v3.25.2
CONVERTIBLE LOANS (Tables) - Warrants [Member]
6 Months Ended
Jun. 30, 2025
February 2019 Loan [Member]  
Offsetting Assets [Line Items]  
Schedule of assumptions used for valuation
    
   December 31,
2024
 
Share price  $0.13 
Dividend yield   0% 
Risk-free interest rate   4.37% 
Expected term (in years)   0.25 
Volatility   69.59% 

 

As of June 30, 2025 the fair value of the conversion feature in the amount of $122 was calculated with the following parameters:

     
   June 30,
2025
 
Share price  $0.048 
80% of the lowest volume-weighted average price  $0.038 
October 2019 Loan [Member]  
Offsetting Assets [Line Items]  
Schedule of assumptions used for valuation
    
   December 31,
2024
 
Share price  $0.13 
Dividend yield   0% 
Risk-free interest rate   4.37% 
Expected term (in years)   0.25 
Volatility   69.59% 

 

As of June 30, 2025 the fair value of the conversion feature in the amount of $445 was calculated with the following parameters:

     
   June 30,
2025
 
Share price  $0.048 
80% of the lowest volume-weighted average price  $0.038 
August 2020 Loan [Member]  
Offsetting Assets [Line Items]  
Schedule of assumptions used for valuation
    
   August
2020
 
Share price  $0.86 
Dividend yield   0% 
Risk-free interest rate   0.21% 
Expected term (in years)   5 
Volatility   176.96% 
August 7, 2020 Loan [Member]  
Offsetting Assets [Line Items]  
Schedule of assumptions used for valuation
        
   August 7,
2020
   December 31,
2024
 
Share price  $0.80   $0.13 
Dividend yield   0%    0% 
Risk-free interest rate   0.13%    4.37% 
Expected term (in years)   2    0.25 
Volatility   163.31%    69.59% 

 

As of June 30, 2025 the fair value of the conversion feature in the amount of $90 was calculated with the following parameters:

 

   June 30,
2025
 
Share price  $0.048 
80% of the lowest volume-weighted average price  $0.038 
July 2020 Loan [Member]  
Offsetting Assets [Line Items]  
Schedule of assumptions used for valuation
    
   August
2020
 
Share price  $0.86 
Dividend yield   0% 
Risk-free interest rate   0.21% 
Expected term (in years)   5 
Volatility   176.96% 
July 31, 2020 Loan [Member]  
Offsetting Assets [Line Items]  
Schedule of assumptions used for valuation
     
   December 31,
2024
 
Share price  $0.13 
Dividend yield   0% 
Risk-free interest rate   4.37% 
Expected term (in years)   0.25 
Volatility   69.59% 

 

As of June 30, 2025 the fair value of the conversion feature in the amount of $39 was calculated with the following parameters:

     
   June 30,
2025
 
Share price  $0.048 
80% of the lowest volume-weighted average price  $0.038