|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
FY2023
12 months to Jun 30, 2023
|
FY2022
12 months to Jun 30, 2022
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net loss | |||||
| Adjustments to reconcile loss to net cash used in operating activities: | |||||
| Depreciation | |||||
| Depreciation and amortization | |||||
| Loss on property and equipment | |||||
| Share-based compensation to employees, directors and non-employee consultants | |||||
| Increase in fair value of simple agreement for future equity, or SAFE, liability | |||||
| Decrease in fair value of warrant and pre-funded warrant liability | |||||
| Decrease (increase) in customer receivable, net | |||||
| Decrease (increase) in prepaid expenses, other current assets and other long-term assets | |||||
| Decrease in trade payables | |||||
| Increase in other accounts payable, accrued vacation and recuperation, deferred tax liabilities and accrued expenses | |||||
| Decrease (increase) in operating lease right-of-use asset and liability, net | |||||
| Increase in advances from customers | |||||
| Increase (decrease) in advances from customers | |||||
| Increase in operating lease right-of-use asset and liability, net | |||||
| Decrease in interest receivable on short-term deposits and restricted bank deposits | |||||
| Effect of exchange rate changes on cash, cash equivalents, deposits, restricted cash and restricted bank deposits | |||||
| Increase in short-term interest payable and exchange rate differences related to the EIB loan, net | |||||
| Decrease in accrued severance pay, net | |||||
| Net cash used for operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of property and equipment | |||||
| Proceeds from sale of property and equipment | |||||
| Proceeds from short-term deposits, net | |||||
| Cash related to Kokomodo Transaction (defined below) | |||||
| Cash related to the Kokomodo Transaction (defined below) | |||||
| Net cash provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Issuance of common shares, pre-funded warrants and warrants, net of issuance costs | |||||
| Issuance of Ever After Foods’ shares to non-controlling interests | |||||
| Proceeds from the advance towards share subscription | |||||
| Issuance costs related to issuance of shares in the Kokomodo Transaction (defined below) | |||||
| Proceeds from SAFE | |||||
| Net cash provided by financing activities | |||||
| EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | |||||
| Decrease in cash, cash equivalents, restricted cash and restricted bank deposits | |||||
| Cash, cash equivalents, restricted cash and restricted bank deposits at the beginning of the period | |||||
| Cash, cash equivalents, restricted cash and restricted bank deposits at the end of the period | |||||
| Cash and cash equivalents | |||||
| (a) Supplemental disclosure of non-cash activities: | |||||
| Purchase of property and equipment on credit | |||||
| The Kokomodo Transaction (defined below) | |||||
| Lease liabilities arising from obtaining right-of-use assets | |||||
| Reconciliation of cash, cash equivalents and restricted cash reported in the consolidated balance sheets: | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
| Long-term restricted bank deposits | |||||
| Total cash, cash equivalents, restricted cash and restricted bank deposits | |||||
Loading...