XML 60 R40.htm IDEA: XBRL DOCUMENT v3.25.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of detailed information about financial instruments [abstract]  
Schedule of Classification of Financial Instruments by Fair Value Hierarchy
Balance on December 31, 2024:
 
   
Up to 1 year
   
1 year to 2 years
   
2 years
to 3 years
   
3 years to 4 years
   
4 years to 5 years
   
Over 5 years
   
Total
 
Trade payables (*)
 
$
1,228
   
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
1,228
 
Employees and payroll accruals
   
1,869
     
-
     
-
     
-
     
-
     
-
     
1,869
 
Other payables
   
1,079
     
-
     
-
     
-
     
-
     
-
     
1,079
 
Leases liability
   
679
     
566
     
449
     
394
     
374
     
338
     
2,800
 
Liabilities in respect of government grants
   
323
     
392
     
336
     
462
     
632
     
3,884
     
6,029
 
                                                         
   
$
5,178
   
$
958
   
$
785
   
$
856
   
$
1,006
   
$
4,222
   
$
13,005
 
 
(*) The Company engages with trade payables under the standard payment terms accepted in the relevant markets.
 
Balance on December 31, 2023:
 
   
Up to 1 year
   
1 year to 2 years
   
2 years
to 3 years
   
3 years to 4 years
   
4 years to 5 years
   
Over 5 years
   
Total
 
Trade payables (*)
 
$
1,785
   
$
-
   
$
-
   
$
-
   
$
-
   
$
-
   
$
1,785
 
Employees and payroll accruals
   
2,537
     
-
     
-
     
-
     
-
     
-
     
2,537
 
Other payables
   
1,019
     
-
     
-
     
-
     
-
     
-
     
1,019
 
Leases liability
   
921
     
211
     
103
     
41
     
21
     
-
     
1,297
 
Liabilities in respect of government grants
   
388
     
676
     
778
     
1,123
     
1,566
     
1,315
     
5,846
 
                                                         
   
$
6,650
   
$
887
   
$
881
   
$
1,164
   
$
1,587
   
$
1,315
   
$
12,484
 
 
(*) The Company engages with trade payables under the standard payment terms accepted in the relevant markets.
Schedule of Financial Liabilities
   
December 31,
 
   
2024
   
2023
 
             
Convertible SAFE
 
$
10,371
   
$
10,368
 
Warrants and pre-funded warrants liabilities
 
$
2,876
   
$
-
 
Schedule of Sensitivity Tests Relating to Changes in Market Factors
   
December 31,
 
   
2024
   
2023
 
             
Sensitivity test to changes in the USD/NIS exchange rate:
           
           
Gain (loss) from the change:
           
Decrease of 5% in the U.S. dollar relative to the NIS
 
$
(428
)
 
$
(377
)
Increase of 5% in the U.S. dollar relative to the NIS
 
$
428
   
$
377