XML 224 R102.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANT SHARES ASSUMPTIONS (Details)
$ in Thousands
 1 Months Ended
Jun. 30, 2025
USD ($)
May 31, 2025
USD ($)
Mar. 31, 2025
USD ($)
Jan. 31, 2025
USD ($)
Business Combination [Line Items]        
Fair value     $ 212 $ 9,651
Minimum [Member]        
Business Combination [Line Items]        
Fair value $ 223 $ 22    
Maximum [Member]        
Business Combination [Line Items]        
Fair value $ 429 $ 1,092    
Measurement Input, Maturity [Member]        
Business Combination [Line Items]        
Warrants and right outstanding maturity date description June, 2025 May, 2025 March, 2025 January, 2025
Measurement Input, Price Volatility [Member]        
Business Combination [Line Items]        
Share price [1]     151.68 140.61
Measurement Input, Price Volatility [Member] | Minimum [Member]        
Business Combination [Line Items]        
Share price [1] 157.30 156.95    
Measurement Input, Price Volatility [Member] | Maximum [Member]        
Business Combination [Line Items]        
Share price [1] 157.96 159.21    
Measurement Input, Risk Free Interest Rate [Member]        
Business Combination [Line Items]        
Share price     4.09 4.38
Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member]        
Business Combination [Line Items]        
Share price 3.79 3.87    
Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member]        
Business Combination [Line Items]        
Share price 4.04 4.17    
Measurement Input, Expected Dividend Rate [Member]        
Business Combination [Line Items]        
Share price 0.0 0.0 0.0 0.0
Measurement Input, Expected Term [Member]        
Business Combination [Line Items]        
Expected term of options (years)     5 years 3 months 18 days 5 years 6 months
Measurement Input, Expected Term [Member] | Minimum [Member]        
Business Combination [Line Items]        
Expected term of options (years) 5 years 5 years 1 month 6 days    
Measurement Input, Expected Term [Member] | Maximum [Member]        
Business Combination [Line Items]        
Expected term of options (years) 5 years 14 days 5 years 1 month 28 days    
Measurement Input, Exercise Price [Member]        
Business Combination [Line Items]        
Share price 0.24 0.24 0.24 0.24
Measurement Input, Share Price [Member]        
Business Combination [Line Items]        
Share price     0.31 1.07
Measurement Input, Share Price [Member] | Minimum [Member]        
Business Combination [Line Items]        
Share price 0.23 0.27    
Measurement Input, Share Price [Member] | Maximum [Member]        
Business Combination [Line Items]        
Share price 0.24 0.68    
[1] The expected volatility was based on the historical volatility of the share price of the Company.