Loans and Convertible Bridge Financing (Details) - USD ($) |
1 Months Ended | 12 Months Ended | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 08, 2020 |
Nov. 10, 2018 |
Oct. 10, 2018 |
Mar. 08, 2018 |
Jul. 31, 2020 |
Dec. 31, 2019 |
Apr. 30, 2019 |
Dec. 29, 2018 |
Oct. 31, 2018 |
Jan. 31, 2018 |
Dec. 27, 2017 |
Aug. 31, 2017 |
Mar. 22, 2017 |
Feb. 28, 2017 |
Dec. 31, 2019 |
Dec. 31, 2018 |
Dec. 31, 2017 |
Mar. 31, 2021 |
Mar. 31, 2020 |
Aug. 31, 2019 |
Mar. 31, 2019 |
|||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Dividend yield | 0.00% | 0.00% | 0.00% | 0.00% | |||||||||||||||||||
Expected volatility | 59.69% | 59.69% | 59.69% | 71.39% | |||||||||||||||||||
Expected life in years | 2 years | 4 years 9 months | 5 years | 4 years 36 days | |||||||||||||||||||
Fair value of warrants amounted | $ (33,382) | $ (2,280,318) | $ (491,884) | ||||||||||||||||||||
Fair value of instruments aggregated | $ 500,741 | ||||||||||||||||||||||
Risk free rate | 2.82% | 2.13% | 2.25% | 2.10% | |||||||||||||||||||
Fair value of warrants | $ 916,403 | 916,403 | 490,000 | ||||||||||||||||||||
Management minimum forecast | 2,500,000 | ||||||||||||||||||||||
Convertible loans | [1] | $ 150,000 | $ 150,000 | ||||||||||||||||||||
Investments description | the Company’s valuation for purposes of all investments after January 1, 2018 shall be $2.0 million pre-money as of such date, thereby reflecting a price per share of $0.068, and (b) GTRIMG shall make loans to the Company of $100,000 per month for a period of 12 months commencing April 1, 2020, and under the same terms as the Convertible Loan Agreement, as adjusted under (a) above, or the Additional MOU Loans | ||||||||||||||||||||||
Far at price per share (in Dollars per share) | $ 0.068 | $ 0.068 | |||||||||||||||||||||
Warrants amount | $ 1,413,260 | $ 1,413,260 | |||||||||||||||||||||
Convertible debt non-current | 291,474 | 291,474 | 1,809,816 | ||||||||||||||||||||
CLA August 2017 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Debt aggregate principal amount | $ 905,555 | ||||||||||||||||||||||
Warrants liabilities | 492,034 | $ 37,592 | $ 492,034 | ||||||||||||||||||||
Dividend yield | 0.00% | 0.00% | |||||||||||||||||||||
Expected volatility | 69.00% | 69.00% | |||||||||||||||||||||
Risk free rate | 2.16% | 2.16% | |||||||||||||||||||||
Expected life in years | 4 years 229 days | 4 years 233 days | |||||||||||||||||||||
Fair value of warrants amounted | $ 32 | 266 | |||||||||||||||||||||
Aggregate subscription amount | $ 774,400 | ||||||||||||||||||||||
Net of issuance costs | $ 40,600 | ||||||||||||||||||||||
Exercise price (in Dollars per share) | $ 1.00 | ||||||||||||||||||||||
Additional warrants (in Shares) | 22,322 | ||||||||||||||||||||||
Convertible Loan Agreement [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Debt aggregate principal amount | $ 1,000,000 | ||||||||||||||||||||||
Warrants to purchase ordinary shares (in Shares) | 1,659,971 | ||||||||||||||||||||||
Warrants liabilities | $ 42,591 | ||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 59.69% | ||||||||||||||||||||||
Risk free rate | 2.96% | ||||||||||||||||||||||
Expected life in years | 3 years 9 months | ||||||||||||||||||||||
Fair value of warrants amounted | $ 11,522 | $ 66,004 | |||||||||||||||||||||
Exercise price (in Dollars per share) | $ 0.17 | $ 0.17 | |||||||||||||||||||||
Interest rate | 4.00% | ||||||||||||||||||||||
Debt instrument, description | the Company entered into a Convertible Loan Agreement with an existing investor who invested relatively low amounts previously (“CLA October 2018”). Pursuant to this Agreement, the investor provided the Company with a convertible loan in an aggregate principal amount of $1,000,000 at an exercise price as defined in the convertible loan agreement but no less than $0.17. The convertible loan bears an interest rate at Israeli prime plus 4% per annum. Under the terms of the CLA October 2018, the investor was granted an option to lend the Company an additional amount up to $2,000,000, (“Additional Loan Amount”) and also issued the investor a warrant to purchase ordinary shares for an aggregate purchase price of $5,000,000, and an additional warrant conditioned upon the investment of an additional Loan Amount to purchase ordinary shares for an aggregate purchase price of up to $5,000,000 calculated pro-rata to the amount out of the Additional Loan Amount provided. | The Company determined that the $100,000 CLA received in August 2019 contained a BCF of $21,445 and recorded such BCF in the additional paid in capital in the year ended December 31, 2019. The Company also issued the investor for the entire $1,250,000 additional investments mentioned above a warrant to purchase ordinary shares for an aggregate purchase price of $3,125,000. Such convertible loans bears same terms as the CLA October 2018. | |||||||||||||||||||||
