|
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 from operating activities: | |||||
| Net loss | |||||
| Adjustments to the profit or loss items: | |||||
| Depreciation and amortization | |||||
| Impairment of an intangible asset | |||||
| Cost of share-based payment | |||||
| Impairment of loan (see note 8c) | |||||
| Subsidiaries’ cost of share-based payment (see note 25) | |||||
| Finance income, net | |||||
| Equity losses | |||||
| Deemed stock exchange listing expense | |||||
| Gain on sale of an associate accounted for under the equity method | |||||
| Losses from remeasurement of investment in financial assets | |||||
| Total adjustments to the profit or loss | |||||
| Decrease (increase) in other accounts receivable | |||||
| Working capital adjustments: | |||||
| Decrease in trade receivables | |||||
| Decrease (increase) in other accounts receivable | |||||
| Decrease (increase) in inventory | |||||
| Increase (decrease) in trade payables | |||||
| Increase (decrease) in other payables | |||||
| Increase (decrease) in related parties | |||||
| Working capital | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Withdrawal of (investment in) restricted bank deposits | |||||
| Withdrawal of (investment in) short-term bank deposits | |||||
| Sale of property and equipment | |||||
| Investment in an associate accounted for under the equity method | |||||
| Loan to related parties | |||||
| Investments in financial assets | |||||
| Proceeds from sale of an affiliate accounted for under the equity method (see note 7) | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issue of share capital (net of issuance expenses) | |||||
| Proceeds from exercise of warrants | |||||
| Sale of non-controlling interest in a subsidiary | |||||
| Repayment of loans | |||||
| Receipt of loans | |||||
| Proceeds from deemed issuance of shares by a subsidiary (see (b) below) | |||||
| Proceeds from issuance of convertible debentures (see note 18i) | |||||
| Interest paid on lease liability | |||||
| Repayment of lease liability | |||||
| Net cash provided by financing activities | |||||
| Increase (decrease) in cash | |||||
| Cash at the beginning of the period | |||||
| Cash at the end of the period | |||||
| (a) Significant non-cash financing and investing activities: | |||||
| Right-of-use asset recognized with corresponding lease liability | |||||
| Investment in financial asset | |||||
| Exchange of MitoCareX shares with Nexentis Inc. shares (see Note 7) | |||||
| Sale of minority interest in subsidiary | |||||
| Conversion of convertible debentures | |||||
Loading...