ParaZero Announces 2024 Financial Results
ParaZero Technologies (PRZO) reported its 2024 financial results, with sales increasing 50.2% to $932,154, driven by a strategic shift towards OEM integrations. The company strengthened its cash position in early 2025 through a $3.1 million registered direct offering and $1.3 million from warrant exercises.
Key developments include launching the DropAir Precision Airdrop System for blood transfusions in high-risk zones, advancing Counter-UAS solutions, and securing new defense contracts. In the commercial sector, ParaZero received a $187,000 order from a U.S. Advanced Air Mobility company and delivered a special drone safety system for a Fortune 500 automotive manufacturer.
Financial highlights show increased operational costs, with R&D expenses rising 237% to $2.1 million and net loss expanding to $11.1 million. The company ended 2024 with $4.2 million in cash and expects stockholders' equity of $3.6 million following recent financing activities.
ParaZero Technologies (PRZO) ha riportato i risultati finanziari per il 2024, con un aumento delle vendite del 50,2% a $932.154, grazie a un cambiamento strategico verso le integrazioni OEM. L'azienda ha rafforzato la propria posizione di liquidità all'inizio del 2025 attraverso un'offerta diretta registrata di $3,1 milioni e $1,3 milioni provenienti dall'esercizio di warrant.
Tra gli sviluppi chiave ci sono il lancio del DropAir Precision Airdrop System per trasfusioni di sangue in zone ad alto rischio, il progresso delle soluzioni Counter-UAS e l'acquisizione di nuovi contratti nel settore della difesa. Nel settore commerciale, ParaZero ha ricevuto un ordine di $187.000 da un'azienda statunitense di Mobilità Aerea Avanzata e ha fornito un sistema di sicurezza per droni speciale per un produttore automobilistico della Fortune 500.
I risultati finanziari mostrano un aumento dei costi operativi, con le spese per R&S che sono aumentate del 237% a $2,1 milioni e una perdita netta che si è ampliata a $11,1 milioni. L'azienda ha chiuso il 2024 con $4,2 milioni in contante e prevede un patrimonio netto di $3,6 milioni a seguito delle recenti attività di finanziamento.
ParaZero Technologies (PRZO) informó sus resultados financieros de 2024, con un aumento en las ventas del 50.2% a $932,154, impulsado por un cambio estratégico hacia las integraciones OEM. La compañía fortaleció su posición de efectivo a principios de 2025 a través de una oferta directa registrada de $3.1 millones y $1.3 millones provenientes del ejercicio de warrants.
Los desarrollos clave incluyen el lanzamiento del DropAir Precision Airdrop System para transfusiones de sangre en zonas de alto riesgo, el avance en soluciones Counter-UAS y la obtención de nuevos contratos de defensa. En el sector comercial, ParaZero recibió un pedido de $187,000 de una empresa estadounidense de Movilidad Aérea Avanzada y entregó un sistema de seguridad para drones especial para un fabricante automotriz de la Fortune 500.
Los aspectos financieros destacan el aumento de los costos operativos, con gastos de I+D que aumentaron un 237% a $2.1 millones y una pérdida neta que se amplió a $11.1 millones. La compañía terminó 2024 con $4.2 millones en efectivo y espera un patrimonio neto de $3.6 millones tras las recientes actividades de financiamiento.
ParaZero Technologies (PRZO)는 2024년 재무 결과를 발표했으며, 판매가 50.2% 증가하여 $932,154에 도달했습니다. 이는 OEM 통합으로의 전략적 전환에 힘입은 것입니다. 회사는 2025년 초에 $3.1 백만의 등록 직접 공모와 $1.3 백만의 워런트 행사로 현금 위치를 강화했습니다.
주요 발전 사항으로는 고위험 지역에서의 혈액 수혈을 위한 DropAir Precision Airdrop System의 출시, Counter-UAS 솔루션의 발전 및 새로운 방위 계약의 확보가 포함됩니다. 상업 부문에서는 ParaZero가 미국의 고급 항공 모빌리티 회사로부터 $187,000의 주문을 받았고, Fortune 500 자동차 제조업체를 위해 특별 드론 안전 시스템을 제공했습니다.
