XML 40 R28.htm IDEA: XBRL DOCUMENT v3.25.4
SHARE CAPITAL AND OTHER EQUITY INSTRUMENTS (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2025
Dec. 31, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
SCHEDULE OF STOCK OPTION  

A summary of the stock option activity under the Company’s incentive plan for the years ended December 31, 2024 and 2023 is presented below:

 

   Number of Shares   Weighted Average Exercise Price   Weighted Average Grant Date Fair Value   Weighted Average Remaining Contractual Term (years)   Aggregate Intrinsic Value 
Outstanding at January 1, 2023   268   $6,669.00   $8,067.60    4.1   $ 
Granted                     
Forfeited   (100)   552.60    464.40          
Outstanding at December 31, 2023   168    10,290.60    13,899.60    3.4     
Granted                     
Forfeited   (40)   7,083.00    9,723.60          
Outstanding at December 31, 2024   128   $11,298.60   $15,211.80    2.3   $ 
                          
Exercisable at December 31, 2024   124   $11,669.04   $15,722.40    2.0   $ 
SCHEDULE OF STOCK-BASED COMPENSATION FOR RESTRICTED STOCK UNITS

The following table summarizes the Company’s recognition of stock-based compensation for restricted stock units for the following periods:

 

   2025   2024   2025   2024 
   Three Months Ended September 30,   Nine Months Ended September 30, 
   2025   2024   2025   2024 
Stock-based compensation expense for RSUs:                    
General and administrative  $96,716   $162,042   $291,776   $476,513 
Research and development   89,851    207,158    294,071    620,057 
Total  $186,567   $369,200   $585,847   $1,096,570 

The following table summarizes the Company’s recognition of stock-based compensation for restricted stock units for the following periods:

 

   2024   2023 
   Year ended December 31, 
   2024   2023 
Stock-based compensation expense for RSUs:          
General and administrative  $646,636   $1,085,791 
Research and development   829,311    908,294 
Total  $1,475,947   $1,994,085 
SCHEDULE OF WARRANTS OUTSTANDING  

The following table summarizes information about shares issuable under warrants outstanding at December 31, 2024 and 2023:

 

   Warrant shares outstanding   Weighted average exercise price   Weighted average remaining life   Intrinsic value 
Outstanding at January 1, 2023   3,619   $10,504.80    3.6   $5,514 
Issued   12,841    246.60         
Exercised   (678)   246.60         
Forfeited   (254)   20,070.00          
Outstanding at December 31, 2023   15,528    2,122.20    4.6     
Issued                
Expired   (4)   28,800.00         
Exercised   (10,856)   246.60         
Outstanding at December 31, 2024   4,668   $6,440.40    2.7   $ 
                     
Exercisable at December 31, 2024   4,668   $6,440.40    2.7   $ 
SCHEDULE OF WARRANTS OUTSTANDING

The following table summarizes information about shares issuable under warrants outstanding at September 30, 2025:

 

  

Warrant

shares

outstanding

  

Weighted

average

exercise price

  

Weighted

average

remaining life

   Intrinsic value 
Outstanding at December 31, 2024   4,668   $6,440.40    2.7   $ 
Issued   742,238    13.49         
Exercised   (240,611)   9.32         
Forfeited   (408)   6,730.20         
Outstanding at September 30, 2025   505,887    68.73    3.2     
                     
Exercisable at September 30, 2025   87,588   $344.10    2.8   $ 

The following table summarizes information about investment options outstanding at December 31, 2024 and 2023:

 

   Investment options outstanding   Weighted average exercise price   Weighted average remaining life   Intrinsic value 
Outstanding at January 1, 2023   5,945   $1,427.40    5.1   $ 
Exercised   (5,556)   246.60         
Outstanding at December 31, 2023   389    1,800.00    4.1   $ 
Exercised                
Outstanding at December 31, 2024   389   $1,800.00    2.6   $ 
                     
Exercisable at December 31, 2024   389   $1,800.00    2.6   $ 
SCHEDULE OF BLACK SCHOLES VALUATION MODEL FOR VALUATION OF WARRANTS  

The Company established the initial fair value of its equity classified Inducement Warrants at the date of issuance on December 28, 2023. The Company used a Black Scholes valuation model in order to determine their value. The key inputs into the Black Scholes valuation model for the valuation of the warrants are below:

 

   Roth and Inducement Warrants 
   December 28, 2023 
Term (years)   5.0 
Stock price  $280.80 
Exercise price  $246.60 
Dividend yield   %
Expected volatility   92.0%
Risk free interest rate   3.80%
      
Number of warrants   12,841 
Value (per share)  $208.80 
Restricted Stock Units (RSUs) [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
SCHEDULE OF RESTRICTED STOCK UNITS

The Company’s activity in restricted stock units was as follows for the nine months ended September 30, 2025:

 

   Number of shares  

Weighted average

fair value

 
Non-vested at December 31, 2024   3,992   $288.96 
Granted   19,564    15.24 
Forfeited        
Vested   (721)   1,060.04 
Non-vested at September 30, 2025   22,835   $30.10 

The Company’s activity in restricted stock units was as follows for the year ended December 31, 2024:

 

   Number of shares   Weighted average fair value 
Non-vested at January 1, 2023   349   $16,662.60 
Granted   1,013    491.40 
Forfeited   (242)   4,629.60 
Vested   (348)   3,564.00 
Non-vested at December 31, 2023   772    5,214.60 
Granted   3,544    106.08 
Forfeited   (154)   516.60 
Vested   (170)   3,999.60 
Non-vested at December 31, 2024   3,992   $288.96 
Restricted Stock [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
SCHEDULE OF RESTRICTED STOCK UNITS  

The Company’s activity in restricted common stock was as follows for the years ended December 31, 2024:

 

   Number of shares   Weighted average fair value 
Non-vested at January 1, 2024        
Granted   1,216   $75.60 
Vested   
(1,216
)  $75.60 
Non-vested at December 31, 2024      $