XML 50 R35.htm IDEA: XBRL DOCUMENT v3.26.1

Share Based Payment (Tables)

12 Months Ended

Dec. 31, 2025

Share Based Payment [Abstract]

Schedule of Fair Value of the Options Granted

The following table lists the inputs used for calculation of fair value of the options and restricted shares granted to employees and directors for the years ended December 31, 2025, 2024 and 2023:

		2025				2024				2023
Expected volatility			92.06% - 96.40	%			93.72	%			91.80% - 93.51	%
Discount for lack of marketability			23.65	%			-				-
Exercise price			0.93				1.27				0.96 - 1.99
Share price			0.93 – 1.22				1.27				0.96 - 1.99
Risk-free interest rate			4.38	%			4.61	%			3.24% - 4.35	%
Dividend yield			0				0				0
Expected life (years)			2 – 2.8				2 – 2.8				2 – 2.8

The following table lists the inputs used for calculation of fair value of the options granted to consultants for the years ended December 31, 2025, 2024 and 2023:

		2025				2024				2023
Expected volatility			102.22	%			-				100.540	%
Exercise price			0.93				-				1.82
Share price			0.93				-				1.82
Risk-free interest rate			4.38	%			-				3.64	%
Dividend yield			0				-				0
Expected life (years)			10				-				10

Schedule of Share Option Activity

The following table summarizes the share option activity for employees, directors, and non-employees for the annual periods ended on December 31, 2025:

		Number of				Weighted Average				Weighted average remaining				Intrinsic value
		Share Options				Exercise Price				contractual life (years)				U.S. dollars in thousands
Options outstanding at January 1, 2025			1,069,128			$	2.30				6.7			$	-
Granted			118,000			$	0.93				10			$	-
Exercised			(23,000	)		$	0.95				-			$	-
Forfeited			(73,000	)		$	2.78				-			$	-
Options outstanding at December 31, 2025			1,091,128			$	2.15				6.4			$	-
Exercisable at December 31, 2025			963,128			$	2.31				6.1			$	-

(*) less than $1 thousand

Schedule of Restricted Stock Unit (RSU’s) Activity

The following table summarizes the RSUs restricted stock award activity for the annual periods ended on December 31, 2025:

						Weighted average grant date fair value
		Number of RSUs				U.S. dollars in thousands
Outstanding at January 1, 2024			317,000			$	249
Granted			208,000				224
Issued			(325,000	)			640
Outstanding at December 31, 2024			200,000			$	236
Granted			4,228,705			$	3,824
Issued			(4,378,705	)			3,918
Outstanding at December 31, 2025			50,000				142

Schedule of Share-Based Expense Recognized in the Statements of Operation

The share-based expense recognized in the statements of operations were as follows:

		For the year ended December 31,
		2025				2024				2023
		U.S. dollars in thousands
Share-based compensation expense - Research and development		$	1,262			$	193			$	575
Share-based compensation expense - General and administrative			878				364				962
		$	2,140			$	557			$	1,537

X

- Definition

Tabular disclosure of condensed statement of comprehensive income (loss) including, but not limited to, statements of comprehensive income (loss) of consolidated entities and consolidation eliminations.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Name Regulation S-X (SX)
-Number 210
-Section 12
-Subsection 04
-Paragraph a
-Publisher SEC

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 942
-SubTopic 235
-Name Accounting Standards Codification
-Section S99
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477314/942-235-S99-2

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480738/235-10-S50-4

Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3

+ Details

Name:	srt_CondensedStatementOfComprehensiveIncomeTableTextBlock
Namespace Prefix:	srt_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration