XML 54 R3.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2025
Dec. 31, 2024
CURRENT ASSETS:    
Cash and cash equivalents $ 2,545,823 $ 2,294,679
Trade receivables, net 588,949 3,494,701
Other current assets and prepaid expenses 267,019 322,449
Inventories 2,861,088 2,609,314
Total current assets 6,262,879 8,721,143
NON-CURRENT ASSETS:    
Restricted deposits 47,271 40,553
Property, plant and equipment, net 313,772 407,430
Severance pay fund 224,306 175,463
Operating lease right-of-use assets 356,264 475,515
Total non-current assets 941,613 1,098,961
Total assets 7,204,492 9,820,104
CURRENT LIABILITIES:    
Short term bank credit 2,001,495 9,345
Trade payables 631,472 1,156,567
Other current liabilities 1,082,317 1,532,493
Total current liabilities 3,985,903 3,250,618
NON-CURRENT LIABILITIES:    
Non-current operating lease liabilities 155,330 268,800
Convertible promissory notes 1,958,304
Accrued severance pay 503,372 440,295
Total non-current liabilities 2,617,006 754,438
Total liabilities 6,602,909 4,005,056
COMMITMENT AND CONTINGENCIES
SHAREHOLDERS’ EQUITY:    
Ordinary Shares, no par value - Authorized: 100,000,000 shares at December 31, 2025 and 2024; Issued: 8,194,306 and 8,104,180 shares at December 31, 2025 and 2024, respectively; Outstanding: 8,073,591 and 7,983,465 shares at December 31, 2025 and 2024, respectively
Treasury shares at cost (120,715 Ordinary Shares at December 31, 2025 and 2024) (119,536) (119,536)
Additional paid-in capital 18,266,456 18,070,599
Accumulated deficit (17,545,337) (12,136,015)
Total shareholders’ equity 601,583 5,815,048
Total liabilities and shareholders’ equity 7,204,492 9,820,104
Related Party    
CURRENT LIABILITIES:    
Current liabilities from related parties 270,619 552,213
NON-CURRENT LIABILITIES:    
Non-current loans from related parties $ 45,343