XML 18 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Interim Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Net loss $ (1,510) $ (1,980)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 15 16
Change in operating lease right-of-use asset 5 138
Amortization of intangible assets 89 76
Impairment of goodwill 144
Change in liabilities to related parties (97) (525)
Interest on long-term liabilities 41
Interest paid (5) (37)
Revaluation of investment in marketable securities (7) (4)
Stock based compensation 68 217
Change in inventory (9) 1,080
Change in account receivable (118) 282
Changes in operating lease liabilities (6) (97)
Change in other receivables and prepaid expenses 286 38
Change in trade payables (1,170) (1,212)
Changes in seller payables (55)
Change in other payables (250) (109)
Change in Other Current Liabilities 314
Net cash used in operating activities (2,306) (2,076)
Cash flows from investing activities:    
Purchase of Percentil (45)
Proceeds from investment in JV 38
Purchase of Property, Equipment & Intangibles (16)
Proceeds from short-term deposits 7 22
Net cash provided by investing activities (54) 60
Cash flows from financing activities:    
Proceeds from issuance of shares, net of issuance costs 1,987 2,819
Loans received 500
Repayment of loans (97) (358)
Net cash provided by financing activities 1,890 2,961
Effect of exchange rate fluctuations on cash and cash equivalents (128) 66
Increase (decrease) in cash, cash equivalents and restricted cash (598) 1,011
Cash, cash equivalents and restricted cash at the beginning of the period 4,880 2,264
Cash, cash equivalents and restricted cash at the end of the period 4,282 3,275
Noncash activities:    
Change in operating lease right-of-use asset and liability $ 181