XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Interim Condensed Consolidated Statements of Shareholders' Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balances at Dec. 31, 2023 $ 118 $ 83,884 $ (79,501) $ 4,501
Balance, shares at Dec. 31, 2023 11,707,317      
Issuance of common stock and warrants net of issuance costs [1] $ 17 2,380 2,397
Issuance of common stock and warrants net of issuance costs, shares [1] 1,685,682      
Issuance of common stock relating to settlement agreement [2] $ 10 1,101 1,111
Issuance of common stock relating to settlement agreement, shares [2] 1,005,965      
Share-based compensation 529 529
Net loss (2,371) (2,371)
Balances at Mar. 31, 2024 $ 145 87,894 (81,872) 6,167
Balances, shares at Mar. 31, 2024 14,398,964      
Balances at Dec. 31, 2023 $ 118 83,884 (79,501) 4,501
Balance, shares at Dec. 31, 2023 11,707,317      
Balances at Dec. 31, 2024 $ 195 94,279 (90,944) 3,530
Balances, shares at Dec. 31, 2024 19,399,513      
Issuance of common stock and warrants net of issuance costs [3] $ 139 25,778 25,917
Issuance of common stock and warrants net of issuance costs, shares [3] 13,891,840      
Share-based compensation 256 256
Net loss (2,601) (2,601)
Issuance of common stock under the at-the-market offering program [4] $ 8 989 997
Issuance of common stock under the at-the-market offering program, shares [4] 842,606      
Issuance of common stock upon exercise of warrants [5] $ 6 846 852
Issuance of common stock upon exercise of warrants, shares 610,517      
Balances at Mar. 31, 2025 $ 348 $ 122,148 $ (93,545) $ 28,951
Balances, shares at Mar. 31, 2025 34,744,476      
[1] Net of issuance costs in the amount of $333.
[2] See Note 3F.
[3] Net of issuance costs in the amount of $2,683, of which $10 had not been paid as of March 31, 2025.
[4] Net of issuance costs in the amount of $65.
[5] Net of issuance costs in the amount of $64.