Skip to main content
See the whole filing, with its images and exhibits

Statement of Changes in Shareholders’ Equity

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY

(U.S. dollars in thousands, except share data)

Ordinary Shares
Number ofSharesShareCapitalAdditionalPaid-inCapitalAccumulatedDeficitTotalShareholders’Equity
Balance as of December 31, 2022210,317$3,057$103,000$(102,926)$3,131
Conversion of loans25,932361531-892
Exercise of options and warrants54,0637182,574-3,292
Stock based compensation--243-243
Share Issuance for a total consideration of $1,393 net of $113 issuance expenses374,2414,958(3,678)-1,280
Net loss---(4,022)(4,022)
Balance as of December 31, 2023664,553$9,094$102,670$(106,948)$4,816
Conversion of loans704,0989,397(5,651)-3,747
Exercise of warrants47,000632(632)--
Stock based compensation--402-402
Share Issuance for a total consideration of $2,922 net of $218 issuance expenses405,8105,364(2,660)-2,704
Shares and warrants issued pursuant to settlement agreements350,0024,733(5,365)-(632)
Reverse split round up1,39218(18)--
Net income---661661
Balance as of December 31, 20242,172,855$29,238$88,746$(106,287)$11,697
Conversion of loans989,27914,442(4,649)-9,793
Exercise of warrants & options, net of $100 issuance expenses1,649,37223,533(11,663)-11,870
Stock based compensation--854-854
Share Issuance for a total consideration of $6,000 net of $450 issuance expenses545,4547,610(2,060)-5,550
Reverse split round up12,407----
Net income---3,7483,748
Balance as of December 31, 20255,369,367$74,823$71,228$(102,539)$43,512

F -3

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.