XML 42 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1
SHARE CAPITAL (Tables)
12 Months Ended
Dec. 31, 2023
Equity [Abstract]  
SCHEDULE OF GRANT DATE FAIR VALUE OF PREFERRED INVESTMENT OPTIONS ISSUED TO INVESTORS

The grant date fair values of preferred investment options issued to Wainwright and preferred investment options issued to investors that were modified in the years ended December 31, 2023 and 2022 were estimated using the Black-Scholes valuation model with the following:

  

For the Years Ended

December 31,

 
   2023   2022 
Expected volatility   101.31%-122.39%    87.96%
Risk-free interest   3.85%- 4.93%    4.25%
Dividend yield   -%    -% 
Expected terms (years)   1.42-5    4.99 
SUMMARY OF STOCK OPTION ACTIVITY

 

  

For the Year Ended

December 31, 2023

 
   Number of stock options   Weighted average exercise price 
         
Outstanding as of December 31, 2022   1,507,137   $7.31 
Granted   711,308    1.75 
Forfeitures   (123,083)   5.78 
Outstanding as of December 31, 2023   2,095,362   $5.51 
           
Vested as of December 31, 2023   1,176,118   $7.74 

 

  

For the Year Ended

December 31, 2022

 
   Number of stock options   Weighted average exercise price 
         
Outstanding as of December 31, 2021   997,148   $8.48 
Granted   530,822    5.14 
Forfeitures   (20,833)   8.16 
Outstanding as of December 31, 2022   1,507,137   $7.31 
           
Vested as of December 31, 2022   899,609   $8.52 
SCHEDULE OF STOCK OPTIONS OUTSTANDING

The stock options outstanding as of December 31, 2023 and December 31, 2022, summarized by exercise prices, are as follows:

 

Exercise price $  Stock options outstanding as of December 31, 2023   Stock options outstanding as of December 31, 2022   Weighted average remaining contractual life – years as of December 31, 2023   Weighted average remaining contractual life – years as of December 31, 2022   Stock options exercisable as of December 31, 2023   Stock options exercisable as of December 31, 2022 
0.00-0.01   61,577    61,577    2.3    3.3    61,577    61,577 
1.00-3.73   860,808    211,000    9.6    10    95,925    - 
4.2-7.26   639,232    687,482    6.3    8.0    484,871    315,807 
8.16-9.64   380,872    380,872    6.6    7.6    380,872    356,019 
15.3-15.75   152,873    166,206    3.7    4.8    152,873    166,206 
    2,095,362    1,507,137              1,176,118    899,609 
SCHEDULE OF STOCK OPTIONS VALUATION ASSUMPTIONS

The grant date fair values of employee stock options granted in the years ended December 31, 2023 and 2022 were estimated using the Black-Scholes valuation model with the following:

 

  

For the Years Ended

December 31,

 
   2023   2022 
Expected volatility   86.5%-98.2%    111.2%-161.7% 
Risk-free interest   3.3%- 4.7%    1.7%- 3.7% 
Dividend yield   -%    -% 
Expected terms (years)   5.8    6.2 
SCHEDULE OF WARRANTS OUTSTANDING

The remaining outstanding warrants and terms as of December 31, 2023 and 2022 are as follows:

 

Issuance date  Outstanding and exercisable as of December 31, 2023   Outstanding and exercisable as of December 31, 2022   Exercise Price  

Exercisable

Through

Series A (2013)   -    183   $2,754.00   April 9, 2023
Warrant to underwriters December 2019   -    45,643   $13.13   June 25, 2023
Warrant to underwriters December 2019   -    47,619   $13.13   June 27, 2023
Warrant to underwriters December 2019   -    45,045   $13.88   June 30, 2023
Series A October 2022   1,022,495    1,022,495   $2.20   October 25, 2027
Series B October 2022   -    1,022,495   $2.20   October 25, 2027
Prefunded warrants October 2022   -    240,000   $(*)  No limit
Warrant to underwriters October 2022   51,125    51,125   $6.11   October 21, 2027
Warrant to underwriters May 2023   32,778    -   $2.75   November 23, 2026
Warrant to underwriters May 2023   60,476    -   $2.75   November 24, 2026
Warrant to underwriters June 2023   35,088    -   $2.67   June 2, 2028
Warrant series C June 2023   350,878    -   $2.08   December 6, 2028
Warrant to underwriters June 2023   31,231    -   $4.06   June 28, 2028
Warrant series D June 2023   312,309    -   $3.19   December 28, 2028

 

(*)Less than $0.01.