Company: SATT
Filing Date: 2025-08-15
Form Type: 10-Q
Source: 0001683168-25-006219
Chunk: 16

Company: SATIVUS TECH CORP.
Filing Date: 2025-08-15
Form: 10-Q
Item: Item 1
Chunk 16
---
  
    U.S. dollars in thousands

    NOTE 3:-
    CONVERTIBLE LOANS (cont.)

As of December 31, 2024, The Company estimated
the fair value of BCF using the Monte Carlo option pricing model using the following weighted average assumptions: 

    Schedule
of assumptions used for valuation 

    December 31, 2024 
  
    Share price 
    $0.13 
  
    Dividend yield 
     0% 
  
    Risk-free interest rate 
     4.37% 
  
    Expected term (in years) 
     0.25 
  
    Volatility 
     69.59% 

As of June 30, 2025 the fair value of
the conversion feature in the amount of $39 was calculated with the following parameters:

    June 30, 2025 
  
    Share price 
    $0.048 
  
    80% of the lowest volume-weighted average price 
    $0.038 

During the six month ended June 30,
2024, the Company recorded interest expenses related to Director Loan in the amount of $5

    e.
    On June 2024 the Company received $36 convertible loan from third party. The loan is convertible at a conversion ratio of $1 per share.

    NOTE 4:-
    RELATED PARTIES

The following transactions arose with
related parties:

    Schedule of related party transactions 

    Six months ended June 30, 2025  
    Amounts owing 

    Directors Fees  
    Consulting Fees / Salaries  
    Other expenses  
    Total  
    by (to) as of June 30, 2025 
  
    CFO 
    $–  
    $16  
    $–  
    $16  
    $– 
  
    Company controlled by CFO 
     –  
     17  
     –  
     17  
     (34)
  
    Directors 
     –  
     –  
     8  
     8  
     (197)

    $–  
    $33  
    $8  
    $41  
    $(231)

     F-15 

    SATIVUS TECH CORP.
  
    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
  
    U.S