XML 56 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)

  

$

88

Straight loan

  

 

812

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).