Current report of foreign issuer pursuant to Rules 13a-16 and 15d-16 Amendments

Condensed Consolidated Interim Statements of Cash Flows (Unaudited)

v3.19.2
Condensed Consolidated Interim Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,228,300) $ (1,001,681)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 36,171 54,226
Amortization 214,216 237,214
Fair value of warrants granted for services 5,100
Interest and accretion back in connection with convertible loans 426,988 826,452
Stock based compensation 59,299 76,996
Professional service received in connection with issuance of ordinary shares 13,269 151,500
Change in operating assets and liabilities:    
Change in restricted cash (749) (351)
Change in accounts receivable 78,046 26,678
Change in other current assets (16,130) (12,568)
Change in inventories (64,249) 31,687
Change in trade payables (36,059) (142,220)
Change in employees and payroll accruals 71,480 4,645
Change in accrued expenses and other current liabilities (237,963) (91,431)
Change in fair value of warrants and capital note (321,403) (1,519,369)
Net cash used in operating activities (1,362,578) (1,353,122)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (10,941) (6,485)
Net cash used in investing activities (10,941) (6,485)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from convertible loans and related warrants 1,200,000 320,000
Proceeds from issuance of ordinary shares 567,615
Proceeds from stock options exercise 994
Increase in short term bank credit 53,748 74,610
Proceeds from short-term loans 14,024 145,898
Repayment of the promissory note principal (25,510)
Repayment of short-term bank loan (72,108)
Net cash provided by financing activities 1,267,772 1,011,499
Decrease in cash and cash equivalents (105,747) (348,108)
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD 144,948 450,305
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD 39,201 102,197
SUPPLEMENTAL INFORMATION AND DISCLOSURE OF NON-CASH FINANCING ACTIVITIES    
Conversion of convertible loans including interest to ordinary shares 72,966 45,227
Issuance of ordinary shares $ 394,155