XML 40 R29.htm IDEA: XBRL DOCUMENT v3.22.1
Shareholders' Equity (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 2 Months Ended 7 Months Ended 12 Months Ended
Dec. 14, 2021
USD ($)
$ / shares
shares
Oct. 05, 2021
USD ($)
shares
Apr. 01, 2021
USD ($)
shares
Mar. 10, 2021
USD ($)
shares
Mar. 09, 2021
shares
Nov. 03, 2020
USD ($)
$ / shares
shares
Oct. 11, 2020
USD ($)
$ / shares
shares
Sep. 01, 2020
USD ($)
$ / shares
shares
Apr. 01, 2019
Oct. 25, 2021
shares
Nov. 24, 2020
USD ($)
shares
Oct. 27, 2020
$ / shares
shares
Oct. 27, 2020
USD ($)
$ / shares
shares
Oct. 13, 2020
USD ($)
$ / shares
shares
Aug. 31, 2021
USD ($)
shares
Mar. 31, 2021
USD ($)
shares
Dec. 31, 2021
USD ($)
$ / shares
shares
Dec. 31, 2021
USD ($)
$ / shares
shares
Dec. 31, 2020
USD ($)
shares
Dec. 23, 2020
shares
Oct. 05, 2020
USD ($)
shares
Shareholders' Equity (Details) [Line Items]                                          
Loan amount (in Dollars) | $                                     $ 190    
Accrued interest (in Dollars) | $                                     $ 87    
Converted shares | shares                                     1,045,521    
Restricted stock unit shares issued | shares 144,000                   7,500         30,000         7,500
Issuance of shares | shares                             47,134            
Number of directors 5                   1       3 2          
Fair value of RSU's (in Dollars) | $ $ 111             $ 30     $ 128         $ 334         $ 18
Issuance of shares | shares                                 830,000        
Promissory Notes (in Dollars) | $                                 $ 830 $ 830      
Fair value (in Dollars) | $                             $ 106            
Number of options granted | shares                                   227,500 [1],[2],[3] 103,500 [4],[5]    
Options expire date                                   Sep. 11, 2024      
Share-based expenses (in Dollars) | $                                   $ 1,318 $ 171    
Exercisable per share (in Dollars per share) | $ / shares                                 $ 0.7 $ 0.7      
RSU’s vest quarterly years 1 year                                        
Consultant [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Issuance of shares | shares   29,167               40,000                      
Exercised options | shares   50,000               40,000                      
RSU [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Share issued | shares                                       60,000  
Restricted stock unit shares issued | shares     10,000 50,000             30,000                 60,000  
Issuance of shares | shares     10,000 50,000 13,025                                
Number of directors     2 2             2                    
Fair value of RSU's (in Dollars) | $     $ 59 $ 275                                  
Share-based expenses (in Dollars) | $                                   $ 10 3    
Granted share | shares               36,000                          
RSU’s vest quarterly years               3 years                          
RSU [Member] | Director [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Restricted stock unit shares issued | shares   7,500                                      
Issuance of shares | shares   7,500                                      
Fair value of RSU's (in Dollars) | $   $ 18                                      
Ordinary share [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Common stock voting rights                                   Each Ordinary share is entitled to receive dividend, participate in the distribution of the Company’s net assets upon liquidation and to receive notices of participate and vote (at one vote per share) at the general meetings of the Company on any matter upon which the general meeting is authorized.       
Option [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Number of options granted | shares           50,000 1,000 15,000       40,000   100,000              
Purchase of shares | shares           50,000 1,000 15,000       40,000 40,000 100,000              
Price per share (in Dollars per share) | $ / shares             $ 3 $ 0.7           $ 1              
Options expire date             Mar. 11, 2021 Sep. 01, 2025           Oct. 13, 2023              
Fair value of stock options (in Dollars) | $           $ 25 $ 1 $ 13         $ 23 $ 60              
Share price (in Dollars per share) | $ / shares           $ 0.51 $ 0.6475 $ 0.835       $ 0.5 $ 0.5 $ 0.61              
Exercise price (in Dollars per share) | $ / shares             $ 3 $ 0.7       0.001 $ 0.001 $ 1              
Maturity term           4 years 11 months 4 days 1 year 25 days 5 years         1 year 3 years              
Volatility           278.00% 285.00% 296.00%         237.00% 286.00%              
Dividend yield           0.00% 0.00% 0.00%         0.00% 0.00%              
Risk free rate           0.39% 0.27% 0.26%         0.12% 0.31%              
Description of stock option           25,000 options are exercisable at $1.00 per Share and 25,000 options are exercisable at $1.50 per share. The options vest quarterly over one year.               the Company, through Saffron, signed a contract with a consultant pursuant to which they were granted 100,000 options to purchase 100,000 shares at $1.00 per share. 25,000 options vest immediately, and the remaining 75,000 vest in three equal amounts every six months thereafter. The options expire on October 13, 2023.              
