XML 22 R12.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements
6 Months Ended
Jun. 30, 2025
Fair Value Measurements [Abstract]  
FAIR VALUE MEASUREMENTS
NOTE 6:-FAIR VALUE MEASUREMENTS

 

The following table presents information about the Company’s liabilities that are measured at fair value on a recurring basis as of December 31, 2024 and June 30, 2025 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

   December 31, 2024 
   Level 1   Level 2   Level 3 
             
Warrants Liability – Public Warrants  $2,857   $
           -
   $
-
 
Warrant Liability – Private Warrants   
-
    
-
    481 
                
Total  $2,857   $
-
   $481 

 

   June 30, 2025 
   Level 1   Level 2   Level 3 
   (Unaudited) 
             
Warrants Liability – Public Warrants  $3,267   $
         -
   $
-
 
Warrant Liability – Private Warrants   
-
    
-
    514 
                
Total  $3,267   $
-
   $514 

  

The fair value of the Public Warrants is determined with reference to the prevailing market price for warrants that are trading on Nasdaq under the ticker DRTSW.

 

As of December 31, 2024, the Private Warrants were valued using a blend of the Public Warrant prevailing market price and a Black Scholes Option Pricing Model, which is considered to be a Level 3 fair value measurement. As part of the inputs used in the Black-Scholes model to determine the fair value of the Private Warrants, the expected volatility of the Ordinary Shares was estimated based on the historical volatility of the Company’s publicly traded Ordinary Shares. Since June 30, 2025, the Company has applied the market approach to determine fair value, using quoted prices of the Public Warrants as of the balance sheet date.

 

The following table provides the inputs used for Level 3 fair value measurements:

 

   December 31,
2024
 
     
Expected term (years)   2.18 
Expected volatility   64.49%
Risk-free interest rate   4.25%
Expected dividend yield   0%
Fair value of Ordinary share  $3.10 
Exercise price  $11.5 

The following table presents the changes in the fair value of Level 3 Private Warrants liability:

 

   December 31,   June 30,
2025
 
   2024   (unaudited) 
         
Fair value at beginning of the period  $977   $481 
Change in fair value   (496)   33 
           
Fair value at end of the period  $481   $514 

 

There were no transfers in or out of Level 3 from other levels in the fair value hierarchy.