| SHAREHOLDERS’ EQUITY |
NOTE 6 –
SHAREHOLDERS’ EQUITY:
| | a. | As of March 31, 2026 total of 1,069 common stock is held by the company as treasury shares. |
| | b. | Equity Line of Credit Agreement October 2025: On September 27, 2025, the company entered into an equity line of credit agreement (the “ELOC Purchase Agreement”) and the White Lion registration rights agreement (the “White Lion RRA”) with White Lion (the “ELOC Holder”), commencing from October 1, 2025 (the “Effective Date”) provided that the Company did not cancel the ELOC Purchase Agreement prior to the Effective Date. Pursuant to the ELOC Purchase Agreement, the Company has the right, but not the obligation to require White Lion to purchase, from time to time, up to the Commitment Amount of $30,000 in aggregate gross purchase price of newly issued shares of the Company’s Common Stock for the 36-month period beginning form October 1, 2025 (the “Commitment Shares”), subject to certain limitations and conditions set forth in the ELOC Purchase Agreement. The shares will be issued at a fixed discount to the lowest of the prevailing market price or the VWAP of the lowest traded price in the preceding 30 days. The maximum number of shares issuable under the ELOC Purchase Agreement is subject to the exchange cap equal to 19.99% of the Company’s outstanding Common Stock as of the Commencement Date. The number of shares sold pursuant to any such notice may not exceed 40% of the average daily trading volume for the Common Stock traded on Nasdaq immediately preceding receipt of the applicable Purchase Notice, and can be increased at any time at the sole discretion of White Lion. As consideration for the ELOC Holder’s irrevocable commitment to purchase the Company’s Common Stock up to the Commitment Fee Amount, the Company agreed to issue Commitment Shares equal to the Commitment Fee Amount of $750 divided by the lowest traded price of the Company’s Common Stock during the 30 business days prior to the issuance of the Commitment Shares. The ELOC does not meet the requirement to be classified as equity pursuant
to ASC 815-40. On December 31, 2025, the company and ELOC holder entered into a pre-funded warrant for a number of shares with an aggregate value of $750, determined based on the lowest traded price in the preceding 30 days, in accordance with the terms of the ELOC agreement. On such date, the Company issued 1,704,545 pre-funded warrants. As of March 31, 2026, the fair value of the pre-funded
warrants was approximately $626, based on the market price of the Company’s common stock on that date. According to the agreement, If, at any point during the term of the Common Stock Purchase Agreement, the Company fails to be listed on the Nasdaq Capital Market, the Commitment Fee Amount will increase to $1,000 if remedied within six months or less, to $1,250 if remedied after six months but before twelve months, and $1,500 if not remedied within twelve months (the “Delisting Penalty Provision”). The Common Stock Purchase Agreement can be terminated by the Company at any time, in which case the increased Commitment Share Fee steps
due to a failure to relist on a National Exchange that have not occurred yet, shall automatically be waived if such termination occurs
at the date that is six (6) months after April 13, 2026 which is the date on which the Shareholder Approval was obtained. Since the Company failed to maintain its listing
on the Nasdaq Capital Market, the Company recorded additional liability to commitment fees in the amount of $625 based on management remediation
plan. The total fees recognized as of March 31, 2026 is $1,375.
In December 2025, the Company initiated a draw under the Equity Line of Credit Purchase Agreement (the “ELOC”). In connection with this draw, the Company issued 21,000 shares of its Common Stock to White Lion in accordance with the terms of the agreement. The Company may terminate the ELOC Purchase Agreement at any time, which shall be effected by written notice being sent by the Company to White Lion.
|
| |
c. |
At the Market Offering Agreement: |
On September 18, 2024, the Company entered
into At the Market Offering Agreement (the “ATM Agreement”), with H.C. Wainwright & Co. (“Wainwright”), as
sales agent, pursuant to which the Company may issue and sell shares of its common stock, from time to time, through Wainwright.
Under the ATM Agreement, Wainwright may
sell shares in transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act,
as amended, or in any other method permitted by law, including in privately negotiated transactions.
The Company or Wainwright may suspend
or terminate the ATM Agreement upon notice to the other party and subject to other conditions.
The Company will pay Wainwright a commission
of 3.0% of the gross sales price of any common stock sold under the ATM Agreement and has agreed to provide Wainwright with customary
indemnification and contribution rights. The Company will also reimburse Wainwright for certain specified expenses.
