Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2019 | Aug. 13, 2019 | |
Document And Entity Information | ||
Entity Registrant Name | NanoVibronix, Inc. | |
Entity Central Index Key | 0001326706 | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2019 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity File Number | 001-36445 | |
Entity Incorporation, State or Country Code | NY | |
Entity's Reporting Status Current | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | true | |
Entity Ex Transition Period | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 4,429,964 | |
Document Fiscal Period Focus | Q2 | |
Document Fiscal Year Focus | 2019 |
Consolidated Balance Sheets (Un
Consolidated Balance Sheets (Unaudited) - USD ($) $ in Thousands | Jun. 30, 2019 | Dec. 31, 2018 |
Current assets: | ||
Cash and cash equivalents | $ 2,371 | $ 896 |
Trade receivables | 239 | 95 |
Other accounts receivable and prepaid expenses | 177 | 144 |
Inventory | 102 | 95 |
Total current assets | 2,889 | 1,230 |
Non-current assets: | ||
Fixed assets, net | 6 | 8 |
Severance pay fund | 207 | 342 |
Long term prepaid expenses | 5 | |
Total non-current assets | 218 | 350 |
Total assets | 3,107 | 1,580 |
Current liabilities: | ||
Trade payables | 343 | 193 |
Other accounts payable and accrued expenses | 522 | 447 |
Total current liabilities | 865 | 640 |
Non-current liabilities: | ||
Accrued severance pay | 307 | 477 |
Total non-current liabilities | 307 | 477 |
Total liabilities | 1,172 | 1,117 |
COMMITMENTS AND CONTINGENCIES | ||
Stockholders' equity: | ||
Common stock of $0.001 par value - Authorized: 20,000,000 shares at June 30, 2019 and December 31, 2018; Issued and outstanding: 4,139,964 and 3,801,522 shares at June 30, 2019 and December 31, 2018, respectively | 4 | 4 |
Additional paid in capital | 38,249 | 32,993 |
Accumulated deficit | (36,322) | (32,536) |
Total stockholders' equity | 1,935 | 463 |
Total liabilities and stockholders' equity | 3,107 | 1,580 |
Series C Preferred Stock [Member] | ||
Stockholders' equity: | ||
Preferred stock | 2 | 2 |
Series D Preferred Stock [Member] | ||
Stockholders' equity: | ||
Preferred stock | ||
Series E Preferred Stock [Member] | ||
Stockholders' equity: | ||
Preferred stock | $ 2 |
Consolidated Balance Sheets (_2
Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($) | Jun. 30, 2019 | Dec. 31, 2018 |
Convertible Notes, Net of discount | ||
Common stock, at par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, authorized | 20,000,000 | 20,000,000 |
Common stock, issued | 4,139,964 | 3,801,522 |
Common stock, outstanding | 4,139,964 | 3,801,522 |
Series C Preferred Stock [Member] | ||
Preferred stock, at par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, authorized | 5,000,000 | 5,000,000 |
Preferred stock, issued | 2,733,142 | 2,733,142 |
Preferred stock, outstanding | 2,733,142 | 2,733,142 |
Series D Preferred Stock [Member] | ||
Preferred stock, at par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, authorized | 5,000 | 5,000 |
Preferred stock, issued | 304 | 304 |
Preferred stock, outstanding | 304 | 304 |
Series E Preferred Stock [Member] | ||
Preferred stock, at par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, authorized | 3,999,494 | 0 |
Preferred stock, issued | 1,600,000 | 0 |
Preferred stock, outstanding | 1,600,000 | 0 |
Consolidated Statements of Oper
Consolidated Statements of Operations (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2019 | Jun. 30, 2018 | Jun. 30, 2019 | Jun. 30, 2018 | |
Income Statement [Abstract] | ||||
Revenues | $ 263 | $ 132 | $ 342 | $ 209 |
Cost of revenues | 56 | 55 | 82 | 77 |
Gross profit | 207 | 77 | 260 | 132 |
Operating expenses: | ||||
Research and development | 150 | 151 | 302 | 286 |
Selling and marketing | 271 | 297 | 592 | 526 |
General and administrative | 682 | 454 | 2,485 | 934 |
Total operating expenses | 1,103 | 902 | 3,379 | 1,746 |
Loss from operations | (896) | (825) | (3,119) | (1,614) |
Financial income (expense), net | (24) | 11 | (51) | 23 |
Change in fair value of derivative liabilities | 107 | 102 | ||
Loss on extinguishment of derivative liability | (288) | (288) | ||
Warrant modification expense | (412) | |||
Loss before taxes on income | (1,101) | (814) | (3,768) | (1,591) |
Income tax expense | (6) | (10) | (18) | (22) |
Net loss | $ (1,107) | $ (824) | $ (3,768) | $ (1,613) |
Basic and diluted net loss available for holders of Common Stock, Preferred C stock and Preferred D stock (in dollars per share) | $ (0.16) | $ (0.13) | $ (0.55) | $ (0.25) |
Weighted average common shares outstanding: Basic and diluted (in shares) | 6,788,716 | 6,429,201 | 6,841,252 | 6,424,132 |
Consolidated Statement of Stock
Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($) $ in Thousands | Series C Preferred Stock [Member] | Series D Preferred Stock [Member] | Series E Preferred Stock [Member] | Common Stock [Member] | Additional Paid-in Capital [Member] | Accumulated Deficit [Member] | Total |
Balance at Beginning at Dec. 31, 2017 | $ 2 | $ 4 | $ 32,010 | $ (28,382) | $ 3,634 | ||
Balance at Beginning (in shares) at Dec. 31, 2017 | 2,483,142 | 304 | 3,935,865 | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Stock-based compensation | 168 | $ 168 | |||||
Issuance of Common Stock as compensation for services (in shares) | 404 | ||||||
Exercise of Warrants | 31 | $ 31 | |||||
Exercise of Warrants (in shares) | 22,088 | ||||||
Net loss | (1,613) | (1,613) | |||||
Balance at End at Jun. 30, 2018 | $ 2 | $ 4 | 32,209 | (29,995) | 2,220 | ||
Balance at End (in shares) at Jun. 30, 2018 | 2,483,142 | 304 | 3,957,953 | ||||
Balance at Beginning at Mar. 31, 2018 | $ 2 | $ 4 | 32,119 | (29,171) | 2,954 | ||
Balance at Beginning (in shares) at Mar. 31, 2018 | 2,483,142 | 304 | 3,935,865 | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Stock-based compensation | 59 | 59 | |||||
