XML 27 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:        
Loss $ (1,725) $ (1,105) $ (2,831) $ (2,884)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation 5 4 7 9
Stock-based compensation 536 121 508 220
Benefit component of Promissory Notes 320 0 384
Revaluation of warrants to purchase Common stock (131) 147 383 [1] 962 [1]
Decrease (increase) in trade receivables 3 (2) (1) 16
Decrease (increase) in prepaid expenses and other accounts receivable (110) (37) 44 (67)
Decrease (increase) in inventories (15) 12 4 (36)
Increase (decrease) in trade payables 141 (30) 24 (43)
Increase in other accounts payable 48 50 244 (105)
Increase in accrued severance pay, net 9 90 (1)
Increase in long term prepaid expense     (5) 0
Accrued interest on Promissory Notes     0 65
Net cash used in operating activities (919) (840) (1,533) (1,480)
Cash flows from investment activities:        
Purchase of property and equipment (2) (8) (8) (1)
Net cash used in investment activities (2) (8) (8) (1)
Cash flows from financing activities:        
Proceeds from issuance of Convertible Promissory Notes and warrants 1,030   0 3,005
Proceeds from exercise of options 33 33 0
Net cash provided by financing activities 1,030 33 33 3,005
Increase (decrease) in cash and cash equivalents 109 (815) (1,508) 1,524
Cash and cash equivalents at the beginning of the period 106 1,614 1,614 90
Cash and cash equivalents at the end of the period 215 799 106 1,614
Supplemental information and disclosure of non-cash financing transactions:        
Stock-based compensation- ASU 2016-09 adoption    
Carve out of warrants' fair value from Convertible Promissory Notes $ 637    
Conversion of Promissory Notes into Preferred B-1, B-2 stock and Preferred C stock     $ 0 $ 5,066
[1] During February 2013 through December 2014, the Company issued to the holders of the Notes, who are related parties of the Company, warrants to purchase 563,910 shares of Common stock. The exercise price at which the warrants may be exercised is $ 2.66 per share, subject to adjustment for stock splits, fundamental transactions or similar events including "down round" protection. The warrants expire on February 2018 through December 2019, based on the issuance date (see also Note 7b).