XML 61 R32.htm IDEA: XBRL DOCUMENT v3.25.1
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Compensation [Abstract]  
Schedule of Stock-Based Compensation Activity
   
Number of options
   
Weighted-average
exercise price
(in U.S. dollars)
   
Weighted- average
remaining
contractual term
(in years)
   
Aggregate
intrinsic
value
 
                         
Outstanding at December 31, 2023
   
53,914
     
38.93
     
4.88
     
316
 
Granted
   
-
     
-
     
-
     
-
 
Exercised
   
(13,780
)
   
0.03
     
0.01
     
490
 
Forfeited
   
(326
)
   
60.52
     
6.02
     
-
 
Expired
   
(15,705
)
   
40.53
     
-
     
-
 
Outstanding at December 31, 2024
   
24,103
     
59.84
     
7.19
     
*
 
                                 
Exercisable at December 31, 2024
   
24,103
     
59.84
     
7.19
     
*
 
                                 
Vested and expected to vest at December 31, 2024
   
24,103
     
59.84
     
7.19
     
*
 
 
* Represents an amount less than $1
Schedule of Fair Value Options Granted Using Black-Scholes Option Pricing Model
Expected volatility
   
74.82
%
Assumptions regarding the price of the underlying shares:
       
Probability of an IPO scenario (including de-SPAC transaction)
   
67
%
Expected time to IPO (including de-SPAC transaction) (years)
   
0.137
 
Probability of other liquidation events
   
33
%
Expected time to liquidation (years)
   
2.25
 
Expected return on Equity
   
22
%
Schedule of Share-Based Compensation Expense
   
Year ended December 31
 
   
2024
   
2023
 
Research and development
 
$
2,424
   
$
78
 
General and administrative
   
3,438
     
52
 
   
$
5,862
   
$
130