XML 37 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net loss $ (3,353) $ (695) $ (1,248)
Adjustments required to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 170 26 28
Share-based compensation (Note 11) 418 363 222
Amortization of discount relating to straight loan received from commercial bank 31 31 14
Exchange rate differences on straight loan received from commercial bank 11 (12) (12)
Change in the fair value of derivative warrant liability (Note 8) 577 (66)
Change in the fair value of convertible advanced investments (269) 70
Amortization of discount relating to liability to controlling shareholder (Note 13) 10 48 40
Change in estimation of maturity date of liability to controlling shareholder (Note 13) 12
Exchange rate differences on straight loan received from controlling shareholder (Note 13) (3) (16)
Decrease (increase) in trade receivables 91 (16) 310
Decrease (increase) in other current assets (63) (68) 2
Increase (decrease) in account payables 3 (26) 6
Increase (decrease) in deferred revenue 3 (4) (2)
Increase (decrease) in other current liabilities 219 33 (75)
Net cash used in operating activities (1,886) (659) (645)
Cash flows from investing activities:      
Purchase of property and equipment (36) (10) (2)
Capitalization of internal-use software (Note 5) (294) (183)
Net cash used in investing activities (330) (193) (2)
Cash flows from financing activities:      
Net proceeds received upon completion of public offering transactions (Notes 10B and 10C) 12,286 6,695
Deferred offering costs (98)
Repayment of principal relating to straight loan received from commercial bank (292) (236) (582)
Proceeds from loan received from controlling shareholder (Note 13) 25 115
Repayment of Facility Fee relating to straight loan received from commercial bank (10)
Repayment of principal relating to straight loan received from controlling shareholder (Note 13) (206) (258)
Proceeds from issuance of unit consist of straight loan and warrant granted to commercial bank, net 887
Proceeds received from exercise of options into Ordinary Shares (Note 11) 795 49
Net cash provided by financing activities 12,583 6,275 312
Change in cash 10,367 5,423 (335)
Cash at beginning of year 6,116 693 1,028
Cash at end of year 16,483 6,116 693
Non-cash investing and financing activities:      
Capitalized deferred offering costs classified into equity upon completion of initial public offering transaction (Note 10B) (313)
Contribution to equity due to free interest loan from controlling shareholder (Note 13) 112
Automatic conversion of convertible advanced investments into shares (Note 10B) 4,571
Deemed dividend upon trigger of down round protection (Note 10B) 7
Amount classified to equity upon determination of the exercise price (Note 8) 599
Share-based compensation capitalized in internal-use software 73 50
Supplemental disclosure of cash flow information:      
Interest paid (85) (133) (77)
Interest received 548 97
Taxes paid $ (43) $ (38) $ (54)