XML 159 R37.htm IDEA: XBRL DOCUMENT
v3.25.2

INVESTMENT IN NONCONSOLIDATED AFFILIATE (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Equity Method Investments and Joint Ventures [Abstract] |
SCHEDULE OF FAIR VALUE CONVERSION | SCHEDULE OF FAIR VALUE CONVERSION
Fair value of the conversion feature |  | December 31, 2023 |
Expected volatility (%) |  |  | 135.70 | %
Risk free interest rate (%) |  |  | 5.08 | %
Expected dividend yield |  |  | 0.0 | %
Contractual term (years) (*) |  |  | 0.25 |
Conversion price (Canadian dollars) |  |  | (US$0.04) CAD0.054 |
Underlying share price (Canadian dollars) |  |  | (US$0.01) CAD0.01 |
Fair value (U.S. dollars in thousand) |  | $ | 1 |
(*) |  | As of December 31, 2023 the Company estimated that the probability that the Debenture would be converted following 12 months is minimal.
SCHEDULE OF EQUITY INVESTMENT | SCHEDULE OF EQUITY INVESTMENT
|  | Year ended December 31, 2024 |  |  | April 5, 2023 Through December 31, 2023 |
Revenue |  |  | 353 |  |  |  | 455 |
Gross loss |  |  | (170 | ) |  |  | (73 | )
Net loss |  |  | (3,399 | ) |  |  | (1,839 | )
|  | As of December 31, |  |  | As of December 31, |
|  | 2024 |  |  | 2023 |
Current assets |  |  | 683 |  |  |  | 551 |
Noncurrent assets |  |  | 41 |  |  |  | 1,766 |
Current liabilities |  |  | 1,724 |  |  |  | 2,187 |
Stakeholders deficit |  |  | (1,698 | ) |  |  | (643 | )

X
- References No definition available. + Details
Name: | us-gaap_EquityMethodInvestmentsAndJointVenturesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of equity method investments including, but not limited to, name of each investee or group of investments, percentage ownership, difference between recorded amount of an investment and the value of the underlying equity in the net assets, and summarized financial information. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3 + Details
Name: | us-gaap_EquityMethodInvestmentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration