XML 33 R3.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash $ 16,483 $ 6,116
Trade receivables 506 597
Other current assets 195 132
Total current assets 17,184 6,845
Non-current assets:    
Property and equipment, net 43 19
Intangible assets, net 489 280
Goodwill 4,379 4,379
Total non-current assets 4,911 4,678
Total assets 22,095 11,523
Current liabilities:    
Current maturities of loan, net 250 330
Account payables 10 7
Deferred revenue 30 27
Liability to controlling shareholder, net 199
Other current liabilities 677 458
Total current liabilities 967 1,021
Non-current liabilities:    
Loan, net of current maturities 170
Derivative warrants liability 50 72
Total non-current liabilities 50 242
Commitments and contingent liabilities
Shareholders’ equity:    
Authorized: 222,000,000 shares at December 31, 2024 and 2023; Issued and outstanding: 15,518,794 and 13,051,343 shares at December 31, 2024 and 2023, respectively 213 179
Additional paid-in capital 55,889 41,752
Accumulated deficit (35,024) (31,671)
Total shareholders’ equity 21,078 10,260
Total liabilities and shareholders’ equity $ 22,095 $ 11,523