Exercise of Warrants | 31 | 31 | |||||
Exercise of Warrants (in shares) | 22,088 | ||||||
Net loss | (824) | (824) | |||||
Balance at End at Jun. 30, 2018 | $ 2 | $ 4 | 32,209 | (29,995) | 2,220 | ||
Balance at End (in shares) at Jun. 30, 2018 | 2,483,142 | 304 | 3,957,953 | ||||
Balance at Beginning at Dec. 31, 2018 | $ 2 | $ 4 | 32,993 | (32,536) | 463 | ||
Balance at Beginning (in shares) at Dec. 31, 2018 | 2,733,142 | 304 | 3,801,552 | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Stock-based compensation | 403 | 403 | |||||
Issuance of Common Stock as compensation for services | 1,042 | $ 1,042 | |||||
Issuance of Common Stock as compensation for services (in shares) | 275,000 | 275,000 | |||||
Warrant modification expense | 412 | $ 412 | |||||
Reclassification of warrants | 270 | 270 | |||||
Exercise of stock options | 4 | 4 | |||||
Exercise of stock options (in shares) | 63,412 | ||||||
Issuance of preferred series E stock | $ 2 | 3,198 | 3,200 | ||||
Issuance of preferred series E stock (in shares) | 1,600,000 | ||||||
Net loss | (3,859) | (3,768) | |||||
Balance at End at Jun. 30, 2019 | $ 2 | $ 2 | $ 4 | 38,249 | (36,322) | 1,935 | |
Balance at End (in shares) at Jun. 30, 2019 | 2,733,142 | 304 | 1,600,000 | 4,139,964 | |||
Balance at Beginning at Mar. 31, 2019 | $ 2 | $ 4 | 34,740 | (35,215) | (469) | ||
Balance at Beginning (in shares) at Mar. 31, 2019 | 2,733,142 | 304 | 4,076,552 | ||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Stock-based compensation | 111 | 111 | |||||
Reclassification of warrants | 196 | 196 | |||||
Exercise of stock options | 4 | 4 | |||||
Exercise of stock options (in shares) | 63,412 | ||||||
Issuance of preferred series E stock | $ 2 | 3,198 | 3,200 | ||||
Issuance of preferred series E stock (in shares) | 1,600,000 | ||||||
Net loss | (1,107) | (1,107) | |||||
Balance at End at Jun. 30, 2019 | $ 2 | $ 2 | $ 4 | $ 38,249 | $ (36,322) | $ 1,935 | |
Balance at End (in shares) at Jun. 30, 2019 | 2,733,142 | 304 | 1,600,000 | 4,139,964 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2019 | Jun. 30, 2018 | |
Cash flows from operating activities: | ||
Net loss | $ (3,768) | $ (1,613) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization | 2 | 3 |
Stock-based compensation | 1,446 | 168 |
Noncash interest expense | 10 | |
Change in fair value of derivative liabilities | (102) | |
Warrant modification expense | 412 | |
Loss on extinguishment of derivative liability | 288 | |
Changes in operating assets and liabilities: | ||
Trade receivable | (144) | (46) |
Prepaid expenses and other accounts receivable | (38) | (104) |
Inventories | (7) | (2) |
Trade payables | 150 | (92) |
Other accounts payable | 75 | (194) |
Accrued severance pay, net | (35) | 8 |
Net cash used in operating activities | (1,729) | (1,872) |
Cash flows from investing activities: | ||
Purchases of property plant and equipment | (5) | |
Net cash used in investing activities | (5) | |
Cash flows from financing activities: | ||
Proceeds from issuance of convertible promissory notes and warrants | 475 | 31 |
Repayments of convertible promissory notes | (475) | |
Proceeds from issuance of Preferred Series E stock | 3,200 | |
Proceeds from exercise of options | 4 | |
Net cash provided by financing activities | 3,204 | 31 |
Net decrease in cash, cash equivalents and restricted cash | 1,475 | (1,845) |
Cash, cash equivalents and restricted cash at beginning of period | 896 | 4,360 |
Cash, cash equivalents and restricted cash at end of period | 2,371 | 2,515 |
Supplemental non-cash financing and investing activities: | ||
Cash paid for interest | 5 | |
Cash paid for taxes | ||
Discount on convertible notes | $ 414 |
DESCRIPTION OF BUSINESS
DESCRIPTION OF BUSINESS | 6 Months Ended |
Jun. 30, 2019 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
DESCRIPTION OF BUSINESS | NOTE 1 - DESCRIPTION OF BUSINESS NanoVibronix, Inc. (“the Company”), a U.S. Delaware corporation, commenced operations on October 20, 2003 and is a medical device company focusing on noninvasive biological response-activating devices that target wound healing and pain therapy and can be administered at home, without the assistance of medical professionals. The Company’s principal research and development activities are conducted in Israel through its wholly-owned subsidiary, NanoVibronix (Israel 2003) Ltd., a company registered in Israel, which commenced operations in October 2003. |
LIQUIDITY AND PLAN OF OPERATION
LIQUIDITY AND PLAN OF OPERATIONS | 6 Months Ended |
Jun. 30, 2019 | |
Liquidity And Plan Of Operations | |
LIQUIDITY AND PLAN OF OPERATIONS | NOTE 2 - LIQUIDITY AND PLAN OF OPERATIONS The Company’s ability to continue to operate is dependent mainly on its ability to successfully market and sell its products and the receipt of additional financing until profitability is achieved. The Company currently incurs and historically has incurred losses from operations and expects to do so in the foreseeable future. In the second quarter of 2019, the Company raised $3,200 through the issuance of Series E Preferred Stock. Despite the cash infusion, the Company will not have sufficient resources to fund its operations for the next twelve months from the date of this filing. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. During the next twelve months management expects that the Company will need to raise additional capital to finance its losses and negative cash flows from operations and may continue to be dependent on additional capital raising as long as its products do not reach commercial profitability. Management’s plans include the continued commercialization of the Company’s products and raising capital through the sale of additional equity securities, debt or capital inflows from strategic partnerships. There are no assurances, however, that the Company will be successful in obtaining the level of financing needed for its operations. If the Company is unsuccessful in commercializing its products and raising capital, it will need to reduce activities, curtail or cease operations. The financial statements do not include any adjustments with respect to the carrying amounts of assets and liabilities and their classification that might be necessary should the Company be unable to continue as a going concern. |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 6 Months Ended |
