XML 47 R31.htm IDEA: XBRL DOCUMENT v3.25.1
SHARE CAPITAL AND OTHER EQUITY INSTRUMENTS (Tables)
12 Months Ended
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   3,222   $555.75   $672.30    4.1   $ 
Granted                     
Forfeited   (1,200)   46.05    38.70          
Outstanding at December 31, 2023   2,022    857.55    1,158.30    3.4     
Granted                     
Forfeited   (484)   590.25    810.30          
Outstanding at December 31, 2024   1,538   $941.55   $1,267.65    2.3   $ 
                          
Exercisable at December 31, 2024   1,487   $972.42   $1,310.20    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:

 

   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   43,698   $875.40    3.6   $5,514 
Issued   154,088    20.55         
Exercised   (8,134)   20.55         
Forfeited   (3,038)   1,672.50          
Outstanding at December 31, 2023   186,614    176.85    4.6     
Issued                
Expired   (39)   2,400.00         
Exercised   (130,267)   20.55         
Outstanding at December 31, 2024   56,308   $536.70    2.7   $ 
                     
Exercisable at December 31, 2024   56,308   $536.70    2.7   $ 
SCHEDULE OF INVESTMENT OPTIONS

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   71,334   $118.95    5.1   $ 
Exercised   (66,667)   20.55         
Outstanding at December 31, 2023   4,667    150.00    4.1   $ 
Exercised                
Outstanding at December 31, 2024   4,667   $150.00    2.6   $ 
                     
Exercisable at December 31, 2024   4,667   $150.00    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  $23.40 
Exercise price  $20.55 
Dividend yield   %
Expected volatility   92.0%
Risk free interest rate   3.80%
      
Number of warrants   154,088 
Value (per share)  $17.40 
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 year ended December 31, 2024:

 

   Number of shares   Weighted average fair value 
Non-vested at January 1, 2023   4,271   $1,388.55 
Granted   12,167    40.95 
Forfeited   (2,896)   385.80 
Vested   (4,176)   297.00 
Non-vested at December 31, 2023   9,366    434.55 
Granted   42,543    8.84 
Forfeited   (1,850)   43.05 
Vested   (2,042)   333.30 
Non-vested at December 31, 2024   48,017   $24.08 
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   14,586   $6.30 
Vested   (14,586)  $6.30 
Non-vested at December 31, 2024      $