XML 51 R37.htm IDEA: XBRL DOCUMENT
v3.25.1

Earnings/(Net Loss) Per Share (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Earnings Per Share [Abstract] |
Schedule of Basic and Diluted Net Loss Per Share | The following table presents the calculation of basic and diluted earnings/(net loss) per share (in thousands, except share amounts and per share data): Schedule of Basic and Diluted Net Loss Per Share
|  | 2024 |  |  | 2023 |
|  | For the years ended December 31, |
|  | 2024 |  |  | 2023 |
Numerator: |  |  |  |  |  |  |  |
Net income (loss) - basic |  | $ | (17,802 | ) |  | $ | (535 | )
Less: Change in fair value and income impact of option liabilities |  |  | - |  |  |  | (5,521 | )
Net income (loss) - diluted |  | $ | (17,802 | ) |  | $ | (6,056 | )
Denominator: |  |  |  |  |  |  |  |
Weighted average common stock outstanding, basic |  |  | 867,096 |  |  |  | 669,739 |
Add: Option liability conversion shares |  |  | - |  |  |  | 9,200 |
Weighted average shares used in computing net loss per share - diluted |  |  | 867,096 |  |  |  | 678,939 |
Net income (loss) per share, basic |  | $ | (20.53 | ) |  | $ | (0.79 | )
Net income (loss) per share, diluted |  | $ | (20.53 | ) |  | $ | (8.92 | )
Schedule of Potentially Dilutive Securities | Potentially dilutive securities (upon conversion) that were not included in the diluted per share calculations because they would have been anti-dilutive were as follows: Schedule of Potentially Dilutive Securities
|  | As of |  |  | As of |
|  | December 31, 2024 |  |  | December 31, 2023 |
Public warrants |  |  | 139,790 |  |  |  | 139,790 |
PIPE Warrants |  |  | - |  |  |  | 20,000 |
A.G.P. Warrants |  |  | 540 |  |  |  | 540 |
Convertible Promissory Notes Payable |  |  | 800 |  |  |  | 805 |
Stock Options |  |  | 65,509 |  |  |  | 10,717 |
Restricted stock Units |  |  | - |  |  |  | 1,470 |
August 2024 Nirland Note |  |  | 672,007 |  |  |  | - |
A.G.P. Convertible Note |  |  | 576,949 |  |  |  | - |
March 2024 Warrants |  |  | 2,600 |  |  |  | - |
April 2024 Warrants |  |  | 14,477 |  |  |  | - |
A.G.P. 2024 Warrants |  |  | 28,626 |  |  |  | - |
Antidilutive Securities |  |  | 1,501,298 |  |  |  | 173,322 |

X
- References No definition available. + Details
Name: | us-gaap_EarningsPerShareAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration