XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Changes in Shareholders' Deficit - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Stock to be Issued [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Total
Balance at Dec. 31, 2021 $ 94 $ 22,073 $ 44 $ (23,757) $ 106 $ (1,440)
Balance, shares at Dec. 31, 2021 942,568,006          
Issuance of shares [1] 14 (14)
Issuance of shares, shares 535,867          
Stock based compensation to service providers [1] 13 13
Stock based compensation to service providers, shares 600,000          
Share based compensation 774 774
Issuance of warrants 98 98
Warrants issued in connection with convertible notes 155 155
Modification of warrants in connection with convertible loan restructuring 283 283
Change in terms of convertible component in convertible notes (162) (162)
Commitment for issuance of fixed number of ordinary shares 444 444
Other comprehensive income 9 9
Net loss (2,645) (2,645)
Balance at Dec. 31, 2022 $ 94 23,248 474 (26,402) 115 (2,471)
Balance, shares at Dec. 31, 2022 943,703,873          
Share based compensation 777 777
Warrants issued in connection with convertible notes 268 268
Commitment for issuance of fixed number of ordinary shares 1,407 1,407
Other comprehensive income 3 3
Net loss (3,105) (3,105)
Issuance of shares for services $ 2 491 493
Issuance of shares for services, shares 17,000,000          
Issuance of shares under share purchase agreement $ 1 443 (444)
Issuance of shares under share purchase agreement, shares 9,259,250          
Issuance of shares for credit facility [1] 123 123
Issuance of shares for credit facility, shares 3,232,016          
Stock based compensation to service providers [1] 9 21 30
Share based compensation to service providers, shares 508,900          
Balance at Dec. 31, 2023 $ 97 $ 25,359 $ 1,458 $ (29,507) $ 118 $ (2,475)
Balance, shares at Dec. 31, 2023 973,704,039          
[1] Less than 1 thousand