Significant Transactions (Details Narrative)
$ / shares in Units, $ in Thousands |
|
|
|
|
|
1 Months Ended |
3 Months Ended |
|
May 01, 2021
USD ($)
|
Mar. 31, 2021
USD ($)
$ / shares
|
Mar. 10, 2021
USD ($)
shares
|
Mar. 10, 2021
USD ($)
shares
|
Mar. 01, 2021
USD ($)
|
Dec. 31, 2020
USD ($)
|
Mar. 31, 2021
USD ($)
$ / shares
shares
|
Mar. 31, 2021
USD ($)
$ / shares
|
Jan. 22, 2021
USD ($)
Integer
$ / shares
shares
|
Mar. 31, 2021
USD ($)
$ / shares
|
Mar. 31, 2020
USD ($)
|
| Fair value of warrants |
|
|
|
|
|
|
|
|
|
$ (201)
|
$ 919
|
| Discount on amortization |
|
|
|
|
|
|
|
|
|
861
|
$ 292
|
| Convertible Bridge Loan [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Discount on amortization |
|
|
|
|
|
|
|
|
|
2
|
|
| Fair value of derivative liability |
|
|
|
|
|
$ 2,500
|
|
|
|
|
|
| Cash payments for warrants |
|
|
|
|
|
88
|
|
|
|
|
|
| Extinguishment amount |
|
|
|
|
|
|
|
|
|
6
|
|
| Remeasurement expense |
|
|
|
|
|
|
|
|
|
$ 27
|
|
| Aslano Private Limited [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Success fee percentage |
|
8.00%
|
|
|
|
|
8.00%
|
8.00%
|
|
8.00%
|
|
| Secured Convertible Equipment Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from loans |
|
|
|
|
|
$ 450
|
|
|
|
|
|
| Debt instrument original issue discount, rate |
|
|
|
|
|
40.00%
|
|
|
|
|
|
| Original issue discount on loan |
|
|
|
|
|
$ 300
|
|
|
|
|
|
| Debt instrument, face amount |
|
$ 603
|
|
|
|
750
|
$ 603
|
$ 603
|
|
$ 603
|
|
| Incurred incremental and direct costs |
|
|
|
|
|
$ 54
|
|
|
|
|
|
| Royalty interest rate |
|
|
|
|
|
12.50%
|
|
|
|
|
|
| Amortization expense |
|
|
|
|
|
|
|
|
|
207
|
|
| Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Beneficial conversion feature |
|
|
|
|
|
|
|
243
|
|
|
|
| Fair value of derivative liability |
|
$ 1,127
|
|
|
|
|
$ 1,127
|
$ 1,127
|
|
1,127
|
|
| Securities Purchase Agreement [Member] | Yozma [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument original issue discount, rate |
|
|
|
|
|
|
|
|
30.00%
|
|
|
| Original issue discount on loan |
|
|
|
|
|
|
|
|
$ 1,457
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
|
|
|
$ 4,857
|
|
|
| Debt instrument, interest rate |
|
|
|
|
|
|
|
|
4.00%
|
|
|
| Debt instrument, maturity date |
|
|
|
|
|
|
|
|
Jan. 22, 2022
|
|
|
| Debt instrument, conversion price | $ / shares |
|
|
|
|
|
|
|
|
$ 0.07161
|
|
|
| Debt instrument, trading days | Integer |
|
|
|
|
|
|
|
|
10
|
|
|
| Debt instrument conversion price, rate |
|
|
|
|
|
|
|
|
0.20
|
|
|
| Debt unpaid loan, interest rate |
|
|
|
|
|
|
|
|
33.00%
|
|
|
| Repayment of loans, penalty percentage, description |
|
|
|
|
|
|
|
|
At the Company's option and upon 30 days' notice to Yozma, 33% of the outstanding Principal and accrued and unpaid Interest of the Note (the "Repayment Amount") may be redeemed at any time at an amount equal to 115% of the Repayment Amount. The foregoing notwithstanding, Yozma may convert any or all of the Note into shares of Common Stock at any time. Through March 31, 2021, the Company has not redeemed any of the outstanding principal amount and accrued interest, and Yozma has not converted any portion of the Note into shares.
