XML 52 R30.htm IDEA: XBRL DOCUMENT v3.25.1

COMMON STOCK AND WARRANTS WITH-DOWN ROUND PROTECTION (Tables)

12 Months Ended

Dec. 31, 2024

Equity [Abstract]

SCHEDULE OF SHARE OPTION ACTIVITY FOR EMPLOYEES AND MEMBERS

SCHEDULE OF SHARE OPTION ACTIVITY FOR EMPLOYEES AND MEMBERS

		Number of Share Options				Weighted Average Exercise Price				Weighted average remaining contractual life				Intrinsic value
						$				(years)				$
Outstanding as of December 31, 2022			8,046				152				2.1				-
Granted			2,221				28				9.7				-
Forfeited or expired			(269	)			1290				1.7				-
Outstanding as of December 31, 2023			9,998				90				8.0				-
Granted			6,438				49.72				9.37				-
Cancelled			-				-				-				-
Forfeited or expired			-				-				-				-
Outstanding as of December 31, 2024			16,436				49.72				9.37				-
Exercisable as of December 31, 2024			11,249				*49.11				9.41				-

* After modification of exercise price

SCHEDULE OF ASSUMPTIONS USED TO VALUE OPTIONS

SCHEDULE OF ASSUMPTIONS USED TO VALUE OPTIONS 

		2024				2023
		Years ended December 31
		2024				2023
Volatility (%)			207-288	%			220	%
Risk-free interest rate (%)			3.51-4.64	%			4.7	%
Dividend yield (%)			-				-
Expected life (years)			3				3
Exercise price ($)			41-58				140
Share price ($)			49.0				30

SCHEDULE OF WARRANTS ACTIVITY

SCHEDULE OF WARRANTS ACTIVITY

		Number of Share Warrants				Weighted Average Exercise Price				Weighted average remaining contractual life				Intrinsic value
						$				(years)				$
Outstanding as of December 31, 2023			-				-				-				-
Granted			1,278,259				39.66				9.31				-
Cancelled			-				-				-				-
Forfeited or expired			-				-				-				-
Outstanding as of December 31, 2024			1,278,259				39.66				9.31				-
Exercisable as of December 31, 2024			1,278,259				39.66				9.31				-

SCHEDULE OF TOTAL COMPENSATION COST EQUITY BASED AWARDS

SCHEDULE OF TOTAL COMPENSATION COST EQUITY BASED AWARDS 

		In thousands of US dollars
		December 31, 2024				December 31, 2023
Research and development			307				176
General and administrative			364				159
Total compensation cost			671				335

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

- 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 cost recognized for award under share-based payment arrangement by plan. Includes, but is not limited to, related tax benefit.

+ 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_ScheduleOfCompensationCostForShareBasedPaymentArrangementsAllocationOfShareBasedCompensationCostsByPlanTableTextBlock
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

X

- Definition

Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-1

+ Details

Name:	us-gaap_ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration