|
FY2025
12 months to Dec 31, 2025
|
FY2023
12 months to Dec 31, 2023
|
FY2024
12 months to Dec 31, 2024
|
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 and amortization | |||||
| Finance expenses, net | |||||
| Financial expenses with respect to convertible notes and loans – related parties | |||||
| Stock-based compensation | |||||
| Fair value adjustment of option to purchase MyPlant shares | |||||
| Fair value adjustment of investments | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable and accrued expenses - related parties | |||||
| Accounts payable and accrued expenses | |||||
| Net cash used in operating activities | |||||
| Acquisition of fixed assets | |||||
| Net cash provided by investing activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from short-term loan | |||||
| Related Party | |||||
| Nonrelated Party | |||||
| Total proceeds from short-term loan | |||||
| Proceeds under credit facility | |||||
| Proceeds on account of shares not yet issued | |||||
| Repayment of short-term loan | |||||
| Net cash provided by (used in) financing activities | |||||
| Effect of exchange rates on cash and cash equivalents | |||||
| Net increase (decrease) in cash, cash equivalents | |||||
| CASH, CASH EQUIVALENTS AT BEGINNING OF THE YEAR | |||||
| CASH, CASH EQUIVALENTS AT END OF THE YEAR | |||||
| Supplemental disclosure of cash flow information: | |||||
| Non-cash transactions: | |||||
| Convertible component in convertible notes classified as equity | |||||
| Warrants issued in connection with convertible notes | |||||
| Extinguishment of convertible notes | |||||
| Issuance of shares for credit facility | |||||
| Investment in IBOT for a fixed number of shares | |||||
| Issued shares against short term loan | |||||
| Conversion of convertible notes into equity | |||||
Loading...