Delaware
|
20-8133057
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
|
110
East 59th
Street
|
||
New
York, NY
|
10022
|
|
(Address
of principal executive
offices)
|
(Zip
Code)
|
Title
of each class
|
Name
of each exchange on which registered
|
|
Common
Stock, $0.00005 par value
|
Over-the-Counter
Bulletin Board
|
Large
accelerated
filer
¨
|
Accelerated
filer
¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
(Do
not check if a
smaller
reporting
company)
|
ITEM
|
Page
|
|
PART
I
|
||
1.
|
Business
|
3
|
1A.
|
Risk
Factors
|
16
|
1B.
|
Unresolved
Staff Comments
|
21
|
2.
|
Properties
|
21
|
3.
|
Legal
Proceedings
|
22
|
4.
|
Submission
of Matters to a Vote of Security Holders
|
22
|
PART
II
|
||
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
22
|
|
||
6.
|
Selected
Financial Data
|
23
|
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
23
|
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
26
|
8.
|
Financial
Statements and Supplementary Data
|
27
|
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
77
|
9A.
|
Controls
and Procedures
|
77
|
9B.
|
Other
Information
|
78
|
PART
III
|
||
10.
|
Directors,
Executive Officers and Corporate Governance
|
79
|
11.
|
Executive
Compensation
|
82
|
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
86
|
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
90
|
14.
|
Principal
Accounting Fees and Services
|
92
|
PART
IV
|
||
15.
|
Exhibits,
Financial Statement Schedules
|
93
|
·
|
Bone marrow aspiration from
patient;
|
·
|
Isolation and expansion of the
mesenchymal stem cells;
|
·
|
Differentiation of the expanded
stem cells into neuronal-like dopamine producing cells and/or
neurotrophic-factor secreting cells;
and
|
·
|
Autologous transplantation into
the patient.
|
·
|
Riluzole - the only medication
approved by the FDA to slow the progress of ALS. While it does not reverse
ALS, Riluzole has been shown to reduce nerve damage. Riluzole may extend
the time before a patient needs a ventilator (a machine to help breathe)
and may prolong the patient's life by several
months;
|
·
|
Baclofen or Diazepam - these
medications may be used to control muscle spasms, stiffness or tightening
(spasticity) that interfere with daily activities;
and
|
·
|
Trihexyphenidyl or Amitriptyline
- these medications may help patients who have excess saliva or
secretions, and emotional
changes.
|
·
|
Bone marrow aspiration from
patient;
|
·
|
Isolating and expanding the
mesenchymal stem cells;
|
·
|
Differentiating the expanded stem
cells into neuronal-like dopamine producing cells and/or
neurotrophic-factor secreting cells;
and
|
·
|
Implantation of the
differentiated cells into the patient from whom the bone marrow was
extracted.
|
·
|
Developing the cell
differentiation process according to health regulation
guidelines;
|
·
|
Demonstrating safety and
efficacy, first in animals and then in patients;
and
|
·
|
Setting up centralized facilities
to provide NurOwnTM therapeutic products and
services for transplantation in
patients.
|
·
|
Private Medical Center Chains -
interested in expanding their service offerings and being associated with
an innovative technology, thereby enhancing their professional standing
and revenue potential; and
|
·
|
Major Pharmaceutical and/or
Medical Device Companies - seeking new product opportunities and/or
wishing to maintain interest in the market, which may shift away from
drugs towards surgical
treatment.
|
·
|
An up-front license fee payment
of $100,000;
|
·
|
An amount equal to 5% of all Net
Sales of Products (as those terms are defined in the Original Ramot
Agreement); and
|
·
|
An amount equal to 30% of all
Sublicense Receipts (as such term is defined in the Original Ramot
Agreement).
