XML 35 R18.htm IDEA: XBRL DOCUMENT
v3.25.1

Share Based Payment | 12 Months Ended
--- | ---
Dec. 31, 2024
Share Based Payment [Abstract] |
SHARE BASED PAYMENT | NOTE 11 - SHARE BASED PAYMENT: The Company maintains a share-based payment plan for employees, directors and consultants (the “Plan”). According to the Plan, the Company can grant options and RSUs. The options and the RSUs vest over a period of up to four years, and the options’ term period is 7-10 years. Nevertheless, the Board of Directors is qualified to resolve on different vesting terms. Below is a summary of the Company’s share option and RSUs activity during the years 2024, 2023 and 2022:
Date of grant |  | Amount |  |  | Exercise price ($) (*) |  |  | Fair value at the date of grant (U.S. dollars in thousands) |  |  | Volatility |  |  | Risk-free interest rate |  |  | Contractual term (in years) |
2024 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Options |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
January 1, 2024 |  |  | 100,000 |  |  |  | 0.00-0.43 |  |  |  | 63 |  |  |  | 0%-80.00 | % |  |  | 3.59 | % |  |  | 3-7 |
March 13, 2024 |  |  | 45,012 |  |  |  | 0.00-1.09 |  |  |  | 59 |  |  |  | 0%-86.21 | % |  |  | 3.89 | % |  |  | 2-7 |
July 16, 2024 |  |  | 100,000 |  |  |  | - |  |  |  | 287 |  |  |  | - |  |  |  | - |  |  |  | 5 |
September 25, 2024 |  |  | 660,024 |  |  |  | - |  |  |  | 783 |  |  |  | - |  |  |  | - |  |  |  | 3-7 |
|  |  | 905,036 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
RSUs |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
January 1, 2024 |  |  | 50,000 |  |  |  | - |  |  |  | 39 |  |  |  | - |  |  |  | - |  |  |  |  |
March 13, 2024 |  |  | 190,044 |  |  |  | - |  |  |  | 347 |  |  |  | - |  |  |  | - |  |  |  |  |
July 16, 2024 |  |  | 55,020 |  |  |  | - |  |  |  | 158 |  |  |  | - |  |  |  | - |  |  |  |  |
September 9, 2024 |  |  | 199,992 |  |  |  | - |  |  |  | 210 |  |  |  | - |  |  |  | - |  |  |  |  |
September 25, 2024 |  |  | 1,750,152 |  |  |  | - |  |  |  | 2,078 |  |  |  | - |  |  |  | - |  |  |  |  |
November 24, 2024 |  |  | 152,040 |  |  |  | - |  |  |  | 226 |  |  |  | - |  |  |  | - |  |  |  |  |
|  |  | 2,397,248 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
2023 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Options |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
April 20, 2023 |  |  | 100,000 |  |  |  | 0.20 |  |  |  | 10 |  |  |  | 79.84 | % |  |  | 4.14 | % |  |  | 2 |
May 18, 2023 |  |  | 30,000 |  |  |  | 0.21 |  |  |  | 3 |  |  |  | 89.91 | % |  |  | 3.94 | % |  |  | 10 |
November 27, 2023 |  |  | 1,343,748 |  |  |  | 0.00-0.43 |  |  |  | 414 |  |  |  | 91.46 | % |  |  | 4.17 | % |  |  | 7 |
|  |  | 1,473,748 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
RSUs |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
July 19, 2023 |  |  | 100,000 |  |  |  | - |  |  |  | 26 |  |  |  | - |  |  |  | - |  |  |  |  |
September 13, 2023 |  |  | 650,000 |  |  |  | - |  |  |  | 209 |  |  |  | - |  |  |  | - |  |  |  |  |
November 27, 2023 |  |  | 925,572 |  |  |  | - |  |  |  | 494 |  |  |  | - |  |  |  | - |  |  |  |  |
|  |  | 1,675,572 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
2022 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Options |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
March 13, 2022 |  |  | 84,000 |  |  |  | 0.66 |  |  |  | 59 |  |  |  | 93.01 | % |  |  | 2.08 | % |  |  | 10 |
May 30, 2022 |  |  | 323,000 |  |  |  | 0.00-0.57 |  |  |  | 125 |  |  |  | 92.55 | % |  |  | 2.57 | % |  |  | 10 |
August 31, 2022 |  |  | 228,000 |  |  |  | 0.47 |  |  |  | 63 |  |  |  | 91.14 | % |  |  | 2.97 | % |  |  | 10 |
November 28, 2022 |  |  | 1,673,060 |  |  |  | 0.34 |  |  |  | 295 |  |  |  | 91.09 | % |  |  | 3.30 | % |  |  | 10 |
December 19, 2022 |  |  | 1,020,000 |  |  |  | 0.41 |  |  |  | 116 |  |  |  | 90.78 | % |  |  | 3.37 | % |  |  | 10 |
December 21, 2022 |  |  | 20,000 |  |  |  | 0.29 |  |  |  | 2 |  |  |  | 90.78 | % |  |  | 3.47 | % |  |  | 10 |
|  |  | 3,348,060 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
(*) | Translated from NIS based on the U.S. dollars/NIS exchange rate as of December 31, 2024.
