XML 49 R35.htm IDEA: XBRL DOCUMENT
v3.25.1

Share Based Compensation (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract] |
Schedule of Restricted Stock Activity | The following table summarizes restricted stock activity for the 2023 Plan: Schedule of Restricted Stock Activity
|  | Number of Awards |  |  | Weighted Average Grant Date Fair Value Per Unit |
Outstanding at December 31, 2023 |  |  | 745 |  |  | $ | 551 |
Granted |  |  | 745 |  |  | $ | 284 |
Cancelled/forfeited |  |  | (745 | ) |  | $ | (551 | )
Vested |  |  | (745 | ) |  | $ | (284 | )
Outstanding at December 31, 2024 |  |  | - |  |  | $ | - |
Schedule of Fair Value of Stock Option Granted | The Company estimated the fair value of stock options granted in the periods presented using a Black-Scholes option-pricing model utilizing the following assumptions: Schedule of Fair Value of Stock Option Granted
|  | For the year ended December 31, |
|  | 2024 |  |  | 2023 |
Expected volatility (%) |  |  | 83.2 - 85.4 | % |  |  | 79.0% - 80.0 | %
Expected term (years) |  |  | 5.5 - 5.6 |  |  |  | 3.5 - 6.5 |
Risk-free interest rate (%) |  |  | 4.28% - 4.40 | % |  |  | 4.16% - 4.35 | %
Expected dividend yield (%) |  |  | 0 | % |  |  | 0 | %
Schedule of Stock Option Activity | The following table summarizes stock option activity for the 2023 Plan: Schedule of Stock Option Activity
|  | Number of Options |  |  | Weighted Average Exercise Price |  |  | Weighted Average Remaining Contractual Term (years) |  |  | Aggregate Intrinsic Value (in thousands) |
Outstanding at December 31, 2023 |  |  | 10,717 |  |  | $ | 551 |  |  |  | 8.85 |  |  | $ | - |
Granted |  |  | 56,700 |  |  | $ | 8.58 |  |  |  | - |  |  | $ | - |
Cancelled/forfeited |  |  | 1,908 |  |  | $ | 551 |  |  |  | - |  |  | $ | - |
Exercised |  |  | - |  |  | $ | - |  |  |  | - |  |  | $ | - |
Outstanding at December 31, 2024 |  |  | 65,509 |  |  | $ | 81.52 |  |  |  | 9.72 |  |  | $ | - |
Exercisable |  |  | 23,154 |  |  | $ | 84.18 |  |  |  | 9.66 |  |  | $ | - |
Unvested |  |  | 42,355 |  |  | $ | 80.07 |  |  |  | 9.76 |  |  | $ | - |

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

X
- Definition Tabular disclosure of the number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration