XML 31 R20.htm IDEA: XBRL DOCUMENT v3.24.3
Shareholders’ Equity (Tables)
 9 Months Ended
Sep. 30, 2024
Shareholders’ Equity [Abstract]  
Schedule of Significant Inputs into the Black-Scholes Valuation Model The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:
   5.5 Years
June
Warrants		   2 Years
June
Warrants		 
Term   5.5 years    2 years 
Expected volatility   44.77%   44.77%
Risk-free rate   3.95%   4.28%
Stock price  $1.97   $1.97 
The significant inputs into the Black-Scholes valuation model at the initial recognition date are as follows:
   2 Years
June
Warrants		 
Term   2 years 
Expected volatility   61.60%
Risk-free rate   4.28%
Stock price  $1.65 

 
Schedule of Total Outstanding Warrant Total outstanding warrants as of 30 September,2024, are as follow:
    Number of warrants   Exercise
price		   Period left in years 
Warrants May 2023    66,127    $4.625    4.15 
Warrants December 2023    1,360,170    $1.18 - $1.47    4.75 

Warrants June 2024

    1,069,647    $2.0 – $3.43    5.25 
Warrants July 2024    2,069,317    $2.5-$1.75    2.0 
Other    36,792    $10.27 - $50    1.75 – 2.65 
Outstanding as of September 30, 2024    4,602,053           
Schedule of Share Options, Granted to Employees, Directors, Under Option Plans A summary of the Company's share options, granted to employees, directors, under option plans is as follows:
    Number of options   Weighted Average Exercise
Price		   Weighted Average Remaining Contractual Life 
Outstanding – January 1, 2024    87,764   $3.63    4.11 
Granted    
-
    
-
    - 
Exercised    (21,225)  $3.37                  - 
Forfeited    (1,159)  $16.5    - 
                 
Outstanding - September 30, 2024    65,380   $9.81    3.4 
Exercisable - September 30, 2024    60,799   $9.81    2.7 
Schedule of Rsus, Granted to Employees, Directors, Under Option Plans A summary of the Company's RSUs, granted to employees, directors, under option plans is as follows:
   September 30 2024 
   Number of RSUs   Weighted-Average Grant Date Fair Value 
RSUs outstanding at the beginning of the year   71,280   $10.35 
Granted during the period   
-
    
-
 
Vested during the period   (28,228)  $3.79 
Forfeited during the period   (6,798)  $6.35 
Outstanding as of September 30, 2024   36,254   $6.15