|
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
|
|
|---|---|---|---|---|---|
| CASH FLOWS - OPERATING ACTIVITIES | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Accrued interest on loans | |||||
| Loan forgiveness gain | |||||
| Depreciation and amortization | |||||
| Stock-based compensation to employees | |||||
| Stock-based compensation issued pursuant to settlement agreements | |||||
| Decrease in deferred tax | |||||
| Change in Fair value of derivatives & warrants liability | |||||
| Credit Losses | |||||
| Inventory write-downs | |||||
| Decrease in accounts receivables, net | |||||
| Decrease (increase) in other current assets | |||||
| Decrease (increase) in inventories, net | |||||
| Increase (decrease) in accounts payables | |||||
| Increase (decrease) in employees and payroll accruals | |||||
| Increase (decrease) in accrued severance pay | |||||
| Lease liabilities | |||||
| Increase (decrease) in accrued expenses and other liabilities, related parties & deferred revenues | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS - INVESTING ACTIVITIES | |||||
| Purchase of property and equipment | |||||
| Capitalization of software development costs | |||||
| Increase in severance pay fund | |||||
| Investment in bank deposits | |||||
| Net cash used in investing activities | |||||
| CASH FLOWS - FINANCING ACTIVITIES | |||||
| Related parties | |||||
| Proceeds from loans and credit | |||||
| Proceeds from exercise of options and warrants, net | |||||
| Proceed from Shares and warrants issuance, net | |||||
| Net cash provided by financing activities | |||||
| Increase (decrease) in cash, cash equivalents, and restricted cash | |||||
| Cash, cash equivalents, and restricted cash - beginning of year | |||||
| Cash, cash equivalents, and restricted cash - end of year | |||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||
| Cash paid for taxes | |||||
| Cash paid for interest, net | |||||
| NON-CASH TRANSACTIONS: | |||||
| Conversion of loans and warrant into ordinary shares | |||||
Loading...