XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Interim Condensed Consolidated Statements of Shareholders' Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance 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 [1] $ 17 2,380 2,397
Issuance of common stock and warrants, net, 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)
Balance at Mar. 31, 2024 $ 145 87,894 (81,872) 6,167
Balance, shares at Mar. 31, 2024 14,398,964      
Balance at Dec. 31, 2023 $ 118 83,884 (79,501) 4,501
Balance, shares at Dec. 31, 2023 11,707,317      
Net loss       (8,051)
Balance at Sep. 30, 2024 $ 168 91,192 (87,552) 3,808
Balance, shares at Sep. 30, 2024 16,651,433      
Balance at Dec. 31, 2023 $ 118 83,884 (79,501) 4,501
Balance, shares at Dec. 31, 2023 11,707,317      
Balance at Dec. 31, 2024 $ 195 94,279 (90,944) 3,530
Balance, shares at Dec. 31, 2024 19,399,513      
Balance at Mar. 31, 2024 $ 145 87,894 (81,872) 6,167
Balance, shares at Mar. 31, 2024 14,398,964      
Issuance of common stock and warrants, net [3] $ 16 2,006 2,022
Issuance of common stock and warrants, net, shares [3] 1,566,669      
Share-based compensation 331 331
Net loss (2,465) (2,465)
Balance at Jun. 30, 2024 $ 161 90,231 (84,337) 6,055
Balance, shares at Jun. 30, 2024 15,965,633      
Share-based compensation 283 283
Net loss (3,215) (3,215)
Issuance of common stock under the at-the-market offering, net [4] $ 7 678 685
Issuance of common stock under the at-the-market offering, net, shares [4] 685,800      
Balance at Sep. 30, 2024 $ 168 91,192 (87,552) 3,808
Balance, shares at Sep. 30, 2024 16,651,433      
Balance at Dec. 31, 2024 $ 195 94,279 (90,944) 3,530
Balance, shares at Dec. 31, 2024 19,399,513      
Issuance of common stock and warrants, net [5] $ 139 25,778 25,917
Issuance of common stock and warrants, net, shares [5] 13,891,840      
Share-based compensation 256 256
Net loss (2,601) (2,601)
Issuance of common stock under the at-the-market offering, net [6] $ 8 989 997
Issuance of common stock under the at-the-market offering, net, shares [6] 842,606      
Issuance of common stock upon exercise of warrants, net [7] $ 6 846 852
Issuance of common stock upon exercise of warrants, net, shares [7] 610,517      
Balance at Mar. 31, 2025 $ 348 122,148 (93,545) 28,951
Balance, shares at Mar. 31, 2025 34,744,476      
Balance at Dec. 31, 2024 $ 195 94,279 (90,944) 3,530
Balance, shares at Dec. 31, 2024 19,399,513      
Net loss       (9,678)
Balance at Sep. 30, 2025 $ 659 178,187 (100,622) 78,224
Balance, shares at Sep. 30, 2025 65,833,556      
Balance at Mar. 31, 2025 $ 348 122,148 (93,545) 28,951
Balance, shares at Mar. 31, 2025 34,744,476      
Share-based compensation 237 237
Net loss (3,500) (3,500)
Issuance of common stock upon exercise of warrants, net [8] $ 32 4,474 4,506
Issuance of common stock upon exercise of warrants, net, shares [8] 3,213,840      
Shares pending issuance on exercise of warrants [9] 163 163
Balance at Jun. 30, 2025 $ 380 127,022 (97,045) 30,357
Balance, shares at Jun. 30, 2025 37,958,316      
Issuance of common stock and warrants, net [10] $ 127 24,129 24,256
Issuance of common stock and warrants, net, shares [10] 12,664,627      
Share-based compensation 328 328
Net loss (3,577) (3,577)
Issuance of common stock upon exercise of warrants, net [11] $ 151 26,708 26,859
Issuance of common stock upon exercise of warrants, net, shares [11] 15,063,395      
Issuance of shares that were pending issuance on exercise of warrants $ 1  
Issuance of shares that were pending issuance on exercise of warrants, shares 100,000      
Exercise of options [12] 1 1
Exercise of options, shares 47,218      
Balance at Sep. 30, 2025 $ 659 $ 178,187 $ (100,622) $ 78,224
Balance, shares at Sep. 30, 2025 65,833,556      
[1] Net of issuance costs in the amount of $333.
[2] See Note 3F.
[3] Net of issuance costs in the amount of $328.
[4] Net of issuance costs in the amount of $49.
[5] Net of issuance costs in the amount of $2,683.
[6] Net of issuance costs in the amount of $65.
[7] Net of issuance costs in the amount of $64.
[8] Net of issuance costs in the amount of $340.
[9] Net of issuance costs in the amount of $12.
[10] Net of issuance costs in the amount of $2,249, of which $153 had not been paid as of September 30, 2025.
[11] Net of issuance costs in the amount of $1,954.
[12] Less than $1.