XML 90 R61.htm IDEA: XBRL DOCUMENT v3.25.1
LOANS (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Sep. 19, 2024
Sep. 16, 2024
Aug. 15, 2024
Jul. 28, 2024
Jul. 04, 2024
Jun. 18, 2024
Oct. 10, 2023
Jan. 17, 2023
Sep. 21, 2022
Oct. 13, 2021
Jul. 31, 2024
Sep. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Aug. 30, 2024
Jun. 13, 2024
May 27, 2024
Nov. 15, 2023
Apr. 27, 2023
Jul. 25, 2022
Financing Receivable, Modified [Line Items]                                        
Line of credit                         $ 1,618              
Long term debt                         6,649              
Lenders provided loans in the aggregate amount                   $ 9,500                    
Debt instrument covenant description                   the ratio of debt to EBITDA, based on the Gix Media’s consolidated financial statements in all 4 consecutive quarters, will not exceed 2.4 in the first two years and will not exceed 1.75 in the following two years. As of December 31, 2023, Gix Media didn’t meet the financial covenants in connection with the Financing Agreement, however, Gix Media has received a waiver by Leumi to be effected until April 16, 2024, according to which, Leumi agreed to delay its right for immediate repayment of the loans. Accordingly, the Company did not reclassify long-term loan, net of current maturities item in the balance sheet as a current liability.                    
Long-term bank loan               $ 1,500                        
Short-term loans                         2,310 $ 5,000            
Short term bank loan                         6,649 $ 9,504            
Finance expense                         1,914              
June 2024 Lead Lender Warrant [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Warrants to purchase shares                     5,296,610                  
Exercise price           $ 4.00         $ 0.472                  
Shares issued           625,000                            
Warrants exercise amount                     $ 2,500                  
Warrants exercise amount           $ 2,500         $ 1,833                  
Gix Media Ltd [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Debt instrument description SOFR + 4.60 SOFR + 4.60                                    
Transfer of long-term bank loan                             $ 2,000 $ 600        
Long-term bank loan               $ 1,500             $ 160 $ 350        
Line of credit facility, remaining borrowing capacity percentage                               80.00%        
Short-term loans $ 75 $ 350                                    
Short term bank loan   160                                    
Long term bank loans   190                                    
Short term bank loan   $ 350                                    
Debt repayment description repaid in monthly installments of $25 over a 3-month period from October to December 2024. to be repaid in one single payment on January 2, 2025                                    
Loan Agreement [Member] | Viewbix Israel [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Lenders provided loans in the aggregate amount                                   $ 480    
Cortex's Loan Agreement [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit                 $ 1,500     $ 2,500 $ 830       $ 2,000   $ 1,000  
Debt instrument description                 SOFR + 3.52     SOFR + 4.08                
Debt instrument interest rate                 70.00%                      
Line of credit facility, remaining borrowing capacity percentage                                 80.00%      
Debt instrument maturity date                       Sep. 20, 2024                
Cortex And Leumi Loan Agreement [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit     $ 2,000                                  
Debt instrument description     SOFR + 4.35                                  
Debt instrument maturity date     Feb. 27, 2025                                  
2023 Warrant [Member] | Viewbix Israel [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Warrants to purchase shares                         120,000              
Exercise price                         $ 2.00              
Warrants expire date                         Dec. 31, 2025              
June 2024 Facility Agreement [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit           $ 1,530                            
Warrants to purchase shares           183,679                            
Exercise price           $ 1.00             $ 1.00              
Line of credit facility, outstanding debt owed           $ 531                            
Line of credit facility, expiration period           12 months                            
Line of credit facility, withdrawn amount description           (a) $350 upon the date of the June 2024 Facility Agreement, (b) $150 upon submitting a prospectus for the registration of shares to be issued to the June 2024 Lenders, and (c) $500 upon the completion of the Uplist.                            
