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):

       
  

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:

 

   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