XML 19 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (3,105) $ (2,645)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 2 2
Finance expenses, net 10 4
Financial expenses with respect to convertible notes and loans – related parties 451 637
Share-based compensation 1,078 787
Fair value adjustment of option to purchase MyPlant shares 291
Changes in operating assets and liabilities:    
Prepaid expenses and other current assets 246 (47)
Accounts payable and accrued expenses - related parties 1,255 1,274
Accounts payable and accrued expenses (427) (579)
Net cash used in operating activities (199) (567)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (4)
Repayment of short-term loan granted to others 15
Net cash provided by investing activities 11
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds under credit facility 130 80
Proceeds from issuance of convertible note 280
Net cash provided by financing activities 130 360
Effect of exchange rates on cash and cash equivalents (1) (7)
Net decrease in cash, cash equivalents (70) (203)
CASH, CASH EQUIVALENTS AT BEGINNING OF THE YEAR 77 280
CASH, CASH EQUIVALENTS AT END OF THE YEAR 7 77
Non-cash transactions:    
Fair value of convertible component in convertible loan (51)
Warrants issued in connection with convertible notes (268) (155)
Extinguishment of convertible notes (83) (162)
Issuance of shares for credit facility 123
Investment in IBOT for a fixed number of shares 1,407
Investment in MyPlant for a fixed number of shares $ 444