|
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: | ||||
| Loss | ||||
| Adjustments to the profit or loss items: | ||||
| Finance expenses, net | ||||
| Other expenses | ||||
| Financial liabilities recorded as listing expenses | ||||
| Finance expenses related to convertible loans and warrants | ||||
| Issuance of shares to consultants | ||||
| Revaluation of liability to Legacy | ||||
| ELOC | ||||
| Share listing expenses | ||||
| Cost of share-based payment to consultants and employees | ||||
| Cost of share-based payment | ||||
| Issuance of prefunded warrants | ||||
| Depreciation and amortization | ||||
| Impairment of goodwill and intangible assets | ||||
| Change in employee benefit liabilities, net | ||||
| Gain on loss of control in subsidiaries | ||||
| Change in deferred tax liabilities | ||||
| Adjustments to the profit or loss items | ||||
| Changes in asset and liability items: | ||||
| Decrease (increase) in trade receivables | ||||
| Decrease (increase) in other assets | ||||
| Increase (decrease) in trade payables | ||||
| Decrease (increase) in inventories | ||||
| Change in balances of government grants | ||||
| Decrease (increase) in other accounts payable | ||||
| Changes in asset and liability | ||||
| Cash paid and received during the year for: | ||||
| Interest paid, net | ||||
| Taxes paid | ||||
| Cash paid and received during the year | ||||
| Net cash used in operating activities | ||||
| Cash flows from investing activities: | ||||
| (Investment in) restricted bank deposit | ||||
| Withdrawal from restricted cash | ||||
| Change in long-term deposits | ||||
| Purchase of property and equipment | ||||
| Credit line to a related party | ||||
| Net cash provided by (used in) investing activities | ||||
| Cash flows from financing activities: | ||||
| Repayment of lease liabilities | ||||
| Exercise of options and convertible warrants | ||||
| Repayment of short-term loans | ||||
| Acquisition of non-controlling interest | ||||
| Net cash provided by financing activities | ||||
| Exchange rate differences on cash and cash equivalents | ||||
| (Decrease) in cash and cash equivalents | ||||
| Cash and cash equivalents at the beginning of the year | ||||
| Cash and cash equivalents at the end of the year | ||||
| Non-cash transactions: | ||||
| BST merger | ||||
| Right-of-use asset and liability | ||||
| actuarial (gain) loss from defined benefit plan | ||||
| Employee benefit assets and liabilities | ||||
| Reclassification of deferred issuance cost to equity | ||||
| Dividend distribution to non-controlling interests | ||||
| Reclassification of liability to equity | ||||
| Exercise of warrants | ||||
| Conversion of convertible loans | ||||
| Trade receivables | ||||
| Right-of-use assets | ||||
| Goodwill | ||||
| Intangible assets | ||||
| Deferred tax asset | ||||
| Trade payables | ||||
| Other payables | ||||
| Liabilities for government grants | ||||
| Non-controlling interests | ||||
| Equity | ||||
Loading...