On January 5, 2026, the Company updated
the offering amount based on the issuance in the preceding twelve months to $12 million of its common stock, par value $0.0001 per share
through a filing of a prospectus supplement related to its ATM with Wainwright. The agreement has an effectiveness period from September
25, 2024 through September 24, 2027, and the Company is not obligated to sell any shares of common stock during such period.
The Company is currently unable to utilize its ATM facility as a result
of its delisting from Nasdaq until it will be able to relist.
During the three months ended March 31, 2026, the company issued and sold 18,429,137 shares of common stock for gross proceeds of approximately
$7,311. The issuance cost is $368.
|
d. |
Total outstanding warrants as of March 31, 2026, are as
follow: |
| |
|
Number of warrants |
|
|
Exercise price |
|
|
Period left in years |
|
| Warrants May 2023 |
|
|
6,613 |
|
|
$ |
46.25 |
|
|
|
1.2 |
|
| Warrants December 2023 |
|
|
8,899 |
|
|
$ |
14.75 |
|
|
|
2.75 |
|
| Warrants June 2024 |
|
|
6,998 |
|
|
$ |
34.375 |
|
|
|
3.6 |
|
| Warrants July 2024 |
|
|
6,998 |
|
|
$ |
25 |
|
|
|
0.2 |
|
| Warrants July 2025 |
|
|
499,188 |
|
|
$ |
6.2-$7.7 |
|
|
|
2.12 |
|
| Warrants September 2025 |
|
|
670,421 |
|
|
$ |
3.7-$4.6 |
|
|
|
3.06 |
|
| Warrants October 2025 |
|
|
10,000 |
|
|
$ |
3.7 |
|
|
|
4.4 |
|
| Warrants December 2025 |
|
|
6,687,500 |
|
|
$ |
0.8-$1 |
|
|
|
4.75 |
|
| Other |
|
|
3,679 |
|
|
$ |
102.7 - $500 |
|
|
|
0.3 – 1.2 |
|
| Outstanding as of March 31, 2026 |
|
|
7,900,296 |
|
|
|
|
|
|
|
|
|
|
e. |
Share-based compensation: |
|
1) |
A summary of the Company’s
share options, granted to employees, directors, under option plans is as follows: |
| |
| Number of
options |
|
| Weighted Average Exercise Price |
|
| Weighted Average Remaining Contractual Life |
|
| Outstanding – January 1, 2026 |
| |
3,957 |
|
| $ |
36.3 |
|
| |
1.3 |
|
| Granted |
| |
- |
|
| |
- |
|
| |
- |
|
| Exercised |
| |
- |
|
| |
- |
|
| |
- |
|
| Forfeited |
| |
(152 |
) |
| |
(6.44 |
) |
| |
- |
|
| |
| |
|
|
| |
|
|
| |
|
|
| Outstanding – March 31, 2026 |
| |
3,805 |
|
| |
35 |
|
| |
1 |
|
| Exercisable – March 31, 2026 |
| |
3,721 |
|
| |
34 |
|
| |
1 |
|
The majority of the Share-based compensation
expenses included in the Condensed consolidated statements of comprehensive loss under General and Administrative.
As of March 31, 2026, the unrecognized
compensation costs related to those unvested stock options are $4, which are expected to be recognized over a weighted-average period
of 5 months.
| | 2) | A summary of the Company’s RSUs, granted to employees, directors, under option plans is as follows: |
| |
|
March 31, 2026 |
|
| |
|
Number of RSUs |
|
|
Weighted- Average Grant Date Fair Value |
|
| RSUs outstanding at the beginning of the year |
|
|
173,789 |
|
|
|
4.36 |
|
| Granted during the period |
|
|
1,000 |
|
|
|
1.1 |
|
| Vested during the period |
|
|
(2,165 |
) |
|
|
4.4 |
|
| Forfeited during the period |
|
|
(1,568 |
) |
|
|
(2.63 |
) |
| Outstanding as of March 31, 2026 |
|
|
171,208 |
|
|
|
4.36 |
|
The majority of the RSUs expenses included
in the Condensed consolidated statements of comprehensive loss under General and Administrative.
As of March 31, 2026, the unrecognized
compensation cost related to unvested RSUs totaled to approximately $540 and is expected to be expensed over a weighted-average recognition
period of approximately 1.2 years.
|