재무 하이라이트는 운영 비용이 증가했음을 보여줍니다. R&D 비용은 237% 증가하여 $2.1 백만에 달하고, 순손실은 $11.1 백만으로 확대되었습니다. 회사는 2024년을 $4.2 백만의 현금으로 마감했으며, 최근 자금 조달 활동 이후 주주 자본이 $3.6 백만에 이를 것으로 예상하고 있습니다.
ParaZero Technologies (PRZO) a annoncé ses résultats financiers pour 2024, avec une augmentation des ventes de 50,2 % pour atteindre $932,154, grâce à un changement stratégique vers les intégrations OEM. L'entreprise a renforcé sa position de liquidité début 2025 grâce à une offre directe enregistrée de 3,1 millions de dollars et 1,3 million de dollars provenant de l'exercice de bons de souscription.
Parmi les développements clés, on note le lancement du DropAir Precision Airdrop System pour les transfusions sanguines dans les zones à haut risque, l'avancement des solutions Counter-UAS et la sécurisation de nouveaux contrats de défense. Dans le secteur commercial, ParaZero a reçu une commande de 187 000 dollars d'une entreprise américaine de mobilité aérienne avancée et a livré un système de sécurité pour drones spécial pour un fabricant automobile du Fortune 500.
Les points forts financiers montrent une augmentation des coûts opérationnels, avec des dépenses de R&D en hausse de 237 % à 2,1 millions de dollars et une perte nette élargie à 11,1 millions de dollars. L'entreprise a terminé 2024 avec 4,2 millions de dollars en liquidités et s'attend à un capital des actionnaires de 3,6 millions de dollars suite aux récentes activités de financement.
ParaZero Technologies (PRZO) hat seine Finanzzahlen für 2024 veröffentlicht, mit einem Umsatzanstieg von 50,2% auf $932.154, der durch eine strategische Neuausrichtung auf OEM-Integrationen vorangetrieben wurde. Das Unternehmen stärkte seine Liquiditätsposition Anfang 2025 durch ein registriertes Direktangebot in Höhe von 3,1 Millionen Dollar und 1,3 Millionen Dollar aus der Ausübung von Warrants.
Zu den wichtigsten Entwicklungen gehören die Einführung des DropAir Precision Airdrop System für Bluttransfusionen in Hochrisikogebieten, Fortschritte bei Counter-UAS-Lösungen und die Sicherung neuer Verteidigungsverträge. Im kommerziellen Sektor erhielt ParaZero einen Auftrag über 187.000 Dollar von einem US-Unternehmen für fortschrittliche Luftmobilität und lieferte ein spezielles Drohnensicherheitssystem für einen Fortune-500-Automobilhersteller.
Die finanziellen Höhepunkte zeigen steigende Betriebskosten, wobei die F&E-Ausgaben um 237% auf 2,1 Millionen Dollar gestiegen sind und der Nettoverlust auf 11,1 Millionen Dollar ausgeweitet wurde. Das Unternehmen schloss 2024 mit 4,2 Millionen Dollar in bar ab und erwartet nach den jüngsten Finanzierungsaktivitäten ein Eigenkapital von 3,6 Millionen Dollar.
- 50.2% sales growth to $932,154 in 2024
- $3.1M raised through registered direct offering in early 2025
- $1.3M received from warrant exercises
- $187,000 purchase order from U.S. Advanced Air Mobility company
- Secured new Tier-1 defense customer orders
- Strategic shift to OEM integrations providing recurring revenue
- Net loss increased 193% to $11.1 million
- R&D expenses surged 237% to $2.1 million
- Cost of sales increased 83.3% to $873,861
- Sales & marketing expenses rose 121.6% to $1.1 million
- Shareholders' deficit of $0.3 million at year-end 2024
- Loss per share increased to $0.99 from $0.77 in 2023
Insights
ParaZero's 2024 results present a mixed financial picture with important nuances for investors. The
The company's losses widened significantly to
On the balance sheet side, ParaZero ended 2024 with a shareholders' deficit of
The financial strategy appears to be investing heavily in product development and market expansion while managing a tight cash position. The shift toward OEM integrations represents a strategic pivot toward more predictable revenue, but investors should closely monitor whether this translates to improved margins and decreased cash burn in upcoming quarters.
