XML 51 R40.htm IDEA: XBRL DOCUMENT v3.25.1

SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANT SHARES (Details)
$ in Thousands

3 Months Ended

12 Months Ended

Oct. 01, 2024

USD ($)

Mar. 31, 2025

USD ($)

Mar. 31, 2024

USD ($)

Dec. 31, 2024

USD ($)

Mar. 31, 2025

$ / shares

Mar. 31, 2025

Mar. 14, 2025

Mar. 14, 2025

$ / shares

Mar. 14, 2025

Jan. 02, 2025

Jan. 02, 2025

$ / shares

Jan. 02, 2025

Dec. 31, 2024

$ / shares

Dec. 31, 2024

Oct. 01, 2024

$ / shares

Oct. 01, 2024

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Fair value | $

$ 103

Warrant [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Fair value | $

$ 307

$ 415

$ 312

Measurement Input, Price Volatility [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

0.24

151.68

^[1]

0.31

151.68

^[1]

1.07

140.61

^[1]

Measurement Input, Price Volatility [Member] | Warrant [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

151.68

^[2]

0.248

117.68

^[2]

0.247

117.19

^[2]

Measurement Input, Risk Free Interest Rate [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

4.09

4.38

Measurement Input, Risk Free Interest Rate [Member] | Warrant [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

3.96

4.38

3.51

Measurement Input, Expected Dividend Rate [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

0.0

0.0

Measurement Input, Expected Dividend Rate [Member] | Warrant [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

0.0

0.0

0.0

0.0

Measurement Input, Expected Term [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Expected term of options (years)

5 years 3 months

5 years 3 months 18 days

5 years 6 months

Measurement Input, Expected Term [Member] | Warrant [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Expected term of options (years)

5 years

4 years 6 months

5 years

Measurement Input, Exercise Price [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

0.24

0.24

0.24

Measurement Input, Exercise Price [Member] | Warrant [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

0.1

1

1

Measurement Input, Share Price [Member] | Warrant [Member]

Fair Value Measurement Inputs and Valuation Techniques [Line Items]

Warrants and rights outstanding measurement input

0.239

[1]	The expected volatility was based on the historical volatility of the share price of the Company.
[2]	The expected volatility was based on the historical volatility of the share price of the Company.

X

- Definition

Amount of expense (income) related to adjustment to fair value of warrant liability.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 45
-Paragraph 28
-Subparagraph (b)
-SubTopic 10
-Topic 230
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482740/230-10-45-28

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 25
-Paragraph 13
-SubTopic 10
-Topic 480
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481766/480-10-25-13

+ Details

Name:	us-gaap_FairValueAdjustmentOfWarrants
Namespace Prefix:	us-gaap_
Data Type:	xbrli:monetaryItemType
Balance Type:	debit
Period Type:	duration

X

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 103
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482078/820-10-55-103

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

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

X

- Definition

Value of input used to measure outstanding warrant and right embodying unconditional obligation requiring redemption by transferring asset at specified or determinable date or upon event certain to occur.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_WarrantsAndRightsOutstandingMeasurementInput
Namespace Prefix:	us-gaap_
Data Type:	xbrli:decimalItemType
Balance Type:	na
Period Type:	instant

X

- Definition

Period between issuance and expiration of outstanding warrant and right embodying unconditional obligation requiring redemption by transferring asset at specified or determinable date or upon event certain to occur, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents reported fact of one year, five months, and thirteen days.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)(i)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_WarrantsAndRightsOutstandingTerm
Namespace Prefix:	us-gaap_
Data Type:	xbrli:durationItemType
Balance Type:	na
Period Type:	instant

X

- Details

Name:	us-gaap_StatementEquityComponentsAxis=us-gaap_WarrantMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_MeasurementInputTypeAxis=us-gaap_MeasurementInputPriceVolatilityMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_MeasurementInputTypeAxis=us-gaap_MeasurementInputRiskFreeInterestRateMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_MeasurementInputTypeAxis=us-gaap_MeasurementInputExpectedDividendRateMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_MeasurementInputTypeAxis=us-gaap_MeasurementInputExpectedTermMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_MeasurementInputTypeAxis=us-gaap_MeasurementInputExercisePriceMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_MeasurementInputTypeAxis=us-gaap_MeasurementInputSharePriceMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type: