XML 60 R40.htm IDEA: XBRL DOCUMENT v3.25.1
SHAREHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 2024
Stockholders' Equity Note [Abstract]  
Schedule of number of options and exercise price
Grant date
 
Description
 
Number of options
   
Exercise price
 
March 22, 2022
 
2012 Plan
   
50,000
     
$6.59
 
May, 2022
 
2012 Plan
   
70,000
     
$6.42-$6.56
 
December 1, 2022
 
2022 Plan
   
50,000
     
$6.42
 
                     
January 9, 2023
 
2022 Plan
   
50,000
     
6.31
 
February 10, 2023
 
2022 Plan
   
35,000
     
6.31
 
March 29, 2023
 
2012 Plan
   
35,000
     
6.07
 
May 30, 2023
 
2022 Plan
   
30,000
     
6.45
 
August 28, 2023
 
2022 Plan
   
40,000
     
8.00
 
                     
March 6, 2024
 
2022 Plan
to senior executive
   
175,000
     
$14.16
 
Schedule of Stock Options Assumptions
   
2024
   
2023
   
2022
 
                   
Expected stock price volatility
 
49.10%
 
 
48% - 54.8%
 
 
48.4% - 54.48%
 
Expected option life (in years)
 
4.6
   
4.6
   
1-5
 
Risk free interest rate
 
4.18%
 
 
3.71% 4.54%
   
0.63% - 4.04%
 
Dividend yield
 
0%
 
 
0%
 
 
0%
 
Schedule of Stock Option Activity
   
Year ended December 31,
   
Year ended December 31,
   
Year ended December 31,
 
   
2024
   
2023
   
2022
 
   
Number
of
options
   
Weighted
average
exercise
price
   
Number
of
options
   
Weighted
average
exercise
price
   
Number
of
options
   
Weighted
average
exercise
price
 
                                     
Outstanding at the beginning of the year
   
625,000
   
$
7.31
     
675,000
   
$
7.17
     
720,000
   
$
6.8
 
Granted
   
175,000
     
14.16
     
190,000
     
6.63
     
170,000
     
6.56
 
Forfeited
                   
(196,614
)
   
6.52
     
(178,150
)
   
5.63
 
Exercised*
   
(314,375
)
   
7.85
     
(43,386
)
   
5.68
     
(36,850
)
   
5.25
 
                                                 
Outstanding at the end of the year
   
485,625
     
9.43
     
625,000
     
7.31
     
675,000
     
7.17
 
                                                 
Exercisable at the end of the year
   
171,561
     
7.05
     
373,438
     
7.91
     
412,813
   
$
7.54
 
Schedule of summarizes information concerning outstanding and exercisable awards
awards outstanding
   
awards exercisable
     
Exercise price
   
Number of awards outstanding at the end of the year
   
Weighted
average
remaining contractual life (years)
   
Number of awards exercisable at the end of year
   
Weighted
average remaining contractual life (years)
 
                           
 
5.91
   
$
18,750
     
3.24
     
17,187
     
3.24
 
 
6.07
     
35,000
     
5.24
     
15,312
     
5.24
 
 
6.23
     
35,000
     
5.11
     
15,312
     
5.11
 
 
6.31
     
28,125
     
5.02
                 
 
6.42
     
20,000
     
4.33
     
12,500
     
4.33
 
 
6.45
     
18,750
     
5.41
                 
 
6.59
     
25,000
     
4.92
                 
 
7.00
     
100,000
     
3.66
     
81,250
     
3.66
 
 
8.90
     
10,000
     
1.17
     
10,000
     
1.17
 
 
9.12
     
20,000
     
0.36
     
20,000
     
0.36
 
 
14.16
     
175,000
     
6.18
                 
Schedule of share-based compensation expenses
   
Year ended December 31,
 
   
2024
   
2023
   
2022
 
Cost of revenue
   
144
     
-
     
-
 
Research and development
   
22
     
-
     
-
 
Sales and marketing
   
36
     
-
     
-
 
General and administrative
   
193
     
190
     
226
 
 
                       
Total stock-based compensation
   
395
     
190
     
226