XML 15 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Statements of Cash Flows - USD ($)
 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Net income (loss) $ (2,388,294) $ 131,797
Adjustments required to reconcile net loss to net cash used in operating activities:    
Depreciation 57,533 38,162
Financial expense (income) 11,233 (19,701)
Share-based compensation 81,963 74,779
Decrease (increase) in trade receivables, net 2,275,187 (768,249)
Decrease (increase) in other receivables and prepaid expenses 59,812 (20,120)
Decrease (increase) in inventories (126,009) 83,927
Decrease in trade payables (696,384) (303,687)
Decrease in other current liabilities (601,054) (159,056)
Increase (decrease) in accrued severance pay 35,908 (42,944)
Net cash used in operating activities (1,290,105) (985,092)
Cash flows from investing activities:    
Proceeds from short-term deposits 125,959
Proceeds from exercise of warrants and options 2,502
Purchase of property, plant and equipment (10,813) (174,571)
Net cash used in investing activities (8,311) (48,612)
Cash flows from financing activities:    
Proceeds from short-term bank credit line, net 1,990,655
Repayment of loan from related party (213,495) (192,720)
Net cash provided by (used in) financing activities 1,777,160 (192,720)
Increase (Decrease) in cash, cash equivalents and restricted deposit 478,744 (1,226,424)
Cash, cash equivalents and restricted deposit at the beginning of the year 2,335,232 2,083,186
Cash, cash equivalents and restricted deposits at the end of the period 2,813,976 856,762
Supplemental disclosure of non-cash investing and financing activities:    
Right-of-use assets obtained in the exchange for operating lease liabilities 68,967
Supplementary disclosure on cash flows:    
Interest received 11,924 202,688
Interest paid 30,011 195
Cash and cash equivalents 2,769,901 817,610
Non-current restricted deposit 44,075 39,152
Cash, cash equivalents and restricted deposit $ 2,813,976 $ 856,762