XML 63 R33.htm IDEA: XBRL DOCUMENT
v3.23.1

Derivative Liabilities (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Derivative Instruments and Hedging Activities Disclosure [Abstract] |
Schedule of fair value of the derivative warrant liability |
Balance as of January 1, 2020 |  | $ | 0 |
Fair value of warrant liability to be issued to third-party upon IPO (note 9a) |  |  | 62 |
Change in fair value |  |  | 75 |
Balance as of December 31, 2021 |  |  | 137 |
Issuance of warrants in connection with the IPO |  |  | 8,220 |
Change in fair value |  |  | (2,822 | )
Classification to additional paid in capital |  |  | (3,319 | )
Balance as of December 31, 2022 |  |  | (2,216 | )
Schedule of fair value of the IPO warrants and additional warrants |
|  |  | 2022 |
Expected volatility |  |  | 77.57%-78.89% |
Exercise price |  |  | $2.02-4.04 |
Share price |  |  | $1.53-1.865 |
Risk-free interest rate |  |  | 3.27%-4.04% |
Dividend yield |  |  | - |
Expected life |  |  | 3-4.74 |
WACC |  |  | 21.5%-23.3% |

X
- Definition Tabular disclosure of convertible debt instrument. Includes, but is not limited to, principal amount and amortized premium or discount. + References No definition available. + Details
Name: | us-gaap_ConvertibleDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (f)(2) -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration