XML 129 R31.htm IDEA: XBRL DOCUMENT v3.24.4
EQUITY (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
SCHEDULE OF STOCK WARRANTS OUTSTANDING TO PURCHASE COMMON STOCK

As of September 30, 2024, the Company had the following outstanding warrants to purchase common stock:

 

         Exercise Price   Number of 
   Issuance  Expiration  Per Share   Underlying 
Warrant  Date  Date  ($)   Common Stocks 
               
March 2021 Warrants  March 29, 2021  March 31, 2026   10.35    2,469,156 
March 2023 Warrants  March 27, 2023  March 26, 2026   5.50    3,294,117 
               5,763,273 

As of December 31, 2023, the Company had the following outstanding warrants to purchase common stock:

 

                Number of 
                Shares of 
            Exercise Price   common stock 
    Issuance   Expiration   Per Share   Underlying 
Warrant   Date   Date   ($)   Warrants 
                  
March 2021 Warrant   March 29, 2021    March 31, 2026    10.35    2,469,156 
March 2023 Warrant   March 27, 2023    March 26, 2026    5.50    3,294,117 
                    5,763,273 
SCHEDULE OF STOCK OPTION ACTIVITY

The following table summarizes stock option activity for the nine months ended September 30, 2024:

 

   For the 
   Nine months ended 
   September 30, 2024 
       Weighted 
       average 
   Number of   exercise 
   Options   price 
         $ 
Outstanding at beginning of period   2,455,069    3.46 
Granted   760,500    4.76 
Forfeited   (23,335)   3 
Outstanding at end of period   3,192,234    3.77 
           
Vested at end of period   1,573,336    3.47 

The following summarizes stock option activity:

 

   Amount of options   Weighted average exercise price   Weighted Average Remaining Contractual Term (years)   Aggregate Intrinsic Value (in thousands) 
       $       $ in thousands 
Outstanding - January 1, 2022   1,253,554    3.31    5.65    5,884 
Granted   479,000    4.50    -    - 
Forfeited   (172,514)   3.57    -    - 
Outstanding - December 31, 2022   1,560,040    3.64    5.17    2,116 
                     
Granted   986,000    3.15    -    - 
Forfeited   (90,971)   3.28    -    - 
Outstanding - December 31, 2023   2,455,069    3.46    5.04    312
                     
Options Exercisable - December 31, 2023   1,163,201    3.39    3.57    268
SCHEDULE OF STOCK-BASED PAYMENT EXPENSE

The following table sets forth the total stock-based payment expenses resulting from options and RSUs granted, included in the statements of operation and comprehensive income:

 

   2024   2023   2024   2023 
  

Nine months ended

September 30,

  

Three months ended

September 30,

 
   2024   2023   2024   2023 
   Unaudited 
   USD in thousands 
                 
Cost of revenues   23    11    6    6 
Research and development   402    323    177    58 
Sales and marketing expenses   151    83    56    21 
General and administrative   924    639    298    286 
Total expenses   1,500    1,056    537    371 

The following table sets forth the total stock-based payment expenses resulting from options and RSU granted, included in the statements of operation and comprehensive income:

 

   2023   2022 
   Year ended on
December 31,
 
   2023   2022 
   USD in thousands 
Cost of revenues   22    29 
Research and development   522    576 
Sales and marketing expenses   126    130 
General and administrative   994    903 
Total expenses   1,664    1,638 

SCHEDULE OF FAIR VALUE OF OPTIONS ESTIMATED ASSUMPTIONS

The fair value of each option was estimated as of the date of grant or reporting period using the Black-Scholes option-pricing model, using the following assumptions:

 

   Nine months ended 
   September 30, 2024 
Underlying value of ordinary shares ($)   5.55-5.70 
Exercise price ($)   4.5-4.8 
Expected volatility (%)   101%
Term of the options (years)   7 
Risk-free interest rate   3.51%-4.23%
 
Restricted Stock [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
SCHEDULE OF STOCK OPTION ACTIVITY

The following table summarizes RSU activity for the nine months ended September 30, 2024:

 

   For the 
   Nine months ended 
   September 30, 2024 
       Weighted Average 
   Number of   Grant Date Fair Value 
   RSUs   per Share 
         $ 
Outstanding at beginning of period   39,585    4.08 
Granted   -    - 
Forfeited   -    - 
Vested   (19,165)   4.34 
Unvested and Outstanding at end of period   20,420    3.84 

The following table summarizes RSU activity for December 31, 2023:

 

   Amount of RSUs   Weighted Average Grant Date Fair Value per Share   Weighted Average Remaining Contractual Term (years) 
       $     
Outstanding - December 31, 2022   50,000    6.32    6.44 
Granted   25,000    3    - 
Forfeited   (7,501)   7.2      
Vested   (27,914)   6.28    - 
Unvested and Outstanding - December 31, 2023   39,585    4.08    6.30