| Schedule of Basic and Diluted Net Loss Per Share |
The basic and diluted net loss per share and weighted average
number of shares of Common Stock used in the calculation of basic and diluted net loss per share are as follows:
| |
|
For the year ended
December 31, |
|
| |
|
2024 |
|
|
2023 |
|
| |
|
|
|
|
|
|
| Basic and diluted loss per share of common stock |
|
|
|
|
|
|
| Numerator: |
|
|
|
|
|
|
| Net loss |
|
|
17,727 |
|
|
|
26,169 |
|
| Denominator: |
|
|
|
|
|
|
|
|
| Number of shares of common stock outstanding |
|
|
12,019,103 |
|
|
|
4,115,095 |
|
| Number of shares upon Pre-Funded Warrants exercise |
|
|
- |
|
|
|
1,017,700 |
|
| Number of shares upon fully vested Warrants exercise |
|
|
298 |
|
|
|
298 |
|
| Total weighted-average number of shares of common stock, shares upon Pre-Funded Warrants and fully vested Warrants exercise used in computing basic loss per share |
|
|
12,019,401 |
|
|
|
5,133,093 |
|
| Basic loss per share of common stock |
|
|
1.47 |
|
|
|
5.1 |
|
| |
|
|
|
|
|
|
|
|
| Diluted net loss per share of common stock |
|
|
|
|
|
|
|
|
| Numerator: |
|
|
|
|
|
|
|
|
| Net loss |
|
|
17,727 |
|
|
|
26,169 |
|
| Change in fair value of Private Placement Warrants |
|
|
26,458 |
|
|
|
- |
|
| Diluted net loss |
|
|
44,185 |
|
|
|
26,169 |
|
| Denominator: |
|
|
|
|
|
|
|
|
| Weighted-average number of shares of common stock outstanding |
|
|
12,019,401 |
|
|
|
5,133,093 |
|
| Private Placement Warrants |
|
|
1,118,705 |
|
|
|
- |
|
| Total weighted-average number of shares of common stock outstanding, after giving effect to dilutive securities |
|
|
13,138,106 |
|
|
|
5,133,093 |
|
| Diluted net loss per share of common stock |
|
|
3.36 |
|
|
|
5.1 |
|
|
| Schedule of Anti-dilutive Financial Instruments |
The calculation of diluted loss per share as of December
31, 2024 and 2023, does not include the shares underlying the following financial instruments because their effect would be anti-dilutive:
| |
|
For the year ended
December 31, |
|
| |
|
2024 |
|
|
2023 |
|
| Options |
|
|
2,002,365 |
|
|
|
528,071 |
|
| Warrants |
|
|
1,475,282 |
|
|
|
631,250 |
|
| Contingent shares |
|
|
200,000 |
|
|
|
200,000 |
|
| Redeemable Convertible Preferred Shares |
|
|
14,773,500 |
|
|
|
- |
|
|