|
|
|
| Liquidation damages, value |
|
|
|
|
|
|
|
|
$ 250
|
|
|
| Liquidation damages, description |
|
|
|
|
|
|
|
|
The Event of Default at the greater of the default interest at a rate of 18% per annum or the maximum rate permitted under applicable law (the "Event of Default Redemption Price") together with liquidated damages of $250 plus an amount in cash equal to 1% of the Event of Default Redemption Price for each 30 day period during which redemptions fail to be made.
|
|
|
| Securities Purchase Agreement [Member] | Yozma [Member] | Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from loans |
|
|
|
|
|
|
|
|
$ 272
|
|
|
| Number of warrants for right to purchase shares | shares |
|
|
|
|
|
|
|
|
16,956,929
|
|
|
| Warrants term |
|
|
|
|
|
|
|
|
5 years
|
|
|
| Exercise price of warrants | $ / shares |
|
|
|
|
|
|
|
|
$ 0.107415
|
|
|
| Fair value of loans payable |
|
|
|
|
|
|
|
|
$ 2,539
|
|
|
| Fair value of warrants |
|
|
|
|
|
|
|
|
861
|
|
|
| Beneficial conversion feature |
|
|
|
|
|
|
|
|
2,116
|
|
|
| Fair value of derivative liability |
|
|
|
|
|
|
|
|
$ 861
|
|
|
| Securities Purchase Agreement [Member] | Yozma [Member] | Warrant [Member] | Convertible Bridge Loan [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Beneficial conversion feature |
|
|
|
|
|
|
|
|
|
650
|
|
| Remaining amount allocated for host loan instrument |
|
|
|
|
|
|
|
|
|
423
|
|
| Discount on amortization |
|
|
|
|
|
|
|
|
|
2,272
|
|
| Securities Purchase Agreement [Member] | Yozma [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Debt unpaid loan, interest rate |
|
|
|
|
|
|
|
|
18.00%
|
|
|
| Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Additional discount of the convertible bridge loans |
|
|
|
|
|
|
|
|
|
34
|
|
| Immediate charge to finance expenses |
|
|
|
|
|
|
|
|
|
169
|
|
| Deduction of additional paid-in capital |
|
|
|
|
|
|
|
|
|
$ 69
|
|
| Settlement Agreement [Member] | MOTOPARA [Member] | Lender [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Repayments of debt |
|
|
|
|
$ 182
|
|
|
|
|
|
|
| First Amendment to Secured Convertible Equipment Loan Agreement [Member] | Lender [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Original issue discount on loan |
$ 320
|
|
|
|
|
|
|
|
|
|
|
| Repayments of debt |
450
|
|
|
|
|
|
|
|
|
|
|
| Officer compensation |
$ 100
|
|
|
|
|
|
|
|
|
|
|
| Stock issued during period shares restricted stock | shares |
|
|
|
|
|
|
2,000,000
|
|
|
|
|
| First Amendment to Secured Convertible Equipment Loan Agreement [Member] | Lender [Member] | NIS [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Shares issued, price per share | $ / shares |
|
$ 0.0001
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
|
$ 0.0001
|
|
| Closing Agreement [Member] | Purchaser [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Liquidation damages, value |
|
$ 250
|
|
|
|
|
|
|
|
|
|
| Liquidation damages, description |
|
The Company acknowledges that failure to timely comply with the foregoing obligations will subject the Company to substantial liability under the Registration Agreement, including without limitation liquidated damages in the amount of $250, along with an amount of cash accruing each month equal to the value of 1% of the value of the Tranche 2 Securities.