The fair value of the options was determined using the binomial model. Volatility is based on volatility data of the traded share price of the Company. The early exercise multiple used for the fair value calculations for grants during 2024, 2023 and 2022 is 2.5 for each offeree. The fair value of RSUs and options with a zero-exercise price was estimated based on the share price on the grant date. Movement in the number of share options and RSUs outstanding and their related weighted average exercise prices are as follows: Options
|  | 2024 |  |  | 2023 |  |  | 2022 |
|  | Number of options |  |  | Average exercise price ($) |  |  | Number of options |  |  | Average exercise price ($) |  |  | Number of options |  |  | Average exercise price ($) |
Outstanding at beginning of year: |  |  | 7,136,720 |  |  |  | 0.67 |  |  |  | 7,001,800 |  |  |  | 0.88 |  |  |  | 4,235,525 |  |  |  | 1.52 |
Granted |  |  | 905,036 |  |  |  | 0.06 |  |  |  | 1,473,748 |  |  |  | 0.34 |  |  |  | 3,348,060 |  |  |  | 0.40 |
Exercised |  |  | (2,917,879 | ) |  |  | 1.23 |  |  |  | (224,463 | ) |  |  | 0.10 |  |  |  | (46,561 | ) |  |  | - |
Forfeited |  |  | (262,845 | ) |  |  | 0.42 |  |  |  | (768,269 | ) |  |  | 0.56 |  |  |  | (277,196 | ) |  |  | 1.51 |
Expired |  |  | (28,066 | ) |  |  | 0.67 |  |  |  | (346,096 | ) |  |  | 1.08 |  |  |  | (258,028 | ) |  |  | 4.52 |
Outstanding at end of year |  |  | 4,832,966 |  |  |  | 0.47 |  |  |  | 7,136,720 |  |  |  | 0.67 |  |  |  | 7,001,800 |  |  |  | 0.88 |
Exercisable at end of year |  |  | 2,548,439 |  |  |  | 0.66 |  |  |  | 3,605,391 |  |  |  | 1.09 |  |  |  | 2,087,181 |  |  |  | 1.31 |
RSUs
|  | 2024 |  |  | 2023 |
|  | Number of RSUs |  |  | Number of RSUs |
Outstanding at beginning of year: |  |  | 1,675,572 |  |  |  | - |
Granted |  |  | 2,397,248 |  |  |  | 1,675,572 |
Vested |  |  | (508,898 | ) |  |  | - |
Forfeited |  |  | (279,180 | ) |  |  | - |
Outstanding at end of year |  |  | 3,284,742 |  |  |  | 1,675,572 |
The following table summarizes information about exercise price and the remaining contractual life of options outstanding at the end of 2024, 2023 and 2022:
|  | 2024 |  |  | 2023 |  |  | 2022 |
Exercise prices ($) |  | Number outstanding at end of year |  |  | Remaining contractual life (in years) |  |  | Number outstanding at end of year |  |  | Remaining contractual life (in years) |  |  | Number outstanding at end of year |  |  | Remaining contractual life (in years) |
0.00 |  |  | 1,059,009 |  |  |  | 1.20-6.73 |  |  |  | 972,728 |  |  |  | 0.15-6.91 |  |  |  | 589,668 |  |  |  | 0.15-9.42 |
0.21-1.09 |  |  | 3,119,610 |  |  |  | 0.03-8.38 |  |  |  | 3,783,920 |  |  |  | 6.91-9.39 |  |  |  | 3,118,060 |  |  |  | 9.20-9.97 |
1.23-1.77 |  |  | 654,347 |  |  |  | 0.25-6.65 |  |  |  | 2,380,072 |  |  |  | 0.65-7.72 |  |  |  | 3,294,072 |  |  |  | 0.59-8.65 |
|  |  | 4,832,966 |  |  |  |  |  |  |  | 7,136,720 |  |  |  |  |  |  |  | 7,001,800 |  |  |  |  |
Shares issuance During the year ended December 31, 2024, 2,917,879 options were exercised into 2,917,879 ordinary shares for total consideration of $3,200 thousand, and 508,898 vested RSUs were issued into 508,898 ordinary shares. During the year ended December 31, 2023, 224,463 options were exercised into 224,463 ordinary shares for total consideration of $23 thousand. During the year ended December 31, 2022, 46,561 options were exercised into 46,561 ordinary shares for no consideration. Also, the Company issued 140,135 ordinary shares to service providers for a total estimated fair value of $104 thousand. Expenses recognized in the financial statements The costs which were recognized in the Company’s financial statements in respect of services received from its employees and consultants are presented in the table below:
|  | Year ended December 31 |
|  | 2024 |  |  | 2023 |  |  | 2022 |
|  | U.S. dollar in thousands |
Share-based payment plans |  |  | 2,017 |  |  |  | 933 |  |  |  | 1,679 |
The plans are intended to be governed under rules set for that purpose in the Plan. The exercise prices of the options that are exercisable into shares as of December 31, 2024, range between $0.00 to $1.77.

X
- Definition The entire disclosure for share-based payment arrangements. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2024-01-01 -Paragraph 44 -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2024-en-r&anchor=para_44&doctype=Standard -URIDate 2024-03-27 + Details
Name: | ifrs-full_DisclosureOfSharebasedPaymentArrangementsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_ExpenseFromSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssetsAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration