XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Condensed Consolidated Statement 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 at Dec. 31, 2022 $ 51 $ 5 $ 78 $ 30,375 $ (30,970) $ (461)
Balance (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 $ 27 6,355 6,382
Issuance of Ordinary Shares upon completion of an initial public offering, net of offering expenses (in Shares) 1,950,000          
Voluntary conversion of all shares with preferences over Ordinary Shares into Ordinary Shares $ 83 $ (5) $ (78)
Voluntary conversion of all shares with preferences over Ordinary Shares into Ordinary Shares (in Shares) 7,211,280 (1,496,880) (5,714,400)      
Automatic conversion of all convertible advanced investments into Ordinary Shares $ 16 4,555 4,571
Automatic conversion of all convertible advanced investments into Ordinary Shares (in Shares) 1,142,856          
Deemed dividend resulted from trigger of down round protection feature of certain warrants granted 7 (7)
Share-based compensation (Note 4) 176 176
Exercise of options into ordinary shares to be issued (Note 4) [1] 28 28
Exercise of options into ordinary shares to be issued (Note 4) (in Shares) 18,448          
Net loss (782) (782)
Balance at Jun. 30, 2023 $ 177 41,496 (31,759) 9,914
Balance (in Shares) at Jun. 30, 2023 12,901,344      
Balance at Dec. 31, 2023 $ 179     41,752 (31,671) $ 10,260
Balance (in Shares) at Dec. 31, 2023 13,051,343         13,051,343
Issuance of Ordinary Shares upon completion of an initial public offering (including exercise of over-allotment option), net of offering expenses (Note 3A) $ 27     12,259 $ 12,286
Issuance of Ordinary Shares upon completion of an initial public offering (including exercise of over-allotment option), net of offering expenses (Note 3A) (in Shares) 1,971,300          
Issuance of Ordinary Shares upon cashless exercise of Warrants (Note 3B) $ 1     (1)
Issuance of Ordinary Shares upon cashless exercise of Warrants (Note 3B) (in Shares) 95,120          
Amount classified to equity upon determination of the exercise price (Note 3B)       599   599
Share-based compensation (Note 4)     185 185
Exercise of options into ordinary shares to be issued (Note 4) $ 5     777 782
Exercise of options into ordinary shares to be issued (Note 4) (in Shares) 393,651          
Net loss     (1,965) (1,965)
Balance at Jun. 30, 2024 $ 212     $ 55,571 $ (33,636) $ 22,147
Balance (in Shares) at Jun. 30, 2024 15,511,414         15,511,414
[1] Representing an amount lower than $1.