| Schedule of Fixed and Right-of-Use Assets |
The balances of the fixed
and right-of-use assets are presented as follows:
| | | December 31, 2025 | | | | | Machinery and Equipment | | | Furniture | | | Computers and Peripherals | | | Facilities | | | Work in Progress | | | Leasehold Improvements | | | Right-
of-Use Asset | | | Total | | | Cost: | | | | | | | | | | | | | | | | | | | | | | | | | | At January 1 | | | 108 | | | | 898 | | | | 5,251 | | | | 386 | | | | 47 | | | | 320 | | | | 4,437 | | | | 11,447 | | | Additions | | | 47 | | | | 240 | | | | 690 | | | | 22 | | | | - | | | | 59 | | | | 1,343 | | | | 2,401 | | | Disposals | | | - | | | | (109 | ) | | | (567 | ) | | | (13 | ) | | | (47 | ) | | | (7 | ) | | | (682 | ) | | | (1,425 | ) | | At December 31 | | | 155 | | | | 1,029 | | | | 5,374 | | | | 395 | | | | - | | | | 372 | | | | 5,098 | | | | 12,423 | | | Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | At January 1 | | | (30 | ) | | | (321 | ) | | | (1,827 | ) | | | (91 | ) | | | - | | | | (262 | ) | | | (2,646 | ) | | | (5,177 | ) | | Depreciation expense | | | (53 | ) | | | (88 | ) | | | (1,099 | ) | | | (40 | ) | | | - | | | | (64 | ) | | | (857 | ) | | | (2,201 | ) | | Disposals | | | - | | | | 71 | | | | 330 | | | | 3 | | | | - | | | | 4 | | | | 400 | | | | 808 | | | At December 31 | | | (83 | ) | | | (338 | ) | | | (2,596 | ) | | | (128 | ) | | | - | | | | (322 | ) | | | (3,103 | ) | | | (6,570 | ) | | Net amount | | | 72 | | | | 691 | | | | 2,778 | | | | 267 | | | | - | | | | 50 | | | | 1,995 | | | | 5,853 | | | Depreciation period (in years) | | | 3 | | | | 10 | | | | 5 | | | | 10 | | | | | | | | | | | | | | | | | |
| | | December 31, 2024 | | | | | Machinery and Equipment | | | Furniture | | | Computers and Peripherals | | | Facilities | | | Work in Progress | | | Leasehold Improvements | | | Right-
of-Use Asset | | | Total | | | Cost: | | | | | | | | | | | | | | | | | | | | | | | | | | At January 1 | | | 108 | | | | 809 | | | | 3,826 | | | | 229 | | | | 47 | | | | 320 | | | | 3,190 | | | | 8,529 | | | Additions | | | - | | | | 100 | | | | 1,572 | | | | 157 | | | | - | | | | - | | | | 1,247 | | | | 3,076 | | | Disposals | | | - | | | | (11 | ) | | | (147 | ) | | | - | | | | - | | | | - | | | | - | | | | (158 | ) | | At December 31 | | | 108 | | | | 898 | | | | 5,251 | | | | 386 | | | | 47 | | | | 320 | | | | 4,437 | | | | 11,447 | | | Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | At January 1 | | | (19 | ) | | | (241 | ) | | | (895 | ) | | | (57 | ) | | | - | | | | (137 | ) | | | (1,755 | ) | | | (3,104 | ) | | Depreciation expense | | | (11 | ) | | | (87 | ) | | | (1,027 | ) | | | (34 | ) | | | - | | | | (125 | ) | | | (891 | ) | | | (2,175 | ) | | Disposals | | | - | | | | 7 | | | | 95 | | | | - | | | | - | | | | - | | | | - | | | | 102 | | | At December 31 | | | (30 | ) | | | (321 | ) | | | (1,827 | ) | | | (91 | ) | | | - | | | | (262 | ) | | | (2,646 | ) | | | (5,177 | ) | | Net amount | | | 78 | | | | 577 | | | | 3,424 | | | | 295 | | | | 47 | | | | 58 | | | | 1,791 | | | | 6,270 | | | Depreciation period (in years) | | | 3 | | | | 10 | | | | 5 | | | | 10 | | | | | | | | | | | | | | | | | |
|
| Schedule of Right-of-Use Asset and Lease Liabilities |
The following tables show the changes in the right-of-use asset and
lease liabilities:
| Right-of-use asset: | |
| |
| Balance as of January 31, 2024 | |
| 1,435 | |
| Additions | |
| 1,247 | |
| Amortization | |
| (891 | ) |
| Disposals | |
| - | |
| Balance as of December 31, 2024 | |
| 1,791 | |
| Additions | |
| 1,343 | |
| Amortization | |
| (857 | ) |
| Disposals | |
| (282 | ) |
| Balance as of December 31, 2025 | |
| 1,995 | |
| Lease liabilities: | |
| | |
| Balance as of January 31, 2024 | |
| 1,519 | |
| Interest accrued | |
| 227 | |
| Additions | |
| 1,242 | |
| Consideration paid | |
| (1,101 | ) |
| Remeasurement | |
| 4 | |
| Balance as of December 31, 2024 | |
| 1,891 | |
| Interest accrued | |
| 303 | |
| Additions | |
| 1,322 | |
| Consideration paid | |
| (1,052 | ) |
| Disposals | |
| (297 | ) |
| Cancellations | |
| (32 | ) |
| Remeasurement | |
| 22 | |
| Balance as of December 31, 2025 | |
| 2,157 | |
|
| Schedule of Timing of Future Contractual Lease Payments |
The following provides information
regarding the timing of future contractual lease payments at December 31, 2025, and 2024:
| | |
2025 | | |
2024 | |
| Amounts payable under leases: | |
| | |
| |
| Up to 1 year | |
| 1,236 | | |
| 959 | |
| From 2 to 3 years | |
| 1,338 | | |
| 1,234 | |
| Less: Interest to be appropriated | |
| (417 | ) | |
| (302 | ) |
| Present value of lease liabilities | |
| 2,157 | | |
| 1,891 | |
|