XML 38 R27.htm IDEA: XBRL DOCUMENT v3.25.1
CREDIT FACILITY (Tables)
3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANT SHARES

The assumptions used to perform the calculations are detailed below:

 

Fair value of the conversion feature  October 1, 2024     December 31, 2024     March 31, 2025 
Expected volatility (%) (*)   117.19%    117.68 %    151.68%
Risk-free interest rate (%)   3.51%    4.38 %    3.96%
Expected dividend yield   0.0%    0.0 %    0.0%
Expected term of options (years)   5     5      4.5 
Exercise price (US dollars)  $1   $ 1     $0.1 
Share price (US dollars)  $0.247   $ 0.248     $0.239 
Fair value (U.S. dollars)  $307   $ 312     $415 

 

(*)The expected volatility was based on the historical volatility of the share price of the Company.