XML 102 R73.htm IDEA: XBRL DOCUMENT v3.25.1
SHAREHOLDERS’ EQUITY (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Jul. 31, 2024
Jul. 25, 2024
Jul. 15, 2024
Jul. 14, 2024
Jul. 04, 2024
Jul. 03, 2024
Jun. 18, 2024
Jul. 20, 2023
Jul. 01, 2023
May 18, 2023
Sep. 14, 2022
Aug. 31, 2022
Jul. 31, 2024
Jun. 30, 2024
Mar. 31, 2023
Feb. 28, 2023
Jan. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Jul. 28, 2024
Jun. 29, 2023
Mar. 02, 2023
Dec. 25, 2022
Common stock, voting rights                                   Shares of Common Stock confer the rights to: (i) participate in the general meetings, to one vote per share for any purpose, to an equal part, on share basis, (ii) in distribution of dividends and (iii) to equally participate, on share basis, in distribution of excess of assets and funds from the Company and will not confer other privileges.            
Share based compensation                                   $ 68 $ 135          
Proceeds from private placement                                   198          
Cash fee                                   34          
Reverse stock split     1-for-4                 1-for-28                        
Dividends declared                                       $ 917        
Dividends non controling interest                                   598          
Parent Company [Member]                                                
Dividend distribution                                       714        
Israel Tax Authority [Member]                                                
Income taxes paid                     $ 83                          
Gix Media Ltd [Member]                                                
Dividends declared                     $ 1,000                          
Dividend distribution                                 $ 130     $ 787        
Cortex Media Group Ltd [Member]                                                
Dividends declared                                     598     $ 153   $ 445
Dividends non controling interest                             $ 226 $ 219                
Share-Based Payment Arrangement, Tranche One [Member]                                                
Number of common shares issued                 6,378                              
Share-Based Payment Arrangement, Tranche Two [Member]                                                
Number of common shares issued                 6,378                              
Restricted Stock Units (RSUs) [Member]                                                
Shares, granted               12,756                                
Share based arrangement, description               (1) 12,756 of Common Stock underlying the grant of RSUs (2) Vesting Commencement Date: July 1, 2023 (3) vesting schedule: 50% of the RSUs will vest immediately upon the Vesting Commencement Date (the “First Tranche”) and the remaining 50% of the RSUs will vest 12 months after the Vesting Commencement Date (the “Second Tranche”), provided, in each case, that the Grantee remains continuously as a Service Provider (as defined under the 2023 Plan) of Gix Media or its affiliates throughout each such vesting date (the “Grant”).                                
Restricted shares, granted               12,756                                
2023 Stock Incentive Plan [Member]                                                
Number of share for issuance                                             625,000  
Outstanding capital stock percent                                             5.00%  
Common stock reserved for issuance                                             625,000  
Private Placement [Member]                                                
Exercise price           $ 1.00                                    
Number of warrants issued           385,332                                    
Number of shares issued           256,875                                    
Sale of stock, price per share           $ 1.00                                    
Warrant term           3 years                                    
Proceeds from private placement                         $ 20 $ 237       $ 257            
Private Placement [Member] | Investor [Member]                                                
Number of shares issued           12,844                                    
Actual and documented fees           $ 10                                    
Cash fee           $ 13                                    
PIPE Warrants [Member]                                                
Number of warrants issued           385,332                                    
First July 2024 Facility Agreement [Member]                                                
Exercise price         $ 1.00                                      
Number of warrants issued         300,000                                      
Warrant term         3 years                                      
Number of common shares issued         300,000                                      
Securities Exchange Agreement [Member] | Minimum [Member]                                                
Issued and outstanding share capital, percentage 9.99%                                              
Securities Exchange Agreement [Member] | Maximum [Member]                                                
Issued and outstanding share capital, percentage 19.99%                                              
June 2024 Lead Lender Warrant [Member]                                                
Number of shares issued             625,000                                  
Exercise price $ 0.472           $ 4.00           $ 0.472                      
Warrants exercise amount             $ 2,500           $ 1,833                      
Number of warrants issued 5,296,610                       5,296,610                      
Common Stock [Member]                                                
Number of restricted stock shares [1]                                   6,378            
Number of shares issued for services [1]                                   120,000            
Common Stock [Member] | Private Placement [Member]                                                
Number of shares issued 269,719                       269,719                      
Issuance costs                         $ 65                      
Stock issuance cost cash                         59                      
Number of shares issued                         $ 6                      
Common Stock [Member] | July 2024 Facility Agreement [Member]                                                
Number of shares issued         425,000                               510,000      
Exercise price         $ 1.00                               $ 4.00      
Number of warrants issued         550,000                               360,000      
Common Stock [Member] | First July 2024 Facility Agreement [Member]                                                
Number of common shares issued         300,000                                      
Warrant [Member] | Private Placement [Member]                                                
Number of warrants issued 385,332                       385,332                      
June 2024 Lenders [Member] | Common Stock [Member]                                                
Number of shares issued             233,679                                  
June 2024 Lenders [Member] | Warrant [Member]                                                
Number of shares issued             233,679                                  
Exercise price             $ 1.00                                  
General and Administrative Expense [Member]                                                
Share based compensation                   $ 34               $ 12 72          
Share based compensation                                   $ 38 $ 12          
Board of Directors [Member]                                                
Number of restricted stock shares                   27,778                            
Consultants [Member] | First July 2024 Facility Agreement [Member]                                                
Share based compensation   $ 57   $ 57                                        
Number of shares issued for services   120,000   120,000                                        
[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).