XML 61 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Changes in Stockholders' Deficit - USD ($)
$ in Thousands
Preferred Stock A-1 [Member]
Preferred Stock A-2 [Member]
Preferred Stock B [Member]
Prefered Stock C [Member]
Preferred Stock C-1 [Member]
Preferred Stock C-2 [Member]
Total Temporary Equity [Member]
Ordinary Shares [Member]
Additional Paid-in Capital [Member]
Accumulated Stockholders' Deficit [Member]
Total
Balance at Dec. 31, 2017 [1] $ 10 $ 9 $ 15 $ 11 $ 45 $ 1 $ 12,623 $ (13,019) $ (395)
Balance, shares at Dec. 31, 2017 199,870 4,881,654 4,556,094 7,222,305 2,755,706   273,049      
Conversion of convertible loan into Preferred C-2 Shares   1 249 249
Conversion of convertible loan into Preferred C-2, shares 392,407        
Net loss for the period (575) (575)
Balance at Dec. 31, 2018 [1] $ 10 $ 9 $ 15 $ 11   46 $ 1 12,872 (13,594) (721) [2]
Balance, shares at Dec. 31, 2018 199,870 4,881,654 4,556,094 7,222,305 2,755,706 392,407   273,049      
Effect of reverse recapitalization [1] $ (10) $ (9) $ (15) $ (11)   (46) $ 2 643 394
Effect of reverse recapitalization, shares (199,870) (4,881,654) (4,556,094) (7,222,305) (2,755,706) (392,407)   30,928,620      
Net loss for the period (1,117) (1,117)
Balance at Dec. 31, 2019 [2]           $ 3 $ 13,015 $ (14,711) $ (1,693) [2]
Balance, shares at Dec. 31, 2019 31,201,669      
[1] Represents an amount less than $1.
[2] The number of shares prior to the reverse capitalization have been retroactively adjusted based on the equivalent number of shares received by the accounting acquirer in the Recapitalization Transaction.