XML 8 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Pay vs Performance Disclosure - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Pay vs Performance Disclosure    
Pay vs Performance Disclosure, Table
Fiscal Year  Summary
Compensation
Table Total
for CEO		   Compensation
Actually Paid
to CEO		   Summary
Compensation
Table Total
for Other
NEOs		   Compensation
Actually Paid
to Other
NEOs		   Value of
Initial Fixed
$100
Investment
Based on
Total
Shareholder
Return		   Net Income
(Loss)		 
2024  $1,962,084   $1,678,609   $5,238,304   $3,782,931   $45.70   $(42,747,000)
2023  $722,187   $274,283   $879,232   $576,066   $40.13   $(59,427,000)

 

Compensation actually paid to our Chief Executive Officer represents the total compensation reported in the Summary Compensation Table for the applicable fiscal year, as adjusted as follows:

 

Adjustments to Determine Compensation “Actually Paid” to our Chief Executive Officer  2024   2023 
Total Compensation in the Summary Compensation Table  $1,962,084   $722,187 
Deduction for Amounts Reported under the “Stock Awards” Column in the Summary Compensation Table   (1,344,000)   - 
Deduction for Amounts Reported under “Option Awards” Column in the Summary Compensation Table   -    - 
Increase for Fair Value of Awards Granted During Fiscal Year that Remain Unvested as of Year End, Determined as of Applicable Fiscal Year End   157,220    - 
Increase for Fair Value of Awards Granted During Fiscal Year that Vested during Applicable Fiscal Year, Determined as of Vesting Date   903,305    - 
Increase/deduction for Awards Granted During Prior Fiscal Year that were Outstanding and Unvested as of Applicable Fiscal Year End   -    (351,996)
Increase/deduction for Awards Granted During Prior Fiscal Year that Vested During Applicable Fiscal Year   -    (95,908)
Total Adjustments   (283,475)   (447,904)
Compensation Actually Paid to the CEO  $1,678,609   $274,283 

 

Adjustments to Determine Compensation “Actually Paid” to our Other Named Executive Officers  2024   2023 
Total Compensation in the Summary Compensation Table  $5,238,304   $879,232 
Deduction for Amounts Reported under the “Stock Awards” Column in the Summary Compensation Table   (672,000)   - 
Deduction for Amounts Reported under “Option Awards” Column in the Summary Compensation Table   (3,068,171)   - 
Increase for Fair Value of Awards Granted During Fiscal Year that Remain Unvested as of Year End, Determined as of Applicable Fiscal Year End   596,365    - 
Increase for Fair Value of Awards Granted During Fiscal Year that Vested during Applicable Fiscal Year, Determined as of Vesting Date   1,688,434    - 
Increase/deduction for Awards Granted During Prior Fiscal Year that were Outstanding and Unvested as of Applicable Fiscal Year End   -    (157,758)
Increase/deduction for Awards Granted During Prior Fiscal Year that Vested During Applicable Fiscal Year   -    (145,408)
Total Adjustments   (1,455,373)   (303,166)
Compensation Actually Paid to our other Named Executive Officers  $3,782,931   $576,066 
  
PEO Total Compensation Amount $ 1,962,084 $ 722,187
PEO Actually Paid Compensation Amount $ 1,678,609 274,283
Adjustment To PEO Compensation, Footnote
Adjustments to Determine Compensation “Actually Paid” to our Chief Executive Officer  2024   2023 
Total Compensation in the Summary Compensation Table  $1,962,084   $722,187 
Deduction for Amounts Reported under the “Stock Awards” Column in the Summary Compensation Table   (1,344,000)   - 
Deduction for Amounts Reported under “Option Awards” Column in the Summary Compensation Table   -    - 
Increase for Fair Value of Awards Granted During Fiscal Year that Remain Unvested as of Year End, Determined as of Applicable Fiscal Year End   157,220    - 
Increase for Fair Value of Awards Granted During Fiscal Year that Vested during Applicable Fiscal Year, Determined as of Vesting Date   903,305    - 
Increase/deduction for Awards Granted During Prior Fiscal Year that were Outstanding and Unvested as of Applicable Fiscal Year End   -    (351,996)
Increase/deduction for Awards Granted During Prior Fiscal Year that Vested During Applicable Fiscal Year   -    (95,908)
Total Adjustments   (283,475)   (447,904)
Compensation Actually Paid to the CEO  $1,678,609   $274,283 
  
Non-PEO NEO Average Total Compensation Amount $ 5,238,304 879,232
Non-PEO NEO Average Compensation Actually Paid Amount $ 3,782,931 576,066
Adjustment to Non-PEO NEO Compensation Footnote
Adjustments to Determine Compensation “Actually Paid” to our Other Named Executive Officers  2024   2023 
Total Compensation in the Summary Compensation Table  $5,238,304   $879,232 
Deduction for Amounts Reported under the “Stock Awards” Column in the Summary Compensation Table   (672,000)   - 
Deduction for Amounts Reported under “Option Awards” Column in the Summary Compensation Table   (3,068,171)   - 
Increase for Fair Value of Awards Granted During Fiscal Year that Remain Unvested as of Year End, Determined as of Applicable Fiscal Year End   596,365    - 
Increase for Fair Value of Awards Granted During Fiscal Year that Vested during Applicable Fiscal Year, Determined as of Vesting Date   1,688,434    - 
Increase/deduction for Awards Granted During Prior Fiscal Year that were Outstanding and Unvested as of Applicable Fiscal Year End   -    (157,758)
Increase/deduction for Awards Granted During Prior Fiscal Year that Vested During Applicable Fiscal Year   -    (145,408)
Total Adjustments   (1,455,373)   (303,166)
Compensation Actually Paid to our other Named Executive Officers  $3,782,931   $576,066 
  
Total Shareholder Return Amount $ 45.7 40.13
Net Income (Loss) $ (42,747,000) (59,427,000)
PEO Name Erez Raphael  
PEO | Equity Awards Adjustments    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount $ (283,475) (447,904)
PEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount 157,220
PEO | Year-over-Year Change in Fair Value of Equity Awards Granted in Prior Years That are Outstanding and Unvested    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount (351,996)
PEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount 903,305
PEO | Change in Fair Value as of Vesting Date of Prior Year Equity Awards Vested in Covered Year    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount (95,908)
PEO | Stock Awards Value In Compensation Table For The Applicable Year [Member]    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount (1,344,000)
PEO | Option Awards Value In Compensation Table For The Applicable Year [Member]    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount
Non-PEO NEO | Equity Awards Adjustments    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount (1,455,373) (303,166)
Non-PEO NEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount 596,365
Non-PEO NEO | Year-over-Year Change in Fair Value of Equity Awards Granted in Prior Years That are Outstanding and Unvested    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount (157,758)
Non-PEO NEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount 1,688,434
Non-PEO NEO | Change in Fair Value as of Vesting Date of Prior Year Equity Awards Vested in Covered Year    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount (145,408)
Non-PEO NEO | Stock Awards Value In Compensation Table For The Applicable Year [Member]    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount (672,000)
Non-PEO NEO | Option Awards Value In Compensation Table For The Applicable Year [Member]    
Pay vs Performance Disclosure    
Adjustment to Compensation, Amount $ (3,068,171)