XML 52 R30.htm IDEA: XBRL DOCUMENT v3.23.1
Loans, Net (Tables)
 12 Months Ended
Dec. 31, 2022
Loans, Net [Abstract]  
Schedule of the Effective Date, management by assistance of third-party
    As of Closing Date  
        
Derivative warrant liability (see Note 8)   $      78  
Straight loan     822  
Total gross consideration   $ 900  

 
Schedule of the reconciliation of the carrying amount
    Year ended December 31,  
    2022     2021     2020  
Opening balance   $ 508     $ 1,069     $ 1,469  
Consideration received from PPP Note    
-
       54       75  
Net consideration received from IBI Loan     887      
-
      
-
  
Recognition of fair value of derivative warrant liability     (88 )    
-
      
-
  
PPP Note forgiveness (see also Note 6B)    
-
       (129 )    
-
  
Amortization of discounts relating to straight loan (see also Note 13)     14       14       29  
Accrued interest expenses relating to straight loan (see also Note 13)     77       45       91  
Repayment of accrued interest relating to straight loan     (77 )     (45 )     (91 )
Repayment of Facility Fee relating to straight loan     (10 )     (40 )    
-
  
Repayment of principal relating to straight loans     (582 )     (500 )     (504 )
Derecognition due to extinguishment of original straight loan    
-
       (672 )    
-
  
Recognition subsequent to substantial modification of terms    
-
       712      
-
  
Exchange rate differences     (12 )    
-
      
-
  
Closing balance   $ 717     $ 508     $ 1,069  

 
Schedule of maturity dates of outstanding loans
    As of
December 31,		  
    2022     2021  
First year (current maturities) (*)   $ 164     $ 508  
Second year     288      
-
  
Third year     265      
-
  
Closing balance   $ 717     $ 508  

 

(*)As described in Note 6C above, the Company is required to repay each year a minimum amount of $330 with respect to Repayment Amount (principal and interest).