2022 Q4 Form 20-F Financial Statement
#000117891323001628 Filed on May 01, 2023
Income Statement
Concept | 2022 Q4 | 2022 | 2021 Q4 |
---|---|---|---|
Revenue | $108.7K | ||
YoY Change | 10.4% | ||
Cost Of Revenue | $158.9K | ||
YoY Change | -65.43% | ||
Gross Profit | -$50.22K | ||
YoY Change | -86.1% | ||
Gross Profit Margin | -46.22% | ||
Selling, General & Admin | $603.9K | ||
YoY Change | -5.32% | ||
% of Gross Profit | |||
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $150.2K | ||
YoY Change | -65.28% | ||
% of Gross Profit | |||
Operating Expenses | $603.9K | ||
YoY Change | -5.32% | ||
Operating Profit | -$654.1K | ||
YoY Change | -34.53% | ||
Interest Expense | $48.53K | ||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | -$63.41K | ||
YoY Change | 13.62% | ||
Pretax Income | |||
YoY Change | |||
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$711.9K | ||
YoY Change | -32.51% | ||
Net Earnings / Revenue | -655.09% | ||
Basic Earnings Per Share | -$0.31 | ||
Diluted Earnings Per Share | -$0.31 | ||
COMMON SHARES | |||
Basic Shares Outstanding | 2.282M shares | 2.282M shares | |
Diluted Shares Outstanding | 2.282M shares |
Balance Sheet
Concept | 2022 Q4 | 2022 | 2021 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | |||
YoY Change | |||
Cash & Equivalents | $451.8K | $783.4K | |
Short-Term Investments | |||
Other Short-Term Assets | |||
YoY Change | |||
Inventory | |||
Prepaid Expenses | $0.00 | $0.00 | |
Receivables | |||
Other Receivables | |||
Total Short-Term Assets | $702.7K | $835.1K | |
YoY Change | -15.86% | ||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $3.395K | $200.7K | |
YoY Change | -98.31% | ||
Goodwill | |||
YoY Change | |||
Intangibles | $0.00 | $0.00 | |
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $3.395K | $200.7K | |
YoY Change | -98.31% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $702.7K | $835.1K | |
Total Long-Term Assets | $3.395K | $200.7K | |
Total Assets | $706.1K | $1.036M | |
YoY Change | -31.84% | ||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | |||
YoY Change | |||
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | |||
YoY Change | |||
Long-Term Debt Due | $37.58K | $36.55K | |
YoY Change | 2.82% | ||
Total Short-Term Liabilities | $2.749M | $2.329M | |
YoY Change | 18.0% | ||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $16.22K | $53.49K | |
YoY Change | -69.68% | ||
Other Long-Term Liabilities | |||
YoY Change | |||
Total Long-Term Liabilities | $16.22K | $53.49K | |
YoY Change | -69.68% | ||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $2.749M | $2.329M | |
Total Long-Term Liabilities | $16.22K | $53.49K | |
Total Liabilities | $2.765M | $2.383M | |
YoY Change | 16.04% | ||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$3.231M | -$2.520M | |
YoY Change | 28.25% | ||
Common Stock | $22.82K | $22.82K | |
YoY Change | 0.0% | ||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$2.059M | -$1.347M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $706.1K | $1.036M | |
YoY Change | -31.84% |
Cashflow Statement
Concept | 2022 Q4 | 2022 | 2021 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$711.9K | ||
YoY Change | -32.51% | ||
Depreciation, Depletion And Amortization | $150.2K | ||
YoY Change | -65.28% | ||
Cash From Operating Activities | -$351.5K | ||
YoY Change | 148.7% | ||
INVESTING ACTIVITIES | |||
Capital Expenditures | -$47.10K | ||
YoY Change | -190.45% | ||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | $47.10K | ||
YoY Change | -190.45% | ||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | $0.00 | ||
YoY Change | -100.0% | ||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -27.20K | ||
YoY Change | -103.29% | ||
NET CHANGE | |||
Cash From Operating Activities | -351.5K | ||
Cash From Investing Activities | 47.10K | ||
Cash From Financing Activities | -27.20K | ||
Net Change In Cash | -331.6K | ||
YoY Change | -152.34% | ||
FREE CASH FLOW | |||
Cash From Operating Activities | -$351.5K | ||
Capital Expenditures | -$47.10K | ||
Free Cash Flow | -$304.4K | ||
YoY Change | 57.38% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | |
CY2022 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2022 | dei |
Security12b Title
Security12bTitle
|
Ordinary Shares, par value NIS 0.01 per share | |
CY2022 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
FY | |
CY2022 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001853630 | |
CY2022 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2022 | dei |
Document Type
DocumentType
|
20-F | |
CY2022 | dei |
Document Registration Statement
DocumentRegistrationStatement
|
false | |
CY2022 | dei |
Document Annual Report
DocumentAnnualReport
|
true | |
CY2022 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-12-31 | |
CY2022 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2022 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | |
CY2022 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2022 | dei |
Document Shell Company Report
DocumentShellCompanyReport
|
false | |
CY2022 | dei |
Entity File Number
EntityFileNumber
|
333-255462 | |
CY2022 | dei |
Entity Registrant Name
EntityRegistrantName
|
Hold Me Ltd. | |
