XML 14 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 6 Months Ended 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Cash flows from operating activities:      
Loss $ (9,412) $ (3,679) $ (7,472)
Adjustments to the profit or loss items:      
Depreciation and amortization 189 219 482
Loss on impairment of intangible asset 1,344
Cost of share-based payment 266 26 569
Finance expenses, net (159) (206) (897)
Loss on impairment of loans 5,973
Group’s share of losses of company accounted for at equity, net 312 185 429
Losses from remeasurement of investment in financial assets 128 256 305
Total adjustments to the profit or loss 6,709 480 2,232
Working capital adjustments:      
Decrease (increase) in other accounts receivable 708 242 (535)
Increase (decrease) in trade payables (8) 362 25
Increase in other accounts payable 5 68 20
Increase (decrease) in related parties 182 (15)
Decrease (increase) in trade receivables (4) 3 12
Decrease (increase) in inventory (41) 327 629
Working capital 842 1,002 136
Net cash used in operating activities (1,861) (2,197) (5,104)
Cash flows from investing activities:      
Investment (withdrawal) in restricted bank deposits (1) 1 45
Investment in short-term bank deposits 692 3,000
Sale (Purchase) of property and equipment (1) 8
Investment in a company accounted for at equity (600) (600)
Investments in financial assets (100)
Bridge loan to related parties (2,000) (2,400) [1] (4,078)
Net cash used in investing activities (2,101) (2,308) (1,625)
Cash flows from financing activities:      
Proceeds from issuance of share capital and warrants (net of issuance expenses) 2,722 6,255
Repayment of lease liability (23) (41) (54)
Interest paid on lease liability (8)
Proceeds from issuance of convertible debentures 3,990
Net cash provided by financing activities 3,967 2,681 6,193
Increase (decrease) in cash and cash equivalents 5 (1,824) (536)
Cash and cash equivalents at the beginning of the period 1,540 2,076 2,076
Cash and cash equivalents at the end of the period 1,545 252 1,540
(a) Significant non-cash transactions:      
Right-of-use asset recognized with corresponding lease liability $ 75
[1] Reclassified