XML 34 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2022 $ 3 [1] $ 25,350 $ (3,338) $ 22,015 $ 7,884 $ 29,899
Balance, shares at Dec. 31, 2022 [1] 3,698,013          
Net loss [1] (7,323) (7,323) (1,364) (8,687)
Share-based compensation (see notes 14.A, 14.F) [1],[2] 71 71 64 135
Share-based compensation (see notes 14.A, 14.F), shares [1] 34,156          
Transaction with non-controlling interests (see note 7.A) [1] (2,625) (2,625)
Dividend declared to non-controlling interests (see note 14.G)         (153) (153)
Issuance of warrants in connection with loan agreement (see note 10.D) [1] 55 55 55
Balance at Dec. 31, 2023 $ 3 [1] 25,476 (10,661) 14,818 3,806 18,624
Balance, shares at Dec. 31, 2023 [1] 3,732,169          
Net loss [1] (12,053) (12,053) (2,053) (14,106)
Share-based compensation (see notes 14.A, 14.F) [1] 12 12 (1) 11
Share-based compensation (see notes 14.A, 14.F), shares [1]          
Expiration of options granted to subsidiaries’ employees [1] 16 16 (16)
Issuance of shares upon RSUs vesting (see note 14.F) [1],[2]
Issuance of shares upon RSUs vesting (see note 14.F), shares [1] 6,378          
Issuance of shares to consultants (see note 14.A) [1],[2] 57 57 57
Issuance of shares to consultants (see note 14.A), shares [1] 120,000          
Issuance of shares and warrants in connection with short-term loan and convertible loans (see notes 10, 14.A) [1],[2] 890 890 890
Issuance of shares and warrants in connection with short-term loan and convertible loans (see notes 10, 14.A), shares [1] 1,168,679          
Issuance of shares and warrants in connection with private placement (see note 14.B) [1],[2] 198 198 198
Issuance costs in connection with private placement (see note 14.B), shares [1] 269,719          
Reclassification of derivative warrant liability to equity (see note 10.E) [1] 1,833 1,833 1,833
Balance at Dec. 31, 2024 $ 3 [1] $ 28,482 $ (22,714) $ 5,771 $ 1,736 $ 7,507
Balance, shares at Dec. 31, 2024 [1] 5,296,945          
[1] Share and per share data in these financial statements have been retrospectively adjusted, for all periods presented, to reflect a number of shares that is equivalent to the number of shares of the Company post the Reverse Stock Split (see note 14.D).
[2] Represents an amount less than $1.