|
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
|
|
|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||
| Net loss for the year | ||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||
| Depreciation | ||||
| Warrant issuance costs | ||||
| Inventory write-downs | ||||
| Exchange rate differences | ||||
| Financial expenses (income) | ||||
| Share-based compensation | ||||
| Interest expenses | ||||
| Issuance costs of ELOC agreement | ||||
| Changes in operating assets and liabilities: | ||||
| Trade receivables | ||||
| Net change in operating lease assets and liabilities | ||||
| Inventories | ||||
| Prepaid expenses and other current assets | ||||
| Other long-term assets | ||||
| Long term prepaid expenses | ||||
| Trade payables | ||||
| Deferred revenues | ||||
| Other current liabilities | ||||
| Other long-term liabilities | ||||
| Net cash used in operating activities | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||
| Short term deposit, net | ||||
| Short term deposit | ||||
| Long- term deposit | ||||
| Proceeds from restricted long term bank deposits | ||||
| Deposit of restricted long-term bank deposits | ||||
| Restricted short term bank deposit | ||||
| Purchase of property and equipment | ||||
| Net cash provided by investing activities | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||
| Proceeds from exercise of options | ||||
| Proceeds from credit line with bank, net | ||||
| Proceeds from issuance common stock - at the market offering (ATM) | ||||
| Underwriting discounts and commissions and other offering costs | ||||
| Offering cost from issuance of common stocks | ||||
| Proceeds from issuance of common stocks, pre-funded warrants and warrants | ||||
| Offering cost from issuance of common stock - at the market offering (ATM) | ||||
| Proceeds from warrant inducement agreement | ||||
| Underwriting commissions and other offering costs | ||||
| Proceeds from issuance of common stocks and pre funded warrants – September PIPE | ||||
| Offering cost from issuance of common stocks and pre funded warrants – September PIPE | ||||
| Proceeds from issuance of common stocks and warrants – July PIPE | ||||
| Offering cost from issuance of common stock and warrants – July PIPE | ||||
| Proceeds from issuance of common stocks and warrants – December Follow on | ||||
| Offering cost from issuance of common stock and warrants – December Follow on | ||||
| Proceeds from issuance common stock – ELOC issuance | ||||
| Credit line, net | ||||
| Proceeds from short term loans | ||||
| Repayment of short term loans | ||||
| Early repayment of long-term loan | ||||
| Repayment of long-term loan | ||||
| Net cash provided by financing activities | ||||
| Effect of exchange rate changes on cash and cash equivalents and restricted cash | ||||
| INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | ||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF YEAR | ||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF YEAR | ||||
| SUPPLEMENTARY DISCLOSURE OF CASH FLOW INFORMATION: | ||||
| Cash paid for interest | ||||
| SUPPLEMENTARY INFORMATION ON INVESTING AND FINANCING ACTIVITIES NOT INVOLVING CASH FLOWS: | ||||
| Issuance costs of common stock, pre-funded warrants and warrants | ||||
| Reclassification of warrants from liability to equity upon amendment to private placement agreement (see Note 14(d)) | ||||
| Reclassification of warrants from liability to equity upon amendment to private placement agreement (see Note 11(d)) | ||||
| Issuance costs of the Warrant inducement agreement | ||||
| Warrant to lender | ||||
| Right of use assets obtained in exchange for new operating lease liabilities | ||||
| Issuance costs of ELOC agreement | ||||
| Issuance costs of the Warrant inducement agreement and Warrant to underwriter | ||||
| Warrant to lenders | ||||
| RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH: | ||||
| Cash and cash equivalents | ||||
| Restricted cash equivalents, current | ||||
| Restricted cash and cash equivalents, non-current | ||||
Loading...