Jun. 30, 2019 | |
Accounting Policies [Abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of presentation and principles of consolidation The Company’s unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) for the interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. The unaudited consolidated financial statements include the accounts of all subsidiaries in which the Company holds a controlling financial interest as of the financial statement date. The unaudited consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. The terms “we,” “us,” “our,” and the “Company” refer to NanoVibronix, Inc. and its wholly-owned subsidiary. All intercompany accounts and transactions have been eliminated in consolidation. Unaudited interim financial information In the opinion of management, the accompanying unaudited interim consolidated financial statements reflect all adjustments, which include only normal recurring adjustments, necessary to state fairly the financial position and results of operations of the Company. These consolidated financial statements and notes thereto are unaudited and should be read in conjunction with the Company’s audited financial statements for the year ended December 31, 2018, as found in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on April 15, 2019. The balance sheet for December 31, 2018 was derived from the Company’s audited financial statements for the year ended December 31, 2018. The results of operations for the periods presented are not necessarily indicative of results that could be expected for the entire fiscal year due to seasonality and other factors. Certain information and footnote disclosures normally included in the consolidated financial statements in accordance with U.S. GAAP have been omitted in accordance with the rules and regulations of the SEC for interim reporting. Use of estimates The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions. The Company believe that the estimates, judgments and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Foreign currency translation and transaction Non-U.S. dollar denominated transactions and balances have been re-measured to U.S. dollars. All transaction gains and losses from re-measurement of monetary balance sheet items denominated in non-U.S. dollar currencies are reflected in the statements of operations as financial income or expenses, as appropriate. Revenue recognition The Company generate revenues from the sale of our products to distributors and patients. Revenues from those products are recognized in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers), in which its core principle of Accounting Standards Update (“ASU”) 2014-09 is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. ASU 2014-09 defines a five-step process to achieve this core principle and, in doing so, it is possible more judgment and estimates may be required within the revenue recognition process than are required under existing GAAP, including identifying performance obligations in a contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. Revenues from sales to distributors are recognized at the time the products are delivered to the distributors (“sell-in”). The Company does not grant rights of return, credits, rebates, price protection, or other privileges on its products to distributors. Recently issued accounting pronouncements not yet adopted In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires that a lessee recognize the assets and liabilities that arise from operating leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right of use asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. Public business entities should apply the amendments in ASU 2016-02 for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early application is permitted for all public business entities and all nonpublic business entities upon issuance. The Company (as an EGC) that is taking advantage of the extended transition period offered to private entities would apply this for fiscal years beginning after December 15, 2019. The Company is currently evaluating the impact of adopting ASU 2016-02 on its consolidated financial statements. Recently adopted accounting standards In July 2017, the FASB issued ASU No. 2017-11, “Earnings Per Share (Topic 260); Distinguishing Liabilities from Equity (Topic 480); Derivatives and Hedging (Topic 815)” (“ASU 2017-11”), which addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair value measurement of the entire instrument or conversion option. The Company adopted ASU 2017-11 on January 1, 2019 and as a result, the down round feature of equity instruments that were issued in the first and second quarter of 2019 were not considered when determining the derivative liability of those instruments. SEC Disclosure Update and Simplification In August 2018, the SEC adopted the final rule under SEC Release No. 33-10532, Disclosure Update and Simplification, amending certain disclosure requirements that were redundant, duplicative, overlapping, outdated or superseded. In addition, the amendments expanded the disclosure requirements on the analysis of stockholders’ equity for interim financial statements. Under the amendments, an analysis of changes in each caption of stockholders’ equity presented in the balance sheet must be provided in a note or separate statement. The analysis should present a reconciliation of the beginning balance to the ending balance of each period for which a statement of comprehensive income is required to be filed. This final rule was effective on November 5, 2018. The presentation of the changes in shareholders’ equity in accordance with the new guidance is included in this Form 10-Q for the quarter ended June 30, 2019. |
