XML 46 R37.htm IDEA: XBRL DOCUMENT v3.25.2
Equity (Tables)
6 Months Ended
Jun. 30, 2025
Equity [Abstract]  
Schedule of Summary of Activity

A summary of activity during the six months ended June 30, 2025, is as follows:

 

   Warrant   Weighted-Average   Weighted-Average 
   Outstanding   Exercise Price   Life (years) 
Balance as of December 31, 2024   3,905,208   $5.38    2.44 
Grants   5,625,000    4.12    3.00 
Exercised   (1,268,000)   0.01    
-
 
Expired   
-
    120.00    
-
 
Balance as of June 30, 2025   8,262,208   $2.24    1.44 
Schedule of the Estimated Fair Values of the Warrants Measured

For the six months ended June 30, 2025, the estimated fair values of the stock options are as follows:

 

   June 30,   December 31, 
   2025   2024 
Exercise price  $4.95   $12.0 - 24.8 
Expected term   5.00 - 6.00 years    5.25 years 
Expected average volatility   118%   106% - 113% 
Expected dividend yield   
-
    
-
 
Risk-free interest rate   4.01%   3.8% - 4.22% 
Schedule of Summary of Activity

A summary of activity during the six months ended June 30, 2025 follows:

 

   Stock options   Weighted-Average   Weighted-Average 
   Outstanding   Exercise Price   Life (years) 
Balance as of December 31, 2024   55,992   $233.94    7.36 
Grants   416,750    4.95    10.00 
Forfeited   (10,906)   151.59    
-
 
Cancelled   
-
    
-
    
-
 
Expiry   
-
    
-
    
-
 
Balance as of June 30, 2025   461,836   $29.4    9.37 
                
Exercisable as of June 30, 2025   255,782   $45.64    9.14 
Expected to vest   206,054   $9.25    3.65