XML 20 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED INTERIM STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Common stock
Preferred Stock
Additional Paid-in Capital
Accumulated deficit
Total
Balance at Dec. 31, 2023 $ 3   $ 407,502 $ (349,361) $ 58,144
Balance (in shares) at Dec. 31, 2023 27,191,849 18,959      
Balance (in shares) at Jun. 30, 2024 30,024,275 40,331      
Exercise of options (in shares) 6,709        
Extinguishment of preferred stock in connection with preferred stock modification     (11,786) 11,786  
Deemed dividend related to issuance of preferred Stock     5,114 (5,114)  
Issuance of warrants to service providers     2,028   2,028
Issuance of warrants to service providers (shares)   22,422      
Stock-based compensation     8,392   8,392
Stock-based compensation (in shares) 2,048,907        
Conversion of preferred warrants to common stock (in shares) (776,810) (1,050)      
Issuance of preferred stock, net of issuance cost     20,206   20,206
Modification of warrants     70   70
Net loss       (20,785) (20,785)
Balance at Jun. 30, 2024 $ 3   431,526 (363,474) 68,055
Balance (in shares) at Dec. 31, 2023 27,191,849 18,959      
Balance (in shares) at Jun. 30, 2024 30,024,275 40,331      
Balance at Mar. 31, 2024 $ 3   436,600 (358,570) 78,033
Balance (in shares) at Mar. 31, 2024 29,439,740 41,381      
Balance (in shares) at Jun. 30, 2024 30,024,275 40,331      
Exercise of options (in shares) 4,688        
Extinguishment of preferred stock in connection with preferred stock modification     (11,786) 11,786  
Deemed dividend related to issuance of preferred Stock     3,080 (3,080)  
Issuance of warrants to service providers     2,001   2,001
Stock-based compensation     1,561   1,561
Stock-based compensation (in shares) 203,037        
Conversion of preferred warrants to common stock (in shares) 376,810 (1,050)      
Modification of warrants     70   70
Net loss       (13,610) (13,610)
Balance at Jun. 30, 2024 $ 3   431,526 (363,474) 68,055
Balance (in shares) at Mar. 31, 2024 29,439,740 41,381      
Balance (in shares) at Jun. 30, 2024 30,024,275 40,331      
Balance at Dec. 31, 2024 $ 4   462,358 (390,343) 72,019
Balance (in shares) at Dec. 31, 2024 38,388,431 49,585      
Balance (in shares) at Jun. 30, 2025 45,474,935 53,440      
Modification of preferred stock     1,604 (1,604)  
Deemed dividend related to issuance of preferred Stock     8,807 (8,807)  
Conversion of Preferred Stock to Common Stock (in shares) 1,668,033        
Stock-based compensation     4,377   4,377
Stock-based compensation (in shares) 2,558,796        
Conversion of preferred warrants to common stock     1,750   1,750
Conversion of preferred warrants to common stock (in shares) 2,859,675 (2,945)      
Issuance of warrants related to loan agreement, net of issuance cost     1,140   1,140
Issuance of preferred stock, net of issuance cost     6,815   6,815
Issuance of preferred stock, net of issuance cost (in shares)   6,800      
Modification of warrants     102   102
Net loss       (22,217) (22,217)
Balance at Jun. 30, 2025 $ 4   486,953 (422,971) 63,986
Balance (in shares) at Dec. 31, 2024 38,388,431 49,585      
Balance (in shares) at Jun. 30, 2025 45,474,935 53,440      
Balance at Mar. 31, 2025 $ 4   478,104 (404,409) 73,699
Balance (in shares) at Mar. 31, 2025 42,706,594 54,585      
Balance (in shares) at Jun. 30, 2025 45,474,935 53,440      
Modification of preferred stock     1,604 (1,604)  
Deemed dividend related to issuance of preferred Stock     3,968 (3,968)  
Conversion of Preferred Stock to Common Stock (in shares) 812,627        
Stock-based compensation     2,035   2,035
Stock-based compensation (in shares) 1,955,714        
Conversion of preferred warrants to common stock (in shares)   (1,145)      
Issuance of warrants related to loan agreement, net of issuance cost     1,140   1,140
Modification of warrants     102   102
Net loss       (12,990) (12,990)
Balance at Jun. 30, 2025 $ 4   $ 486,953 $ (422,971) $ 63,986
Balance (in shares) at Mar. 31, 2025 42,706,594 54,585      
Balance (in shares) at Jun. 30, 2025 45,474,935 53,440