XML 56 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net loss from operations $ (1,233,892) $ (2,709,596) $ (3,688,346)
Adjustments required to reconcile net loss to net cash used in operating activities:      
Depreciation 97,213 60,649 17,211
Change in fair value of warrants   60,454
Share-based compensation 154,450 126,769 75,896
Financial expense (income) (6,396) 18,237 (133,816)
Increase in trade receivables, net (504,396) (1,383,810) (1,035,013)
Decrease (increase) in other current assets and prepaid expenses (149,640) 186,782 (356,718)
Increase in inventories (649,663) (977,922) (590,245)
Increase (decrease) in trade payables (58,054) 131,276 619,692
Increase in other current liabilities 151,602 633,009 20,625
Increase in current liabilities from related parties 8,089
Increase (decrease) in accrued severance pay (28,896) 43,449 153,233
Net cash used in operating activities (2,219,583) (3,871,157) (4,857,027)
Cash flows from investing activities:      
Investment in short-term bank deposits (7,500,000) (6,000,000) (12,500,000)
Proceeds from short-term bank deposits 10,652,059 12,000,000 3,500,000
Investment in severance funds (20,103)
Investment in marketable equity securities (200,000)
Proceeds from marketable equity securities 108,857
Purchase of property and equipment (190,994) (90,508) (284,490)
Net cash provided by (used in) investing activities 2,961,065 5,818,349 (9,304,593)
Cash flows from financing activities:      
Repayment of short-term bank credit (410,324)
Increase (decrease) in short-term bank credit 9,345
Repurchase of treasury shares (119,536)
Issuance of shares and warrants 17,824,992
Issuance costs paid (2,101,875)
Early repayment of long-term bank loans (744,769)
Repayment of loan from shareholder (498,781) (200,000)
Net cash provided by (used in) financing activities (489,436) (119,536) 14,368,024
Increase (decrease) in cash, cash equivalents and restricted cash 252,046 1,827,656 206,404
Cash, cash equivalents and restricted deposits at the beginning of the year 2,083,186 255,530 49,126
Cash, cash equivalents and restricted deposits at the end of the year 2,335,232 2,083,186 255,530
Supplementary disclosure on cash flows:      
Interest paid 2,572 5,934 16,882
Interest received 255,204 157,627 8,686
Supplemental disclosures of non-cash flow information:      
Reclassification of warrants to purchase Ordinary Shares from liability to equity $ 412,299