XML 154 R44.htm IDEA: XBRL DOCUMENT v3.25.1
SHAREHOLDERS’ EQUITY (DEFICIT) (Tables)
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Summary of Authorized Stock
The Company has authorized stock which have been designated as follows:

Number of Shares
Authorized
Number of Shares Outstanding As of December 31, 2024
Par
Value
Class A Common Stock200,000,0001,843,852$0.0001
Preferred Stock1,000,000$0.0001
Schedule of Stock Option Activity
The balance and activity of all stock options outstanding as of December 31, 2024, and 2023, is as follows:
OptionsWeighted
Average
Exercise Price
Per Share
Weighted
Average
Remaining
Contractual
Term (years)
Outstanding at December 31, 2022100,305$3.50 9.4
Granted 15,309$205.25 
Cancelled (12,551)$5.50 
Exercised (8,296)$3.00 
Outstanding at December 31, 202394,767$35.75 8.8
Granted34,370$12.76 
Cancelled(77,910)$43.57 
Exercised(32,613)$3.63 
Outstanding as of December 31, 202418,614$5.59 7.5
Exercisable as of December 31, 202415,360$4.03 
Summary of the Range of Exercise Price, Weighted Average Remaining Contractual Life, and Weighted Average Exercise Price of Stock Options Outstanding
The following table summarizes the range of exercise price, weighted average remaining contractual life (“Life”) and weighted average exercise price (“Price”) for all stock options outstanding as of December 31, 2024:
 Options
Outstanding
Exercise PriceSharesLife (in years)
$3.001,7636.6
$3.5013,5627.2
$12.503,2309.4
$177.75440.0
$210.00155.4
 18,6147.5
Summary of Weighted-Average Assumptions Used to Determine Fair Value of Stock Options
The fair value of stock options on the grant date was determined using the following weighted-average assumptions during the year ended December 31, 2024 and 2023:
 For The Year Ending
December 31,
 20242023
Expected term
5.8 - 6.25 years
2-6 years
Expected volatility68%
30% - 71%
Expected dividendsNoneNone
Risk-free interest rate
3.8% - 4.5%
3.6%-4.6%
ForfeituresNoneNone
Share-Based Payment Arrangement, Restricted Stock and Restricted Stock Unit, Activity
Restricted stock unit activity for the period presented is as follows:

Restricted Stock Units Weighted Average Grant Date Fair Value
Outstanding at December 31, 2023— $— 
Granted 65,17116.47 
Vested (7,355)18.75 
Forfeited(28,736)18.75 
Outstanding at December 31, 2024 29,080$13.64 
Summary of Warrant Activity
The following table is a summary of the Company’s warrant activity during the years ended December 31, 2024:

Warrants
Weighted
Average
Exercise Price
Per Share
Weighted
Average
Remaining
Contractual
Term (years)
Outstanding as of January 1, 20231,161,195$287.50 5
Granted
Cancelled
Exercised
Outstanding as of December 31, 20241,161,195$287.50 3.92 years
Exercisable as of December 31, 20241,161,195