STOCKHOLDERS' EQUITY
STOCKHOLDERS' EQUITY | 6 Months Ended |
Jun. 30, 2019 | |
Stockholders' Equity Note [Abstract] | |
STOCKHOLDERS' EQUITY | NOTE 4 - STOCKHOLDERS’ EQUITY Stock based compensation There were 0 and 275,000 shares of Common Stock issued for services in the three- and six-month period ended June 30, 2019. During the six-month period ended June 30, 2019, 63,412 employee options were exercised, and 120,000 options were issued. The options issued in 2019, were recorded at a fair value of $183 and vested immediately. During the three- and six-month period ended June 30, 2019, stock based compensation expense of $111 and $404 was recorded for options that vested, respectively. The fair value for options granted in 2019 is estimated at the date of grant using a Black-Scholes-Merton options pricing model with the following underlying assumptions: Price at valuation $ 3.40 Exercise price $ 3.40 Risk free interest 2.79 % Expected term (in years) 5 Volatility 48 % The total stock-based expense recognized in the financial statements for services received from employees and non-employees is shown in the following table. Three Months Ended Six Months Ended June 30, June 30, 2019 2018 2019 2018 Research and development $ — $ — $ — $ 7 Selling and marketing 11 — 22 3 General and administrative 100 60 1,424 158 Total $ 111 $ 60 $ 1,446 $ 168 As of June 30, 2019, the total unrecognized estimated compensation cost related to non-vested stock options granted prior to that date was $379, which is expected to be recognized over a weighted average period of approximately 1.22 years. Series E Preferred Stock During the second quarter of 2019, the Company designated 3,999,494 shares of Series E Preferred Stock, par value $0.001 per share. Pursuant to the Series E Certificate of Designation (“COD”), each share of Series E Preferred Stock is convertible, at any time, at the option of the Series E Holder thereof, into one share of common stock, par value $0.001 per share, of the Company, subject to adjustments such as stock dividends and stock splits. Series E Holders are entitled to receive cash dividends, on an as-if-converted basis, equal to the amount actually paid on shares of the Common Stock. Additionally, Series E Holders of each share of Series E Preferred Stock will be entitled to vote with the holders of the Common Stock on an as-converted basis. On June 21, 2019, the Company, entered into and closed a private placement Securities Purchase Agreement (the “Securities Purchase Agreement”) with certain existing stockholders (the “June Investors”), relating to the sale to such June Investors of (i) 1,600,000 shares of the Company’s Series E Convertible Preferred Stock, par value $0.001 per share (the “Series E Preferred Stock”), and warrants (the “June Warrants”) to purchase 1,600,000 shares of Series E Preferred Stock at an exercise price of $2.50 per share, at a purchase price per unit of $2.00 (the “June Financing”), for aggregate gross proceeds of $3,200,000 (excluding the exercise of the June Warrants issued in the June Financing). These Series E Preferred Shares are classified within permanent equity on the Company’s consolidated balance sheet as they do not meet the criteria that would require presentation outside of permanent equity under ASC 480 Distinguishing Liabilities from Equity Warrants During the six months ended June 30, 2019, the Company issued warrants to purchase 190,000 shares of the Company’s Common Stock or series C preferred stock, par value $0.001 per share (“Series C Preferred Stock”), at an exercise price of the lesser i.e. In June 2019, the Company issued 1,600,000 warrants to purchase 1,600,000 shares of Series E Preferred Stock in the June Financing. Warrant modification On February 5, 2019, the Company entered into amendments to its two-year warrants (the “Warrant Amendment”) to purchase an aggregate of 266,667 shares of Common Stock at an exercise price of $3.00 per share (the “$3.00 Warrants”) and warrants to purchase an aggregate of 420,000 shares of Common Stock at an exercise price of $6.00 per share (the “$6.00 Warrants”), issued in January and February 2015, to extend the expiration date of the warrants for two additional years. The warrants were previously extended for two years in January 2017. In addition, the Warrant Amendment amended the exercise price with respect to the $3.00 Warrants from $3.00 per share to $3.35 per share. The exercise price of the $6.00 Warrants was unchanged. Pursuant to the Warrant Amendment, warrants to purchase 266,667 shares of Common Stock at $3.35 per share and warrants to purchase 266,667 shares of Common Stock at $6.00 per share will expire on January 29, 2021, and warrants to purchase 140,000 shares of Common Stock at $6.00 per share will expire on February 10, 2021, and warrants to purchase 13,333 shares of Common Stock at $6.00 per share will expire on February 23, 2021. The Warrant Amendment is effective as of January 29, 2019. All other terms of the original warrants remain the same. The Warrant Amendment was accounted for in warrant modification expense, which was measured at the amount equal to the incremental value reflecting the change in the fair value of the warrants before and after the Warrant Amendment. Accordingly, warrant modification expense in the amount of $412 was recorded with a corresponding increase in the additional paid-in capital. In estimating the warrants’ fair value, the Company used the following assumptions: Risk free interest 2.56 % Dividend yield 0 % Volatility 55.6% -56.5 % Contractual term (in years) 2 |
