XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Receipts on Account of Shares [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 15,000 $ 103,095,000 $ 4,000 $ 17,000 $ (101,901,000) $ 1,230,000
Balance, shares at Dec. 31, 2022 15,500,730          
Loss for the period (1,286,000) (1,286,000)
Other comprehensive income 5,000 5,000
Stock-based compensation 57,000 57,000
Issuance of restricted shares as compensation towards directors [1] 4,000 (4,000)
Issuance of restricted shares as compensation towards directors, shares 2,902          
Restricted shares to be issued as compensation towards directors 5,000 5,000
Balance at Mar. 31, 2023 $ 15,000 103,156,000 5,000 22,000 (103,187,000) 11,000
Balance, shares at Mar. 31, 2023 15,503,632          
Balance at Dec. 31, 2023 $ 20,000 112,966,000 48,000 16,000 (109,853,000) 3,197,000
Balance, shares at Dec. 31, 2023 20,892,193          
Loss for the period (2,927,000) (2,927,000)
Other comprehensive income 6,000 6,000
Stock-based compensation 22,000 22,000
Issuance of restricted shares as compensation towards directors 48,000 (48,000)
Issuance of restricted shares as compensation towards directors, shares 194,503          
Restricted shares to be issued as compensation towards directors 78,000 78,000
Issuance of restricted shares as payment for achievement of milestone pursuant to purchase agreement (Note 4B) 1,000 (1,000)
Issuance of restricted shares as payment for achievement of milestone pursuant to purchase agreement, shares 100,000          
Exercise of prefunded warrants into shares (Note 3A) 2,000 (2,000)
Exercise of prefunded warrants into shares, shares 1,976,470          
Exchange of warrants into shares (Note 3B) $ 4,000 (4,000)
Exchange of warrants into shares, shares 3,593,203          
Balance at Mar. 31, 2024 $ 27,000 $ 113,029,000 $ 78,000 $ 22,000 $ (112,780,000) $ 376,000
Balance, shares at Mar. 31, 2024 26,756,369          
[1] Represents amount lower than $1.