XML 36 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Shareholders’ Equity - 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, 2021 $ 51 $ 5 $ 78 $ 30,041 $ (29,721) $ 454
Balance (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 13) 112 112
Share-based compensation (Note 11) 222 222
Net loss for the year (1,248) (1,248)
Balance at Dec. 31, 2022 $ 51 $ 5 $ 78 30,375 (30,969) (460)
Balance (in Shares) at Dec. 31, 2022 2,578,760 1,496,880 5,714,400      
Contribution to equity due to free interest loan from controlling shareholder (Note 13)          
Issuance of Ordinary Shares upon completion of an initial public offering, net of offering expenses (Note 10B) $ 27 6,355 6,382
Issuance of Ordinary Shares upon completion of an initial public offering, net of offering expenses (Note 10B) (in Shares) 1,950,000      
Voluntary conversion of all shares with preferences over Ordinary Shares into Ordinary Shares (Note 10B) $ 83 $ (5) $ (78)
Voluntary conversion of all shares with preferences over Ordinary Shares into Ordinary Shares (Note 10B) (in Shares) 7,211,280 (1,496,880) (5,714,400)      
Automatic conversion of all convertible advanced investments into Ordinary Shares (Note 10B) $ 16 4,555 4,571
Automatic conversion of all convertible advanced investments into Ordinary Shares (Note 10B) (in Shares) 1,142,856      
Deemed dividend resulted from trigger of down round protection feature of certain warrants granted (Note 10B) 7 (7)
Share-based compensation (Note 11) 413 413
Exercise of options into ordinary shares (Note 11) $ 2 47 $ 49
Exercise of options into ordinary shares (Note 11) (in Shares) 168,447     168,447
Net loss for the year (695) $ (695)
Balance at Dec. 31, 2023 $ 179 41,752 (31,671) 10,260
Balance (in Shares) at Dec. 31, 2023 13,051,343      
Contribution to equity due to free interest loan from controlling shareholder (Note 13)          
Issuance of Ordinary Shares upon completion of a public offering (including exercise of over-allotment option), net of offering expenses (Note 10C) $ 27 12,259 12,286
Issuance of Ordinary Shares upon completion of a public offering (including exercise of over-allotment option), net of offering expenses (Note 10C) (in Shares) 1,971,300      
Issuance of Ordinary Shares upon cashless exercise of Warrants (Note 10D) $ 1 (1)
Issuance of Ordinary Shares upon cashless exercise of Warrants (Note 10D) (in Shares) 95,120      
Amount classified to equity upon determination of the exercise price (Note 8) 599 599
Share-based compensation (Note 11) 491 491
Exercise of options into ordinary shares (Note 11) $ 6 789 $ 795
Exercise of options into ordinary shares (Note 11) (in Shares) 401,031     401,031
Net loss for the year   (3,353) $ (3,353)
Balance at Dec. 31, 2024 $ 213 $ 55,889 $ (35,024) $ 21,078
Balance (in Shares) at Dec. 31, 2024 15,518,794