v3.26.1
Redeemable Convertible Preferred Shares and Capital Deficiency (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2026
Dec. 31, 2025
Redeemable Convertible Preferred Shares and Capital Deficiency [Abstract]    
Schedule Of Redeemable Convertible Preferred Shares  

The Company’s Redeemable Convertible Preferred Shares, par value NIS 0.01 each, confer to their holders the same rights as the Ordinary Shares and additional rights as set forth in the article of association.

 

    December 31, 2025     December 31, 2024     Carrying amount     Liquidation Preference  
    Registered     Issued and
Outstanding
    Registered     Issued and
Outstanding
    December 31,
2025
    December 31,
2024
    December 31,
2025
    December 31,
2024
 
Ordinary Shares     7,192,608       836,512       8,796,571       651,571                                  
Preferred A Shares     416,389       324,202       416,389       324,202       3,802       3,802       4,980       4,743  
Preferred A-1 Shares     190,984       190,984       190,984       190,984       1,700       1,700       2,200       2,095  
Preferred A-2 Shares     430,806       223,489       430,806       223,489       3,593       3,593       4,118       3,922  
Preferred A-3 Shares     165,250       165,250       165,250       165,250       2,685       2,685       2,436       2,320  
Preferred B Shares     800,000                                            
Preferred C Shares     733,452       165,633                   2,431             2,600        
Preferred C-1 Shares     70,511       67,368                   1,057             846        
Total                                     15,268       11,780       17,180       13,080  
Schedule of Stock-based Expense Recognized  

The stock-based expense recognized in the financial statements for services received is related to Research and Development, Sales and Marketing and General and Administrative expenses as shown in the following table:

 

    Year ended
December 31,
2025
    Year ended
December 31,
2024
 
    USD thousands     USD thousands  
Stock-based compensation expense – Research and development     1,094       577  
Stock-based compensation expense – sales and marketing     555       51  
Stock-based compensation expense – general and administrative     1,375       923  
      3,024       1,551  
Schedule of Foreseeable Plans to Pay Dividends

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.
Schedule of Share Option Plan Activity  

A summary of the Company’s share option plan activity is as follows:

 

    Year ended December 31, 2025  
    Number of
options
    Weighted
average
exercise
price
(USD)
    Aggregate
Intrinsic
Value
(USD
thousands)
 
Outstanding at beginning of year     324,353       1.59          
Granted     192,800       8.61       5,438  
Forfeited and expired     (35,148 )     6.31          
Exercised     (175,049 )     0.02       3,931  
Outstanding at end of year     306,956       6.35       9,351  
Exercisable at end of year     174,699       5.41       5,486  

 

    Year ended
December 31,
2025
    Year ended
December 31,
2024
 
Weighted average remaining contractual term (years) of outstanding grants     8.17       8.38  
Weighted average remaining contractual term (years) of exercisable grants     7.61       8.17  
Aggregate Intrinsic Value, outstanding (USD thousands)     9,351       8,394  
Aggregate Intrinsic Value, exercisable (USD thousands)     5,486       5,742