CONVERTIBLE NOTES
CONVERTIBLE NOTES | 6 Months Ended |
Jun. 30, 2019 | |
Debt Disclosure [Abstract] | |
CONVERTIBLE DEBT | NOTE 5 - CONVERTIBLE NOTES On March 29, 2019, the Company completed a bridge financing, pursuant to which the Company issued to two accredited investors convertible notes on the aggregate principal amount of $225 (the "Notes") and seven-year warrants (the "March Warrants") to purchase an aggregate of 90,000 shares of the Company's Common Stock or Series C Preferred Stock. The principal amount and all accrued but unpaid interest on the Notes are due and payable on the date (the "Maturity Date") that is the earlier of the (i) 5-year anniversary of the date of issuance, or (ii) the date the Company completes an equity financing pursuant to which the Company issues and sells shares of capital stock resulting in aggregate proceeds of at least $2,000 (a "Qualified Financing"). The Notes bear interest at a rate of 6% per annum, payable on the Maturity Date. To the extent not previously converted, on the Maturity Date, the investors will receive, at the option of each the investor, either (a) cash equal to the original principal amount of the Note and interest then accrued and unpaid thereon, or (b) shares of Common Stock or Series C Preferred Stock of the Company, at a price per share equal to the lesser of: (x) 80% of the amount equal to the quotient obtained by dividing (i) the estimated value of the Company as of the Maturity Date, as determined in good faith by the Company's board of directors, by (ii) the aggregate number of outstanding shares of the Company's Common Stock , as of the Maturity Date on a fully diluted basis, and (y) $5.90 per share, as such amount may be adjusted for any stock split, stock dividend, reclassification or similar events affecting the capital stock of the Company. Upon consummation of a Qualified Financing, each investor may elect to have the outstanding principal and accrued but unpaid interest thereon converted into (a) shares of the same class and series of equity securities sold in such Qualified Financing, (b) shares of Series C Preferred Stock or (c) Common Stock, at a price per share equal to the lesser of: (a) 80% of the price per share at which such securities are sold in such Qualified Financing and (b) $4.00 per share, as such amount may be adjusted for any stock split, stock dividend, reclassification or similar events affecting the Company's capital stock. In no event will the number of shares to be issued upon (i) exercise of this March Warrants, (ii) conversion of the Notes exceed, in the aggregate, 9.9% of the total shares outstanding or the voting power outstanding on the date immediately preceding the date of issuance. Between April and May 2019, the Company completed multiple bridge financings, pursuant to which the Company issued to two accredited investors convertible notes in the aggregate principal amount of $250 and seven-year warrants to purchase an aggregate of 100,000 shares of the Company's Common Stock or Series C Preferred Stock with the same terms as the notes issued on March 29, 2019. In June 2019, the Company paid off all convertible notes and interest with funds raised from the Qualified Financing. The balance of the notes and interest paid off was $475 and $5, respectively. As a result, a loss of $288 was recorded on extinguishment of derivative liabilities. June 30, Convertible Notes: Principal value of 6% convertible notes issued during the six months ended June 30, 2019 $ 475 Fair value of derivative liability of convertible notes prior to payoff date 122 Debt discount less amortization during the period prior to payoff date (410 ) Loss on extinguishment of derivative liabilities upon payoff of convertible notes 288 Payoff of convertible notes (475 ) Total carrying value of convertible notes at June 30, 2019 $ — |
DERIVATIVE LIABILITIES
DERIVATIVE LIABILITIES | 6 Months Ended |
Jun. 30, 2019 | |
Derivative Liabilities | |
DERIVATIVE LIABILITIES | NOTE 6 - DERIVATIVE LIABILITIES On March 29, 2019 the Company issued 90,000 warrants in conjunction with the issuance of convertible debt. Between April and May 2019, the Company issued 100,000 warrants in conjunction with the issuance of convertible debt. These warrants were initially accounted for as a derivative liability. A summary of quantitative information with respect to valuation methodology and significant unobservable inputs used for the Company’s purchase warrants that were categorized within Level 3 of the fair value hierarchy during the six months ended June 30, 2019 is as follows: Stock price $2.77 - $4.05 Conversion price $1.60 - $2.50 Contractual term (in years) 5 Volatility (annual) 57.7% - 62.9 % Risk-free rate 2.23% - 2.40 % Dividend yield (per share) 0 % The foregoing assumptions were reviewed quarterly and were subject to change based primarily on management’s assessment of the probability of the events described occurring. As of June 26, 2019, the Company completed a Qualified Financing, at which point the warrants exercise price is fixed and the warrants no longer require derivative treatment. The warrants were remeasured at fair value on that date and the remaining derivative liability of $196 was eliminated. Financial Liabilities Measured at Fair Value on a Recurring Basis Financial liabilities measured at fair value on a recurring basis are summarized below and disclosed on the balance sheet under Derivative liability - warrants and derivative