| 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 | |
|