XML 174 R52.htm IDEA: XBRL DOCUMENT v3.25.2
DISCONTINUED OPERATIONS (Tables)
 6 Months Ended
Jun. 30, 2025
Discontinued Operations and Disposal Groups [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:

 

 

Month  Expected
volatility
(%) (*)		   Risk free
interest
 rate		   Expected  
dividend
yield		   Expected
term of
options
(years)		   Exercise
price
 (US
dollars)		   Share
price (US
dollars)		   Fair value
(U.S.
dollars)		 
January, 2025   140.61%   4.38%   0.0%   5.5   $0.24   $1.07   $9,651 
March, 2025   151.68%   4.09%   0.0%   5.3   $0.24   $0.31   $212 
May, 2025   156.95%-159.21%   3.87%-4.17%   0.0%   5.10-5.16   $0.24   $0.27-$0.68   $22-$1,092 
June, 2025   157.30%-157.96%   3.79%- 4.04%   0.0%   5.00-5.04   $0.24   $0.23-$0.24   $223-$429 

 

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