XML 20 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Cash Flows from Operating Activities:    
Net income(loss) before non-controlling interest $ (3,396) $ 1,572
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Stock based compensation and shares issued for services 1,205 211
Imputed interest 67
Loss on fair value of marketable securities (2) 31
Interest on loans 2 (3)
Gain on derivative fair value adjustment (3) (25)
Gain from change in on fair value of stock-based liabilities (359) 20
Depreciation and amortization expense 900 1
Changes in Operating Assets and Liabilities:    
Accounts receivable (5) 11
Other receivables 94 (23)
Accounts payable 397 (347)
Other Accounts payable 120 137
Related parties, net (5) (2,377)
Deferred revenue 41 (59)
Net Cash Used by Operating Activities (1,011) (784)
Cash Flows from Financing Activities:    
Related party, net 178 (610)
Proceeds from issuance of Convertible notes 750
Proceeds from loans from a Government Agency 89  
Proceeds from issuance of common stock, net of issuance expense 50
Proceeds from common stock subscriptions 1,250
Net Cash Provided by Financing Activities 1,017 690
Net Increase (Decrease) in Cash 6 (94)
Cash at Beginning of Period 16 154
Cash at End of Period 22 60
Supplemental disclosure of non-cash financing activities    
Common stock issued for conversion of convertible note principal 250
Common stock issued for settlement of stock-based liabilities and accrued salaries 442 464
Common stock issued for settlement of common stock subscribed $ 100