XML 58 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:      
Net loss from operations $ (5,409,322) $ (1,233,892) $ (2,709,596)
Adjustments required to reconcile net loss to net cash used in operating activities:      
Depreciation 116,358 97,213 60,649
Share-based compensation 166,571 154,450 126,769
Financial expense (income) 5,781 7,014 23,567
Remeasurement of convertible promissory notes (41,696)
Increase in short-term bank credit 1,495
Decrease (increase) in trade receivables, net 2,905,752 (504,396) (1,383,810)
Decrease (increase) in other current assets and prepaid expenses 55,430 (149,640) 186,782
Increase in inventories (251,774) (649,663) (977,922)
Increase in Severance pay fund (48,843) (13,410) (5,330)
Increase (decrease) in trade payables (525,095) (58,054) 131,276
Increase (decrease) in other current liabilities (450,176) 151,602 633,009
Decrease in current liabilities from related parties 3,693 8,089
Increase (decrease) in accrued severance pay 63,077 (28,896) 43,449
Net cash used in operating activities (3,408,749) (2,219,583) (3,871,157)
Cash flows from investing activities:      
Investment in short-term bank deposits (7,500,000) (6,000,000)
Proceeds from short-term bank deposits 10,652,059 12,000,000
Investment in marketable equity securities (200,000)
Proceeds from marketable equity securities 108,857
Purchase of property and equipment (22,700) (190,994) (90,508)
Net cash provided by (used in) investing activities (22,700) 2,961,065 5,818,349
Cash flows from financing activities:      
Issuance of convertible promissory notes 2,000,000
Increase in short-term bank credit, net 1,990,655 9,345
Repurchase of treasury shares (119,536)
Exercise of options and warrants 29,286
Repayment of loan from shareholders (330,630) (498,781)
Net cash provided by (used in) financing activities 3,689,311 (489,436) (119,536)
Increase in cash, cash equivalents and restricted deposits 257,862 252,046 1,827,656
Cash, cash equivalents and restricted deposits at the beginning of the year 2,335,232 2,083,186 255,530
Cash, cash equivalents and restricted deposits at the end of the year 2,593,094 2,335,232 2,083,186
Supplementary disclosure on cash flows:      
Interest paid 102,096 2,572 5,934
Interest received 14,849 255,204 157,627
Supplemental disclosures of non-cash flow information:      
Right-of-use assets obtained in the exchange for operating lease liabilities $ 41,235 $ 139,254