liabilities: Fair value measured at June 30, 2019 Quoted prices Significant Significant Fair value at Derivative liability - warrants $ — $ — $ — $ — Embedded conversion feature derivative liability — — — — Total $ — $ — $ — $ — Fair value measured at December 31, 2018 Quoted prices Significant Significant Fair value at Derivative liability – warrants $ — $ — $ — $ — Embedded conversion feature derivative liability — — — — Total $ — $ — $ — $ — The fair value accounting standards define fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is determined based upon assumptions that market participants would use in pricing an asset or liability. Fair value measurements are rated on a three-tier hierarchy as follows: ● Level 1 inputs: Quoted prices (unadjusted) for identical assets or liabilities in active markets; ● Level 2 inputs: Inputs, other than quoted prices included in Level 1, that are observable either directly or indirectly; and ● Level 3 inputs: Unobservable inputs for which there is little or no market data, which require the reporting entity to develop its own assumptions. There were no transfers between Level 1, 2 or 3 during the six months ended June 30, 2019. The following table presents changes in Level 3 liabilities measured at fair value for the six months ended June 30, 2019: Derivative Liability - -Warrants Embedded Conversion Feature Derivative Liability Total Derivative Liabilities Balance - January 1, 2019 $ — $ — $ — Liabilities 149 83 232 Change in fair value of warrant liability 2 3 5 Balance – March 31, 2019 151 86 237 Liabilities 112 76 188 Change in fair value of warrant liability (67 ) (40 ) (107 ) Eliminate derivative treatment (196 ) (122 ) (318 ) Balance – June 30, 2019 $ — $ — $ — |
LOSS PER SHARE APPLICABLE TO CO
LOSS PER SHARE APPLICABLE TO COMMON SHAREHOLDER | 6 Months Ended |
Jun. 30, 2019 | |
Earnings Per Share [Abstract] | |
LOSS PER SHARE APPLICABLE TO COMMON SHAREHOLDER | NOTE 7 - LOSS PER SHARE APPLICABLE TO COMMON SHAREHOLDER Basic net loss per common share (“Basic EPS”) is computed by dividing net loss available to common shareholders by the weighted average number of common shares outstanding during the period. All outstanding share options and warrants for the three and six months ended June 30, 2019 and 2018 have been excluded from the calculation of the diluted net loss per share because all such securities are anti-dilutive for all periods presented. The following table summarizes the Company’s securities, in common share equivalents, which have been excluded from the calculation of dilutive loss per share as their effect would be anti-dilutive: June 30, December 31, Series D Preferred Shares 303,782 303,782 Series E Preferred Shares 1,600,000 — Stock Options - employee and non-employee 749,361 734,756 Warrants 266,667 266,667 Total 2,919,810 1,305,205 |
GEOGRAPHIC INFORMATION AND MAJO
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER DATA | 6 Months Ended |
Jun. 30, 2019 | |
Segment Reporting [Abstract] | |
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER DATA | NOTE 8 - GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER DATA Summary information about geographic areas: The Company manages its business on the basis of one reportable segment and derives revenues from selling its products directly to patients as well as through distributor agreements. The following is a summary of revenues within geographic areas: Three Months Ended Six Months Ended 2019 2018 2019 2018 United States $ 90 $ 33 $ 158 $ 100 Europe 151 42 161 45 Israel 12 34 13 38 India 8 — 8 3 Canada 2 21 2 21 Rest of the World — 2 — 2 Total $ 263 $ 132 $ 342 $ 209 During the three-month period ended June 30, 2019 and 2018, revenues from distributors accounted for 40% and 73% of total revenues, respectively. During the six-month period ended June 30, 2019 and 2018, revenues from distributors accounted for 50% and 49% of total revenues, respectively. The Company's long-lived assets are all located in Israel. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 6 Months Ended |
Jun. 30, 2019 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | NOTE 9 - COMMITMENTS AND CONTINGENCIES Leases The Company leases office facilities and motor vehicles under operating leases, which expire on various dates, the latest of which is 2020. Year ended December 31, Operating leases 2019 $ 21 2020 29 Total $ 50 The Company leases motor vehicles under cancelable lease agreements. The Company has an option to be released from this lease agreement, which may result in penalties in a maximum amount of approximately $X. Rent and related expenses were $X and $X for the three months ended June 30, 2019 and 2018 and $X and $X for the six months ended June 30, 2019 and 2018, respectively. |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 6 Months Ended |
Jun. 30, 2019 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | NOTE 10 - SUBSEQUENT EVENTS On July 31, 2019, the Company entered into and initially closed a private placement Securities Purchase Agreement with certain existing stockholders (the “Preferred Investors”) relating to the sale to such Preferred Investors of the Company’s Series E Preferred Stock and warrants (the “Preferred Warrants”) to purchase shares of Series E Preferred Stock at an exercise price of $2.50 per share, at a purchase price per unit of $2.00 (the “Preferred Financing”). Each share of Series E Preferred Stock is convertible at any time and from time to time from and after the Stockholder Approval Date at the option of a holder of Series E Preferred Stock into one share of Common Stock. On July 31, 2019, the Company entered into and initially closed a private placement Securities Purchase Agreement with certain accredited investors (the “Common Investors”) relating to the sale to such Common Investors of shares of the Company’s Common Stock, and (ii) warrants to purchase shares of the Company’s Common Stock at an exercise price of $2.50 per share, at a purchase price per unit of $2.00 (the “Common Financing”). The aggregate gross proceeds from the initial closings of the Preferred Financing and the Common Financing (as defined below) is $1,000,000 (excluding the exercise of the warrants issued in the Preferred Financing and the Common Financing). |
