XML 32 R5.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Changes in Shareholders’ Equity (Deficit) - USD ($)
$ in Thousands
Ordinary shares
Convertible Ordinary 1 and 2 shares
Convertible Preferred shares
Additional paid-in capital
Accumulated deficit
Total
Balance beginning at Dec. 31, 2020 $ 51 $ 5 $ 78 $ 29,884 $ (28,769) $ 1,249
Balance beginning (in Shares) at Dec. 31, 2020 2,578,760 1,496,880 5,714,400      
Exercise of options into ordinary shares (Note 12) (in Shares)          
Share-based compensation (Note 12) 157 $ 157
Net loss for the year (952) (952)
Balance ending at Dec. 31, 2021 $ 51 $ 5 $ 78 30,041 (29,721) 454
Balance ending (in Shares) at Dec. 31, 2021 2,578,760 1,496,880 5,714,400      
Contribution to equity due to free interest loan from controlling shareholder (Note 14) 112 $ 112
Exercise of options into ordinary shares (Note 12) (in Shares)          
Share-based compensation (Note 12) 222 $ 222
Net loss for the year (1,248) (1,248)
Balance ending at Dec. 31, 2022 $ 51 $ 5 $ 78 30,375 (30,969) (460)
Balance ending (in Shares) at Dec. 31, 2022 2,578,760 1,496,880 5,714,400      
Issuance of Ordinary Shares upon completion of an initial public offering, net of offering expenses (Note 11B) $ 27 6,355 6,382
Issuance of Ordinary Shares upon completion of an initial public offering, net of offering expenses (Note 11B) (in Shares) 1,950,000          
Financial liability classified to equity upon determination of exercise price of certain warrants granted (Notes 8 and 11) $ 83 $ (5) $ (78)    
Voluntary conversion of all shares with preferences over Ordinary Shares into Ordinary Shares (Note 11B) (in Shares) 7,211,280 (1,496,880) (5,714,400)      
Automatic conversion of all convertible advanced investments into Ordinary Shares (Notes 9 and 11) $ 16 4,555 4,571
Automatic conversion of all convertible advanced investments into Ordinary Shares (Notes 9 and 11) (in Shares) 1,142,856          
Deemed dividend resulted from trigger of down round protection feature of certain warrants granted (Note 11)   7 (7)
Exercise of options into ordinary shares (Note 12) $ 2 47 $ 49
Exercise of options into ordinary shares (Note 12) (in Shares) 168,447         24,834
Share-based compensation (Note 12) 413 $ 413
Net loss for the year (695) (695)
Balance ending at Dec. 31, 2023 $ 179 $ 41,752 $ (31,671) $ 10,260
Balance ending (in Shares) at Dec. 31, 2023 13,051,343