XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Interim Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 68 $ 12,454 $ (9,930) $ 2,592
Balance, shares at Dec. 31, 2022 68,808,970      
Private placement of common stock and warrants, $ 1 999 1,000
Private placement of common stock and warrants, net, shares 1,000,000      
Stock-based compensation [1] 875 875
Stock-based compensation, shares 20,454      
Loss for the period (2,459) (2,459)
Ending balance, value at Jun. 30, 2023 $ 69 14,328 (12,389) 2,008
Balance, shares at Jun. 30, 2023 69,829,424      
Balance at Mar. 31, 2023 $ 68 12,932 (11,280) 1,720
Balance, shares at Mar. 31, 2023 68,829,424      
Private placement of common stock and warrants, $ 1 999 1,000
Private placement of common stock and warrants, net, shares 1,000,000      
Stock-based compensation 397 397
Loss for the period (1,109) (1,109)
Ending balance, value at Jun. 30, 2023 $ 69 14,328 (12,389) 2,008
Balance, shares at Jun. 30, 2023 69,829,424      
Balance at Dec. 31, 2023 $ 69 15,135 (14,839) 365
Balance, shares at Dec. 31, 2023 69,931,056      
Private placement of common stock and warrants, $ 1 714 715
Private placement of common stock and warrants, net, shares 715,000      
Stock-based compensation 306 $ 306
Stock-based compensation, shares 53,088     53,088
Loss for the period (1,023) $ (1,023)
Ending balance, value at Jun. 30, 2024 $ 70 16,155 (15,862) 363
Balance, shares at Jun. 30, 2024 70,699,144      
Balance at Mar. 31, 2024 $ 69 15,341 (15,496) (86)
Balance, shares at Mar. 31, 2024 69,931,056      
Private placement of common stock and warrants, $ 1 714 715
Private placement of common stock and warrants, net, shares 715,000      
Stock-based compensation 100 100
Stock-based compensation, shares 53,088      
Loss for the period (366) (366)
Ending balance, value at Jun. 30, 2024 $ 70 $ 16,155 $ (15,862) $ 363
Balance, shares at Jun. 30, 2024 70,699,144      
[1] Represents an amount less than US$ 1 thousand