XML 76 R60.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Convertible Notes Valuation Model (Details)
Dec. 31, 2024
$ / shares
Dec. 03, 2024
$ / shares
Nov. 25, 2024
$ / shares
Dec. 31, 2023
$ / shares
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Common share price       $ 0.2
Unsecured Senior Convertible Notes [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Common share price $ 2.08      
Term (years) 10 months 24 days      
Unsecured Senior Convertible Notes [Member] | Measurement Input, Credit Spread [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Unsecured senior convertible notes valuation measurement 7.6      
Unsecured Senior Convertible Notes [Member] | Measurement Input, Expected Dividend Rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Unsecured senior convertible notes valuation measurement 0 0 [1] 0 [1]  
Unsecured Senior Convertible Notes [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Unsecured senior convertible notes valuation measurement 4.20      
Unsecured Senior Convertible Notes [Member] | Measurement Input, Price Volatility [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Unsecured senior convertible notes valuation measurement 50.0 50.0 [1] 50.0 [1]  
Unsecured Senior Convertible Notes [Member] | Minimum [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Common share price [1]   $ 2.00 $ 2.00  
Term (years) [1]   11 months 23 days 11 months 23 days  
Unsecured Senior Convertible Notes [Member] | Minimum [Member] | Measurement Input, Credit Spread [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Unsecured senior convertible notes valuation measurement [1]   6.9 6.9  
Unsecured Senior Convertible Notes [Member] | Minimum [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Unsecured senior convertible notes valuation measurement [1]   4.30 4.30  
Unsecured Senior Convertible Notes [Member] | Maximum [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Common share price [1]   $ 3.00 $ 3.00  
Term (years) [1]   1 year 1 year  
Unsecured Senior Convertible Notes [Member] | Maximum [Member] | Measurement Input, Credit Spread [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Unsecured senior convertible notes valuation measurement [1]   7.2 7.2  
Unsecured Senior Convertible Notes [Member] | Maximum [Member] | Measurement Input, Risk Free Interest Rate [Member]        
Fair Value Measurement Inputs and Valuation Techniques [Line Items]        
Unsecured senior convertible notes valuation measurement [1]   4.40 4.40  
[1] As discussed in Note 10, the securities purchase agreement dated November 25, 2024 provided for multiple closings.