Weighted Average Remaining Contractual Life (Years)
Non-vested at December 31, 2023			1			$	3,496				0.59
Granted			-				-				-
Vested			(1	)			3,496				0.59
Forfeited or expired			-				-				-
Non-vested at December 31, 2024			-			$	-				-

		Options				Weighted Average Exercise Price Per Share				Weighted Average Remaining Contractual Life (Years)
Non-vested at December 31, 2022			16			$	4,026				2.27
Granted			-				-				-
Vested			(15	)			4,074				0.81
Forfeited or expired			-				-				-
Non-vested at December 31, 2023			1			$	3,496				1.59

SCHEDULE OF ASSUMPTION OF BLACK-SCHOLES OPTION PRICING MODEL

 SCHEDULE OF ASSUMPTION OF BLACK-SCHOLES OPTION PRICING MODEL

		Year Ended December 31, 2024				Year Ended December 31, 2023
Exercise price		$	0.16 - $0.26			$	0.16 - $0.26
Expected term			3.25 to 3.75 years				3.25 to 3.75 years
Risk-free interest rate			0.38% - 2.43	%			0.38% - 2.43	%
Estimated volatility			293.07% - 517.13	%			293.07% - 517.13	%
Expected dividend			-				-

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the changes in outstanding nonvested shares.

+ 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)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfNonvestedShareActivityTableTextBlock
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