Convertible loans | 3,899,516 | $ 3,899,516 | |||||||||||||||||||||
Convertible debt non-current | 291,474 | 291,474 | |||||||||||||||||||||
CLA March 2018 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Debt aggregate principal amount | $ 150,000 | ||||||||||||||||||||||
Loan bears an interest rate and terms, description | the Company used the following assumptions: 0% dividend yield, 59.69% expected volatility, 2.51% risk free rate and 5 expected life in years) and were reclassified to equity due to their nature. | ||||||||||||||||||||||
Warrants to purchase ordinary shares (in Shares) | 400,000 | 200,000 | |||||||||||||||||||||
Warrants liabilities | $ 82,748 | ||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 59.69% | ||||||||||||||||||||||
Risk free rate | 2.51% | ||||||||||||||||||||||
Expected life in years | 5 years | 5 years | |||||||||||||||||||||
Fair value of warrants amounted | $ 4,314 | ||||||||||||||||||||||
Exercise price (in Dollars per share) | $ 0.50 | ||||||||||||||||||||||
Interest rate | 5.00% | ||||||||||||||||||||||
Conversion price (in Dollars per share) | $ 1.00 | ||||||||||||||||||||||
Fair value ordinary share (in Dollars per share) | $ 1.00 | ||||||||||||||||||||||
CLA May 2018 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Loan bears an interest rate and terms, description | pursuant to which the shareholders provided the Company with an 18 month convertible loan in an aggregate principal amount of $170,000 and received from the Company warrants to purchase 170,000 ordinary shares at an exercise price of $0.50 per ordinary share. The loan amount is convertible into ordinary shares at a conversion price of $1.00 per ordinary share. The loan includes a 10% original issue discount and bears interest of 6% per annum. In accordance with the accounting guidance on convertible instruments, the BCF of $15,300 was recognized in additional paid in capital. The warrants may be exercised, in whole or in part, for a period of five (5) years. Such warrants were classified as equity due to their nature, their fair value upon issuance date amounted to $65,718 (the Company used the following assumptions: 0% dividend yield, 59.69% expected volatility, 2.80% risk free rate and 5 expected life in years). | ||||||||||||||||||||||
CLA November 2018 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Debt aggregate principal amount | $ 225,000 | ||||||||||||||||||||||
Fair value of warrants amounted | $ 0.17 | ||||||||||||||||||||||
Interest rate | 4.00% | ||||||||||||||||||||||
Aggregate purchase price | $ 1,125,000 | ||||||||||||||||||||||
CLA December 2018 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Debt aggregate principal amount | $ 400,000 | ||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 59.69% | ||||||||||||||||||||||
Risk free rate | 2.48% | ||||||||||||||||||||||
Expected life in years | 2 years | ||||||||||||||||||||||
Fair value of warrants amounted | $ 180,281 | $ 107,602 | $ 151,858 | ||||||||||||||||||||
Interest rate | 4.00% | ||||||||||||||||||||||
Finders fee, description | As part of the CLA December 2018 the Company paid a finder’s fee of $40,000 and issued a five-year warrant commencing February 2019 to purchase ordinary shares for an aggregate purchase price of $240,000. The conversion price for both the loan amount and the warrants is defined in the convertible loan agreement but no less than $0.17. | ||||||||||||||||||||||
CLA January-April 2019 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Debt aggregate principal amount | $ 200,000 | ||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 59.69% | ||||||||||||||||||||||
Risk free rate | 2.11% | ||||||||||||||||||||||
Expected life in years | 2 years | ||||||||||||||||||||||
Fair value of warrants amounted | $ 98,377 | ||||||||||||||||||||||
Interest rate | 4.00% | ||||||||||||||||||||||
Conversion price (in Dollars per share) | $ 0.17 | ||||||||||||||||||||||
Aggregate purchase price | $ 1,000,000 | ||||||||||||||||||||||
Warrants amount | 61,541 | $ 61,541 | |||||||||||||||||||||
CLA August-December 2019 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Debt aggregate principal amount | $ 475,000 | ||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 54.50% | ||||||||||||||||||||||
Risk free rate | 1.60% | ||||||||||||||||||||||
Expected life in years | 2 years | ||||||||||||||||||||||
Fair value of warrants amounted | $ 409,668 | ||||||||||||||||||||||
