XML 84 R67.htm IDEA: XBRL DOCUMENT v3.25.1
Strategic Funding (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Sep. 07, 2023
USD ($)
Sep. 01, 2023
shares
Mar. 01, 2023
$ / shares
shares
Jan. 30, 2023
USD ($)
Dec. 01, 2022
$ / shares
shares
Oct. 27, 2022
USD ($)
Dec. 31, 2024
USD ($)
shares
Dec. 31, 2023
shares
Sep. 14, 2023
shares
Dec. 31, 2022
shares
Nov. 30, 2022
USD ($)
Aug. 08, 2022
USD ($)
Strategic Funding [Line Items]                        
Funded amount (in Dollars)                       $ 4,000
Cash commitment (in Dollars)           $ 4,000         $ 333  
Additional funding (in Dollars)           $ 2,000            
Debt installments percentage           100.00%            
Weighted effective interest rate             34.92%          
Warrants granted (in Shares) | shares             5,006,386          
Warrants issued (in Shares) | shares             508,898 2,393,740 187,225 140,135    
Ordinary shares exceeds percentage             150.00%          
Due amount (in Dollars)       $ 111                
Total amount (in Dollars)       2,000                
Original tranche amount (in Dollars)       $ 333                
Future revenue percentage 100.00%                      
Repayment amount percentage 100.00%                      
Extend tranches 30 months                      
Original tranches 24 months                      
Total consideration warrants (in Dollars) $ 500                      
Canceled warrant (in Dollars) 366                      
Risk free interest rate               5.32%        
Expected term             2 years 6 months          
Expected volatility               91.00%        
Other equity reserve (in Dollars) 274                      
Profit or loss as financial expense (in Dollars) $ 349                      
Effective interest rate 18.70%                      
Tranches 1-2 [Member]                        
Strategic Funding [Line Items]                        
Cash commitment (in Dollars)                       2,000
Tranches 3-8 [Member]                        
Strategic Funding [Line Items]                        
Cash commitment (in Dollars)                       $ 2,000
Tranche 2 [Member]                        
Strategic Funding [Line Items]                        
Cash commitment (in Dollars)           $ 1,000            
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             4.13% 4.01%        
Expected term 1 year 11 months 4 days                      
Expected volatility             110.83% 81.07%        
Bottom of Range [Member] | Monte-Carlo Model [Member]                        
Strategic Funding [Line Items]                        
Risk free interest rate 4.66%                      
Expected volatility 77.29%                      
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             4.25% 4.92%        
Expected term 2 years 11 months 23 days                      
Expected volatility             116.14% 94.33%        
Top of Range [Member] | Monte-Carlo Model [Member]                        
Strategic Funding [Line Items]                        
Risk free interest rate 4.99%                      
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         1,034,483              
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                  
Percentage of shares are fully vested     50.00%                  
Remaining shares vested (in Shares) | shares   1,111,111 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                  
Percentage of shares are fully vested     50.00%                  
Remaining shares vested (in Shares) | shares   185,185 185,185                  
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%