XML 54 R43.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANT SHARES ASSUMPTIONS (Details)
$ in Thousands
3 Months Ended
Jan. 02, 2025
USD ($)
Mar. 14, 2024
USD ($)
Mar. 31, 2025
USD ($)
Mar. 31, 2025
$ / shares
Mar. 31, 2025
Mar. 14, 2025
Mar. 14, 2025
$ / shares
Mar. 14, 2025
Jan. 02, 2025
$ / shares
Jan. 02, 2025
Dec. 31, 2024
Dec. 31, 2024
$ / shares
Dec. 31, 2024
Oct. 01, 2024
Oct. 01, 2024
$ / shares
Oct. 01, 2024
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Fair value | $ $ 9,651 $ 212 $ 1,912                          
Measurement Input, Price Volatility [Member]                                
Accumulated Other Comprehensive Income (Loss) [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]                                
Accumulated Other Comprehensive Income (Loss) [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]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Warrants and rights outstanding measurement input               4.09   4.38            
Measurement Input, Risk Free Interest Rate [Member] | Warrant [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Warrants and rights outstanding measurement input         3.96               4.38     3.51
Measurement Input, Expected Dividend Rate [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Warrants and rights outstanding measurement input         0.0         0.0            
Measurement Input, Expected Dividend Rate [Member] | Warrant [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Warrants and rights outstanding measurement input         0.0     0.0         0.0     0.0
Measurement Input, Expected Term [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Expected term of options (years) 5 years 6 months   5 years 3 months     5 years 3 months 18 days                    
Measurement Input, Expected Term [Member] | Warrant [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Expected term of options (years)     4 years 6 months               5 years     5 years    
Measurement Input, Exercise Price [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Warrants and rights outstanding measurement input       0.24     0.24   0.24              
Measurement Input, Exercise Price [Member] | Warrant [Member]                                
Accumulated Other Comprehensive Income (Loss) [Line Items]                                
Warrants and rights outstanding measurement input       0.1               1     1  
[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.