XML 200 R78.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF ESTIMATED FAIR VALUE OF OPTIONS GRANTED (Details)
12 Months Ended
Dec. 31, 2024
$ / shares
Share-Based Payment Arrangement [Abstract]  
Dividend yield 0.00%
Expected volatility (%) 122.00% [1]
Risk-free interest rate (%) 4.36% [2]
Expected term of options (years) 5 years 11 months 26 days [3]
Exercise price (US dollars) $ 0.0022
Share price (US dollars) 0.22
Fair value (US dollars) $ 2
[1] The expected volatility was based on the historical volatility of the share price of the Company.
[2] The risk-free interest rate represented the risk-free rate of $ zero – coupon US Government Loans.
[3] Due to the fact that the Company does not have sufficient historical exercise data, the expected term was determined based on the “simplified method”.