XML 21 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities from continuing operation:      
Loss for the year from continuing operation $ (17,826) $ (28,701) $ (5,408)
Adjustments:      
Depreciation 231 235 178
Finance expenses (income), net (108) 15,462 (1,479)
Share-based payments 2,082 2,645 1,273
Total adjustments (15,621) (10,359) (5,436)
Changes in assets and liabilities:      
Changes in trade receivables and other current assets (316) (492) 1,555
Changes in accounts payable 399 (2,355) 493
Changes in other payables 634 (571) (77)
Changes in post-employment benefit liabilities 27 (20) (148)
Changes in assets and liabilities, total 744 (3,438) 1,823
Net cash used in operating activities from continuing operation (14,877) (13,797) (3,613)
Cash flows from investing activities from continuing operation:      
Cash assumed as part of acquisition of FameWave (See Note 5B) 69
Investment in financial assets and loan granted (See Note 5B) (2,100)
Decrease (increase) in short and long term deposits 13,162 (49,618) 1,511
Interest received 359 110 151
Acquisition of fixed assets (115) (156) (11)
Net cash provided by (used in) investing activities from continuing operation 13,406 (49,595) (449)
Cash flows from financing activities from continuing operation:      
Proceeds from issuance of ADSs 564 27,925 2,594
ADS issuance expenses paid (24) (2,074) (264)
Proceeds from issuance of warrants 26,574 3,406
Warrants issuance expenses paid (3,281) (347)
Proceeds from exercise of warrant 1,200 19,547 43
Repayment of lease liability (153) (179) (171)
Interest paid (75) (24) (28)
Net cash provided by financing activities from continuing operation 1,512 68,488 5,233
Cash flows in respect of discontinued operation as follows:      
Net cash (used in) provided by operating activities (374) 1,705 (1,968)
Net cash from investing activities
Net cash from financing activities
Net cash provided by (used in) discontinued operation (374) 1,705 (1,968)
Net increase (decrease) in cash and cash equivalents (333) 6,801 (797)
Cash and cash equivalents at the beginning of the year 11,247 4,385 5,163
Effect of translation adjustments on cash and cash equivalents (24) 61 19
Cash and cash equivalents at end of the year 10,890 11,247 4,385
Non- Cash activities:      
Reclassification of non-tradable derivatives until registered for trading $ 27,386 $ 1,934