|
|
|
|
|
|
|
|
|
|
| Investment |
|
$ 884
|
|
|
|
|
$ 884
|
$ 884
|
|
$ 884
|
|
| Assignment of Receivable Agreements [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from receivable |
|
|
|
|
|
|
|
|
|
1,281
|
|
| Repayment for receivable |
|
|
|
|
|
|
|
|
|
820
|
|
| Finance expenses with applicable discount interest |
|
|
|
|
|
|
|
|
|
51
|
|
| Repayment for loans |
|
|
|
|
|
|
|
|
|
$ 512
|
|
| Compensation Packages for Officers and Members [Member] | Chief Executive Officer [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Base salary |
|
|
$ 400
|
|
|
|
|
|
|
|
|
| Percentage of purchase of the company's issued and outstanding |
|
|
50.00%
|
|
|
|
|
|
|
|
|
| Predefined milestones percentage |
|
|
30.00%
|
|
|
|
|
|
|
|
|
| Percentage of gross margin |
|
|
1.50%
|
|
|
|
|
|
|
|
|
| Stock optiond, shares | shares |
|
|
8,750,000
|
|
|
|
|
|
|
|
|
| Cash bonus percentage |
|
|
50.00%
|
|
|
|
|
|
|
|
|
| Number of shares granted | shares |
|
|
20,000,000
|
|
|
|
|
|
|
|
|
| Compensation Packages for Officers and Members [Member] | Chief Executive Officer One [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Base salary |
|
|
$ 250
|
|
|
|
|
|
|
|
|
| Percentage of purchase of the company's issued and outstanding |
|
|
50.00%
|
|
|
|
|
|
|
|
|
| Predefined milestones percentage |
|
|
30.00%
|
|
|
|
|
|
|
|
|
| Percentage of gross margin |
|
|
0.50%
|
|
|
|
|
|
|
|
|
| Stock optiond, shares | shares |
|
|
5,000,000
|
|
|
|
|
|
|
|
|
| Cash bonus percentage |
|
|
50.00%
|
|
|
|
|
|
|
|
|
| Number of shares granted | shares |
|
|
10,000,000
|
|
|
|
|
|
|
|
|
| Compensation Packages for Officers and Members [Member] | Board of Directors [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Base salary |
|
|
|
$ 65
|
|
|
|
|
|
|
|
| Cash bonus |
|
|
|
$ 65
|
|
|
|
|
|
|
|
| Vest term |
|
|
|
3 years
|
|
|
|
|
|
|
|
| Commitment description |
|
|
|
The Company's Compensation Committee of the Board of Directors has approved compensation package for the Company's members of the Board of Directors and its committees that include inter alia (i) each board member will receive $65 annual salary (to be paid quarterly after financing) and $150 in RSU vesting quarterly over three years; (ii) the Chairman of the board will receive $65 annual salary (to be paid quarterly after consummation of the Company's planned public offering) and $150 in RSU annually; (iii) Lead Independent Director is entitled to receive additional 100% of annual board cash compensation and RSU; (iv) a grant of RSU of the Company upon consummation of the Company's planned public offering in an amount equal to annual compensation of each director ("Uplist Fee") and (iv) cash bonus of $71 to be paid for services of all board committees ("Bonus Fee").
|
|
|
|
|
|
|
|
| Compensation Packages for Officers and Members [Member] | Maximum [Member] | Chief Executive Officer [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock unit, shares | shares |
|
|
2,000,000
|
|
|
|
|
|
|
|
|
| Cash bonus |
|
|
$ 1,500
|
|
|
|
|
|
|
|
|
| Volume of sales |
|
|
100,000
|
|
|
|
|
|
|
|
|
| Restricted stock unit, Values |
|
|
50,000
|
|
|
|
|
|
|
|
|
| Market cap range |
|
|
$ 2,000,000
|
|
|
|
|
|
|
|
|
| Compensation Packages for Officers and Members [Member] | Maximum [Member] | Chief Executive Officer One [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock unit, shares | shares |
|
|
|
200,000
|
|
|
|
|
|
|
|
| Cash bonus |
|
|
|
$ 300
|
|
|
|
|
|
|
|
| Volume of sales |
|
|
|
$ 100,000
|
|
|
|
|
|
|
|
| Compensation Packages for Officers and Members [Member] | Minimum [Member] | Chief Executive Officer [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock unit, shares | shares |
|
|
250,000
|
|
|
|
|
|
|
|
|
| Cash bonus |
|
|
$ 250
|
|
|
|
|
|
|
|
|
| Volume of sales |
|
|
25,000
|
|
|
|
|
|
|
|
|
| Restricted stock unit, Values |
|
|
10,000
|
|
|
|
|
|
|
|
|
| Market cap range |
|
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
| Compensation Packages for Officers and Members [Member] | Minimum [Member] | Chief Executive Officer One [Member] |
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock unit, shares | shares |
|
|
|
50,000
|
|
|
|
|
|
|
|
| Cash bonus |
|
|
|
$ 75
|
|
|
|
|
|
|
|
| Volume of sales |
|
|
|
$ 25,000
|
|
|
|
|
|
|
|