ParaZero is making strategic moves in high-growth drone safety segments while broadening its market reach. The company's expansion into defense applications comes at a pivotal moment, as demonstrated by their DropAir precision airdrop system designed for blood transfusions in high-risk zones - addressing a specific tactical need that conventional delivery methods struggle with.
The advancement of their Counter-UAS solution and securing orders from a Tier-1 defense customer represents meaningful validation of their technology. Importantly, both systems received approvals from Israel's Defense Export Controls Agency, removing a critical regulatory barrier for defense sales.
On the commercial front, ParaZero continues strengthening its position in the safety-critical urban air mobility sector. The
The regulatory achievements are particularly significant. Securing the Design Verification Report approval from EASA and CE Class C5 compliance for multiple products provides ParaZero with distinct competitive advantages. These certifications often determine which safety systems get integrated into commercial drone fleets. The FAA waiver for Beyond Visual Line of Sight operations using their technology further validates their safety approach.
The company appears to be executing on a dual-market strategy - serving existing drone safety needs while positioning for emerging urban air mobility applications - though the increasing R&D expenditure indicates substantial investment in future capabilities rather than immediate commercial returns.
TEL AVIV, Israel, March 21, 2025 (GLOBE NEWSWIRE) -- ParaZero Technologies Ltd. (Nasdaq: PRZO) (the “company” or “ParaZero”), an aerospace company focused on safety systems for commercial unmanned aircrafts and defense Counter UAS systems, reported today its financial results for year ended December 31, 2024.
Key Highlights of ParaZero’s Achievements in 2024 & Recent Highlights:
- Sales increased by
50.2% to$932,154 for the year ended December 31, 2024, mainly thanks to shifting towards sales to OEM integrations, which couples with recuring revenues in addition to the traditional aftermarket segment. - Since the beginning of 2025, the Company has significantly strengthened its cash position by completing a registered direct offering of aggregate gross proceeds of approximately
$3.1 million , in addition to receiving$1.3 million in proceeds from warrant exercises.
Expanded operations in the defense sector & Recent Highlights:
- During 2024, the company enhanced its penetration to the defense market with new developments and collaborations. The company launched its DropAir - Precision Airdrop System for rapid delivery of blood transfusions in high-risk operational zones. ParaZero successfully tested the system in collaboration with a leading drone company and moved forward to phase II of the project with Israeli Ministry of Defense.
- The company continued to advance its Counter-Unmanned Aerial Systems (C-UAS) solution, securing new orders, including from a Tier-1 defense customer.
- Both systems gained approvals from the Israeli Defense Export Controls Agency (DECA), under the Israel Ministry of Defense (MOD).
Commercial developments:
ParaZero continued to establish its position as a leader in safety systems for urban mobility and aerial vehicles.
- The company launched number of new collaborations that led to new orders, including a
$187,000 purchase order from a U.S.-based Advanced Air Mobility (AAM) company. - In addition, it successfully delivered a special drone safety system project for a leading Fortune 500 automotive manufacturer as part of the customer's proprietary drone program.
- ParaZero received a significant order from a leading Australian distributor, strengthening its presence in Australia.
- ParaZero announced its expansion in the U.S. through collaboration with one of North America’s largest drone distributors, Drone Nerds, to promote and sell ParaZero’s products.
Regulatory approval:
The Company continues to facilitate its customers in achieving regulatory approvals for their operations as well as securing new approvals for its solutions.
- ParaZero received the prestigious Design Verification Report (DVR) approval from the European Union Aviation Safety Agency (EASA) for its SafeAir M-300 Pro and SafeAir M-350 Pro parachute safety kits. Its SafeAir systems, integrated with the DJI Matrice 350, DJI Mavic 3T and DJI Mavic 3E, have successfully achieved CE Class C5 compliance.