|
Payment Date
|
Amount
|
|||
September
5, 2007
|
$
|
100,000
|
||
November
20, 2007
|
$
|
150,000
|
||
February
20, 2008
|
$
|
150,000
|
||
May
20, 2008
|
$
|
150,000
|
||
August
4, 2008
|
$
|
90,000
|
Payment Date
|
Amount
|
|||
August
4, 2008
|
$
|
60,000
|
||
November
20, 2008
|
$
|
150,000
|
||
February
20, 2009
|
$
|
170,000
|
·
|
We may not be successful in
obtaining the approval to perform clinical studies, an investigational new
drug application, or IND, with respect to a proposed
product;
|
·
|
Preclinical or clinical trials
may not demonstrate the safety and efficacy of proposed products
satisfactory to the FDA or foreign regulatory authorities;
or
|
·
|
Completion of clinical trials may
be delayed, or costs of clinical trials may exceed anticipated amounts
(for example, negative or inconclusive results from a preclinical test or
clinical trial or adverse medical events during a clinical trial could
cause a preclinical study or clinical trial to be repeated, additional
tests to be conducted or a program to be terminated, even if other studies
or trials relating to the program are
successful).
|
·
|
under our Global Plan we have
granted and not canceled a total of 8,161,778 options with various
exercise prices and expiration dates, to officers, directors, services
providers, consultants and
employees.
|
·
|
under our U.S. Plan we have
issued an additional 830,000 shares of restricted stock and options for
grants to Scientific Advisory Board members, service providers,
consultants and directors.
|
Item 1B.
|
UNRESOLVED STAFF
COMMENTS
|
Item 2.
|
PROPERTIES
|
Item 3.
|
LEGAL
PROCEEDINGS
|
Item 4.
|
SUBMISSION OF MATTERS TO A VOTE
OF SECURITY HOLDERS
|
Quarter Ended
|
High
|
Low
|
||||||
December
31, 2008
|
$ | 0.19 | $ | 0.06 | ||||
September
30, 2008
|
$ | 0.32 | $ | 0.15 | ||||
June
30, 2008
|
$ | 0.51 | $ | 0.24 | ||||
March
31, 2008
|
$ | 0.73 | $ | 0.32 | ||||
December
31, 2007
|
$ | 1.13 | $ | 0.40 | ||||
September
30, 2007
|
$ | 1.15 | $ | 0.40 | ||||
June
30, 2007
|
$ | 0.39 | $ | 0.26 | ||||
March
31, 2007
|
$ | 0.49 | $ | 0.23 |
Item 6.
|
SELECTED FINANCIAL
DATA
|
Item 7.
|
MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
·
|
Developing the cell
differentiation process according to Food and Drug Administration (“FDA”)
and the European agency for evaluation of medical product (“EMEA”)
guidelines;
|
·
|
Demonstrating safety and efficacy
first in animals and then in human patients;
and
|
·
|
Setting up centralized facilities
to provide NurOwn™ therapeutic products and services for transplantation
in patients.
|
·
|
our
ability to obtain funding from third parties, including any future
collaborative partners;
|
·
|
the
scope, rate of progress and cost of our clinical trials and other research
and development programs;
|
·
|
the
time and costs required to gain regulatory
approvals;
|
·
|
the
terms and timing of any collaborative, licensing and other arrangements
that we may establish;
|
·
|
the
costs of filing, prosecuting, defending and enforcing patents, patent
applications, patent claims, trademarks and other intellectual property
rights;
|
·
|
the
effect of competition and market developments;
and
|
·
|
Future
pre-clinical and clinical trial
results.
|
Item 7A.
|
QUANTITATIVE AND QUALITATIVE
DISCLOSURE ABOUT MARKET RISK
|
Item 8.
|
FINANCIAL STATEMENTS AND
SUPPLEMENTARY DATA
|
Page
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
28
|
Consolidated
Balance Sheets
|
29
|
Consolidated
Statements of Operations
|
30
|
Statements
of Changes in Stockholders' Equity (Deficiency)
|
31
|
Consolidated
Statements of Cash Flows
|
34
|
Notes
to Consolidated Financial Statements
|
35
|
Deloitte
|
Brightman
Almagor
1
Azrieli Center
Tel
Aviv 67021
P.O.B.