CY2022 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
L3 | |
CY2022 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
30 Golomb Street | |
CY2022 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Ness Ziyona | |
CY2022 | dei |
Entity Address Country
EntityAddressCountry
|
IL | |
CY2022 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
7401337 | |
CY2022Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
2282124 | shares |
CY2022 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2022 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2022 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2022 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | |
CY2022 | dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | |
CY2022 | dei |
Document Accounting Standard
DocumentAccountingStandard
|
U.S. GAAP | |
CY2022 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2022 | dei |
Auditor Name
AuditorName
|
BF Borgers CPA PC | |
CY2022 | dei |
Auditor Firm
AuditorFirmId
|
5041 | |
CY2022 | dei |
Auditor Location
AuditorLocation
|
Lakewood, CO | |
CY2022Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
451784 | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
783380 | |
CY2022Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
3030 | |
CY2021Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
17173 | |
CY2022Q4 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
212151 | |
CY2021Q4 | us-gaap |
Contract With Customer Asset Net Current
ContractWithCustomerAssetNetCurrent
|
0 | |
CY2022Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
35716 | |
CY2021Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
34565 | |
CY2022Q4 | us-gaap |
Assets Current
AssetsCurrent
|
702681 | |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
835118 | |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3395 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
200733 | |
CY2022Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
0 | |
CY2021Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
0 | |
CY2022Q4 | us-gaap |
Assets
Assets
|
706076 | |
CY2021Q4 | us-gaap |
Assets
Assets
|
1035851 | |
CY2022Q4 | us-gaap |
Debt Current
DebtCurrent
|
46618 | |
CY2021Q4 | us-gaap |
Debt Current
DebtCurrent
|
36547 | |
CY2022Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
2604 | |
CY2021Q4 | us-gaap |
Accounts Payable Trade Current
AccountsPayableTradeCurrent
|
5466 | |
CY2022Q4 | hold |
Payables And Credit Balances
PayablesAndCreditBalances
|
2699585 | |
CY2021Q4 | hold |
Payables And Credit Balances
PayablesAndCreditBalances
|
2287409 | |
CY2022Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2748807 | |
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2329422 | |
CY2022Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
16218 | |
CY2021Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
53488 | |
CY2021Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2021Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2022Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2022Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
100000 | |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
100000 | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
990000000 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
990000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
2282124 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
2282124 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
2282124 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
2282124 | shares |
CY2022Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
22821 | |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
22821 | |
CY2022Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1049703 | |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1049703 | |
CY2022Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-3231473 | |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-2519583 | |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2058949 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1347059 | |
CY2022Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
706076 | |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
1035851 | |
CY2022 | us-gaap |
Revenues
Revenues
|
108671 | |
CY2021 | us-gaap |
Revenues
Revenues
|
98434 | |
CY2022 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
158895 | |
CY2021 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
459670 | |
CY2022 | us-gaap |
Gross Profit
GrossProfit
|
-50224 | |
CY2021 | us-gaap |
Gross Profit
GrossProfit
|
-361236 | |
CY2022 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
603867 | |
CY2021 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
637797 | |
CY2022 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-654091 | |
CY2021 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-999033 | |
CY2022 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-63412 | |
CY2021 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-55812 | |
CY2022 | hold |
Income Loss After Financing Expense
IncomeLossAfterFinancingExpense
|
-717503 | |
CY2021 | hold |
Income Loss After Financing Expense
IncomeLossAfterFinancingExpense
|
-1054845 | |
CY2022 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
