XML 11 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Financial Position - USD ($)
$ in Thousands
Jun. 30, 2025
Dec. 31, 2024
Jun. 30, 2024
CURRENT ASSETS:      
Cash and cash equivalents $ 1,545 $ 1,540 $ 252
Restricted deposit 21 20 64
Short-term deposit 2,308
Trade receivables 14 10 19
Other accounts receivable 371 1,079 298
Investments in short-term financial assets 517
Loans to related parties 644 4,224
Inventory 154 113 415
Total current assets 2,749 7,503 3,356
NON-CURRENT ASSETS:      
Intangible asset, net 1,383 1,479 3,006
Related parties 2,448
Investment in company account for at equity 640 952 1,196
Investments in financial assets 326 354 403
Property and equipment, net 41 59 73
Total non-current assets 2,390 2,844 7,126
Total assets 5,139 10,347 10,482
CURRENT LIABILITIES:      
Trade payables 808 816 1,164
Other accounts payable 210 205 253
Convertible debenture 2,086
Warrants 1,568 345
Other short-term liability 341 341
Lease liability 25 37 38
Total current liabilities 5,038 1,399 1,800
NON-CURRENT LIABILITIES      
Related party 182
Lease liability 9 26
Total non-liabilities 182 9 26
EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY:      
Share capital and premium 71,012 70,886 67,258
Reserve from share-based payment transactions 6,012 5,746 5,298
Warrants 5,190 5,190 5,190
Foreign currency translation reserve 497 497 497
Transactions with non-controlling interests 810 810 810
Accumulated deficit (84,303) (74,975) (72,133)
Total equity attributable to equity holders of the company (782) 8,154 6,920
Non-controlling interests 701 785 1,736
Total equity (deficiency) (81) 8,939 8,656
Total liabilities and equity $ 5,139 $ 10,347 $ 10,482