16593, Tel Aviv 61164 Israel
Tel:
+972 (3) 608 5555
Fax:
+972 (3) 609 4022
into@deloitte.co.il
www.deloitte.com/il
|
Audit.Tax.Consulting.Financial
Advisory.
|
Member
of
Deloitte Touche
Tohmatsu
|
|
BRAINSTORM
CELL THERAPEUTICS INC. AND
SUBSIDIARY
|
|
(A
development stage company)
|
CONSOLIDATED
BALANCE SHEETS
|
U.S.
dollars in thousands (except share
data)
|
December
31,
|
||||||||
2008
|
2007
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
2 | 86 | ||||||
Restricted
cash (Note 10b)
|
36 | 35 | ||||||
Accounts
receivable and other current asset (Note 5)
|
21 | 137 | ||||||
Total current
assets
|
59 | 258 | ||||||
LONG-TERM
INVESTMENTS:
|
||||||||
Prepaid
expenses
|
11 | 9 | ||||||
Severance
pay fund
|
62 | 75 | ||||||
Total long-term
investments
|
73 | 84 | ||||||
PROPERTY
AND EQUIPMENT, NET (Note 6)
|
743 | 739 | ||||||
DEFERRED
CHARGES (Note 8)
|
- | 2 | ||||||
Total
assets
|
875 | 1,083 | ||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Short
term credit from bank
|
72 | - | ||||||
Trade
payables
|
744 | 838 | ||||||
Other
accounts payable and accrued expenses (Note 7)
|
1,672 | 1,049 | ||||||
Short-term
convertible loans (Note 8)
|
172 | 396 | ||||||
Short-term
loans (Notes 8a and 9)
|
199 | 945 | ||||||
Total current
liabilities
|
2,859 | 3,228 | ||||||
LONG-TERM
LOAN (Note 8a)
|
- | 200 | ||||||
ACCRUED
SEVERANCE PAY
|
92 | 83 | ||||||
Total
liabilities
|
2,951 | 3,511 | ||||||
COMMITMENTS
AND CONTINGENCIES (Note 10)
|
||||||||
STOCKHOLDERS'
DEFICIENCY:
|
||||||||
Stock
capital: (Note 11)
|
||||||||
Common
stock of $ 0.00005 par value - Authorized: 800,000,000 shares at
December 31, 2008 and 2007; Issued and outstanding: 55,241,418 and
41,004,409 shares at December 31, 2008 and 2007,
respectively
|
3 | 2 | ||||||
Additional
paid-in-capital
|
33,881 | 30,058 | ||||||
Deficit
accumulated during the development stage
|
(35,960 | ) | (32,488 | ) | ||||
Total
stockholders' deficiency
|
(2,076 | ) | (2,428 | ) | ||||
Total
liabilities and stockholders' deficiency
|
875 | 1,083 |
|
BRAINSTORM
CELL THERAPEUTICS INC. AND
SUBSIDIARY
|
|
(A
development stage company)
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
U.S.