- The company also announced that a leading drone solutions provider, utilizing ParaZero’s advanced safety technology, secured a Federal Aviation Administration (FAA) waiver to conduct Beyond Visual Line of Sight (BVLOS) drone operations.
“2024 was a year of advancements for ParaZero, as recent geopolitical events have demonstrated the growing reliance on drones in modern warfare, both as offensive tools and as critical assets for delivering essential supplies in high-risk operational zones. At ParaZero, we have spent over a decade developing and refining our innovative, patent-protected technologies to address these evolving threats,” stated Boaz Shetzer, CEO of ParaZero. “I am proud of the company’s ability to successfully translate our innovation to meet the new needs of our customers and the market.”
Shetzer added, “Our commitment to enhancing operational efficiency and safety is evident in our recent accomplishments, including strategic collaborations in the defense, urban mobility and aerial vehicle sectors, the successful advancement of our new DropAir Precision Airdrop System, the late-stage development of our C-UAS solution and our leadership in regulatory achievements.”
Full Year 2024 Financial Highlights:
- Sales increased by
$311,646 , or50.2% , to$932,154 for the year ended December 31, 2024, compared to$620,508 for the year ended December 31, 2023. This increase was mainly attributed to that fact, that the company shifted towards sales to OEMs integrations that contributed to a higher volume of sales rather than to the aftermarket segment. This shift is accompanied with recuring revenues. - Cost of sales increased by
$397,251 , or83.3% , to$873,861 for the year ended December 31, 2024, compared to$476,610 for the year ended December 31, 2023. The increase was mainly due to the increase in the volume of sales during the year ended December 31, 2024 and an inventory write off of approximately$114,680 - Research and development expenses increased by
$1,506,552 , or237% , to$2,143,353 for the year ended December 31, 2024, compared to$636,801 for the year ended December 31, 2023. The increase resulted mainly from labor costs of$843,881 accompanied an increase in by materials and experiments costs of$386,839. - Sales and marketing expenses increased by
$593,099 , or121.6% , to$1,081,003 for the year ended December 31, 2024, compared to$487,904 for the year ended December 31, 2023. The increase resulted mainly from labor, professional services and more subcontractors’ costs of$449,788 accompanied an increase in by travel and conferences participation costs of$122,288. - General and administrative expenses increased by
$927,128 , or62.9% , to$2,400,000 for the year ended December 31, 2024, compared to$1,472,872 for the year ended December 31, 2023. The increase resulted mainly from professional services rendered after the IPO and costs associated with becoming a public company. - Other finance income, net was
$200,724 for the year ended December 31, 2024, compared to finance income, net of$210,675 for the year ended December 31, 2023. Other finance income, net, primarily includes income from interest on deposits and exchange rate differences. - Net loss and comprehensive loss increased by
$7,282,851 , or193% , to$11,054,230 for the year ended December 31, 2024, compared to a net loss of$3,771,379 for the year ended December 31, 2023. The increase was the result of an increase of mainly a non-cash item, changes in fair value of derivative warrant liabilities, along with an increase in operating expenses, as described above. - The loss per share in 2024, was
$0.99 compared to net loss per share of$0.77 in 2023. - As of December 31, 2024, the company’s cash and cash equivalents was approximately
$4.2 million and the company’s total shareholders’ deficit was approximately$0.3 million .
As a result of the warrant exercise and registered direct offering in January 2025 and February 2025, and as of the date of this current report, the Company believes it has stockholders’ equity of
A copy of ParaZero’s annual report on Form 20-F for the year ended December 31, 2024 has been filed with the U.S. Securities and Exchange Commission at https://www.sec.gov/ and posted on ParaZero’s investor relations website at https://parazero.com/investor-relations/. ParaZero will deliver a hard copy of its annual report, including its complete audited consolidated financial statements, free of charge, to its shareholders upon request at michal@efraty.com.