Interest rate | 4.00% | 4.00% | |||||||||||||||||||||
Conversion price (in Dollars per share) | $ 0.17 | $ 0.17 | |||||||||||||||||||||
Aggregate purchase price | $ 2,375,000 | ||||||||||||||||||||||
Warrants amount | $ 227,998 | $ 227,998 | |||||||||||||||||||||
Ya Ii Pn Ltd [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Debt aggregate principal amount | $ 162,000 | ||||||||||||||||||||||
Commitment fees | $ 12,000 | ||||||||||||||||||||||
Loan bears an interest rate and terms, description | The loan bears an interest rate of 12% annually, which must be repaid in five (5) equal monthly installments, commencing on May 31, 2017 and ending on September 30, 2017 | ||||||||||||||||||||||
Warrants liabilities | $ 24,573 | ||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 71.00% | ||||||||||||||||||||||
Risk free rate | 2.12% | ||||||||||||||||||||||
Expected life in years | 4 years 80 days | ||||||||||||||||||||||
Fair value of warrants amounted | $ 3 | 72 | |||||||||||||||||||||
Convertible Notes [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Loan bears an interest rate and terms, description | The notes mature after 14-24 months and may be converted into ordinary shares, subject to the terms of such notes. | ||||||||||||||||||||||
Interest rate | 10.00% | 10.00% | |||||||||||||||||||||
Debt instrument interest rate | 6.00% | 6.00% | |||||||||||||||||||||
Shares converted, description | The initial conversion price of the notes was $1.00, but it was adjusted in January 2018 to $0.50 and further adjusted in October 2018 to $0.17. | ||||||||||||||||||||||
Convertible Notes | $ 98,865 | $ 98,865 | $ 59,207 | ||||||||||||||||||||
Conversion of shares (in Shares) | 576,270 | 178,689 | |||||||||||||||||||||
Debt instrument, description | In June 2020, $35,145 of the convertible notes were converted into 206,735 ordinary shares and in January and February 2021, $84,758 of the convertible notes were converted into 498,578 ordinary shares. | ||||||||||||||||||||||
Investor [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Investor additional amounts | 150,000 | $ 500,000 | $ 150,000 | $ 100,000 | $ 500,000 | ||||||||||||||||||
Five Year Warrants [Member] | CLA August 2017 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Warrants to purchase ordinary shares (in Shares) | 33,332 | 905,555 | |||||||||||||||||||||
Exercise price (in Dollars per share) | $ 1.20 | $ 1.20 | |||||||||||||||||||||
Additional warrants (in Shares) | 33,332 | ||||||||||||||||||||||
Five Year Warrants [Member] | Ya Ii Pn Ltd [Member] | Loan Agreement [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Warrants to purchase ordinary shares (in Shares) | 50,000 | ||||||||||||||||||||||
Exercise price (in Dollars per share) | $ 1.50 | ||||||||||||||||||||||
Warrant [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 59.69% | ||||||||||||||||||||||
Risk free rate | 2.87% | ||||||||||||||||||||||
Expected life in years | 2 years | ||||||||||||||||||||||
Fair value of warrants amounted | $ 79,227 | $ 50,510 | $ 78,796 | ||||||||||||||||||||
Warrants amount | $ 117,209 | 117,209 | |||||||||||||||||||||
Warrant [Member] | CLA August 2017 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Fair value of warrants amounted | 22,027 | 35,802 | |||||||||||||||||||||
Warrant [Member] | CLA March 2018 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 59.69% | ||||||||||||||||||||||
Risk free rate | 2.65% | ||||||||||||||||||||||
Expected life in years | 5 years | ||||||||||||||||||||||
Fair value of warrants amounted | $ 214,996 | ||||||||||||||||||||||
Warrant [Member] | CLA December 2018 [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Dividend yield | 0.00% | ||||||||||||||||||||||
Expected volatility | 59.69% | ||||||||||||||||||||||
Risk free rate | 2.51% | ||||||||||||||||||||||
Expected life in years | 5 years | ||||||||||||||||||||||
Fair value of warrants amounted | $ 45,327 | $ 49,100 | $ 45,342 | ||||||||||||||||||||
Forecast [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Conversion price (in Dollars per share) | $ 0.17 | ||||||||||||||||||||||
Available in our bank account | $ 1,250,000 | ||||||||||||||||||||||
Convertible loans | $ 150,000 | ||||||||||||||||||||||
Forecast [Member] | Investor [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Investor additional amounts | $ 2,000,000 | ||||||||||||||||||||||
Forecast [Member] | Warrant [Member] | |||||||||||||||||||||||
Loans and Convertible Bridge Financing (Details) [Line Items] | |||||||||||||||||||||||
Investor additional amounts | 16,748 | ||||||||||||||||||||||
Aggregate purchase price | $ 83,740 | ||||||||||||||||||||||
|