Exercisable per share (in Dollars per share) | $ / shares                       $ 0.001 $ 0.001                
Option One [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Share-based expenses (in Dollars) | $                                   $ 6 4    
Option Two [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Share-based expenses (in Dollars) | $                                     1    
Option Three [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Share-based expenses (in Dollars) | $                                   30 27    
Option Four [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Share-based expenses (in Dollars) | $                                   17 $ 9    
Option Five [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Share-based expenses (in Dollars) | $                                   23      
Option Six [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Number of options granted | shares 80,000                                        
Purchase of shares | shares 80,000                                        
Fair value of stock options (in Dollars) | $ $ 56                                        
Share price (in Dollars per share) | $ / shares $ 0.7                                        
Exercise price (in Dollars per share) | $ / shares $ 0.01                                        
Maturity term 5 years                                        
Volatility 221.00%                                        
Dividend yield 0.00%                                        
Risk free rate 1.23%                                        
Share-based expenses (in Dollars) | $                                   $ 36      
Description of stock option the Company, through Saffron, signed a contract with an employee pursuant to which they were granted 80,000 options to purchase 80,000 shares. All options are exercisable at $0.01 per Share. 50,000 options vest immediately, and 30,000 options vest quarterly over two years.                                        
Exercisable per share (in Dollars per share) | $ / shares $ 0.01                                        
Minimum [Member] | Option [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Exercise price (in Dollars per share) | $ / shares           $ 1                              
Maximum [Member] | Option [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Exercise price (in Dollars per share) | $ / shares           $ 1.5                              
2018 Plan [Member]                                          
Shareholders' Equity (Details) [Line Items]                                          
Awards granted, descriptions                 Awards granted under the 2018 Plan are subject to vesting schedules and unless determined otherwise by the administrator of the 2018 Plan, generally vest following a period of four years from the applicable vesting commencement date, such that the awards vest in four annual equal instalments and/or generally vest following a period of one year from the applicable vesting commencement date, such that the awards vest in four quarterly equal instalments.                         
[1] On December 14, 2021, the Company granted five directors 144,000 RSU’s. The fair value of the shares at the date of the grant was $111. The RSU’s vest quarterly in advance over one year.
[2] On October 27, 2020, the Company, through Saffron, signed a contract with a consultant pursuant to which they were granted 40,000 options to purchase 40,000 shares. All options are exercisable at $0.001 per Share. The options vest immediately. The fair value of the stock options issued is $23 and was determined using the Black-Scholes option pricing model and the following assumptions: share price - $0.50; exercise price - $0.001; expected life – 1 year; annualized volatility – 237%; dividend yield – 0%; risk free rate – 0.12%. During the years ended December 31, 2021 and 2020, the Company recorded share-based expenses related to the options in the amount of $23 and $nil, respectively.
[3] On October 5, 2021, the Company granted a director 7,500 RSU’s. The fair value of the shares at the date of the grant was $18.
[4] On November 24, 2020, The Company granted two directors 30,000 RSU’s each, and one director 7,500 RSU’s. All these RSU’s vest immediately and have an exercise price of nil. The fair value of the RSU’s at the date of the grant was $128.
[5] On September 1, 2020, the Company, the Company granted the CFO 36,000 RSU’s with an exercise price of nil. The RSU’s vest quarterly over three years. The fair value of the RSU’s at the date of the grant was $30. During the years ended December 31, 2021 and 2020, the Company recorded share-based expenses related to the RSU’s in the amount of $10 and $3, respectively