5613 | |
CY2021 | us-gaap |
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
|
0 | |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-711890 | |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1054845 | |
CY2022 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.31 | |
CY2022 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.31 | |
CY2021 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.7 | |
CY2021 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.7 | |
CY2022 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
2282124 | shares |
CY2022 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
2282124 | shares |
CY2021 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1499410 | shares |
CY2021 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1499410 | shares |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1164735 | |
CY2021 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
872521 | |
CY2021 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-1054845 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1347059 | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1347059 | |
CY2022 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-711890 | |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-2058949 | |
CY2021 | us-gaap |
Payments Of Stock Issuance Costs
PaymentsOfStockIssuanceCosts
|
105421 | |
CY2022 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-711890 | |
CY2021 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1054845 | |
CY2022 | us-gaap |
Depreciation
Depreciation
|
150235 | |
CY2021 | us-gaap |
Depreciation
Depreciation
|
432731 | |
CY2022 | us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
212151 | |
CY2021 | us-gaap |
Increase Decrease In Contract With Customer Asset
IncreaseDecreaseInContractWithCustomerAsset
|
-1832 | |
CY2022 | hold |
Decrease Increase In Other Accounts Receivable And Prepaid Expenses
DecreaseIncreaseInOtherAccountsReceivableAndPrepaidExpenses
|
-12992 | |
CY2021 | hold |
Decrease Increase In Other Accounts Receivable And Prepaid Expenses
DecreaseIncreaseInOtherAccountsReceivableAndPrepaidExpenses
|
-288728 | |
CY2022 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
-2862 | |
CY2021 | us-gaap |
Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
|
5043 | |
CY2022 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
412176 | |
CY2021 | us-gaap |
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
|
185174 | |
CY2022 | us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
360390 | |
CY2021 | us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
913508 | |
CY2022 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-351500 | |
CY2021 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-141337 | |
CY2022 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
-47103 | |
CY2021 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
52075 | |
CY2022 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
47103 | |
CY2021 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-52075 | |
CY2022 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | |
CY2021 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
872521 | |
CY2022 | us-gaap |
Proceeds From Repayments Of Short Term Debt
ProceedsFromRepaymentsOfShortTermDebt
|
10071 | |
CY2021 | us-gaap |
Proceeds From Repayments Of Short Term Debt
ProceedsFromRepaymentsOfShortTermDebt
|
-8955 | |
CY2022 | hold |
Repayment Of Long Term Debt And Liabilities
RepaymentOfLongTermDebtAndLiabilities
|
37270 | |
CY2021 | hold |
Repayment Of Long Term Debt And Liabilities
RepaymentOfLongTermDebtAndLiabilities
|
36565 | |
CY2022 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-27199 | |
CY2021 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
827001 | |
CY2022 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-331596 | |
CY2021 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
633589 | |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
783380 | |
CY2020Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
149791 | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
451784 | |
CY2021Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
783380 | |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-2519583 | |
CY2022 | us-gaap |
Basis Of Accounting
BasisOfAccounting
|
<div> <table cellpadding="0" cellspacing="0" style="font-family:'Times New Roman', Times, serif;font-size:10pt;width:100%;text-align:left;color:#000000"> <tr> <td style="width:27pt;vertical-align:top;color:rgb(0, 0, 0);font-family:'Times New Roman',Times,serif"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">A.</span></span></td> <td style="width:auto;vertical-align:top;text-align:justify;font-family:'Times New Roman',Times,serif"> <div style="color:rgb(0, 0, 0);font-weight:bold"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif"><span style="text-decoration:underline">Financial Statements Reporting Basis</span></span></span></div> </td> </tr> </table> <div style="line-height:1.25"> </div> <div style="text-align:justify;line-height:1.25;color:rgb(0, 0, 0)"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">The financial statements are drawn up on the basis of generally accepted accounting principles ("GAAP"), and are expressed in New Israeli Shekel ("NIS") based on historical values, and provide no information on changes in the general purchasing power of the Israeli currency on the business results.</span></span></div> <div style="line-height:1.25"> </div> <div style="text-align:justify;line-height:1.25;color:rgb(0, 0, 0)"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">Those reports are filed as part of form F-1 (Registration Statement Under the Securities Act of 1933). Since the Company was incorporated in Israel and is considered a Foreign Issuer and as such is allowed to file the statement and the financial reports in its home country currency, New Israeli Shekel (NIS).</span></span></div> </div> | |
