XML 32 R2.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 31, 2021
CURRENT ASSETS:    
Cash and cash equivalents $ 8,137 $ 393
Trade receivables 327 366
Other receivables 779 36
Inventory 1,791 1,227
Total current assets 11,034 2,022
NON-CURRENT ASSETS:    
Deferred offering costs 366
Property and equipment, net 41 3
Intangible assets, net 4,452 5,021
Deferred taxes 110
Operating lease right-of-use assets 138
Total non-current assets 4,741 5,390
TOTAL ASSETS 15,775 7,412
CURRENT LIABILITIES:    
Trade payables 131 167
Other payables 391 715
Related party payables 32 265
Short-term loans 86 927
Total current liabilities 640 2,074
NON-CURRENT LIABILITIES:    
Loans from shareholders 3,634
Derivative liabilities 2,216 137
Operating lease liabilities 98
Deferred taxes 314
Total non-current liabilities 2,314 4,085
TOTAL LIABILITIES 2,954 6,159
SHAREHOLDERS’ EQUITY:    
Ordinary shares of no par value per share - Authorized: 43,567,567 and 4,356,757 shares as of December 31, 2022, and December 31, 2021, respectively; Issued and outstanding: 8,074,217 shares as of December 31, 2022; 2,893,125 shares as of December 31, 2021
Additional paid-in-capital 16,499 2,730
Accumulated deficit (3,678) (1,477)
TOTAL SHAREHOLDERS’ EQUITY 12,821 1,253
TOTAL LIABILITIES AND EQUITY $ 15,775 $ 7,412