Annual and transition report of foreign private issuers pursuant to Section 13 or 15(d)

Consolidated Statements of Cash Flows

v3.24.1.u1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (2,071,997) $ (4,509,547) $ (2,518,864)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 48,565 59,278 55,076
Amortization 428,431 428,431
Financial expenses (income) in connection with convertible loans 67,684 (167,364) 7,892,632
Change in fair value of warrants and capital note (13,533) (91,516) (8,112,118)
Interest in connection with short term loans 819 4,004
Share-based compensation 68,251 480,942 458,373
Restricted shares issued for services 6,750
Intangible asset impairment 2,108,117
Change in operating assets and liabilities:      
Change in accounts receivable, net 41,572 (64,074) 152,754
Change in other current assets (94,338) 22,471 (162,681)
Change in inventory, net (4,427) 29,691 16,822
Change in trade payables 13,871 (117,555) 14,142
Change in employees and payroll accruals (1,302) (489,476) 433,313
Change in accrued expenses and other current liabilities (265,436) (586,393) 484,690
Total adjustments (139,093) 1,620,121 1,665,438
Net cash used in operating activities (2,211,090) (2,889,426) (853,426)
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of property and equipment (15,916) (93,168) (1,869)
Net cash used in investing activities (15,916) (93,168) (1,869)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Change in in short term bank credit (69,877) 14,032
Proceeds in connection with issuance of ordinary shares 2,506,534 3,395,000
Change in in short term loans 230,000
Proceeds from convertible loans and related warrants 255,000
Advance payment on the account of issuing ordinary shares 350,000
Net cash provided by financing activities 2,506,534 3,325,123 849,032
Increase (Decrease) in cash and restricted cash 279,528 342,529 (6,263)
CASH AND RESTRICTED CASH AT THE BEGINNING OF THE YEAR 367,593 25,064 31,327
CASH AND RESTRICTED CASH AT THE END OF THE YEAR 647,121 367,593 25,064
SUPPLEMENTAL INFORMATION AND DISCLOSURE OF NON-CASH FINANCING ACTIVITIES      
Conversion of convertible loans including interest to ordinary shares 13,077,466
Allocation of the 8,000,000 warrants FV granted to former Jet CU shareholders to the consolidated statement of shareholders’ equity (deficit) as of September 23, 2021 in exchange for 5,428,572 additional ordinary shares 488,907
Conversion of short-term loans including interest to ordinary shares 234,823
Right of use asset recognized with corresponding lease liabilities 135,107
Cash 629,957 362,609 19,437
Restricted cash 17,164 4,984 5,627
Total $ 647,121 $ 367,593 $ 25,064