XML 21 R5.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS - OPERATING ACTIVITIES      
Loss $ (60,614) $ (24,951) $ (27,054)
Adjustments required to reflect net cash used in operating activities (see appendix below) 38,006 (1,289) 3,481
Net cash used in operating activities (22,608) (26,240) (23,573)
CASH FLOWS - INVESTING ACTIVITIES      
Investments in short-term deposits (47,588) (44,000) (78,000)
Maturities of short-term deposits 49,329 48,322 39,873
Purchase of property and equipment (116) (131) (97)
Purchase of intangible assets (181) (185) 0
Net cash provided by (used in) investing activities 1,444 4,006 (38,224)
CASH FLOWS - FINANCING ACTIVITIES      
Issuance of share capital and warrants, net of issuance costs 14,089 14,359 50,407
Exercise of warrants 2,928 0 10,907
Employee stock options exercised 27 5 7
Proceeds from long-term loan, net of issuance costs 0 9,126 0
Repayments of loans (1,543) (2,832) (3,376)
Repayments of lease liabilities (445) (220) (196)
Net cash provided by financing activities 15,056 20,438 57,749
DECREASE IN CASH AND CASH EQUIVALENTS (6,108) (1,796) (4,048)
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR 10,587 12,990 16,831
EXCHANGE DIFFERENCES ON CASH AND CASH EQUIVALENTS (224) (607) 207
CASH AND CASH EQUIVALENTS - END OF YEAR 4,255 10,587 12,990
Income and expenses not involving cash flows:      
Depreciation and amortization 1,384 654 703
Exchange differences on cash and cash equivalents 224 607 (207)
Fair value adjustments of warrants 11,054 (6,425) 1,936
Share-based compensation 2,321 2,245 1,495
Interest and exchange differences on short-term deposits 15 (672) (262)
Interest on loans 1,148 1,117 301
Warrant issuance costs 0 171 0
Exchange differences on lease liabilities (42) (224) 55
Intangible assets impairment 6,703 0 0
Total income and expense not involving cash flows 22,807 (2,527) 4,021
Changes in operating asset and liability items:      
Increase in trade receivables (358) 0 0
Increase in inventory (1,953) 0 0
Decrease (increase) in prepaid expenses and other receivables (959) (650) 24
Increase (decrease) in accounts payable and accruals 5,512 1,888 (564)
Increase in contract liabilities 12,957 0 0
Total Change in operating asset and liability 15,199 1,238 (540)
Total Adjustments required to reflect net cash used in operating activities 38,006 (1,289) 3,481
Supplementary information on investing and financing activities not involving cash flows:      
Supplemental information on interest received in cash 2,020 342 138
Supplemental information on interest paid in cash 1,111 593 682
Changes in right-of-use asset and lease liabilities 149 706 183
Warrant issuance costs 0 262 0
Purchase of property and equipment 0 28 0
Fair value of exercised warrants (portion related to accumulated fair value adjustments) $ 3,631 $ 0 $ 10,295