v3.25.1
Consolidated Statements of Changes in Shareholders’ Equity (deficit) - USD ($)
$ in Thousands
Share capital
Premium and other capital reserves
Capital reserve for transactions with controlling shareholders
Accumulated loss
Total
Balance at Dec. 31, 2021 $ 52 $ 16,642 $ 541 $ (19,252) $ (2,017)
Net income (loss)   1,798 1,798
Other comprehensive income   16 16
Total comprehensive loss   16 1,798 1,814
Debt forgiveness from controlling shareholders (See note 10.B.)   1,001 1,001
Balance at Dec. 31, 2022 52 16,658 1,542 (17,454) 798
Net income (loss)   (2,819) (2,819)
Other comprehensive income   6 6
Total comprehensive loss   6 (2,819) (2,813)
Share-based compensation   2,804 2,804
Balance at Dec. 31, 2023 52 20,900 1,542 (20,273) 2,221
Net income (loss)   (2,347) (2,347)
Other comprehensive income   3 3
Total comprehensive loss   3 (2,347) (2,344)
Issuance of ordinary shares in the Company’s initial public offering (“IPO”), net of underwriting commissions and offering costs   4,354 4,354
Conversion share capital to non-par value $ (52) 52
SAFE conversion   456 456
Share-based compensation   860 860
Balance at Dec. 31, 2024   $ 26,625 $ 1,542 $ (22,620) $ 5,547