About ParaZero Technologies
ParaZero (Nasdaq: PRZO) is an aerospace company focused on drone safety systems for defense and commercial drones and urban air mobility aircraft. Started in 2014 by a passionate group of aviation professionals and drone industry veterans, ParaZero designs smart, autonomous parachute safety systems designed to enable safe flight operations over populated areas and beyond-visual-line-of-sight (BVLOS) as well as for various military applications including Counter UAS. For more information about ParaZero, please visit https://parazero.com/
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act and other securities laws. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” and similar expressions or variations of such words are intended to identify forward-looking statements. Forward-looking statements are not historical facts, and are based upon management’s current expectations, beliefs and projections, many of which, by their nature, are inherently uncertain. Such expectations, beliefs and projections are expressed in good faith. However, there can be no assurance that management’s expectations, beliefs and projections will be achieved, and actual results may differ materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements. For a more detailed description of the risks and uncertainties affecting the Company, reference is made to the Company’s reports filed from time to time with the Securities and Exchange Commission (“SEC”), including, but not limited to, the risks detailed in the Company’s Annual Report on Form 20-F filed with the SEC on March 21, 2025. Forward-looking statements speak only as of the date the statements are made. The Company assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances, changes in assumptions or changes in other factors affecting forward-looking information except to the extent required by applicable securities laws. If the Company does update one or more forward-looking statements, no inference should be drawn that the Company will make additional updates with respect thereto or with respect to other forward-looking statements. References and links to websites have been provided as a convenience, and the information contained on such websites is not incorporated by reference into this press release. ParaZero is not responsible for the content of third-party websites.
Investor Relations Contact:
Michal Efraty
Investor Relations
michal@efraty.com
ParaZero Technologies Ltd. | 30 Dov Hoz, Kiryat Ono, Israel 5555626
P: +972-36885252 | E: contact@parazero.com | F: +972-3-688-5246
ParaZero Technologies Ltd. BALANCE SHEET (U.S. dollars in thousands, except share data and per share data) |
Note | December 31, 2024 | December 31, 2023 | ||||||||
ASSETS | ||||||||||
CURRENT ASSETS: | ||||||||||
Cash and cash equivalents | 4,178,866 | 7,428,405 | ||||||||
Trade receivables | 114,564 | 22,376 | ||||||||
Other current assets | 3,4 | 421,919 | 651,560 | |||||||
Inventories | 5 | 394,193 | 264,468 | |||||||
TOTAL CURRENT ASSETS | 5,109,542 | 8,366,809 | ||||||||
NON-CURRENT ASSETS: | ||||||||||
Restricted Deposit | 2Z | 68,001 | — | |||||||
Prepaid expenses, net of current portion | 33,333 | — | ||||||||
Operating lease right-of-use asset | 6 | 418,790 | 8,127 | |||||||
Property and equipment, net | 7 | 107,906 | 49,981 | |||||||
TOTAL NON-CURRENT ASSETS | 628,030 | 58,108 | ||||||||
TOTAL ASSETS | 5,737,572 | 8,424,917 |
LIABILITIES AND SHAREHOLDERS’ EQUITY (U.S. dollars in thousands, except share data and per share data) |
Note | December 31, 2024 | December 31, 2023 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | ||||||||||
CURRENT LIABILITIES: | ||||||||||
Trade payables | 184,247 | 56,682 | ||||||||
Operating lease liabilities | 6 | 202,563 | 7,543 | |||||||
Other current liabilities | 9 | 933,995 | 690,861 | |||||||
