XML 27 R5.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statement of Changes in Shareholders' Equity (Capital Deficiency) - USD ($)
$ in Thousands
Ordinary Shares [Member]
Additional Paid-in Capital [Member]
Parent Company Deficit [Member]
Accumulated Deficit [Member]
Total
Balance at Dec. 31, 2017 $ 16 $ (16) $ (117)   $ (117)
Balance, shares at Dec. 31, 2017 16,131        
Net transfer from Parent Company 523   523
Net loss (524)   (524)
Balance at Dec. 31, 2018 $ 16 (16) (118) (118)
Balance, shares at Dec. 31, 2018 16,131        
Net transfer from Parent Company 514 514
Stock based compensation 27 27
Net loss (189) (1,640) (1,829)
Consummation of the carve-out 207 (207)
Capital contribution from Parent Company 720 720
Sale of assets to Parent Company 168 168
Effect of reverse recapitalization $ 11 3,029 3,040
Effect of reverse recapitalization, shares 10,754        
Balance at Dec. 31, 2019 $ 27 4,135 (1,640) 2,522
Balance, shares at Dec. 31, 2019 26,885        
Issuance of shares and warrants $ 6 2,852   2,858
Issuance of shares and warrants, shares 6,092        
Exercise of warrants $ 3 1,726   1,729
Exercise of warrants, shares 2,993        
Stock based compensation 1,141   1,141
Conversion of a loan from Parent Company $ 1 380   381
Conversion of a loan from Parent Company, shares 787        
Net loss   (4,667) (4,667)
Balance at Dec. 31, 2020 $ 37 $ 10,234   $ (6,307) $ 3,964
Balance, shares at Dec. 31, 2020 36,757