v3.26.1
Share Based Compensation (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2026
Dec. 31, 2025
Share Based Compensation [Abstract]    
Schedule of Stock-Based Expense Recognized in the Financial Statements for Services

The stock-based expense recognized in the financial statements for services received is related to research and development (“R&D”), sales and marketing (“S&M” and general and administrative (“G&A”) expenses as shown in the following table:

 

    Three months ended
March 31,
 
    2026     2025  
    USD
thousands
    USD
thousands
 
Stock-based compensation expense – Research and development   $ 2,693     $ 536  
Stock-based compensation expense – sales and marketing     93       226  
Stock-based compensation expense – general and administrative     1,422       627  
Total   $ 4,208     $ 1,389  
 
Schedule of Black-Scholes Option-Pricing Model

The fair value of each option award is estimated on the date of grant using the Black-Scholes option-pricing model that used the weighted average assumptions in the following table.

 

       
    2026 Grants  
Dividend yield   $ -  
Expected volatility     60.78 – 61.84 %
Risk-free interest     3.77 – 3.82 %
Expected term     5.64 – 6.13 years  
Exercise price   $ 0.16 – 9.37  
Share price   $ 11  
Total fair value (USD Thousands)   $ 626  

The Company has historically not paid dividends and has no foreseeable plans to pay dividends.

 

    Granted in
2025
  Granted in
2024
Dividend yield   0   0
Expected volatility(1)   62.27% – 63.01%   59.33% – 61.60%
Risk-free interest (%)   4.65 – 4.76   4.69 – 4.70
Expected term(2)   5 – 7 years   5 – 7 years
Exercise price ($)   0.57 – 27.19   0.57 – 10.62
Total fair value at the grant date (USD thousands)   4,617   1,268
Weighted average fair value at the grant date   $27.47   $17.89
         
Assumptions regarding the price of the underlying shares:        
Probability of an IPO   90%   40%
Expected time to IPO (years)   0.5   1
Probability of liquidation event   10%   60%
Expected time to liquidation (years)   3   3

 

 

(1) The annual expected volatility was applied, based on the average historical volatility of comparable companies for a period equal to the expected period, as of the valuation date.

 

(2) Expected term (years) — represents the period that the Company’s options granted are expected to be outstanding. There is not sufficient historical share exercise data to calculate the expected term of the share options. Therefore, the Company elected to utilize the simplified method to value option grants. Under this approach, the weighted-average expected life is presumed to be the average of the shortest vesting term and the contractual term of the option.