v3.25.2
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:      
Loss $ (7,472) $ (5,883) $ (2,592)
Adjustments to the profit or loss items:      
Depreciation and amortization 482 538 187
Loss on impairment of intangible asset 1,344 1,042
Cost of share-based payment 569 196 897
Finance income, net (897) (2,205) (6,585)
Group’s share of losses of company accounted for at equity, net 429 210 109
Losses from remeasurement of investment in financial assets 305 1,048 770
Total adjustments to the profit or loss 2,232 829 (4,622)
Working capital adjustments:      
Decrease (increase) in other accounts receivable (535) (409) 3
Increase (decrease) in trade payables 25 (397)
Increase (decrease) in other accounts payable 20 (8) 39
Increase in related parties (15)
Decrease (increase) in trade receivables 12 55 (77)
Decrease (increase) in inventory 629 (74) (668)
Working capital 136 (833) (703)
Net cash used in operating activities (5,104) (5,887) (7,917)
Cash flows from investing activities:      
Withdrawal of (investment in) restricted bank deposits 45 (5) (15)
Withdrawal of (investment in) short-term bank deposits 3,000 (3,000)
Sale (purchase) of property and equipment 8 (8)
Investment in a company accounted for at equity (600) (400) (700)
Bridge loan to related parties (4,078)
Investments in financial assets (689) (1,500)
Purchase of intangible asset (4,861)
Net cash provided by (used in) investing activities (1,625) (4,094) (7,084)
Cash flows from financing activities:      
Proceeds from issue of share capital (net of issuance expenses) 6,255 5,552 9,005
Sale of minority interest in subsidiary 2,985 [1]
Exercise of warrants (a) 2,770
Payment of issuance expenses related to previous period 3
Interest paid on lease liability (8) (7) (8)
Repayment of lease liability (54) (47) (70)
Net cash provided by financing activities 6,193 8,483 11,700
Decrease in cash (536) (1,498) (3,301)
Cash at the beginning of the period 2,076 3,574 6,875
Cash at the end of the period 1,540 2,076 3,574
(a) Significant non-cash transactions:      
Right-of-use asset recognized with corresponding lease liability 75 102
Investment in financial asset $ 288
[1] Reclassified