XML 45 R7.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Cash Flows from Operating Activities:    
Net loss $ (1,286) $ (3,585)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Stock based compensation and Shares issued for services 487 943
Imputed interest 67 237
Available for sale securities 78 171
Gain from extinguishment of short-term loans (99)
Interest expense and Debt discount amortization 1,017 72
Excess loss on derivative liability (30) (514)
License fee amortization 35
Loss due to Settlement 84
Loss on disposal and impairment of assets 1,917
Gain on fair value measurement of stock-based liabilities 560 (2,314)
Depreciation expense 1 2
Amortization of intangible assets 428
Changes in Operating Assets and Liabilities:    
Accounts receivable 18 3,960
Other receivables (24) 142
Accounts payable (217) (2,384)
Related party, net (2,356) 84
Other accounts payables 416 407
Deferred revenue (46) (103)
Other long-term liabilities
Net Cash Used by Operating Activities (1,315) (517)
Cash Flows from Investing Activities:    
Purchase of equipment (9)
Net Cash Provided by Investing Activities (9)
Cash Flows from Financing Activities:    
Repayments of loans payable (36)
Proceeds from (Repayments of) convertible notes 250 (12)
Related parties, net (664)
Proceeds from common stock subscriptions 100
Proceeds from issuance of shares, net of issuance cost 1,591 535
Net Cash Provided by Financing Activities 1,177 587
Net Increase (Decrease) in Cash (138) 61
Cash at Beginning of Period 154 93
Cash at End of Period 16 154
Supplemental disclosure of cash flow information    
Cash paid for interest 37
Cash paid for income taxes
Supplemental disclosure of non-cash financing activities    
Common stock issued for conversion of convertible note principal 27
Common Stock issued for conversion of convertible note issued against Other Assets 9,000
Common stock issued for conversion of convertible accrued interest 195
Common stock issued for settlement of stock-based liabilities 735 893
Common stock issued for settlement of common stock subscribed $ 100 $ 400