XML 83 R66.htm IDEA: XBRL DOCUMENT v3.24.0.1
Strategic Funding (Details)
1 Months Ended 12 Months Ended
Sep. 07, 2023
USD ($)
Mar. 01, 2023
$ / shares
shares
Jan. 30, 2023
USD ($)
Dec. 01, 2022
$ / shares
shares
Oct. 27, 2022
USD ($)
Dec. 31, 2023
USD ($)
$ / shares
shares
Dec. 31, 2022
shares
Sep. 14, 2023
shares
Sep. 01, 2023
shares
Nov. 30, 2022
USD ($)
Aug. 08, 2022
USD ($)
Dec. 27, 2021
shares
Strategic Funding [Line Items]                        
Funded amount (in Dollars)                     $ 4,000,000  
Cash commitment (in Dollars)         $ 4,000,000         $ 333    
Additional funding (in Dollars)         $ 2,000,000              
Debt installments percentage         100.00%              
Weighted effective interest rate           34.92%            
Warrants granted (in Shares) | shares           5,006,386            
Warrants issued (in Shares) | shares           2,393,740 140,135 187,225       100,000
Exercise price per share (in Dollars per share) | $ / shares           $ 2.72            
Shares vested                      
Ordinary shares exceeds percentage           150.00%            
Due amount (in Dollars)     $ 111,000                  
Total amount (in Dollars)     2,000,000                  
Original tranche amount (in Dollars)     $ 333,000                  
Amount repaid (in Dollars) $ 100,000                      
Repayment amount percentage (in Dollars) $ 100                      
Extend tranches 30 months                      
Original tranches 24 months                      
Total consideration warrants (in Dollars) $ 500,000                      
Canceled warrant (in Dollars) 366,000                      
Risk free interest rate           5.32% 4.59%          
Expected term           2 years 6 months            
Expected volatility           91.00% 69.28%          
Other equity reserve (in Dollars) 274,000                      
Profit or loss as finance expense (in Dollars) $ 349,000                      
Effective interest rate 18.70%                      
Tranches 1-2 [Member]                        
Strategic Funding [Line Items]                        
Cash commitment (in Dollars)                     2,000,000  
Tranches 3-8 [Member]                        
Strategic Funding [Line Items]                        
Cash commitment (in Dollars)                     $ 2,000,000  
Tranche 2 [Member]                        
Strategic Funding [Line Items]                        
Cash commitment (in Dollars)         $ 1,000,000              
Bottom of range [member]                        
Strategic Funding [Line Items]                        
Risk free interest rate           3.14%            
Expected term           3 years 3 days            
Expected volatility rate           95.76%            
Risk free interest rate           4.01% 4.11%          
Expected volatility           81.07% 69.93%          
Top of range [member]                        
Strategic Funding [Line Items]                        
Risk free interest rate           4.30%            
Expected term           3 years 10 months 6 days            
Expected volatility rate           99.96%            
Risk free interest rate           4.92% 4.73%          
Expected volatility           94.33% 98.87%          
Minimum [Member]                        
Strategic Funding [Line Items]                        
Risk free interest rate 4.66%                      
Expected term 1 year 11 months 4 days                      
Expected volatility 77.29%                      
Maximum [Member]                        
Strategic Funding [Line Items]                        
Risk free interest rate 4.99%                      
Expected term 2 years 11 months 23 days                      
Expected volatility 79.22%                      
Series A Warrants [Member]                        
Strategic Funding [Line Items]                        
Warrants issued (in Shares) | shares       2,068,966                
Exercise price per share (in Dollars per share) | $ / shares       $ 0.725                
Shares vested       1,034,483                
Percentage of shares are fully vested       50.00%                
Remaining shares vested (in Shares) | shares       1,034,438                
Percentage of warrants cancelled           50.00%            
Fair value of warrants (in Dollars)           $ 596            
Series B Warrants [Member]                        
Strategic Funding [Line Items]                        
Warrants issued (in Shares) | shares       344,828                
Exercise price per share (in Dollars per share) | $ / shares       $ 1.45                
Shares vested       172,414                
Percentage of shares are fully vested       50.00%                
Remaining shares vested (in Shares) | shares       172,414                
Percentage of warrants cancelled           50.00%            
Fair value of warrants (in Dollars)           $ 596            
Series C Warrants [Member]                        
Strategic Funding [Line Items]                        
Warrants issued (in Shares) | shares   2,222,222                    
Exercise price per share (in Dollars per share) | $ / shares   $ 0.675                    
Shares vested   1,111,111                    
Percentage of shares are fully vested   50.00%                    
Remaining shares vested (in Shares) | shares                 1,111,111      
Percentage of warrants cancelled           50.00%            
Fair value percentage of warrants           50.00%            
Percentage of warrants on pro rata basis           50.00%            
Series C Warrants [Member] | Accounting treatment [Member]                        
Strategic Funding [Line Items]                        
Percentage of warrants cancelled           50.00%            
Series D Warrants [Member]                        
Strategic Funding [Line Items]                        
Warrants issued (in Shares) | shares   370,370                    
Exercise price per share (in Dollars per share) | $ / shares   $ 1.35                    
Shares vested   185,185                    
Percentage of shares are fully vested   50.00%                    
Remaining shares vested (in Shares) | shares                 185,185      
Percentage of warrants cancelled           50.00%            
Fair value percentage of warrants           50.00%            
Series D Warrants [Member] | Accounting treatment [Member]                        
Strategic Funding [Line Items]                        
Percentage of warrants cancelled           50.00%