XML 18 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Statement of Cash Flows [Abstract]    
Net loss $ (10,728) $ (7,483)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Stock based compensation and Shares issued for services 2,745 1,444
Equity losses in non-consolidated entity 2
Available for sale securities 3 (2)
Interest expense and Debt discount amortization 90 58
Gain on derivative liability (3)
Gain (loss) on fair value measurement of stock-based liabilities (61) (220)
Depreciation expense 2 1
Amortization of intangible assets 1,809 1,800
Changes in Operating Assets and Liabilities:    
Accounts receivable (11)
Other current assets (150) 82
Accounts payable (1,544) 843
Related party, net 44
Other accounts liabilities (1,544) 1,647
Deferred revenue 31 115
Other liabilities (20)
Net Cash Used by Operating Activities (9,330) (1,738)
Cash Flows from Operating Activities:    
Investment in non-consolidated entity (40)  
Purchase of Intangible Asset (47)
Net Cash used for Investing Activities (87)
Cash Flows from Financing Activities:    
Proceeds from (Repayments of) convertible notes 250
Proceeds from (Repayments of) short term loans (730) 505
Proceeds from (Repayment of) Loans from Related parties (355) 355
Proceeds from loans from a Government Agency 89
Proceeds from issuance of warrants 4
Proceeds from issuance of common stock due to exercise of warrants 6,264
Proceeds from issuance of shares, net of issuance cost 10,614 750
Net Cash Provided by Financing Activities 15,797 1,949
Net Increase (Decrease) in Cash 6,380 211
Cash at Beginning of Period 227 16
Cash at End of Period 6,607 227
Supplemental disclosure of cash flow information    
Cash paid for interest
Cash paid for income taxes
Supplemental disclosure of non-cash financing activities    
Common stock issued for conversion of convertible note principal 2,500
Common Stock issued for conversion of convertible note 81
Common stock issued for settlement of stock-based liabilities and accrued salaries 442
Shares of Common Stock were issued in consideration of Commitment fee $ 90
Issuance fee in connection with of common stock due to exercise of warrants $ 499