XML 47 R36.htm IDEA: XBRL DOCUMENT v3.25.1
LOANS (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Feb. 28, 2025
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
Mar. 31, 2025
Dec. 31, 2024
Aug. 30, 2024
Jun. 13, 2024
May 27, 2024
Nov. 15, 2023
Apr. 27, 2023
Jul. 25, 2022
Financing Receivable, Modified [Line Items]                                          
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.                    
Short-term loans                           $ 2,928 $ 2,310            
Short term bank loan                           6,620 6,649            
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 $ 973       $ 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                                  
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 Warrants [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.                            
Accrued interest percentage             12.00%                            
Line of credit facility, interest accrued             $ 184                            
Warrants term             3 years                            
June 2024 Facility Agreement Warrants [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 Warrants [Member] | Warrant [Member]                                          
Financing Receivable, Modified [Line Items]                                          
Warrants to purchase shares             50,000                            
Exercise price             $ 1.00                            
June 2024 Facility Agreement Warrants [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 Warrants [Member] | Maximum [Member]                                          
Financing Receivable, Modified [Line Items]                                          
Line of credit             $ 1,000                            
June 2024 Facility Agreement Warrants [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.                              
Accrued interest percentage           12.00%                              
Number of shares issued           300,000                              
Warrants term           3 years                              
Line of credit facility, financing transaction           $ 2,000                              
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                              
Debt issuance costs                             315            
Amortization of deferred debt issuance costs                           $ 34              
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                                
Accrued interest percentage         12.00%                                
Number of shares issued         360,000                                
Conversion price         $ 1.00                                
Warrants term         3 years                                
Line of credit facility, financing transaction         $ 2,500                                
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                                
Amortization of deferred debt issuance costs                             30            
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                           $ 549              
Debt instrument, description                           SOFR + 4.60 SOFR + 4.60            
Long term bank loans                           $ 1,602 $ 1,138            
Cortex Media Group Ltd [Member]                                          
Financing Receivable, Modified [Line Items]                                          
Line of credit $ 1,000                                        
Cortex Media Group Ltd [Member] | Short Term Bank Loan [Member]                                          
Financing Receivable, Modified [Line Items]                                          
Debt instrument, description                           SOFR + 4.35 SOFR + 4.35            
Long term bank loans                           $ 973 $ 830            
Cortex Media Group Ltd [Member] | Maximum [Member]                                          
Financing Receivable, Modified [Line Items]                                          
Deposit $ 100                                        
Financial Industry Regulatory Authority, Inc. [Member]                                          
Financing Receivable, Modified [Line Items]                                          
Payment of deposit, description This deposit may be released upon Cortex’s submission of a financial report demonstrating two consecutive quarters of positive EBITDA, with a minimum of $75 per quarter.