XML 36 R25.htm IDEA: XBRL DOCUMENT v3.25.1
Credit facility (Tables)
3 Months Ended
Mar. 31, 2025
Credit Facility  
SCHEDULE OF FAIR VALUE ASSETS ON RECURRING BASIS

The Company’s financial assets that are measured at fair value on a recurring basis by level within the fair value hierarchy are as follows:

 

   Level 1   Level 2   Level 3   Total 
   As of March 31, 2025 
   Level 1   Level 2   Level 3   Total 
   US$ 
                 
Assets:                    
Investment in Plantify   782    -    -    782 
Investment in Solterra   230    -    -    230 
Solar photovoltaic joint venture project   -    -    1,252    1,252 
Loan granted to MitoCareX   -    -    477    477 
Convertible loan to Solterra   -    -    346    346 
Total assets   1,012    -    2,075    3,087 

 

   Level 1   Level 2   Level 3   Total 
   As of December 31, 2024 
   Level 1   Level 2   Level 3   Total 
   US$ 
                 
Assets:                    
Investment in Plantify   603    -    -    603 
Investment in Solterra   307    -    -    307 
Solar photovoltaic joint venture project   -    -    808    808 
Loan granted to MitoCareX   -    -    234    234 
Convertible loan to Solterra   -    -    350    350 
Total assets   910    -    1,392    2,302 
 

The Company’s financial liabilities that are measured at fair value on a recurring basis by level within the fair value hierarchy are as follows:

 

   Level 1   Level 2   Level 3   Total 
   As of March 31, 2025 
   Level 1   Level 2   Level 3   Total 
   US$ 
                 
Liabilities:                    
Stock purchase warrants liability   -    -    

1,912

    

1,912

 
warrant liabilities to Pure Capital   -    -    415    415 
Credit facility   -    -    764    764 
Total liabilities   -    -    3,091    3,091 

 

   Level 1   Level 2   Level 3   Total 
   As of December 31, 2024 
   Level 1   Level 2   Level 3   Total 
   US$ 
                 
Liabilities:                    
warrant liabilities to Pure Capital   -    -    312    312 
Total liabilities   -    -    312    312 
 
SCHEDULE OF FAIR VALUE OF THE LEVELS 3 ASSETS

The following table presents the changes in fair value of the level 3 assets for the period December 31, 2024 through March 31, 2025:

 

   Solar photovoltaic joint venture project   Loan granted to MitoCareX   Convertible loan to Solterra   Total 
   US$ 
Assets:                
Outstanding at December 31, 2024   808    234    350    1,392 
Additions during the period   362    250    -    612 
Changes in fair value   82    (7)   (4)   71 
Outstanding at March 31, 2025   1,252    477    346    2,075