XML 20 R3.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Financial Position - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalent $ 3,378 $ 2,640
Other receivables 989 236
Restricted deposits 35 40
Total current assets 4,402 2,916
Non-current assets:    
Property and equipment, net 66 85
Right of use assets 84 162
Restricted deposit 23 22
Total non-current assets 173 269
Total assets 4,575 3,185
Current liabilities:    
Trade payables 1,160 1,459
Other current liabilities 832 2,000
Total current liabilities 1,992 3,459
Non-current liabilities:    
Lease liability less current maturity 73
Liability in respect of warrants 1,412
Total non-current liabilities 1,485
Total liabilities 1,992 4,944
Shareholders’ equity:    
Ordinary shares, no par value: Authorized: 90,000,000 shares at December 31, 2024 and 60,000,000 shares at December 31, 2023; Issued and outstanding: 23,228,941 and 15,379,042 shares at December 31, 2024 and 2023, respectively
Share Premium and Capital Reserve 39,243 24,362
Accumulated deficit (36,660) (26,121)
Total shareholders’ equity (deficit) 2,583 (1,759)
Total liabilities and shareholders’ equity $ 4,575 $ 3,185