XML 17 R7.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities    
Net loss $ (5,502) $ (6,911)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 116 65
Stock-based compensation 2,280 4,189
Warrant issued for services 40 249
Loss on extinguishment of accounts payable 82
Changes in operating assets and liabilities of business, net of acquisitions:    
Prepaid expenses 91
Accounts payable and accrued expenses (605) 249
Deferred rent 115
Net cash used in operating activities (3,556) (1,986)
Cash flows from investing activities    
Purchase of fixed assets (188) (25)
Net cash used in investing activities (188) (25)
Cash flows from financing activities    
Proceeds from issuance of preferred stock and warrants 1,700 1,670
Proceeds from issuance of common stock in private placements 1,800
Options exercised for cash 22 6
Vested options exchanged for cash (25)
Warrants exercised for cash 200
Advances from related parties 412
Repayments of advances from related parties (22) (32)
Net cash provided by financing activities 3,700 2,031
Net (decrease) increase in cash (44) 20
Cash and restricted cash at beginning of period 612 592
Cash and restricted cash at end of period 568 612
Non cash financing and investing activities:    
Beneficial conversion feature of Series A preferred stock and deemed dividends related to beneficial conversion feature of Series A preferred stock (956) (807)
Issuance of warrants in preferred stock offering and deemed dividend on Series A preferred stock (687) (649)
Accrued Series A dividends (378) (115)
Conversion of advances from related parties to preferred stock 250 150
Common stock and warrants issued for extinguishment of accounts payable 192
Preferred stock converted to common stock 55
Purchase of assets included in accounts payable 59
Forgiveness of the lease payments 104
Shares issued for acquiring ownership of subsidiary $ 30