Current report

EQUITY (Tables)

v3.25.2
EQUITY (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
EQUITY    
Schedule of stock options activity

 

 

Options Outstanding

 

 

Weighted Average

 

 

 

Number of

 

 

Weighted Average

 

 

Remaining life

 

 

 

Options

 

 

Exercise Price

 

 

(years)

 

Outstanding, December 31, 2024

 

 

128,976

 

 

$ 11.02

 

 

 

7.76

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, March 31, 2025

 

 

128,976

 

 

$ 11.02

 

 

 

7.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable options, March 31, 2025

 

 

42,568

 

 

$ 14.96

 

 

 

7.35

 

 

 

Options Outstanding

 

 

Weighted Average

 

 

 

Number of

Options

 

 

Weighted Average

Exercise Price(1)

 

 

 

Remaining

life

(years)

 

 

 

 

 

 

 

 

 

 

 

Outstanding, December 31, 2022

 

 

52,205

 

 

$ 144.90

 

 

 

8.41

 

Granted

 

 

34,344

 

 

 

18.55

 

 

 

10.00

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2023

 

 

86,549

 

 

$ 94.76

 

 

 

8.07

 

Granted

 

 

42,427

 

 

 

8.73

 

 

 

10.00

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/canceled

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2024

 

 

128,976

 

 

$ 11.02

 

 

 

7.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable options, December 31, 2024

 

 

1,850

 

 

$ 125.02

 

 

 

6.49

 

Schedule of fair value assumptions to value stock options  

 

 

Year ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Expected term

 

 3.08 - 6.08 years

 

 

 5.50 - 6.25 years

 

Expected average volatility

 

87 - 110%

 

 

110 - 150%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

4.02 - 4.44%

 

 

3.43 - 4.15%

 

Schedule of warrants activity

 

 

 

 

 

 Weighted

 

 

Weighted

 

 

 

Number of

 

 

Average

 

 

Average

 

 

 

shares

 

 

Exercise Price

 

 

Life (years)

 

Outstanding, December 31, 2024

 

 

23,315

 

 

$ 67.50

 

 

 

0.79

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

Expired

 

 

-

 

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, March 31, 2025

 

 

23,315

 

 

$ 67.50

 

 

 

0.54

 

 

 

Number of

 

 

Weighted Average

 

 

Weighted Average

 

 

 

shares

 

 

Exercise Price

 

 

Life (years)

 

Outstanding, December 31, 2022

 

 

45,025

 

 

$ 385.32

 

 

 

2.05

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

Expired

 

 

(4,583 )

 

 

1,188.60

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2023

 

 

40,442

 

 

$ 294.29

 

 

 

1.10

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

Expired

 

 

(17,127 )

 

 

255.38

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding, December 31, 2024

 

 

23,315

 

 

$ 67.50

 

 

 

0.79