dollars in thousands (except share
data)
|
Year
ended
December
31,
|
Period
from
September
22,
2000
(inception
date)
through
December
31,
|
|||||||||||
2008
|
2007
|
2008
|
||||||||||
Operating
costs and expenses:
|
||||||||||||
Research
and development
|
2,097 | 2,265 | 22,302 | |||||||||
Less
- participation by the Israeli Office of the Chief
Scientist
|
(458 | ) | (340 | ) | (798 | ) | ||||||
Research
and development, net
|
1,639 | 1,925 | 21,504 | |||||||||
General
and administrative
|
1,629 | 2,990 | 11,689 | |||||||||
Total operating
costs and expenses
|
3,268 | 4,915 | 33,193 | |||||||||
Financial
expenses, net
|
204 | 1,329 | 2,550 | |||||||||
3,472 | 6,244 | 35,743 | ||||||||||
Taxes
on income (Note 12)
|
- | - | 53 | |||||||||
Loss
from continuing operations
|
3,472 | 6,244 | 35,796 | |||||||||
Net
loss from discontinued operations
|
- | - | 164 | |||||||||
Net
loss
|
3,472 | 6,244 | 35,960 | |||||||||
Basic
and diluted net loss per share from continuing operations
|
0.07 | 0.21 | ||||||||||
Weighted
average number of shares outstanding used in computing basic and diluted
net loss per share
|
49,040,500 | 29,278,452 |
|
BRAINSTORM
CELL THERAPEUTICS INC. AND
SUBSIDIARY
|
|
(A
development stage company)
|
STATEMENTS
OF CHANGES IN STOCKHOLDERS' EQUITY
(DEFICIENCY)
|
U.S.
dollars in thousands (except share
data)
|
Deficit
accumulated
|
Total
|
|||||||||||||||||||||||
Additional
|
Deferred
|
during the
|
stockholders'
|
|||||||||||||||||||||
Common stock
|
paid-in
|
stock-based
|
development
|
equity
|
||||||||||||||||||||
Number
|
Amount
|
capital
|
compensation
|
stage
|
(deficiency)
|
|||||||||||||||||||
Balance
as of September 22, 2000 (date
of inception)
|
- | - | - | - | - | - | ||||||||||||||||||
Stock
issued on September 22, 2000 for cash at $0.00188 per
share
|
8,500,000 | $ | 1 | $ | 16 | $ | - | $ | - | $ | 17 | |||||||||||||
Stock
issued on March 31, 2001 for cash at $0.0375 per share
|
1,600,000 | (*) - | 60 | - | - | 60 | ||||||||||||||||||
Contribution
of capital
|
- | - | 8 | - | - | 8 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (17 | ) | (17 | ) | ||||||||||||||||
Balance
as of March 31, 2001
|
10,100,000 | 1 | 84 | - | (17 | ) | 68 | |||||||||||||||||
Contribution
of capital
|
- | - | 11 | - | - | 11 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (26 | ) | (26 | ) | ||||||||||||||||
Balance
as of March 31, 2002
|
10,100,000 | 1 | 95 | - | (43 | ) | 53 | |||||||||||||||||
Contribution
of capital
|
- | - | 15 | - | - | 15 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (47 | ) | (47 | ) | ||||||||||||||||
Balance
as of March 31, 2003
|
10,100,000 | 1 | 110 | - | (90 | ) | 21 | |||||||||||||||||
2-for-1
stock split
|
10,100,000 | (*) - | - | - | - | - | ||||||||||||||||||
Stock
issued on August 31, 2003 to purchase mineral option at $0.065 per
share
|
100,000 | (*) - | 6 | - | - | 6 | ||||||||||||||||||
Cancellation
of shares granted to Company's Former President
|
(10,062,000 | ) | (*) - | (*) - | - | - | - | |||||||||||||||||
Contribution
of capital
|
- | - | 15 | - | - | 15 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (73 | ) | (73 | ) | ||||||||||||||||
Balance
as of March 31, 2004
|
10,238,000 | 1 | 131 | - | (163 | ) | (31 | ) | ||||||||||||||||
Stock
issued on June 24, 2004 for private placement at $0.01 per share, net of
$25,000 issuance expenses
|
8,510,000 | (*) - | 60 | - | - | 60 | ||||||||||||||||||
Contribution
capital
|
- | - | 7 | - | - | 7 | ||||||||||||||||||
Stock
issued in 2004 for private placement at $0.75 per unit
|
1,894,808 | (*) - | 1,418 | - | - | 1,418 | ||||||||||||||||||
Cancellation
of shares granted to service providers
|
(1,800,000 | ) | (*) - | - | - | - | ||||||||||||||||||
Deferred
stock-based compensation related to options granted to
employees
|
- | - | 5,979 | (5,979 | ) | - | - | |||||||||||||||||
Amortization
of deferred stock-based compensation related to shares and options granted
to employees
|
- | - | - | 584 | - | 584 | ||||||||||||||||||
Compensation
related to shares and options granted to service providers
|
2,025,000 | (*) - | 17,506 | - | - | 17,506 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (18,840 | ) | (18,840 | ) | ||||||||||||||||
Balance
as of March 31, 2005
|
20,867,808 | $ | 1 | $ | 25,101 | $ | (5,395 | ) | $ | (19,003 | ) | $ | 704 |
|
BRAINSTORM
CELL THERAPEUTICS INC. AND
SUBSIDIARY
|
|
(A
development stage company)
|
STATEMENTS
OF CHANGES IN STOCKHOLDERS' EQUITY
(DEFICIENCY)
|
U.S.
