XML 17 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Changes in Shareholders' Equity (Deficit) - USD ($)
$ in Thousands
Series A Preferred Stock
Common Stock
Additional paid-in capital
Accumulated other comprehensive (loss)
Accumulated deficit
Total
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 (Notes 5c and 5f)
Conversion of Preferred stock into Common stock (Notes 5c and 5f), shares (732) 732,000        
Stock-based compensation 672 672
Stock-based compensation, Shares 332,545        
Net income (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 income (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        
Balance at Dec. 31, 2019 [1] $ 16 34,491 (73) (33,899) 535
Balance, Shares at Dec. 31, 2019 178 15,873,128        
Stock-based compensation 228   228
Stock-based compensation, Shares 423,663        
Net income (loss) for the interim period (7,232) (7,232)
Balance at Sep. 30, 2020 [1] $ 16 34,719 (73) (41,131) (6,469)
Balance, Shares at Sep. 30, 2020 178 16,296,791        
Balance at Jun. 30, 2020 [1] $ 16 34,655 (73) (38,069) (3,471)
Balance, Shares at Jun. 30, 2020 178 16,198,991        
Stock-based compensation 64 64
Stock-based compensation, Shares 97,800        
Net income (loss) for the interim period (3,062) (3,062)
Balance at Sep. 30, 2020 [1] $ 16 $ 34,719 $ (73) $ (41,131) $ (6,469)
Balance, Shares at Sep. 30, 2020 178 16,296,791        
[1] Less than $1.