|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Stock-based compensation | |||||
| Stock-based compensation to service providers | |||||
| Revaluation of warrants | |||||
| Revaluation of convertible bonds | |||||
| Issuance costs related to convertible bonds | |||||
| Finance income, net | |||||
| Change in operating assets and liabilities: | |||||
| Trade receivable, net | |||||
| Prepaid expenses and other receivables | |||||
| Operating lease ROU assets and liabilities, net | |||||
| Trade payables | |||||
| Employees and payroll accruals | |||||
| Derivative Liabilities | |||||
| Deferred revenue | |||||
| Accrued expenses and other payables | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Change in bank deposits | |||||
| Purchase of property and equipment | |||||
| Net cash provided by (used in) investing activities | |||||
| Cash flows from financing activities: | |||||
| Exercise of warrants into convertible preferred shares | |||||
| Issuance of convertible bonds with proceeds placed in escrow | |||||
| Lease liabilities arising from obtaining right-of-use assets | |||||
| Issuance costs related to convertible bonds | |||||
| Proceeds from conversion of convertible debentures | |||||
| Proceeds from exercise of warrants | |||||
| Proceeds from exercise of options | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate fluctuations on cash and cash equivalent | |||||
| Decrease in cash, cash equivalents and restricted cash | |||||
| Effect of exchange rate fluctuations on cash and cash equivalent included in Finance income | |||||
| Cash, cash equivalents and restricted cash at the beginning of the year | |||||
| Cash, cash equivalents and restricted cash at the end of the year | |||||
| Supplemental non-cash disclosure: | |||||
| Issuance of convertible bonds with proceeds placed in escrow | |||||
| Exercise of warrants | |||||
| Lease liabilities arising from obtaining right-of-use assets | |||||
| Purchase of property and equipment | |||||
| Supplemental disclosure of cash flows activities: | |||||
| Interest paid | |||||
Loading...