XML 52 R40.htm IDEA: XBRL DOCUMENT v3.26.1
STOCK-BASED COMPENSATION (Tables)
3 Months Ended
Mar. 31, 2026
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SCHEDULE OF STOCK OPTIONS ACTIVITY

A summary of all stock option activity as of and for three months ended March 31, 2026 is presented below:

  

   # of Options   Weighted-Average Remaining Life (Years)   Weighted-Average Exercise Price   Aggregate Intrinsic Value (in millions) 
Outstanding as of December 31, 2024   104    0.2   $304.34   $- 
Options granted   1,552,000         0.94      
Options forfeited from 2016 Plan   (75)        304.39      
Outstanding as of December 31, 2025   1,552,029    9.4   $0.95   $1.2 
Options granted   293,000         2.85      
Options exercised   (1,875)        (0.92)     
Options forfeited   (3,125)        (0.92)     
Outstanding as of March 31, 2026   1,840,029    9.3   $1.26   $2.2 
Exercisable as of March 31, 2026   620,077    9.2   $1.02   $0.9 
SCHEDULE OF FAIR VALUE OF OPTIONS

The following assumptions were used in the Black-Scholes valuation model for options granted during the three months ended March 31, 2026:

 

  

Volatility     132 %
Risk-free interest rate     3.63 %
Expected term (in years)     5.19  
Expected dividend yield     -  
Exercise price of common stock   $ 2.85  
Restricted Stock Awards RSA [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SUMMARY OF ALL RSU ACTIVITY

A summary of all RSA activity as of and for the three months ended March 31, 2026 is presented below:

SUMMARY OF ALL RSA ACTIVITY 

   # of RSAs  

Weighted-Average

Fair Value

 
Unvested as of December 31, 2024   -   $- 
Granted   553,647   $3.58 
Released   (260,482)   (3.76)
Unvested as of December 31, 2025   293,165   $3.42 
Forfeited   (31,315)   - 
Unvested as of March 31, 2026   261,850   $3.42 
Restricted Stock Units (RSUs) [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
SUMMARY OF ALL RSU ACTIVITY

A summary of all RSU activity as of and for the three months ended March 31, 2026 is presented below:

SUMMARY OF ALL RSU ACTIVITY  

   # of RSUs   Weighted-Average Fair Value 
Unvested as of December 31, 2024   -   $- 
RSUs granted   190,000    3.48 
Unvested as of December 31, 2025   190,000   $3.48 
RSUs released   (100,000)   3.77 
Unvested as of March 31, 2026   90,000   $3.15