XML 49 R30.htm IDEA: XBRL DOCUMENT v3.26.1
FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (Tables)
 12 Months Ended
Dec. 31, 2025
Disclosure of detailed information about financial instruments [abstract]  
Schedule of Concentration of Currency Risk
   
December 31, 2025
  
   
Income (loss)
    
Value on
    
Income (loss)
  
Sensitive instrument
  
10% increase
    
5% increase
    
balance sheet
    
5% decrease
    
10% decrease
  
   
in USD thousands
  
NIS-linked balances:
                              
Cash and cash equivalents
    
(179
)
    
(94
)
    
1,974
      
104
      
219
  
Short term deposit
    
(86
)
    
(45
)
    
943
      
50
      
105
  
Other receivables
    
(7
)
    
(3
)
    
72
      
4
      
8
  
Trade payables
    
19
      
10
      
(206
)
    
(11
)
    
(23
)
Other payables
    
87
      
46
      
(962
)
    
(51
)
    
(107
)
Total NIS-linked balances
    
(166
)
    
(86
)
    
1,821
      
96
      
202
  
Euro-linked trade payables
    
(107
)
    
(56
)
    
(1,177
)
    
62
      
131
  
Total
    
(273
)
    
(142
)
    
644
      
158
      
333
  
 
   
December 31, 2024
  
   
Income (loss)
    
Value on
    
Income (loss)
  
Sensitive instrument
  
10% increase
    
5% increase
    
balance sheet
    
5% decrease
    
10% decrease
  
   
in USD thousands
  
NIS-linked balances:
                              
Cash and cash equivalents
    
(87
)
    
(45
)
    
955
      
50
      
106
  
Other receivables
    
(52
)
    
(27
)
    
568
      
30
      
63
  
Trade payables
    
115
      
60
      
(933
)
    
(67
)
    
(141
)
Other payables
    
154
      
81
      
(1,495
)
    
(89
)
    
(188
)
Total NIS-linked balances
    
130
      
69
      
(905
)
    
(76
)
    
(160
)
Euro-linked trade payables
    
(83
)
    
(44
)
    
(919
)
    
48
      
102
  
Total
    
47
      
25
      
(1,824
)
    
(28
)
    
(58
)
Schedule of Linkage of Monetary Items
   
December 31, 2024
    
December 31, 2025
  
   
Dollar
    
NIS
    
Other
currencies
    
Dollar
    
NIS
    
Other
Currencies
  
   
USD in thousands
    
USD in thousands
  
Assets:
                                    
Current assets:
                                    
Cash and cash equivalents
    
9,428
      
955
      
53
      
973
      
1,974
      
303
  
Short-term bank deposits
    
9,126
      
-
      
-
      
16,683
      
943
      
-
  
Other receivables
    
819
      
568
      
91
      
338
      
72
      
-
  
     
19,373
      
1,523
      
144
      
17,994
      
2,989
      
303
  
Liabilities:
                                                
Current liabilities:
                                                
Current maturities of long-term loan
    
4,479
      
-
      
-
      
4,479
      
-
      
-
  
Accounts payable and accruals:
                                                
Trade
    
3,549
      
933
      
1,101
      
1,993
      
206
      
1,294
  
Other
    
1,636
      
1,495
      
-
      
781
      
962
      
-
  
Non-current liabilities
                                                
Long-term loan, net of current maturities
    
8,958
      
-
      
-
      
4,460
      
-
      
-
  
     
18,622
      
2,428
      
1,101
      
11,713
      
1,168
      
1,294
  
Net balance
    
751
      
(905
)
    
(957
)
    
6,281
      
1,821
      
(991
)
Schedule of Credit Risk
   
December 31,
  
   
2024
    
2025
  
   
in USD thousands
  
Assets:
            
Cash and cash equivalents
    
10,436
      
3,250
  
Short-term bank deposits
    
9,126
      
17,626
  
Trade receivables
    
2,476
      
46
  
Other receivables
    
1,478
      
410
  
Total
    
23,516
      
21,332
  
Schedule of Changes in Financial Liabilities With Cash Flows Included in Financing Activities
   
Long-term loan
    
Warrants
    
Total
  
   
in USD thousands
  
Balance as of January 1, 2023
    
10,168
      
4,509
      
14,677
  
Changes during the year 2023:
                        
Principal and interest payments
    
(1,543
)
    
-
      
(1,543
)
Amounts recognized through profit and loss
    
1,148
      
11,054
      
12,202
  
Share premium resulting from exercise of warrants
    
-
      
(3,631
)
    
(3,631
)
Balance as of December 31, 2023
    
9,773
      
11,932
      
21,705
  
Changes during the year 2024:
                        
Net proceeds
    
19,223
      
8,724
      
27,947
  
Principal and interest payments
    
(22,795
)
    
-
      
(22,795
)
Amounts recognized through profit and loss
    
7,236
      
(18,965
)
    
(11,729
)
Balance as of December 31, 2024
    
13,437
      
1,691
      
15,128
  
Changes during the year 2025:
                        
Net proceeds
    
-
      
9,082
      
9,082
  
Principal and interest payments
    
(5,568
)
    
-
      
(5,568
)
Amounts recognized through profit and loss
    
1,070
      
(8,599
)
    
(7,529
)
Balance as of December 31, 2025
    
8,939
      
2,174
      
11,113
  
Schedule of Fair Value Measurement of Warrants
   
Warrants
  
   
in USD thousands
  
Balance as of January 1, 2023
    
4,509
  
Changes during 2023:
        
Exercises
    
(3,631
)
Changes in fair value through profit and loss
    
11,054
  
Balance as of December 31, 2023
    
11,932
  
Changes during 2024:
        
Issuances
    
8,724
  
Changes in fair value through profit and loss
    
(18,965
 )
Balance as of December 31, 2024
    
1,691
  
Changes during 2025:
        
Issuances
    
9,082
  
Changes in fair value through profit and loss
    
(8,599
)
Balance as of December 31, 2025
    
2,174