Line of credit facility, interest accrued           $ 184                            
Warrants term           3 years                            
June 2024 Facility Agreement [Member] | Common Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Warrants to purchase shares           50,000                            
Number of shares issued           183,679                            
Conversion price           $ 1.00                            
Shares issued           50,000                            
June 2024 Facility Agreement [Member] | Warrant [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Warrants to purchase shares           50,000                            
Exercise price           $ 1.00                            
Warrants term           3 years                            
June 2024 Facility Agreement [Member] | June 2024 Convertible Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit facility, interest accrued           $ 663                            
Number of shares issued           662,957                            
Conversion price           $ 1.00                            
June 2024 Facility Agreement [Member] | Maximum [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit           $ 1,000                            
June 2024 Facility Agreement [Member] | Maximum [Member] | June 2024 Convertible Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Number of shares issued           362,004                            
June 2024 Lead Lender Fee Warrants [Member] | Common Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Warrants to purchase shares           625,000                            
June 2024 Lead Lender Fee Warrants [Member] | Warrant [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Warrants to purchase shares           625,000                            
Exercise price           $ 4.00                            
First July 2024 Facility Agreement [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit         $ 2,500                              
Warrants to purchase shares         300,000                              
Exercise price         $ 1.00                              
Line of credit facility, withdrawn amount description         (a) $50 upon the date of the First July 2024 Facility Agreement, (b) $50 upon the Uplist, and (c) after the Uplist, $200 will be available for use on a quarterly basis until the total amount reaches $2.5 million.                              
Number of shares issued         300,000                              
Warrants term         3 years                              
Line of credit facility, financing transaction         $ 2,000                              
Accrued interest percentage         12.00%                              
First July 2024 Facility Agreement [Member] | Common Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Number of shares issued         300,000                              
Conversion price         $ 1.00                              
First July 2024 Facility Agreement [Member] | First July 2024 Convertible Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Lenders provided loans in the aggregate amount         $ 100                              
Exercise price         $ 1.00                              
Conversion price         $ 1.00                              
First July 2024 Facility Agreement [Member] | First July 2024 Lender [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Warrants to purchase shares         250,000                              
Exercise price         $ 1.00                              
Number of shares issued         125,000                              
Conversion price         $ 1.00                              
Line of credit facility, one-time fee, percentage         5.00%                              
Received loan         $ 50                              
Payments of Debt Issuance Costs         $ 315                              
First July 2024 Facility Agreement [Member] | First July 2024 Lender [Member] | Common Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Number of shares issued         250,000                              
Second July 2024 Facility Agreement [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit       $ 3,000                                
Warrants to purchase shares       360,000                                
Number of shares issued       360,000                                
Conversion price       $ 1.00                                
Warrants term       3 years                                
Line of credit facility, financing transaction       $ 2,500                                
Accrued interest percentage       12.00%                                
Second July 2024 Facility Agreement [Member] | Common Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Number of shares issued       360,000                                
Conversion price       $ 1.00                                
Second July 2024 Facility Agreement [Member] | Second July 2024 Convertible Stock [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Lenders provided loans in the aggregate amount       $ 160                                
Exercise price       $ 1.00                                
Conversion price       $ 1.00                                
Second July 2024 Facility Agreement [Member] | Second July 2024 Lenders [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Number of shares issued       150,000                                
Conversion price       $ 1.00                                
Line of credit facility, one-time fee, percentage       5.00%                                
Received loan       $ 80                                
Deferred debt issuance costs                         $ 302              
Gix Media [Member] | Financing Agreement [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit                   $ 3,500                    
Long term debt                   6,000                    
Lenders provided loans in the aggregate amount                   $ 6,000                    
Long term debt term                   48 months                    
Debt instrument description               SOFR + 5.37   LIBOR + 4.12                    
Current maturities of longterm loan               $ 1,500                        
Gix Media [Member] | Financing Agreement [Member] | Line of Credit [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Debt instrument description                   LIBOR + 3.2                    
Debt instrument interest rate                   80.00%                    
Gix Media [Member] | Financing Agreement [Member] | Maximum [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit                   $ 3,500                    
Gix Media [Member] | Loan Agreement [Member] | Bank Leumi Le Israel Ltd [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit             $ 3,500                          
Debt instrument, description             SOFR + 4.05                          
Gix Media And Leumi [Member] | Financing Agreement [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Current maturities of longterm loan                                       $ 1,500
Gix Media Ltd [Member] | Short Term Bank Loan [Member]                                        
Financing Receivable, Modified [Line Items]                                        
Line of credit                         $ 788              
Debt instrument, description                         SOFR + 4.60 SOFR + 4.60            
Short term bank loan                         $ 1,138 $ 3,500