XML 23 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Condensed Consolidated Interim Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Common Stock [Member]
Previously Reported [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Previously Reported [Member]
Beginning balance, value at Dec. 31, 2019 [1]   $ 30,104,000 [2] $ (539,000) $ (28,514,000) $ 1,051,000  
Beginning balance, shares at Dec. 31, 2019 [2] 83,436            
Stock-based compensation related to options granted to employees and consultants   645,000 [2] 645,000  
Issuance of shares, net of issuance cost of $768 [1]   5,995,000 [2] 5,995,000  
Issuance of shares, net of issuance cost of $768, shares [2] 97,592            
Exercise of warrants and pre funded warrants [1]   99,000 [2] 99,000  
Exercise of warrants and pre funded warrants, shares [2] 108,285            
Liability reclassified to equity () [3]   328,000 [2] 328,000  
Total comprehensive loss   [2] 115,000 (6,157,000) (6,042,000)  
Ending balance, value at Dec. 31, 2020 [1],[4],[5]   37,171,000 [2],[4] (424,000) (34,671,000) 2,076,000  
Ending balance, shares at Dec. 31, 2020 289,315 [4] 289,313 [2]          
Stock-based compensation related to options granted to employees and consultants [4]   350,000 [4] 350,000  
Exercise of options granted to employees [5] [4]   [4]  
Exercise of options granted to employees, shares [4] 179            
Restricted shares issued to shareholder [4],[5]   2,618,000 [4] 2,618,000  
Restricted shares issued to shareholder, shares [4] 100,000            
Issuance of shares, net of issuance cost of $768 $ (1,000) [4]   5,034,000 [4] 5,035,000  
Issuance of shares, net of issuance cost of $768, shares [4] 183,220            
Exercise of warrants [4],[5]   822,000 [4] 822,000  
Exercise of warrants, shares [4] 30,072            
Total comprehensive loss [4]   [4] (8,000) (7,805,000) (7,813,000)  
Ending balance, value at Sep. 30, 2021 $ 1,000 [4]   45,995,000 [4] (432,000) (42,476,000) 3,088,000  
Ending balance, shares at Sep. 30, 2021 [4] 602,786            
Beginning balance, value at Dec. 31, 2020 [1],[4],[5]   37,171,000 [2],[4] (424,000) (34,671,000) 2,076,000  
Beginning balance, shares at Dec. 31, 2020 289,315 [4] 289,313 [2]          
Stock-based compensation related to options granted to employees and consultants   373,000 [2] 373,000  
Exercise of options granted to employees [1]   [2]  
Exercise of options granted to employees, shares [2]   179          
Restricted shares issued to shareholder [6] [1]   2,618,000 [2] 2,618,000  
Restricted shares issued to shareholder, shares [2]   100,000          
Issuance of shares, net of issuance cost of $768 1,000   12,582,000 [2] 12,583,000  
Issuance of shares, net of issuance cost of $768, shares [2]   434,700          
Exercise of warrants [1]   3,709,000 [2] 3,709,000  
Exercise of warrants, shares [2]   135,108          
Total comprehensive loss   [2] 18,000 (10,520,000) (10,502,000)  
Ending balance, value at Dec. 31, 2021 $ 1,000 [7]   56,453,000 [2],[7] (406,000) (45,191,000) 10,857,000 $ 10,857,000
Ending balance, shares at Dec. 31, 2021 959,302 [7] 959,300 [2]          
Beginning balance, value at Jun. 30, 2021 $ 1,000 [8]   45,852,000 [8] (440,000) (40,468,000) 4,945,000  
Beginning balance, shares at Jun. 30, 2021 [8] 601,534            
Stock-based compensation related to options granted to employees and consultants [8]   118,000 [8] 118,000  
Exercise of options granted to employees [9] [8]   [8]  
Exercise of options granted to employees, shares [8] 179            
Exercise of warrants [8],[9]   25,000 [8] 25,000  
Exercise of warrants, shares [8] 1,073            
Total comprehensive loss [8]   [8] 8,000 (2,008,000) (2,000,000)  
Ending balance, value at Sep. 30, 2021 $ 1,000 [4]   45,995,000 [4] (432,000) (42,476,000) 3,088,000  
Ending balance, shares at Sep. 30, 2021 [4] 602,786            
Beginning balance, value at Dec. 31, 2021 $ 1,000 [7]   56,453,000 [2],[7] (406,000) (45,191,000) 10,857,000 $ 10,857,000
Beginning balance, shares at Dec. 31, 2021 959,302 [7] 959,300 [2]          
Stock-based compensation related to options granted to employees and consultants [7]   327,000 [7] 327,000  
Total comprehensive loss [7]   [7] (178,000) (5,930,000) (6,108,000)  
Issuance of shares in Business Combination [10] [7]   458,000 [7] $ 458,000  
Issuance of shares in Business Combination, shares 69,752 [7]         1,743,781  
Ending balance, value at Sep. 30, 2022 $ 1,000 [7]   57,238,000 [7] (584,000) (51,121,000) $ 5,534,000  
Ending balance, shares at Sep. 30, 2022 [7] 1,029,054            
Beginning balance, value at Jun. 30, 2022 $ 1,000 [11]   57,073,000 [11] (284,000) (49,095,000) 7,695,000  
Beginning balance, shares at Jun. 30, 2022 [11] 1,022,077            
Stock-based compensation related to options granted to employees and consultants [11]   165,000 [11] 165,000  
Total comprehensive loss [11]   [11] (300,000) (2,026,000) (2,326,000)  
Issuance of shares in Business Combination [12]     [11]  
Issuance of shares in Business Combination, shares [11] 6,977            
Ending balance, value at Sep. 30, 2022 $ 1,000 [7]   $ 57,238,000 [7] $ (584,000) $ (51,121,000) $ 5,534,000  
Ending balance, shares at Sep. 30, 2022 [7] 1,029,054            
[1] Represents an amount of less than $1.
[2] Prior period results have been retroactively adjusted to reflect the 1:25 reverse stock split of the issued and outstanding shares of common stock that was made on December 8, 2022. See notes 16b.
[3] See note 2 b
[4] Prior period results have been retroactively adjusted to reflect the 1:25 reverse stock split of the issued and outstanding shares of common stock that was made on December 8, 2022. See notes 9b.
[5] Represents an amount less than $1
[6] See note 1 b
[7] Prior period results have been retroactively adjusted to reflect the 1:25 reverse stock split of the issued and outstanding shares of common stock that was made on December 8, 2022. See notes 9b.
[8] Prior period results have been retroactively adjusted to reflect the 1:25 reverse stock split of the issued and outstanding shares of common stock that was made on December 8, 2022. See notes 9b.
[9] Represents an amount less than $1
[10] See note 6 a.
[11] Prior period results have been retroactively adjusted to reflect the 1:25 reverse stock split of the issued and outstanding shares of common stock that was made on December 8, 2022. See notes 9b.
[12] See note 6 a.