XML 28 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities      
Net Loss $ (3,064) $ (2,347) $ (2,819)
Adjustments Required to Present Cash Flows from Operating Activities      
Depreciation and amortization 207 139 132
Increase in liability for employee benefits, net 9 8 4
Revaluation of derivatives measured at fair value through profit and loss 65
Capital loss 5
Other finance expenses (32) (15) 55
Share-based compensation 540 860 4,236
Total income and expenses not involving cash flows 724 997 4,492
Changes in asset and liability line items:      
Decrease in trade receivable 86 1,308 322
Decrease (increase) in other current assets (195) 272 (216)
Increase in inventory (69) (633) (49)
Decrease in trade payables (112) (161) (906)
Decrease in other accounts payables (35) (394) (94)
Total changes in asset and liability (325) 392 (943)
Net cash provided by (used in) operating activities (2,665) (958) 730
Cash flows from investing activities      
Proceeds from (Purchase of) marketable securities (13) 81
Increase in deposits (57) (58) (7)
Purchase of property, plant and equipment (31) (112) (3)
Net cash used in investing activities (101) (89) (10)
Cash flows from financing activities      
Repayment of loans from related parties (43) (73)
Repayment of warrants (165)
Repayment of loans from banking corporations (104) (81)
Repayment to former shareholders (250)
Exercise of stock options 49
Issuance of ordinary shares in the IPO, net 2,487 4,324
Repayment of lease liabilities (142) (122) (75)
Net cash provided by (used in) financing activities 2,394 3,640 (229)
Exchange rate differentials for cash and cash equivalent balances 176 17 8
Increase (decrease) in cash and cash equivalents (196) 2,610 499
Balance of cash and cash equivalents at beginning of year 3,178 568 69
Balance of cash and cash equivalents as at end of year 2,982 3,178 568
Appendix A - Additional information in connection with cash flows from operating activities      
Interest paid 86 36 20
Appendix B - Transactions not involving cash flows      
Recognition of right-of-use asset against a lease liability 252 903 39
Conversion of SAFE $ 456