XML 57 R44.htm IDEA: XBRL DOCUMENT v3.25.2
SCHEDULE OF FAIR VALUE OF CONVERTIBLE FEATURE USING VALUATION ASSUMPTIONS (Details)
$ in Thousands
12 Months Ended
Jan. 30, 2023
$ / shares
Jul. 15, 2022
USD ($)
$ / shares
Jan. 05, 2022
USD ($)
$ / shares
Dec. 31, 2023
USD ($)
$ / shares
Dec. 31, 2022
USD ($)
$ / shares
Short-Term Debt [Line Items]          
Share price (U.S. dollars)       $ 0.02  
Measurement Input, Expected Dividend Rate [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars) 0        
Measurement Input, Risk Free Interest Rate [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars) 4.56        
Measurement Input, Expected Term [Member]          
Short-Term Debt [Line Items]          
Expected term (years) 1 year 3 months 29 days        
Measurement Input, Option Volatility [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars) 123.5        
Measurement Input, Share Price [Member]          
Short-Term Debt [Line Items]          
Share price (U.S. dollars) $ 0.044        
Measurement Input, Exercise Price [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars) 0.05        
Scenario 1 [Member]          
Short-Term Debt [Line Items]          
Fair value of the conversion feature (U.S. dollars in thousands) | $     $ 56   $ 694
Scenario 1 [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Fair value of the conversion feature (U.S. dollars in thousands) | $   $ 6      
Scenario 1 [Member] | Measurement Input, Expected Dividend Rate [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)     0 0 0
Scenario 1 [Member] | Measurement Input, Expected Dividend Rate [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)   0      
Scenario 1 [Member] | Measurement Input, Risk Free Interest Rate [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)     0.65 5.26 4.74
Scenario 1 [Member] | Measurement Input, Risk Free Interest Rate [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)   3.12      
Scenario 1 [Member] | Measurement Input, Expected Term [Member]          
Short-Term Debt [Line Items]          
Expected term (years)     1 year 6 months 25 days   9 months 29 days
Scenario 1 [Member] | Measurement Input, Expected Term [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Expected term (years)   1 year      
Scenario 1 [Member] | Measurement Input, Option Volatility [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)     154.86   147.71
Scenario 1 [Member] | Measurement Input, Option Volatility [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)   146.4      
Scenario 1 [Member] | Measurement Input, Share Price [Member]          
Short-Term Debt [Line Items]          
Share price (U.S. dollars)   $ 0.012 $ 0.025   $ 0.038
Scenario 1 [Member] | Measurement Input, Exercise Price [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)     0.05   0.05
Scenario 1 [Member] | Measurement Input, Exercise Price [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)   0.05      
Scenario 2 [Member]          
Short-Term Debt [Line Items]          
Fair value of the conversion feature (U.S. dollars in thousands) | $     $ 40 $ 198 $ 260
Weighted fair value based on scenario probability (U.S. dollars in thousands) | $       $ 40  
Scenario 2 [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Fair value of the conversion feature (U.S. dollars in thousands) | $   $ 1      
Scenario 2 [Member] | Measurement Input, Expected Dividend Rate [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)     0   0
Scenario 2 [Member] | Measurement Input, Expected Dividend Rate [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)   0      
Scenario 2 [Member] | Measurement Input, Risk Free Interest Rate [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)     0.40   4.69
Scenario 2 [Member] | Measurement Input, Risk Free Interest Rate [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)   2.86      
Scenario 2 [Member] | Measurement Input, Expected Term [Member]          
Short-Term Debt [Line Items]          
Expected term (years)     11 months 26 days 1 year 1 month 28 days
Scenario 2 [Member] | Measurement Input, Expected Term [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Expected term (years)   5 months 15 days      
Scenario 2 [Member] | Measurement Input, Option Volatility [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)     158 117.2 166.9
Scenario 2 [Member] | Measurement Input, Option Volatility [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)   125.9      
Scenario 2 [Member] | Measurement Input, Share Price [Member]          
Short-Term Debt [Line Items]          
Share price (U.S. dollars)   $ 0.012   $ 0.02 $ 0.038
Scenario 2 [Member] | Measurement Input, Exercise Price [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)     0.05 0.05 0.05
Share price (U.S. dollars)     $ 0.025    
Scenario 2 [Member] | Measurement Input, Exercise Price [Member] | Conversion Feature Two [Member]          
Short-Term Debt [Line Items]          
Exercise price (U.S. dollars)   0.05