XML 80 R64.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of November 2024 Purchaser and Placement Agent Warrants (Details)
12 Months Ended
Dec. 03, 2024
$ / shares
Nov. 25, 2024
$ / shares
Dec. 31, 2024
$ / shares
Mar. 13, 2024
$ / shares
Dec. 31, 2023
$ / shares
Jul. 31, 2023
$ / shares
Apr. 10, 2023
$ / shares
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Common share price         $ 0.2    
Exercise price   $ 2.85   $ 8.10   $ 7.50 $ 7.50
Term (years)   5 years          
Minimum [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Exercise price           $ 3.50  
November 2024 Purchaser and Placement Agent Warrants [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Common share price     $ 2.08        
Term to Subsequent Financing (years) [1]     1 month 6 days        
Exercise price [2],[3]        
Term (years)     4 years 10 months 24 days        
November 2024 Purchaser and Placement Agent Warrants [Member] | Measurement Input, Expected Dividend Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Warrants measurement input 0 [1] 0 [1] 0        
November 2024 Purchaser and Placement Agent Warrants [Member] | Measurement Input, Risk Free Interest Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Warrants measurement input     4.00        
November 2024 Purchaser and Placement Agent Warrants [Member] | Measurement Input, Price Volatility [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Warrants measurement input 50.0 [1] 50.0 [1] 50.0        
November 2024 Purchaser and Placement Agent Warrants [Member] | Minimum [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Common share price [1] $ 2.00 $ 2.00          
Term to Subsequent Financing (years) [1] 1 month 6 days 1 month 6 days          
Term (years) [1] 4 years 10 months 24 days 4 years 10 months 24 days          
November 2024 Purchaser and Placement Agent Warrants [Member] | Minimum [Member] | Measurement Input, Risk Free Interest Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Warrants measurement input [1] 4.00 4.00          
November 2024 Purchaser and Placement Agent Warrants [Member] | Maximum [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Common share price [1] $ 3.00 $ 3.00          
Term to Subsequent Financing (years) [1] 7 months 6 days 7 months 6 days          
Term (years) [1] 5 years 5 years          
November 2024 Purchaser and Placement Agent Warrants [Member] | Maximum [Member] | Measurement Input, Risk Free Interest Rate [Member]              
Fair Value Measurement Inputs and Valuation Techniques [Line Items]              
Warrants measurement input [1] 4.10 4.10          
[1] As discussed in Note 10, the securities purchase agreement dated November 25, 2024 provided for multiple closings.
[2] The exercise price of the November 2024 Placement Agent Warrants is based on the lesser of (i) $3.56 or (ii) 125% of the offering price of a Subsequent Financing (see Note 10), subject to a floor price of $1.00.
[3] The exercise price of the November 2024 Purchaser Warrants is based on the lesser of (i) $2.85 or (ii) the offering price of a Subsequent Financing (see Note 10), subject to a floor price of $1.00.