XML 201 R47.htm IDEA: XBRL DOCUMENT v3.25.1
Stockholders Equity (Tables)
12 Months Ended
Dec. 31, 2024
Stockholders Equity  
Schedule of major assumptions used in the Monte Carlo Model

 

 

April 22, 2024

 

 

December 31, 2024

 

Risk-free interest rate

 

 

5.39%

 

 

4.8%

Expected life

 

5.5 year

 

 

4.8 year

 

Share price

 

$

0.64 (post-split adjusted 25.6)

 

$

0.21 (post-split adjusted 8.4)

Volatility

 

 

132%

 

 

157%
Schedule of warrants activity

 

 

Number of

warrants

 

 

Weighted average

exercise

price per

share

$ per

share

 

 

Weighted 

average life Years

 

 

 

 

 

 

 

 

 

 

 

Balance of warrants outstanding as of December 31, 2022

 

 

669

 

 

 

1,439.20

 

 

 

2.79

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited

 

 

(38)

 

 

-

 

 

 

-

 

Balance of warrants outstanding as of December 31, 2023

 

 

631

 

 

 

480.00

 

 

 

1.90

 

Granted

 

 

1,192,727

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(721,500)

 

 

 

 

 

 

 

 

Balance of warrants outstanding as of December 31, 2024

 

 

471,858

 

 

 

7.04

 

 

 

4.83