SUMMARY OF SIGNIFICANT ACCOUN_2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 6 Months Ended |
Jun. 30, 2019 | |
Accounting Policies [Abstract] | |
Basis of presentation and principles of consolidation | Basis of presentation and principles of consolidation The Company’s unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) for the interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. The unaudited consolidated financial statements include the accounts of all subsidiaries in which the Company holds a controlling financial interest as of the financial statement date. The unaudited consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. The terms “we,” “us,” “our,” and the “Company” refer to NanoVibronix, Inc. and its wholly-owned subsidiary. All intercompany accounts and transactions have been eliminated in consolidation. |
Unaudited interim financial information | Unaudited interim financial information In the opinion of management, the accompanying unaudited interim consolidated financial statements reflect all adjustments, which include only normal recurring adjustments, necessary to state fairly the financial position and results of operations of the Company. These consolidated financial statements and notes thereto are unaudited and should be read in conjunction with the Company’s audited financial statements for the year ended December 31, 2018, as found in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on April 15, 2019. The balance sheet for December 31, 2018 was derived from the Company’s audited financial statements for the year ended December 31, 2018. The results of operations for the periods presented are not necessarily indicative of results that could be expected for the entire fiscal year due to seasonality and other factors. Certain information and footnote disclosures normally included in the consolidated financial statements in accordance with U.S. GAAP have been omitted in accordance with the rules and regulations of the SEC for interim reporting. |
Use of estimates | Use of estimates The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions. The Company believe that the estimates, judgments and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. |
Foreign currency translation and transaction | Foreign currency translation and transaction Non-U.S. dollar denominated transactions and balances have been re-measured to U.S. dollars. All transaction gains and losses from re-measurement of monetary balance sheet items denominated in non-U.S. dollar currencies are reflected in the statements of operations as financial income or expenses, as appropriate. |
Revenue recognition | Revenue recognition The Company generate revenues from the sale of our products to distributors and patients. Revenues from those products are recognized in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers), in which its core principle of Accounting Standards Update (“ASU”) 2014-09 is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. ASU 2014-09 defines a five-step process to achieve this core principle and, in doing so, it is possible more judgment and estimates may be required within the revenue recognition process than are required under existing GAAP, including identifying performance obligations in a contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation.\ Revenues from sales to distributors are recognized at the time the products are delivered to the distributors (“sell-in”). The Company does not grant rights of return, credits, rebates, price protection, or other privileges on its products to distributors. |
Recently issued accounting pronouncements not yet adopted | Recently issued accounting pronouncements not yet adopted In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires that a lessee recognize the assets and liabilities that arise from operating leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right of use asset representing its right to use the underlying asset for the lease term. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. Public business entities should apply the amendments in ASU 2016-02 for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early application is permitted for all public business entities and all nonpublic business entities upon issuance. The Company (as an EGC) that is taking advantage of the extended transition period offered to private entities would apply this for fiscal years beginning after December 15, 2019. The Company is currently evaluating the impact of adopting ASU 2016-02 on its consolidated financial statements. |
Recently adopted accounting standards | Recently adopted accounting standards In July 2017, the FASB issued ASU No. 2017-11, “Earnings Per Share (Topic 260); Distinguishing Liabilities from Equity (Topic 480); Derivatives and Hedging (Topic 815)” (“ASU 2017-11”), which addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair value measurement of the entire instrument or conversion option. The Company adopted ASU 2017-11 on January 1, 2019 and as a result, the down round feature of equity instruments that were issued in the first and second quarter of 2019 were not considered when determining the derivative liability of those instruments. |
