XML 54 R42.htm IDEA: XBRL DOCUMENT v3.26.3
STOCK-BASED COMPENSATION (Tables)
9 Months Ended
Sep. 30, 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 nine months ended September 30, 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   698,000         2.01      
Options exercised   (5,000)        (0.92)     
Options forfeited   (44,063)        (1.82)     
Outstanding as of September 30, 2026   2,200,966    7.9   $1.26   $- 
Exercisable as of September 30, 2026   1,283,800    7.0   $1.29   $- 
SCHEDULE OF FAIR VALUE OF OPTIONS

The following assumptions were used in the Black-Scholes valuation model for options granted during the nine months ended September 30, 2026:

 

Volatility     132-142 %
Risk-free interest rate     3.63-4.21 %
Expected term (in years)     5.2-5.4  
Expected dividend yield     -  
Exercise price of common stock   $ 1.21-2.85  
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 nine months ended September 30, 2026 is presented below:

 

   # 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 
Granted   55,957   $1.35 
Released   (209,122)   (3.24)
Forfeited   (20,000)   (3.77)
Unvested as of September 30, 2026   120,000   $2.96 
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 nine months ended September 30, 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 granted   180,000    1.06 
RSUs released   (160,000)   (3.77)
Unvested as of September 30, 2026   210,000   $1.18