XML 72 R55.htm IDEA: XBRL DOCUMENT v3.25.1
Embedded Derivatives (Details Narrative)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Dec. 15, 2023
USD ($)
Disclosure of significant unobservable inputs used in fair value measurement of liabilities [line items]      
Fair value of embedded derivatives     $ 1,951
Embedded Derivative [Member] | White Hull One Factor Model [Member] | Share Price [Member]      
Disclosure of significant unobservable inputs used in fair value measurement of liabilities [line items]      
Fair value of embedded derivatives inputs 1.21 1.47  
Embedded Derivative [Member] | White Hull One Factor Model [Member] | Calibrated Credit Spread [Member]      
Disclosure of significant unobservable inputs used in fair value measurement of liabilities [line items]      
Fair value of embedded derivatives inputs 0.2308 0.2336  
Embedded Derivative [Member] | White Hull One Factor Model [Member] | Expected Interest Rate Volatility [Member]      
Disclosure of significant unobservable inputs used in fair value measurement of liabilities [line items]      
Fair value of embedded derivatives inputs 0.0085 0.0124  
Embedded Derivative [Member] | White Hull One Factor Model [Member] | Mean Reversion Constant [Member]      
Disclosure of significant unobservable inputs used in fair value measurement of liabilities [line items]      
Fair value of embedded derivatives inputs 0.0858 0.00002