XML 81 R64.htm IDEA: XBRL DOCUMENT v3.25.1
SHARE CAPITAL (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Jul. 01, 2024
Jun. 03, 2024
Feb. 29, 2024
Dec. 29, 2023
Oct. 25, 2023
Jun. 28, 2023
Jun. 26, 2023
Jun. 16, 2023
Jun. 06, 2023
Jun. 02, 2023
May 23, 2023
May 22, 2023
Oct. 25, 2022
Feb. 29, 2024
Dec. 31, 2024
Dec. 31, 2023
Subsidiary, Sale of Stock [Line Items]                                
Issued shares                             35,625  
Proceeds from Stock Options Exercised       $ 2,730                        
Agent fees and other offering expenses       $ 333                        
Fair value of warrants             $ 68     $ 58 $ 72 $ 46     $ 1,230  
Common stock, par value                             $ 0.01 $ 0.01
Other Expenses                             $ 239  
Annual bonus     $ 99                          
Aggregate intrinsic value of outstanding options                             75 $ 277
Aggregate intrinsic value of exercisable options                             $ 69 $ 102
Weighted average grant date fair value of options granted                             $ 0.99 $ 1.40
Unrecognized compensation costs, net of expected forfeitures                             $ 921  
Unrecognized compensation weighted average period                             1 year 5 months 23 days  
Chief Executive Officer [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Share price per share     $ 1.25                     $ 1.25    
Agggregate number of options granted                           79,567 115,000  
Compensation percentage                           25.00%    
Chief Executive Officer and Other Executives [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Share price per share     1.25                     $ 1.25    
Agggregate number of options granted                           132,500    
Compensation expenses                           $ 38    
CEO, Executives [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Agggregate number of options granted                             80,000  
Chief Executive Officer Employees and Advisors [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Share price per share     $ 1.2684                     $ 1.2684    
Advisors [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Share price per share                             $ 0.881  
Agggregate number of options granted                             25,000  
Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares                             3,252,351 [1] 3,816,689 [2]
Common Stock [Member] | Chief Executive Officer [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Agggregate number of options granted                             80,000 80,000
Weighted-average exercise price per share, granted                               $ 2.43
Stock option vested term                               3 years
Additional number of stock options granted                             80,000  
Common Stock [Member] | Employees Consultants and Directors [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Agggregate number of options granted                               631,308
Stock option vested term                               3 years
Common Stock [Member] | Employees Consultants and Directors [Member] | Minimum [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Weighted-average exercise price per share, granted                               $ 1.16
Common Stock [Member] | Employees Consultants and Directors [Member] | Maximum [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Weighted-average exercise price per share, granted                               $ 3.48
Common Stock [Member] | Management [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Agggregate number of options granted                             50,000  
Weighted-average exercise price per share, granted                             $ 1.2684  
Additional number of stock options granted                             52,500  
Common Stock [Member] | Series B Preferred Investment Options [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Cashless exercise of shares               385,246                
Common Stock [Member] | Securities Purchase Agreement [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares   1,566,669         624,618     701,756 975,000          
Share price per share   $ 1.50         $ 3.25     $ 2.1375 $ 2.20 $ 2.75     $ 0.0001  
Prefunded warrants exercisable                     234,500          
Common stock, par value   $ 0.01                            
Common Stock [Member] | H.C. Wainwright & Co. LLC [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares   78,333                            
Share price per share   $ 1.875                            
Fair value of stock options   $ 43                            
Common Stock [Member] | At-the-Market Offering Agreement [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares                             3,433,880  
Sale of Stock, Consideration Received on Transaction $ 4,820                              
Proceeds from Issuance of Common Stock                             $ 3,756  
Common Stock [Member] | H.C. Wainwright & Co. LLC [Member] | Securities Purchase Agreement [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares             31,231                  
Share price per share             $ 4.0625                  
Common Stock [Member] | Wainwright [Member] | Securities Purchase Agreement [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Share price per share                     $ 2.75          
Series A Preferred Investment Options [Member] | Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares                         1,022,495   1,022,495  
Share price per share                         $ 2.20   $ 4.64  
Expiry date                             Oct. 25, 2027  
Series C Preferred Investment Options [Member] | Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares                 350,878 350,878            
Share price per share                 $ 2.075 $ 2.075            
Series D Preferred Investment Options [Member] | Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares           312,309 312,309       60,476 32,778        
Share price per share           $ 3.19 $ 3.19       $ 2.1999          
Existing Preferred Investment Options [Member] | Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares       1,685,682                        
Share price per share       $ 1.62                        
Inducement Investment Options [Member] | Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares       1,685,682                        
Share price per share       $ 1.50                        
Fair value of stock options       $ 1,853                        
Preferred Investment Option Exercise Inducement Offers Letter [Member] | H.C. Wainwright & Co. LLC [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares       84,284                        
Share price per share       $ 2.025                        
Fair value of stock options       $ 89                        
Private Placement [Member] | Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares                   35,088            
Share price per share                   $ 2.6719            
Gross proceeds   2,350         $ 2,030     $ 1,500 $ 2,661 $ 1,442        
Offering expenses   $ 328         $ 281     $ 227 $ 345 $ 222        
Private Placement [Member] | Common Stock [Member] | Securities Purchase Agreement [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares                       655,569        
Share price per share                       $ 2.20        
Series F Preferred Investment Options [Member] | Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares   3,133,338                            
Share price per share   $ 1.50                            
Fair value of stock options   $ 1,893                            
Series B Preferred Investment Options [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Expiry date         Oct. 25, 2027                      
Options exercise price per share         $ 2.20                      
Series B Preferred Investment Options [Member] | Common Stock [Member]                                
Subsidiary, Sale of Stock [Line Items]                                
Issued shares                             1,022,495  
Share price per share                             $ 4.64  
Expiry date                             Oct. 25, 2024  
[1] Net of issuance costs in the amount of $661.
[2] Net of issuance costs in the amount of $1,075.