XML 58 R42.htm IDEA: XBRL DOCUMENT v3.25.0.1
Financial Instruments (Tables)
 12 Months Ended
Dec. 31, 2024
Financial Instruments (Tables) [Line Items]  
Schedule of Sensitivity Test to Possible Changes in Exchange Rate

Data on exchange rates are as follows:

 

   Representative 
   exchange rate
of USD		 
   (NIS/USD 1) 
Date of consolidated financial statements:    
December 31, 2024   3.647 
December 31, 2023   3.627 
December 31, 2022   3.519 

 

   % 
Changes in exchange rates for the year ended:    
December 31, 2024   0.5 
December 31, 2023   3 
December 31, 2022   13 
Schedule of Financial Instruments Measured at Fair Value Fair value hierarchy of financial instruments measured at fair value:
   December 31, 2024 
   Level 1   Level 2   Level 3   Total 
   USD thousands 
Financial asset and liabilities                
Securities (see Note 18B (2))   275    
-
    
-
    275 
Financial liability of warrants   
-
    
-
    1,149    1,149 

 

   December 31, 2023 
   Level 1   Level 2   Level 3   Total 
   USD thousands 
Financial asset and liabilities                
Convertible debt instrument and warrant (see Note 18B (2))   -    -    73    73 
Financial liability of warrants   -    -    2,518    2,518 
Schedule of Details Regarding Fair Value Measurement

Details regarding fair value measurement at Level 3:

 

   Financial asset-
convertible note		   Financial liability-
warrant		 
         
Balance as of January 1, 2024   73    2,518 
Exercise   
-
    (56)
Issuance   
-
    2,028 
Proceed   (187)   
-
 
Revaluation   114    (3,341)
Balance as of December 31, 2024   
-
    1,149 
   Financial asset-
convertible note		   Financial liability-
warrant		 
Balance as of January 1, 2023   431    - 
Issuance   -    6,015 
Proceed   (875)   - 
Revaluation   517    (3,497)
Balance as of December 31, 2023   73    2,518 
Schedule of Fair Value Measurement
Financial instrument   Valuation
method for
determining
fair value		   Significant
unobservable
inputs		      
For the year ended December 31, 2024                
Warrant (see note 9D1)   Black - Scholes   expected term     4.5, 1.5 years  
        expected volatility     97.31%, 129.83 %
        annual risk free interest     4.30%, 4.54 %
        dividend yield     0 %
                 
For the year ended December 31, 2023                
Warrant   Black - Scholes   expected term     5.3 years  
        expected volatility     89.94 %
        annual risk free interest     3.88 %
        dividend yield     0 %
                 
Convertible debt instrument       DLOM     26.1 %
Currency risk [Member]  
Financial Instruments (Tables) [Line Items]  
Schedule of Sensitivity Test to Possible Changes in Exchange Rate

Set forth below is a sensitivity test to possible changes in USD/NIS exchange rate as of December 31, 2024:

 

Sensitive instrument  Income (loss) from
change in exchange rate
 (U.S. dollars in thousands)		   Value
(U.S. dollars
in thousands)		   Income (loss) from
change in exchange rate
(U.S. dollars in thousands)		 
   Down 2%   Down 5%       Up 5%   Up 2% 
Cash and cash equivalents and deposits   8    21    423    (21)   (8)
Other current assets   14    35    704    (35)   (14)
Accounts payable   (1)   (3)   (60)   3    1 
Other payables   (14)   (36)   (723)   36    14 
Post-employment benefit liabilities   (3)   (7)   (140)   7    3 
Total income (loss)   4    10    
 
    (10)   (4)

 

Set forth below is a sensitivity test to possible changes in USD/ EURO exchange rate as of December 31, 2024:

 

Sensitive instrument  Income (loss) from
change in exchange rate
(U.S. dollars in thousands)		   Value
(U.S. dollars
in thousands)		   Income (loss) from
change in exchange rate
(U.S. dollars in thousands)		 
   Down 2%   Down 5%       Up 5%   Up 2% 
Cash and cash equivalents and deposits   1    2    39    (2)   (1)
Accounts payable   (2)   (5)   (92)   5    2 
Other payables   (1)   (2)   (50)   2    1 
Total income (loss)   (2)   (5)   
 
    5    2 

 

Set forth below is a sensitivity test to possible changes in USD/NIS exchange rate as of December 31, 2023:

 

Sensitive instrument  Income (loss) from
change in exchange rate
 (U.S. dollars in thousands)		   Value
(U.S. dollars
in thousands)		   Income (loss) from
change in exchange rate
(U.S. dollars in thousands)		 
   Down 2%   Down 5%       Up 5%   Up 2% 
Cash and cash equivalents and deposits   11    28    550    (28)   (11)
Other current assets   13    33    660    (33)   (13)
Accounts payable   (5)   (11)   (225)   11    5 
Other payables   (27)   (67)   (1,340)   67    27 
Post-employment benefit liabilities   (3)   (7)   (141)   7    3 
Total income (loss)   (11)   (24)   
 
    24    11 

 

Set forth below is a sensitivity test to possible changes in USD/ EURO exchange rate as of December 31, 2023:

 

Sensitive instrument  Income (loss) from
change in exchange rate
(U.S. dollars in thousands)		   Value
(U.S. dollars
in thousands)		   Income (loss) from
change in exchange rate
(U.S. dollars in thousands)		 
   Down 2%   Down 5%       Up 5%   Up 2% 
Cash and cash equivalents and deposits   1    2    48    (2)   (1)
Accounts payable   (3)   (8)   (153)   8    3 
Other payables   (5)   (12)   (232)   12    5 
Total income (loss)   (7)   (18)   
 
    18    7