TOTAL CURRENT LIABILITIES | 1,320,805 | 755,086 | ||||||||
NON-CURRENT LIABILITIES: | ||||||||||
Derivative warrant liabilities | 13A | 4,511,491 | 1,564,773 | |||||||
Operating lease liabilities, net of current portion | 216,917 | 0 | ||||||||
TOTAL NON-CURRENT LIABILITIES | 4,728,408 | 1,564,773 | ||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||
SHAREHOLDERS’ EQUITY (DEFICIT): | ||||||||||
Ordinary shares, NIS 0.02 par value: Authorized 200,000,000 and 25,000,000 as of December 31, 2024 and December 31, 2023; Issued and outstanding 12,817,092 and 10,073,956 shares as of December 31, 2024 and as of December 31, 2023, respectively | 10A | 72,061 | 56,227 | |||||||
Additional paid-in capital | 29,093,585 | 24,471,888 | ||||||||
Accumulated losses | (29,477,287 | ) | (18,423,057 | ) | ||||||
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) | (311,641 | ) | 6,105,058 | |||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) | 5,737,572 | 8,424,917 |
STATEMENTS OF COMPREHENSIVE LOSS (U.S. dollars in thousands, except share data and per share data) |
Year ended December 31, | ||||||||||||||
Note | 2024 | 2023 | 2022 | |||||||||||
Sales | 11 | 932,154 | 620,508 | 560,118 | ||||||||||
Cost of Sales | 873,861 | 476,610 | 337,565 | |||||||||||
Gross profit | 58,293 | 143,898 | 222,553 | |||||||||||
Research and development expenses | 2,143,353 | 636,801 | 640,328 | |||||||||||
Selling and marketing expenses | 1,081,003 | 487,904 | 264,728 | |||||||||||
General and administrative expenses | 2,400,000 | 1,472,872 | 766,711 | |||||||||||
Initial public offering expenses | — | 345,925 | 389,396 | |||||||||||
Operating loss | 5,566,063 | 2,799,604 | 1,838,610 | |||||||||||
Change in fair value of convertible notes | 8C1 | — | 504,976 | — | ||||||||||
Change in fair value of derivative warrant liabilities | 13A | 5,688,891 | 277,600 | — | ||||||||||
Issuance expenses attributable to derivate warrant liability | 10B | — | 247,129 | — | ||||||||||
Interest expenses on related party loan | 15 | — | 152,745 | 17,386 | ||||||||||
Other finance income, net | (200,724 | ) | (210,675 | ) | (202,958 | ) | ||||||||
Net loss and comprehensive loss | 11,054,230 | 3,771,379 | 1,653,038 | |||||||||||
Net loss per ordinary share, basic and diluted | 0.99 | 0.77 | 0.49 | |||||||||||
Weighted-average number of ordinary shares outstanding, basic and diluted (*) | 11,129,978 | 4,891,071 | 3,349,071 |
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT) (U.S. dollars in thousands, except share data and per share data) |
Ordinary shares | Additional | |||||||||||||||||||
Number of shares | Amount | paid-in Capital | Accumulated Losses | Total | ||||||||||||||||
U.S. dollars | ||||||||||||||||||||
BALANCE AS OF DECEMBER 31, 2021 | 359,743 | 1,945 | 6,380,403 | (12,998,640 | ) | (6,616,292 | ) | |||||||||||||
Conversion of Former Parent Company’s debt into ordinary shares and warrants | 3,237,699 | 19,511 | 6,403,797 | — | 6,423,308 | |||||||||||||||
Stock based compensation | — | — | 91,377 | — | 91,377 | |||||||||||||||
Benefit to the Company by an equity holder with respect to funding transactions | — | — | 112,715 | — | 112,715 | |||||||||||||||
Comprehensive | — | — | — | (1,653,038 | ) | (1,653,038 | ) | |||||||||||||
BALANCE AS OF DECEMBER 31, 2022 | 3,597,442 | 21,456 | 12,988,292 | (14,651,678 | ) | (1,641,930 | ) | |||||||||||||
Stock based compensation | — | — | 490,015 | — | 490,015 | |||||||||||||||
Conversion of convertible note into ordinary shares | 504,976 | 2,734 | 2,017,170 | — | 2,019,904 | |||||||||||||||
Issuance of ordinary shares and warrants upon initial public offering, net of issuance costs | 1,950,000 | 10,561 | 5,919,064 | — | 5,929,625 | |||||||||||||||
Issuance of ordinary shares, pre-funded warrants, and warrants upon private placement, net of issuance costs (*) | 4,021,538 | 21,476 | 3,045,180 | — | 3,066,656 | |||||||||||||||