dollars in thousands (except share
data)
|
Deficit
accumulated
|
Total
|
|||||||||||||||||||||||
Additional
|
Deferred
|
during the
|
stockholders'
|
|||||||||||||||||||||
Common stock
|
paid-in
|
stock-based
|
development
|
equity
|
||||||||||||||||||||
Number
|
capital
|
compensation
|
stage
|
(deficiency)
|
(deficiency)
|
|||||||||||||||||||
Balance
as of March 31, 2005
|
20,867,808 | $ | 1 | $ | 25,101 | $ | (5,395 | ) | $ | (19,003 | ) | $ | 704 | |||||||||||
Stock
issued on May 12, 2005 for private placement at $0.8 per
share
|
186,875 | (*) - | 149 | - | - | 149 | ||||||||||||||||||
Stock
issued on July 27, 2005 for private placement at $0.6 per
share
|
165,000 | (*) - | 99 | - | - | 99 | ||||||||||||||||||
Stock
issued on September 30, 2005 for private placement at $0.8 per
share
|
312,500 | (*) - | 225 | - | - | 225 | ||||||||||||||||||
Stock
issued on December 7, 2005 for private placement at $0.8 per
share
|
187,500 | (*) - | 135 | - | - | 135 | ||||||||||||||||||
Forfeiture
of options granted to employees
|
- | - | (3,363 | ) | 3,363 | - | - | |||||||||||||||||
Deferred
stock-based compensation related to shares and options granted to
directors and employees
|
200,000 | (*) - | 486 | (486 | ) | - | - | |||||||||||||||||
Amortization
of deferred stock-based compensation related to options and shares granted
to employees and directors
|
- | - | 51 | 1,123 | - | 1,174 | ||||||||||||||||||
Stock-based
compensation related to options and shares granted to service
providers
|
934,904 | (*) - | 662 | - | - | 662 | ||||||||||||||||||
Reclassification
due to application of EITF 00-19
|
- | - | (7,906 | ) | - | - | (7,906 | ) | ||||||||||||||||
Beneficial
conversion feature related to a convertible bridge loan
|
- | - | 164 | - | - | 164 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (3,317 | ) | (3,317 | ) | ||||||||||||||||
Balance
as of March 31, 2006
|
22,854,587 | 1 | 15,803 | (1,395 | ) | (22,320 | ) | (7,911 | ) | |||||||||||||||
Elimination
of deferred stock compensation due to implementation of SFAS
123(R)
|
- | - | (1,395 | ) | 1,395 | - | - | |||||||||||||||||
Stock-based
compensation related to shares and options granted to directors and
employees
|
200,000 | - | 1,168 | - | - | 1,168 | ||||||||||||||||||
Reclassification
due to application of EITF 00-19
|
- | - | 7,191 | - | - | 7,191 | ||||||||||||||||||
Stock-based
compensation related to options and shares granted to service
providers
|
1,147,225 | (*) - | 453 | - | - | 453 | ||||||||||||||||||
Warrants
issued to convertible note holder
|
- | - | 11 | - | - | 11 | ||||||||||||||||||
Warrants
issued to loan holder
|
- | - | 110 | - | - | 110 | ||||||||||||||||||
Beneficial
conversion feature related to convertible bridge loans
|
- | - | 1,086 | - | - | 1,086 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (3,924 | ) | (3,924 | ) | ||||||||||||||||
Balance
as of December 31, 2006
|
24,201,812 | $ | 1 | $ | 24,427 | $ | - | $ | (26,244 | ) | $ | (1,816 | ) |
|
BRAINSTORM
CELL THERAPEUTICS INC. AND
SUBSIDIARY
|
|
(A
development stage company)
|
STATEMENTS
OF CHANGES IN STOCKHOLDERS' EQUITY
(DEFICIENCY)
|
U.S.
