XML 222 R100.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANT SHARES (Details)
$ / shares in Units, $ in Thousands
 6 Months Ended 12 Months Ended
Oct. 01, 2024
USD ($)
Jun. 30, 2025
USD ($)
$ / shares
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
May 31, 2025
Mar. 31, 2025
Jan. 31, 2025
Oct. 01, 2024
$ / shares
Oct. 01, 2024
Debt Instrument [Line Items]                  
Fair value | $   $ 94 $ 5          
PIPE Agreement [Member] | Maximum [Member]                  
Debt Instrument [Line Items]                  
Warrant exercise price   $ 1.00              
PIPE Agreement [Member] | Minimum [Member]                  
Debt Instrument [Line Items]                  
Warrant exercise price   $ 0.1              
Warrant [Member]                  
Debt Instrument [Line Items]                  
Expected term of options (years)       5 years          
Fair value | $ $ 307 $ 406   $ 312          
Warrant exercise price       $ 0.24          
Measurement Input, Price Volatility [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input [1]           151.68 140.61    
Measurement Input, Price Volatility [Member] | Maximum [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input [1]   157.96     159.21        
Measurement Input, Price Volatility [Member] | Minimum [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input [1]   157.30     156.95        
Measurement Input, Price Volatility [Member] | Warrant [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   157.30 [2]   117.68 [2],[3]       0.247 117.19 [2]
Measurement Input, Risk Free Interest Rate [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input           4.09 4.38    
Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   4.04     4.17        
Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   3.79     3.87        
Measurement Input, Risk Free Interest Rate [Member] | Warrant [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   3.79   4.38         3.51
Measurement Input, Expected Dividend Rate [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   0.0     0.0 0.0 0.0    
Measurement Input, Expected Dividend Rate [Member] | Warrant [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   0.0   0.0         0.0
Measurement Input, Expected Term [Member]                  
Debt Instrument [Line Items]                  
Expected term of options (years)           5 years 3 months 18 days 5 years 6 months    
Measurement Input, Expected Term [Member] | Maximum [Member]                  
Debt Instrument [Line Items]                  
Expected term of options (years)   5 years 14 days     5 years 1 month 28 days        
Measurement Input, Expected Term [Member] | Minimum [Member]                  
Debt Instrument [Line Items]                  
Expected term of options (years)   5 years     5 years 1 month 6 days        
Measurement Input, Expected Term [Member] | Warrant [Member]                  
Debt Instrument [Line Items]                  
Expected term of options (years) 5 years 5 years   5 years          
Measurement Input, Exercise Price [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   0.24     0.24 0.24 0.24    
Measurement Input, Exercise Price [Member] | Warrant [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   0.1 [4]   1       1  
Measurement Input, Share Price [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input           0.31 1.07    
Measurement Input, Share Price [Member] | Maximum [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   0.24     0.68        
Measurement Input, Share Price [Member] | Minimum [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   0.23     0.27        
Measurement Input, Share Price [Member] | Warrant [Member]                  
Debt Instrument [Line Items]                  
Warrants and rights outstanding measurement input   0.23   0.248       0.247  
[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.
[3] The expected volatility was based on the historical volatility of the share price of the Company.
[4] In accordance with the anti-dilution provisions of the warrant agreement and following the Company’s entry into PIPE Agreement, the exercise price of the warrants was adjusted from $1.00 to $0.1 per share.