XML 27 R6.htm IDEA: XBRL DOCUMENT v3.20.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
CASH FLOWS USED IN OPERATING ACTIVITIES:      
Net loss for the year $ (9,983) $ (10,795) $ (10,304)
Adjustments required to reflect net cash used in operating activities (see appendix A) (440) 1,876 508
Net cash used in operating activities (10,423) (8,919) (9,796)
CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES:      
Restricted deposits (33) (14)
Short-term bank deposits 4,000 (4,000)
Purchase of property and equipment (53) (40) (68)
Net cash provided by (used in) investing activities (86) 3,946 (4,068)
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:      
Principle element of lease payments (136) (114)
Issuance of ordinary shares and warrants, net of issuance costs 798 12,528 9,624
Issuance of shares due to the ATM program, net of issuance costs 3,187    
Proceeds from exercise of warrants 100
Proceeds from exercise of options 68 138
Net cash provided by financing activities 3,917 12,652 9,624
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (6,592) 7,679 (4,240)
CASH AND CASH EQUIVALENTS AT BEGINNING OF THE YEAR 15,185 7,506 11,746
CASH AND CASH EQUIVALENTS AT END OF THE YEAR 8,593 15,185 7,506
Adjustments required to reflect net cash used in operating activities:      
Depreciation 225 238 54
Change in fair value of financial liabilities at fair value through profit or loss (1,237) (743) (523)
Issuance costs 164 270
Financial expenses, net 55 10 21
Net changes in severance pay obligation 11 5 (5)
Share-based compensation 901 1,483 1,233
Total adjustments (45) 1,157 1,050
Changes in working capital:      
Decrease (increase) in accounts receivable 23 447 (725)
Decrease (increase) in other current assets (55) 61 451
Increase (decrease) in accounts payable:      
Trade (170) (139) (123)
Other (40) 280 (334)
Increase (decrease) in contract liabilities (109) 42 225
Changes in working capital (351) 691 (506)
Cash used for operating activities:      
Interest received 83
Interest paid (44) (55) (36)
Cash used for operating activities (440) 1,876 508
Supplementary information on investing and financing activities not involving cash flows:      
Conversion of preferred shares into ordinary shares 32,621
Conversion of convertible loan into ordinary shares 4,138
Right of use assets obtained in exchange for new operating lease liabilities 258 224
Vested restricted shares units