XML 39 R28.htm IDEA: XBRL DOCUMENT

COMMON STOCK AND WARRANTS (Tables)

3 Months Ended

Mar. 31, 2025

Equity [Abstract]

SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANT SHARES ASSUMPTIONS

The fair value of the warrant liabilities was determined using a Black-Scholes option pricing module. The assumptions used to perform the calculations are detailed below:

Fair value of the conversion feature		January 2, 2025				March 14, 2025				March 31, 2025
Expected volatility (%) (*)			140.61	%			151.68	%			151.68	%
Risk-free interest rate (%)			4.38	%			4.09	%			3.96	%
Expected dividend yield			0.0	%			0.0	%			0.0	%
Expected term of options (years)			5.5				5.3				5.25
Exercise price (US dollars)		$	0.24			$	0.24			$	0.24
Share price (US dollars)		$	1.07			$	0.31			$	0.24
Fair value (U.S. dollars)		$	9,651			$	212			$	1,912

(*)

The expected volatility was based on the historical volatility of the share price of the Company.