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 |

X
- Definition Tabular disclosure of share-based payment arrangement. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-1 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_DisclosureOfShareBasedCompensationArrangementsByShareBasedPaymentAwardTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of cost recognized for award under share-based payment arrangement by plan. Includes, but is not limited to, related tax benefit. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfCompensationCostForShareBasedPaymentArrangementsAllocationOfShareBasedCompensationCostsByPlanTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_StockholdersEquityNoteAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration