XML 82 R65.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF STOCK OPTION ACTIVITY (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Share-Based Payment Arrangement [Abstract]    
Options Common Shares, Outstanding Beginning 4,657,635  
Weighted Average Exercise Price Outstanding, Beginning $ 2.52  
Weighted Average Remaining Contractual Term, Outstanding 8 years 3 months 18 days 8 years 9 months
Aggregate Intrinsic Value, Outstanding Beginning $ 3,979  
Options Common Shares, Granted 1,613,000  
Weighted Average Exercise Price, Granted $ 2.17  
Options Common Shares, Exercised (232,081)  
Weighted Average Exercise Price, Exercised $ 2.53  
Options Common Shares, Forfeited, cancelled, expired (2,094,270)  
Weighted Average Exercise Price, Forfeited/Cancelled $ 3.00  
Options Common Shares, Outstanding Ending 3,944,284,000 4,657,635
Weighted Average Exercise Price Outstanding, Ending $ 2.12 $ 2.52
Aggregate intrinsic value, Outstanding Ending $ 1,486 $ 3,979
Options Common Shares, Exercisable Ending 1,467,081,000  
Weighted Average Exercise Price, Exercisable Ending $ 2.89  
Weighted Average Remaining Contractual Term, Exercisable 7 years 11 months 26 days  
Aggregate intrinsic value, Exercisable Ending $ 398