XML 42 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
$ in Thousands
Preferred Stock A
Common Stock
Additional paid-in capital
Accumulated other comprehensive income (loss)
Accumulated deficit
Treasury shares
Receipt on account of stock to be issued
Total
Balance at Dec. 31, 2017   $ 4 $ 23,397 $ (47) $ (26,452) $ (3,098)
Balance, Shares at Dec. 31, 2017   4,350,608            
Cumulative effect adjustment from transition to ASU 2016-01   (26) 26
Issuance of shares with respect to exercise of PIPE warrants and right for future investment   $ 1 1,144 1,145
Issuance of shares with respect to exercise of PIPE warrants and right for future investment, shares   788,658            
Stock-based compensation   [1] 1,245 1,245
Stock-based compensation, Shares   223,284            
Net loss for the interim period   (1,488) (1,488)
Balance at Sep. 30, 2018   $ 5 25,786 (73) (27,914)   (2,196)
Balance, Shares at Sep. 30, 2018   5,362,550            
Balance at Jun. 30, 2018   $ 5 25,004 (73) (27,399)   196 (2,267)
Balance, Shares at Jun. 30, 2018   5,081,248            
Issuance of shares with respect to exercise of PIPE warrants and right for future investment   284       $ (196) 88
Issuance of shares with respect to exercise of PIPE warrants and right for future investment, shares   213,524            
Stock-based compensation   [1] 498         498
Stock-based compensation, Shares   67,778            
Net loss for the interim period         (515)     (515)
Balance at Sep. 30, 2018   $ 5 25,786 (73) (27,914)   (2,196)
Balance, Shares at Sep. 30, 2018   5,362,550            
Balance at Dec. 31, 2018 $ 1 $ 9 30,272 (73) (29,997)     212
Balance, Shares at Dec. 31, 2018 910 8,957,550            
Amounts allocated to the repurchase right to existing right to future investment related to 2016 and 2017 loans (633)     (633)
Amounts that were allocated to recognition of the right for future investment and warrants – loan 2016 637     637
Amounts that were allocated to recognition of the right for future investment and warrants - loan 2017 962     962
Deemed dividends with respect to the repurchase of right for future investment (185)     (185)
Issuance of Common stock $ 1 764     765
Issuance of Common stock, Shares 900,000            
Conversion of Preferred stock into Common stock (Note 5c and 5f)    
Conversion of Preferred stock into Common stock (Note 5c and 5f), Shares (732) 732,000            
Stock-based compensation 672     672
Stock-based compensation, Shares   332,545            
Net loss for the interim period (2,577)     (2,577)
Balance at Sep. 30, 2019 $ 1 $ 10 32,674 (73) (32,759)     (147)
Balance, Shares at Sep. 30, 2019 178 10,922,095            
Balance at Jun. 30, 2019 $ 1 $ 10 32,414 (73) (31,887)     465
Balance, Shares at Jun. 30, 2019 178 10,759,850            
Stock-based compensation     260         260
Stock-based compensation, Shares   162,245            
Net loss for the interim period         (872)     (872)
Balance at Sep. 30, 2019 $ 1 $ 10 $ 32,674 $ (73) $ (32,759)     $ (147)
Balance, Shares at Sep. 30, 2019 178 10,922,095            
[1] Representing amount less than $1