NOTE 7 – WARRANT LIABILITY

Based on an evaluation, pursuant to ASC 815-40, the May 2025 Warrants (see note 6) do not meet all the equity classification criteria and therefore were determined to be classified as liabilities measured at fair value through earnings. The Company utilized the Black Scholes Model to calculate the value of the May 2025 Warrants issued during the three months ended June 30, 2025. The fair value of the May 2025 Warrants and Representative’s Warrants of $5,306 and $265, respectively, was estimated at the date of issuance using the following assumptions: dividend yield 0%; expected term of 5.0 years; equity volatility of 145.65%; and a risk-free interest rate of 4.06%.

During the three and six months ended June 30, 2025, the Company recognized $1,410 for the change in fair value of the warrant liability in financial income (expense) on the consolidated statement of operations. The aggregate fair value of the Warrants of $4,161 was estimated on June 30, 2025 utilizing the Black Scholes Model and using the following assumptions: stock price $0.93, exercise price $2.04, dividend yield 0%; remaining term of 4.88 years; equity volatility of 150.86%; and a risk-free interest rate of 3.79%.

Changes in the warrant liability balance

Below is the change in the warrant liability balance for the six months ended June 30, 2025:

SCHEDULE OF CHANGE IN WARRANT LIABILITY

See note 13 for assets and liabilities which are measured at fair value on a recurring basis by level within the fair value hierarchy.