Benefit to the Company by an equity holder with respect to funding transactions | — | — | 12,167 | — | 12,167 | |||||||||||||||
Comprehensive loss | — | — | — | (3,771,379 | ) | (3,771,379 | ) | |||||||||||||
BALANCE AS OF DECEMBER 31, 2023 | 10,073,956 | 56,227 | 24,471,888 | (18,423,057 | ) | 6,105,058 | ||||||||||||||
Stock based compensation | — | — | 75,357 | — | 75,357 | |||||||||||||||
Exercise of pre-funded warrants and consultants warrants (*) | 1,088,590 | 5,792 | (5,792 | ) | — | — | ||||||||||||||
Exercise of warrants A | 1,654,546 | 10,042 | 4,552,132 | — | 4,562,174 | |||||||||||||||
Comprehensive loss | (11,054,230 | ) | (11,054,230 | ) | ||||||||||||||||
BALANCE AS OF DECEMBER 31, 2024 | 12,817,092 | 72,061 | 29,093,585 | (29,477,287 | ) | (311,641 | ) |
STATEMENTS OF CASH FLOWS (U.S. dollars in thousands, except share data and per share data) |
Year ended December 31, | ||||||||||||
2024 | 2023 | 2022 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||
Net loss | (11,054,230 | ) | (3,771,379 | ) | (1,653,038 | ) | ||||||
Adjustments required to reconcile net loss to net cash used in operating activities: | ||||||||||||
Depreciation | 22,814 | 17,087 | 18,495 | |||||||||
Stock based compensation | 75,357 | 14,815 | 52,286 | |||||||||
Interest expenses with respect to funding from related party | — | 112,373 | 12,509 | |||||||||
Change in fair value of convertible loan | — | 504,976 | — | |||||||||
Changes in fair value of derivative liabilities | 5,688,891 | 277,600 | — | |||||||||
Issuance expenses attributable to derivative warrant liabilities | — | 247,129 | — | |||||||||
Inventory write-down | 114,617 | 33,360 | 12,387 | |||||||||
Foreign currency exchange differences with respect to amount due to a Former Parent Company | — | — | (243,948 | ) | ||||||||
Finance expenses | 689 | 583 | 4,021 | |||||||||
Loss from exchange differences on cash and equivalents | 31,579 | — | — | |||||||||
Changes in operating assets and liabilities: | ||||||||||||
Trade receivables, net | (92,188 | ) | 161,689 | (176,863 | ) | |||||||
Other current assets | 229,641 | (472,020 | ) | (96,782 | ) | |||||||
Prepaid expenses, net of current portion | (33,333 | ) | ||||||||||
Deferred initial public offering cost | — | — | (252,041 | ) | ||||||||
Inventories | (244,343 | ) | 6,995 | 34,205 | ||||||||
Operating lease right-of-use asset | 135,266 | 48,766 | (48,633 | ) | ||||||||
Trade payables | 127,565 | 9,422 | 10,145 | |||||||||
Operating lease liabilities | (134,681 | ) | (45,911 | ) | (48,975 | ) | ||||||
Other current liabilities | 243,134 | (83,785 | ) | 404,597 | ||||||||
Net cash used in operating activities | (4,889,222 | ) | (2,938,300 | ) | (1,971,635 | ) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||||||
Change in restricted deposit | (68,001 | ) | ||||||||||
Purchase of property and equipment | (80,738 | ) | (25,757 | ) | (9,725 | ) | ||||||
Net cash used in investing activities | (148,739 | ) | (25,757 | ) | (9,725 | ) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||
Cost associated with the conversion of the Former Parent Company’s debt | — | — | (84,780 | ) | ||||||||
Proceeds from issuance of convertible notes | — | — | 1,514,928 | |||||||||
Proceeds from exercise of warrants | 1,820,001 | |||||||||||
Issuance of ordinary shares in initial public offering, net of issuance costs (Note 10c) | — | 6,695,957 | — | |||||||||
Issuance of ordinary shares, pre-funded warrants and warrants in private placement, net of issuance costs (Note 10b) | — | 4,106,699 | — | |||||||||
Receipt of loan from related party | — | 245,000 | 500,000 | |||||||||
Repayment of loan from related party | — | (745,000 | ) | — | ||||||||
Receipt of loans from the Former Parent Company | — | — | 107,994 | |||||||||
Net cash provided by financing activities | 1,820,001 | 10,302,656 | 2,038,142 |