dollars in thousands (except share
data)
|
Additional
|
Deficit
|
|||||||||||||||||||||||
paid-in
|
accumulated
|
Total
|
||||||||||||||||||||||
Capital and
|
Deferred
|
during the
|
stockholders'
|
|||||||||||||||||||||
Common stock
|
subscription of
|
stock-based
|
development
|
equity
|
||||||||||||||||||||
Number
|
Amount
|
shares
|
compensation
|
stage
|
(deficiency)
|
|||||||||||||||||||
Balance
as of December 31, 2006
|
24,201,812 | $ | 1 | $ | 24,427 | $ | - | $ | (26,244 | ) | $ | (1,816 | ) | |||||||||||
Stock-based
compensation related to options and shares granted to service
providers
|
544,095 | (*) - | 1,446 | - | - | 1,446 | ||||||||||||||||||
Warrants
issued to convertible note holder
|
- | - | 109 | - | - | 109 | ||||||||||||||||||
Stock-based
compensation related to shares and options granted to directors and
employees
|
200,000 | (*) - | 1,232 | - | - | 1,232 | ||||||||||||||||||
Beneficial
conversion feature related to convertible loans
|
- | - | 407 | - | - | 407 | ||||||||||||||||||
Conversion
of convertible loans
|
725,881 | (*) - | 224 | - | - | 224 | ||||||||||||||||||
Exercise
of warrants
|
3,832,621 | (*) - | 214 | - | - | 214 | ||||||||||||||||||
Stock
issued for private placement at $0.1818 per unit, net of finder's
fee
|
11,500,000 | 1 | 1,999 | - | - | 2,000 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (6,244 | ) | (6,244 | ) | ||||||||||||||||
Balance
as of December 31, 2007
|
41,004,409 | 2 | 30,058 | - | (32,488 | ) | (2,428 | ) | ||||||||||||||||
Stock-based
compensation related to options and stock granted to service
providers
|
90,000 | - | 33 | - | - | 33 | ||||||||||||||||||
Stock-based
compensation related to stock and options granted to directors and
employees
|
- | - | 731 | - | - | 731 | ||||||||||||||||||
Conversion
of convertible loans
|
3,644,610 | (*) - | 1,276 | - | - | 1,276 | ||||||||||||||||||
Exercise
of warrants
|
1,860,000 | (*) - | - | - | - | - | ||||||||||||||||||
Exercise
of options
|
17,399 | (*) - | 3 | - | - | 3 | ||||||||||||||||||
Stock
issued for private placement at $0.1818 per unit, net of finder's
fee
|
8,625,000 | 1 | 1,499 | - | - | 1,500 | ||||||||||||||||||
Subscription
of shares
|
- | - | 281 | - | - | 281 | ||||||||||||||||||
Net
loss
|
- | - | - | - | (3,472 | ) | (3,472 | ) | ||||||||||||||||
Balance
as of December 31, 2008
|
55,241,418 | $ | 3 | $ | 33,881 | $ | - | $ | (35,960 | ) | $ | (2,076 | ) |
|
BRAINSTORM
CELL THERAPEUTICS INC. AND
SUBSIDIARY
|
|
(A
development stage company)
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
U.S.