CY2022 | us-gaap |
Use Of Estimates
UseOfEstimates
|
<div> <div> <div> <table cellpadding="0" cellspacing="0" style="font-family:'Times New Roman', Times, serif;font-size:10pt;width:100%;text-align:left;color:#000000"> <tr> <td style="width:27pt;vertical-align:top"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">D.</span></span></td> <td style="width:auto;vertical-align:top;text-align:justify"> <div style="font-weight:bold"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif"><span style="text-decoration:underline">Use of Estimates in Preparing the Financial Statements</span></span></span></div> </td> </tr> </table> <div> </div> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.</span></span></div> <div style="line-height:1.25"> </div> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">The following are the hierarchical levels of inputs to measure fair value:</span></span></div> <div style="text-align:justify;line-height:1.25"> </div> <table border="0" cellpadding="0" cellspacing="0" style="font-family:'Times New Roman', Times, serif;font-size:10pt;width:100%;text-align:left;color:#000000"> <tr> <td style="width:8%;vertical-align:top"> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">- Level 1:</span></span></div> </td> <td style="width:92%;vertical-align:top"> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">Quoted prices in active markets for identical instruments;</span></span></div> </td> </tr> <tr> <td style="width:8%;vertical-align:top"> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">- Level 2:</span></span></div> </td> <td style="width:92%;vertical-align:top"> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">Other significant observable inputs (including quoted prices in active markets for similar instruments);</span></span></div> </td> </tr> <tr> <td style="width:8%;vertical-align:top"> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">- Level 3:</span></span></div> </td> <td style="width:92%;vertical-align:top"> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">Significant unobservable inputs (including assumptions in determining the fair value of certain investments).</span></span></div> </td> </tr> </table> <div style="text-align:justify;line-height:1.25"> </div> <div style="text-align:justify;line-height:1.25"><span style="font-size:10pt"><span style="font-family:Times New Roman,Times,serif">The carrying values for cash and cash equivalents, accounts receivable, other current assets, accounts payable and accrued liabilities, and deferred revenue approximate their fair value due to their short maturities.</span></span></div> <div style="text-align:justify;line-height:1.25"> </div> </div> </div> </div> | |
CY2022Q4 | hold |
Pro Rated Licensing Fee
ProRatedLicensingFee
|
212151 | |
CY2022Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
451784 | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
783380 | |
CY2022Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
0 | |
CY2021Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
0 | |
CY2022Q4 | hold |
Receivable From Institutions
ReceivableFromInstitutions
|
35716 | |
CY2021Q4 | hold |
Receivable From Institutions
ReceivableFromInstitutions
|
13870 | |
CY2021Q4 | us-gaap |
Due From Related Parties Current
DueFromRelatedPartiesCurrent
|
20695 | |
CY2022Q4 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
0 | |
CY2021Q4 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
0 | |
CY2022Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
35716 | |
CY2021Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
34565 | |
CY2022Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
1779161 | |
CY2021Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
88322 | |
CY2022Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
1317230 | |
CY2022Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1313835 | |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3395 | |
CY2021Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
200733 | |
CY2022Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
37579 | |
CY2021Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
36547 | |
CY2022Q4 | us-gaap |
Debt Current
DebtCurrent
|
46618 | |
CY2021Q4 | us-gaap |
Debt Current
DebtCurrent
|
36547 | |
CY2022Q4 | hold |
Payable Expenses Current
PayableExpensesCurrent
|
0 | |
CY2021Q4 | hold |
Payable Expenses Current
PayableExpensesCurrent
|
280000 | |
CY2022Q4 | hold |
Down Payments From Clients
DownPaymentsFromClients
|
