XML 89 R30.htm IDEA: XBRL DOCUMENT v3.25.2
Stock-Based Compensation (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Retirement Benefits [Abstract]    
Schedule Of Stock Option Activity

The following table summarizes the Company’s stock option activity and related information:

 

   Number of Shares   Weighted Average Exercise Price   Aggregate Intrinsic Value (in thousands)   Weighted Average Remaining Life 
Outstanding, as of January 1, 2025   5,026,890   $0.42   $3,693,765    9.30 
Granted   2,079,029   $1.17   $-    - 
Exercised during period   809   $0.42    -    - 
Forfeited   1,359   $0.75   $-    - 
Expired   -    -    -    - 
Outstanding as of June 30, 2025   7,103,751   $0.87   $3,679,037    9.15 

The following table summarizes the Company’s stock option activity and related information:

 

   Number of Shares   Weighted Average Exercise Price   Aggregate Intrinsic Value (in thousands)   Weighted Average Remaining Life 
Outstanding, as of January 1, 2023   272,844   $11.70    -    8.15 
Granted   -    -                -    - 
Exercised during period   290   $4.02    -    - 
Forfeited   94,722   $16.23    -    - 
Expired   -    -    -    - 
Outstanding, as of December 31, 2023   177,832   $10.08   $-    7.17 
Granted   4,854,476   $0.42   $-    - 
Exercised during period   -    -    -    - 
Forfeited   5,418   $0.42   $-    - 
Expired   -    -    -    - 
Outstanding as of December 31, 2024   5,026,890   $0.42   $-    9.30 
Schedule of Stock Options Valuation Assumptions

The estimated fair value of stock options was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

   Six Months Ended June 30, 
   2025   2024 
Expected term of options (years)   5-6.65    5-6.12 
Expected volatility (%)   41.87-45.07    45.09-45.81 
Risk-free interest rate (%)   3.83-3.99    4.57 
Expected dividend yield (%)        

The estimated fair value of stock options was determined using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

  

Years Ended

December 31,

 
   2024   2023 
Expected term of options (years)  5-6.12     
Expected volatility (%)    45.09-45.81      
Risk-free interest rate (%)   4.57      
Expected dividend yield (%)        
Schedule of Stock Based Compensation Expenses

Total stock-based compensation expense for six months ended on June 30, 2025 and 2024 was as follows (in thousands):

 

   2025   2024 
   Six Months Ended
June 30,
 
   2025   2024 
Cost of sales   8    4 
Research and development   99    107 
Sales and marketing   58    44 
General and administrative   197    322 
Total stock-based compensation expense   362    477 

Total stock-based compensation expense for years ended December 31, 2024 and 2023 was as follows (in thousands):

 

           
  

Years Ended

December 31,

 
   2024   2023 
Cost of sales   4    3 
Research and development   153    123 
Sales and marketing   115    66 
General and administrative   689    143 
Total stock-based compensation expense   961    335