XML 36 R28.htm IDEA: XBRL DOCUMENT v3.22.4
Share Capital (Tables)
12 Months Ended
Dec. 31, 2022
Stockholders' Equity Note [Abstract]  
Schedule of the effect of share-based compensation on the statements of operations
   

Year ended

   

Year ended

 
   

December 31,

   

December 31,

 
   

2022

   

2021

 
   

USD thousands

   

USD thousands

 

Research and development

   

448

     

137

 

General and administrative

   

2,763

     

1,882

 

 

               

Total share-based compensation expenses

   

3,211

     

2,019

 
Schedule of number and weighted average exercise prices of option
   

Weighted

average

exercise

price

   

Number of options

   

Weighted

average remaining contractual life (in years)

   

Weighted

average exercise price

   

Number of options

   

Weighted

average remaining contractual life (in years)

 
   

2022

   

2022

   

2022

   

2021

   

2021

   

2021

 

Outstanding at January 1

   

0.38

     

27,003,260

     

8.12

     

0.07

     

10,455,580

     

7.8

 

Acquired in Merger

    -      

-

      -              

609,535

      -  

Exercised

   

0.07

     

(1,970,000

)

   

-

     

0.08

     

(134,220

)    

-

 

Forfeited

   

0.32

     

(1,240,120

)

   

-

     

1.25

     

(1,712,275

)

   

-

 

Granted

   

0.16

     

11,398,400

     

7.8

     

0.62

     

17,784,640

     

9.79

 

 

                                               

Outstanding at December 31

   

0.33

     

35,191,540

     

7.42

     

0.38

     

27,003,260

     

8.12

 
Schedule of assumptions used to calculate the fair value of the options
     

2022 grants

 

Weighted average share price (in U.S. dollar)(a)

     

0.16

 

Exercise price (in U.S. dollar)

     

0.10-0.257

 

Expected life of options (in years)(b)

     

5.51-6.28

 

Expected volatility(c)

     

83.69%-84.31%

 

Risk-free interest rate(d)

     

1.75%-4.14%

 

Dividend yield

     

0%