dollars
in thousands
|
Year ended
December 31,
|
Period from
September 22,
2000 (inception
date) through
December 31,
|
|||||||||||
2008
|
2007
|
2008
|
||||||||||
Cash flows from operating
activities:
|
||||||||||||
Net
loss
|
(3,472 | ) | (6,244 | ) | (35,960 | ) | ||||||
Less
– loss for the period from discontinued operations
|
- | - | 164 | |||||||||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Depreciation
|
151 | 99 | 368 | |||||||||
Amortization
of deferred charges
|
2 | 62 | 150 | |||||||||
Severance
pay, net
|
23 | 5 | 31 | |||||||||
Accrued
interest on loans
|
113 | 237 | 430 | |||||||||
Amortization
of discount on short-term loans
|
41 | 972 | 1,865 | |||||||||
Change
in fair value of options and warrants
|
- | - | (795 | ) | ||||||||
Expenses
related to shares and options granted to service providers
|
33 | 1,446 | 20,166 | |||||||||
Amortization
of deferred stock-based compensation related to options granted to
employees
|
731 | 1,232 | 4,888 | |||||||||
Decrease
(increase) in accounts receivable and prepaid expenses
|
116 | (95 | ) | (21 | ) | |||||||
Increase
(decrease) in trade payables
|
(94 | ) | 117 | 744 | ||||||||
Increase
in other accounts payable and accrued expenses
|
623 | 398 | 1,666 | |||||||||
Erosion
of restricted cash
|
(1 | ) | (3 | ) | (6 | ) | ||||||
Net
cash used in continuing operating activities
|
(1,734 | ) | (1,774 | ) | (6,310 | ) | ||||||
Net
cash used in discontinued operating activities
|
- | - | (23 | ) | ||||||||
Total
net cash used in operating activities
|
(1,734 | ) | (1,774 | ) | (6,333 | ) | ||||||
Cash flows from investing
activities:
|
||||||||||||
Purchase
of property and equipment
|
(154 | ) | (347 | ) | (1,080 | ) | ||||||
Restricted
cash
|
- | (29 | ) | |||||||||
Investment
in lease deposit
|
(2 | ) | - | (11 | ) | |||||||
Net
cash used in continuing investing activities
|
(156 | ) | (347 | ) | (1,120 | ) | ||||||
Net
cash used in discontinued investing activities
|
- | - | (16 | ) | ||||||||
Total
net cash used in investing activities
|
(156 | ) | (347 | ) | (1,136 | ) | ||||||
Cash flows from financing
activities:
|
||||||||||||
Proceeds
from issuance of Common stock and warrants, net
|
1,781 | 1,750 | 5,868 | |||||||||
Proceeds
from loans, notes and issuance of warrants, net
|
- | 673 | 2,061 | |||||||||
Credit
from bank
|
72 | - | 72 | |||||||||
Proceeds
from exercise of warrants and options
|
3 | 214 | 28 | |||||||||
Repayment
of short-term loans
|
(50 | ) | (490 | ) | (601 | ) | ||||||
Net
cash provided by continuing financing activities
|
1,806 | 2,147 | 7,428 | |||||||||
Net
cash provided by discontinued financing activities
|
- | - | 43 | |||||||||
Total
net cash provided by financing activities
|
1,806 | 2,147 | 7,471 | |||||||||
Increase
(decrease) in cash and cash equivalents
|
(84 | ) | 26 | 2 | ||||||||
Cash
and cash equivalents at the beginning of the period
|
86 | 60 | - | |||||||||
Cash
and cash equivalents at end of the period
|
2 | 86 |