XML 24 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (4,902,480) $ (7,050,400)
Adjustments required to reconcile net loss to net cash used in operating activities:    
Depreciation 19,278 18,617
Equity in net loss of equity investments 1,977
Changes in fair value of commitment to issue shares 28,312
Impairment of non-consolidated entity 151,015
Share-based compensation expense (Note 13) 2,602,364 5,745,962
Interest on loans from related parties 741,994
Change in operating lease 5,315 1,916
Change in liability for employee rights upon retirement 513 37,551
Change in in accounts receivable 23,341 (27,649)
Change in inventory and in other assets (110,044) (505)
Change in accounts payable 2,686 (1,015)
Change in other current liabilities 142,738 48,055
Net cash used in operating activities (1,445,983) (1,074,476)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Loans granted to related parties (41,019) (13,515)
Increase in funds in respect of employee rights upon retirement 2,718 (27,734)
Purchase of property and equipment (6,951) (30,923)
Net cash used in investing activities (45,252) (72,172)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of common stock 685,000
Loans received 388,344
Proceeds on account of shares 1,120,173 450,000
Net cash provided by financing activities 1,508,517 1,135,000
Effect of exchange rate changes on cash and cash equivalents (529) 1,737
 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 16,753 (9,911)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 46,435 56,346
CASH AND CASH EQUIVALENTS AT END OF YEAR 63,188 46,435
Non cash transaction:    
Initial recognition of right-of-use operating lease asset and operating lease liability 48,478
Investment in purchase of equity method investment 154,000
Redeemable shares issued for the purchase of intangible assets 5,000,000
Issue of share in exchange for Terra zone shares and options received 911,378
Issuance of shares in exchange for debt $ 144,000