XML 27 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities    
Net loss $ (2,577) $ (1,488)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 1 1
Stock-based compensation 672 1,245
Loss from extinguishments of convertible loans 878  
Change in fair value of marketable equity securities 302 32
Accrued interest on convertible loans 36 40
Amortization of premium related to convertible loans (1,188) (1,338)
Increase in license purchase obligation 150 150
Change in:    
Other current assets 103 (107)
Accounts payable 75 87
Net cash used in operating activities (1,548) (1,378)
Cash flows from investing activities    
Purchase of property and equipment (2)
Proceeds from sale of marketable equity securities 257
Net cash provided by investing activities 255
Cash flows from financing activities    
Proceeds from issuance of shares with respect to exercise of PIPE warrants and right for future investment 1,145
Receipt on account of stock to be issued  
Repayment of license purchase obligation (150) (150)
Net cash provided (used in) by financing activities (150) 995
Foreign currency translation adjustments on cash and cash equivalents
Decrease in cash, cash equivalents, and restricted cash (1,698) (128)
Cash, cash equivalents, and restricted cash at the beginning of the period 3,183 227
Cash, cash equivalents, and restricted cash at the end of the period 1,485 99
Supplemental disclosure of non-cash investing and financing activities:    
Ordinary shares issued through receipt of marketable securities (Note 5b) 765
Amount allocated to the repurchase right to existing right to future investment related to 2016 and 2017 loans – March 2019 loan amendment (481)
Amounts that were allocated to the right for future investment - 2016 loan – March 2019 loan amendment 256
Amounts that were allocated to the right for future investment - 2017 loan – March 2019 loan amendment 386
Deemed dividends with respect to the repurchase of right for future investment – March 2019 loan amendment 104
Amount allocated to the repurchase right to existing right to future investment related to 2016 and 2017 loans – May 2019 loan extension (152)
Amounts that were allocated to the right for future investment and warrants - 2016 loan – May 2019 loan extension 381
Amounts that were allocated to the right for future investment and warrants - 2017 loan – May 2019 loan extension 576
Deemed dividends with respect to the repurchase of  right for future investment – May 2019 loan extension 81
Amount allocated to the 2016 Loan - March 2019 loan amendment 729
Amount allocated to the 2017 Loan - March 2019 loan amendment 1,037
Amount allocated to the 2016 Loan - May 2019 loan extension 634
Amount allocated to the 2017 Loan - May 2019 loan extension $ 922