XML 17 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
Cash flows from operating activities:    
Net income (loss) $ (3,941) $ 7,642
Adjustments to reconcile loss to net cash used in operating activities:    
Depreciation 6
Share based compensation expenses to employees and non-employees 1,318 171
Financial expenses related to convertible loans, warrants and leases 2,232 949
Change in fair value of convertible component in convertible loans (890) 435
Gain on liquidation of subsidiary (9,593)
Changes in assets and liabilities:    
Increase in other accounts receivables (70) (7)
Increase (decrease) in accounts payables (39) (13)
Increase (decrease) in other accounts payables 10 100
Net cash used in operating activities (1,374) (316)
Cash flows from investing activities    
Increase in restricted cash (20)
Purchase of property and equipment (7)
Net cash used in investing activities (27)
Cash flows from financing activities:    
Proceeds from convertible loans 530 725
Lease payments (6)
Proceeds from issuance of shares to minority interests in subsidiary 1,406
Repayment of convertible loans (74)
Net cash provided by financing activities 1,856 725
Increase in cash and cash equivalents 455 409
Cash and cash equivalents and restricted cash at the beginning of the year 411 2
Cash and cash equivalents at the end of the period 866 411
Cash paid for interest 74
Supplemental disclosures of non- cash flow information:    
Conversion of convertible loans 830 277
Issuance of warrants 60 94
Right of use asset $ 52