XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Interim Condensed Consolidated Statements of Changes in Shareholders' Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Parent [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2023 $ 3 $ 25,476 $ (10,661) $ 14,818 $ 3,806 $ 18,624
Balance, shares at Dec. 31, 2023 [1] 3,732,169          
Net loss (8,766) (8,766) (1,303) (10,069)
Issuance of shares and warrants in connection with private placement (see note 10.B) [2] 257 257 257
Issuance of shares and warrants in connection with private placement, shares [1] 256,875          
Share-based compensation 12 12 21 33
Issuance of shares upon RSUs vesting (see note 10.E) [2]
Issuance of shares upon RSUs vesting, shares [1] 6,378          
Issuance of shares to consultants (see note 10.A) [2] 57 57 57
Issuance of shares upon RSUs vesting, shares [1] 120,000          
Issuance of shares and warrants in connection with short-term loan and convertible loans (see notes 7.E-7.G and 10.A) [2] 890 890 890
Issuance of shares and warrants in connection with short-term loan and convertible loans, shares [1] 1,168,679          
Issuance costs in connection with private placement (see note 10.B) [2] (59) (59) (59)
Issuance of shares and warrants in connection with private placement, shares [1] 12,844          
Reclassification of derivative warrant liability to equity (see note 7.E) 1,833 1,833 1,833
Balance at Sep. 30, 2024 $ 3 28,466 (19,427) 9,042 2,524 11,566
Balance, shares at Sep. 30, 2024 [1] 5,296,945          
Balance at Jun. 30, 2024 $ 3 25,905 (18,837) 7,071 2,625 9,696
Balance, shares at Jun. 30, 2024 [3] 3,965,848          
Net loss (590) (590) (105) (695)
Issuance of shares and warrants in connection with private placement (see note 10.B) [4] 20 20 20
Issuance of shares and warrants in connection with private placement, shares [3] 256,875          
Share-based compensation 4 4
Issuance of shares upon RSUs vesting (see note 10.E) [4]
Issuance of shares upon RSUs vesting, shares [3] 6,378          
Issuance of shares to consultants (see note 10.A) [4] 57 57 57
Issuance of shares upon RSUs vesting, shares [3] 120,000          
Issuance costs in connection with private placement (see note 10.B) [4] (59) (59) (59)
Issuance of shares and warrants in connection with private placement, shares [3] 12,844          
Reclassification of derivative warrant liability to equity (see note 7.E) 1,833 1,833 1,833
Issuance of shares and warrants in connection with convertible loans (see notes 7.F, 7.G and 10.A) [4] 710 710 710
Issuance of shares and warrants in connection with convertible loans, shares [3] 935,000          
Balance at Sep. 30, 2024 $ 3 28,466 (19,427) 9,042 2,524 11,566
Balance, shares at Sep. 30, 2024 [1] 5,296,945          
Balance at Dec. 31, 2024 $ 3 28,482 (22,714) 5,771 1,736 7,507
Balance, shares at Dec. 31, 2024 [5] 5,296,945          
Net loss (18,719) (18,719) (1,496) (20,215)
Shares issued in connection with the Reverse Stock Split (see note 10.E) [6]
Shares issued in connection with the Reverse Stock Split, shares [5] 14          
Issuance of shares in connection with acquisition of a subsidiary (see note 6) [6] 5,159 5,159 5,159
Issuance of shares in connection with acquisition of a subsidiary, shares [5] 1,323,000          
Issuance of shares and warrants in connection with conversion of loans (see notes 7.E, 7.F, 7.G) [6] 11,072 11,072 11,072
Issuance of shares and warrants in connection with conversion of loans, shares [5] 922,957          
Issuance of shares and warrants in connection with private placement (see note 10.B) [6] 4,023 4,023   4,023
Issuance of shares and warrants in connection with private placement, shares [5] 848,763          
Exercise of warrants (see notes 10.B, 10.C) $ 1 2,221 2,222 2,222
Exercise of warrants, shares [5] 2,241,213          
Redeem of loan to parent company (see note 3) (4,048) (4,048) (4,048)
Share-based compensation [6] 75 75 3 78
Share-based compensation, shares [5] 37,500          
Balance at Sep. 30, 2025 $ 4 51,032 (45,481) 5,555 243 5,798
Balance, shares at Sep. 30, 2025 [5] 10,670,392          
Balance at Jun. 30, 2025 $ 4 46,607 (42,088) 4,523 803 5,326
Balance, shares at Jun. 30, 2025 [5] 9,399,163          
Net loss (3,393) (3,393) (560) (3,953)
Issuance of shares and warrants in connection with private placement (see note 10.B) [6] 4,023 4,023   4,023
Issuance of shares and warrants in connection with private placement, shares [5] 848,763          
Exercise of warrants (see notes 10.B, 10.C) [6] 402 402 402
Exercise of warrants, shares [5] 422,466          
Balance at Sep. 30, 2025 $ 4 $ 51,032 $ (45,481) $ 5,555 $ 243 $ 5,798
Balance, shares at Sep. 30, 2025 [5] 10,670,392          
[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 10.E).
[2] Represents an amount less than $1.
[3] 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 10.E).
[4] Represents an amount less than $1.
[5] 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 10.E).
[6] Represents an amount less than $1.