XML 27 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Shareholders’ Equity (deficit) - USD ($)
$ in Thousands
Share capital
Premium and other capital reserves
Capital reserve for transactions with controlling shareholders
Accumulated loss
Total
Balance at Dec. 31, 2022 $ 52 $ 16,658 $ 1,542 $ (17,454) $ 798
Net income (loss)   (2,819) (2,819)
Other comprehensive income/Loss   6 6
Total comprehensive income/Loss   6 (2,819) (2,813)
Stock-based compensation   4,236   4,236
Balance at Dec. 31, 2023 52 20,900 1,542 (20,273) 2,221
Net income (loss)   (2,347) (2,347)
Other comprehensive income/Loss   3 3
Total comprehensive income/Loss   3 (2,347) (2,344)
Issuance of ordinary shares in the Company’s initial public offering (“IPO”), net of underwriting commissions and offering costs   4,354 4,354
Conversion share capital to non-par value $ (52) 52
SAFE conversion   456 456
Stock-based compensation   860 860
Balance at Dec. 31, 2024   26,625 1,542 (22,620) 5,547
Net income (loss)     (3,064) (3,064)
Other comprehensive income/Loss   (20) (20)
Total comprehensive income/Loss   (20) (3,064) (3,084)
Exercise of options   49 49
Issuance of common stock, net   2,392 2,392
Stock-based compensation   540 540
Balance at Dec. 31, 2025   $ 29,586 $ 1,542 $ (25,684) $ 5,444