0 | |
CY2021Q4 | hold |
Down Payments From Clients
DownPaymentsFromClients
|
1453 | |
CY2022Q4 | hold |
Prepaid Revenue
PrepaidRevenue
|
139500 | |
CY2021Q4 | hold |
Prepaid Revenue
PrepaidRevenue
|
93000 | |
CY2022Q4 | us-gaap |
Due To Officers Or Stockholders Current
DueToOfficersOrStockholdersCurrent
|
780924 | |
CY2021Q4 | us-gaap |
Due To Officers Or Stockholders Current
DueToOfficersOrStockholdersCurrent
|
1824634 | |
CY2022Q4 | hold |
Payables And Credit Balances
PayablesAndCreditBalances
|
2699585 | |
CY2021Q4 | hold |
Payables And Credit Balances
PayablesAndCreditBalances
|
2287409 | |
CY2022Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
37579 | |
CY2021Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
36547 | |
CY2022Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
16218 | |
CY2021Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
53488 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
990000000 | shares |
CY2022Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
990000000 | shares |
CY2021Q4 | hold |
Ordinary Shares Issued And Paid Up Number Of Shares
OrdinarySharesIssuedAndPaidUpNumberOfShares
|
2282124 | shares |
CY2022Q4 | hold |
Ordinary Shares Issued And Paid Up Number Of Shares
OrdinarySharesIssuedAndPaidUpNumberOfShares
|
2282124 | shares |
CY2021Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2022Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2021 | hold |
Preferred Shares Issued And Paid Up Number Of Shares
PreferredSharesIssuedAndPaidUpNumberOfShares
|
10000000 | shares |
CY2022 | hold |
Preferred Shares Issued And Paid Up Number Of Shares
PreferredSharesIssuedAndPaidUpNumberOfShares
|
10000000 | shares |
CY2021 | hold |
Proceed From Investors Through Registration Statement Filed With Sec
ProceedFromInvestorsThroughRegistrationStatementFiledWithSec
|
857945 | |
CY2021 | hold |
Proceed From Investors Through Registration Statement Filed With Sec
ProceedFromInvestorsThroughRegistrationStatementFiledWithSec
|
268018 | usd |
CY2022Q4 | us-gaap |
Convertible Preferred Stock Shares Issued Upon Conversion
ConvertiblePreferredStockSharesIssuedUponConversion
|
100 | shares |
CY2022 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
0 | |
CY2021 | us-gaap |
Labor And Related Expense
LaborAndRelatedExpense
|
0 | |
CY2022 | us-gaap |
Advertising Expense
AdvertisingExpense
|
0 | |
CY2021 | us-gaap |
Advertising Expense
AdvertisingExpense
|
11794 | |
CY2022 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
0 | |
CY2021 | us-gaap |
Operating Lease Expense
OperatingLeaseExpense
|
0 | |
CY2022 | us-gaap |
Management Fee Expense
ManagementFeeExpense
|
420000 | |
CY2021 | us-gaap |
Management Fee Expense
ManagementFeeExpense
|
420001 | |
CY2022 | us-gaap |
Communication
Communication
|
1746 | |
CY2021 | us-gaap |
Communication
Communication
|
1705 | |
CY2022 | us-gaap |
Professional Fees
ProfessionalFees
|
176615 | |
CY2021 | us-gaap |
Professional Fees
ProfessionalFees
|
194147 | |
CY2022 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
0 | |
CY2021 | us-gaap |
Travel And Entertainment Expense
TravelAndEntertainmentExpense
|
0 | |
CY2022 | hold |
Maintenance And Electricity Expense
MaintenanceAndElectricityExpense
|
808 | |
CY2021 | hold |
Maintenance And Electricity Expense
MaintenanceAndElectricityExpense
|
1997 | |
CY2022 | hold |
Office Expenses
OfficeExpenses
|
0 | |
CY2021 | hold |
Office Expenses
OfficeExpenses
|
0 | |
CY2022 | hold |
Refreshments Expenses
RefreshmentsExpenses
|
0 | |
CY2021 | hold |
Refreshments Expenses
RefreshmentsExpenses
|
0 | |
CY2022 | us-gaap |
Taxes Excluding Income And Excise Taxes
TaxesExcludingIncomeAndExciseTaxes
|
2715 | |
CY2021 | us-gaap |
Taxes Excluding Income And Excise Taxes
TaxesExcludingIncomeAndExciseTaxes
|
0 | |
CY2022 | hold |
Travel And Parking Expense
TravelAndParkingExpense
|
342 | |
CY2021 | hold |
Travel And Parking Expense
TravelAndParkingExpense
|
1141 | |
CY2022 | us-gaap |
Depreciation Nonproduction
DepreciationNonproduction
|
1641 | |
CY2021 | us-gaap |
Depreciation Nonproduction
DepreciationNonproduction
|
7012 | |
CY2022 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
603867 | |
CY2021 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
637797 | |
CY2022Q4 | hold |
Pre Tax Profit Loss As Reported
PreTaxProfitLossAsReported
|
3231473 | |
CY2021Q4 | hold |
Pre Tax Profit Loss As Reported
PreTaxProfitLossAsReported
|
2519583 | |
CY2022 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.23 | |
CY2021 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.23 | |
CY2022Q4 | hold |
Expected Tax Expense Benefit
ExpectedTaxExpenseBenefit
|
743239 | |
CY2021Q4 | hold |
Expected Tax Expense Benefit
ExpectedTaxExpenseBenefit
|
579504 | |
CY2022Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
743239 | |
CY2021Q4 | us-gaap |
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
|
579504 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
743239 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
579504 | |
CY2022Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | |
CY2021Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
0 | |
CY2022Q4 | hold |
Pre Tax Profit Loss As Reported
PreTaxProfitLossAsReported
|
3231473 |