|
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
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Stock-based compensation expense | |||||
| Share in losses of affiliate | |||||
| Equity in losses from investment in affiliate | |||||
| Non-cash interest expenses | |||||
| Finance income | |||||
| Gain from revaluation of investment in an affiliate | |||||
| Amortization of technology | |||||
| Transactions with non-controlling interests | |||||
| Changes in operating assets and liabilities: | |||||
| Decrease (increase) in other accounts receivable | |||||
| Increase in related parties | |||||
| Increase in payables to related parties | |||||
| Decrease in other non-current liabilities | |||||
| Increase (decrease) in accounts payable | |||||
| Decrease in deferred tax liability | |||||
| Increase in other current liabilities | |||||
| Increase (decrease) in other non-current liabilities | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Effect of reverse merger | |||||
| Investment in intangible asset | |||||
| Cash received in the reverse recapitalization | |||||
| Acquisition of Revoltz | |||||
| Net cash provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Loans to an affiliate | |||||
| Proceeds from short term loans received | |||||
| Net cash provided by financing activities | |||||
| Net decrease in cash | |||||
| Net increase (decrease) in cash | |||||
| Cash at beginning of year | |||||
| Cash at end of year | |||||
| Increase in cash | |||||
| Decrease in Related party balances | |||||
| Increase in Share capital | |||||
| Issuance of shares in respect of converted loan | |||||
| Increase in accounts payable | |||||
| Decrease in payables to related parties | |||||
| Decrease in additional paid in capital | |||||
| Issuance of common stock upon conversion of loan | |||||
| NON-CASH TRANSACTIONS: | |||||
| Working capital other than cash | |||||
| Fixed assets, net | |||||
| Non-controlling interests | |||||
| Goodwill | |||||
| Technology | |||||
| Deferred tax liability | |||||
| Gain on previously held equity investment in Revoltz | |||||
| Derecognition of investment in an affiliate | |||||
| Total cash from investment in newly consolidated subsidiary | |||||
| Derecognition of a liability against transaction with non-controlling interests | |||||
Loading...