SEC Disclosure Update and Simplification | SEC Disclosure Update and Simplification In August 2018, the SEC adopted the final rule under SEC Release No. 33-10532, Disclosure Update and Simplification, amending certain disclosure requirements that were redundant, duplicative, overlapping, outdated or superseded. In addition, the amendments expanded the disclosure requirements on the analysis of stockholders' equity for interim financial statements. Under the amendments, an analysis of changes in each caption of stockholders' equity presented in the balance sheet must be provided in a note or separate statement. The analysis should present a reconciliation of the beginning balance to the ending balance of each period for which a statement of comprehensive income is required to be filed. This final rule was effective on November 5, 2018. The presentation of the changes in shareholders’ equity in accordance with the new guidance is included in this Form 10-Q for the quarter ended June 30, 2019. |
STOCKHOLDERS' EQUITY (Tables)
STOCKHOLDERS' EQUITY (Tables) | 6 Months Ended |
Jun. 30, 2019 | |
Stockholders' Equity Note [Abstract] | |
Schedule of outstanding options granted to consultants | The fair value for options granted in 2019 is estimated at the date of grant using a Black-Scholes-Merton options pricing model with the following underlying assumptions: Price at valuation $ 3.40 Exercise price $ 3.40 Risk free interest 2.79 % Expected term (in years) 5 Volatility 48 % |
Schedule of services received from employees and non-employees | Three Months Ended Six Months Ended June 30, June 30, 2019 2018 2019 2018 Research and development $ — $ — $ — $ 7 Selling and marketing 11 — 22 3 General and administrative 100 60 1,424 158 Total $ 111 $ 60 $ 1,446 $ 168 |
Schedule of outstanding warrant granted to consultants | In estimating the warrants’ fair value, the Company used the following assumptions: Risk free interest 2.56 % Dividend yield 0 % Volatility 55.6% -56.5 % Contractual term (in years) 2 |
CONVERTIBLE NOTES (Tables)
CONVERTIBLE NOTES (Tables) | 6 Months Ended |
Jun. 30, 2019 | |
Debt Disclosure [Abstract] | |
Schedule of convertible notes | June 30, Convertible Notes: Principal value of 6% convertible notes issued during the six months ended June 30, 2019 $ 475 Fair value of derivative liability of convertible notes prior to payoff date 122 Debt discount less amortization during the period prior to payoff date (410 ) Loss on extinguishment of derivative liabilities upon payoff of convertible notes 288 Payoff of convertible notes (475 ) Total carrying value of convertible notes at June 30, 2019 $ — |
DERIVATIVE LIABILITIES (Tables)
DERIVATIVE LIABILITIES (Tables) | 6 Months Ended |
Jun. 30, 2019 | |
Derivative Liabilities | |
Schedule of stock purchase warrants | A summary of quantitative information with respect to valuation methodology and significant unobservable inputs used for the Company’s purchase warrants that were categorized within Level 3 of the fair value hierarchy during the six months ended June 30, 2019 is as follows: Stock price $2.77 - $4.05 Conversion price $1.60 - $2.50 Contractual term (in years) 5 Volatility (annual) 57.7% - 62.9 % Risk-free rate 2.23% - 2.40 % Dividend yield (per share) 0 % |
Schedule of financial liabilities measured fair value | Financial liabilities measured at fair value on a recurring basis are summarized below and disclosed on the balance sheet under Derivative liability - warrants and derivative liabilities: Fair value measured at June 30, 2019 Quoted prices Significant Significant Fair value at Derivative liability - warrants $ — $ — $ — $ — Embedded conversion feature derivative liability — — — — Total $ — $ — $ — $ — Fair value measured at December 31, 2018 Quoted prices Significant Significant Fair value at Derivative liability – warrants $ — $ — $ — $ — Embedded conversion feature derivative liability — — — — Total $ — $ — $ — $ — |
Schedule of level 3 liabilities measured fair value | The following table presents changes in Level 3 liabilities measured at fair value for the six months ended June 30, 2019: Derivative Liability - -Warrants Embedded Conversion Feature Derivative Liability Total Derivative Liabilities Balance - January 1, 2019 $ — $ — $ — Liabilities 149 83 232 Change in fair value of warrant liability 2 3 5 Balance – March 31, 2019 151 86 237 Liabilities 112 76 188 Change in fair value of warrant liability (67 ) (40 ) (107 ) Eliminate derivative treatment (196 ) (122 ) (318 ) Balance – June 30, 2019 $ — $ — $ — |
LOSS PER SHARE APPLICABLE TO _2
LOSS PER SHARE APPLICABLE TO COMMON SHAREHOLDER (Tables) | 6 Months Ended |
Jun. 30, 2019 | |
Earnings Per Share [Abstract] | |
Schedule of dilutive loss per share | The following table summarizes the Company’s securities, in common share equivalents, which have been excluded from the calculation of dilutive loss per share as their effect would be anti-dilutive: June 30, December 31, Series D Preferred Shares 303,782 303,782 Series E Preferred Shares 1,600,000 — Stock Options - employee and non-employee 749,361 734,756 Warrants 266,667 266,667 Total 2,919,810 1,305,205 |
GEOGRAPHIC INFORMATION AND MA_2
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER DATA (Tables) | 6 Months Ended |
Jun. 30, 2019 | |
Segment Reporting [Abstract] | |
Schedule of revenues within geographic areas | The Company manages its business on the basis of one reportable segment and derives revenues from selling its products directly to patients as well as through distributor agreements. The following is a summary of revenues within geographic areas: Three Months Ended Six Months Ended 2019 2018 2019 2018 United States $ 90 $ 33 $ 158 $ 100 Europe 151 42 161 45 Israel 12 34 13 38 India 8 — 8 3 Canada 2 21 2 21 Rest of the World — 2 — 2 Total $ 263 $ 132 $ 342 $ 209 |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Tables) | 6 Months Ended |
Jun. 30, 2019 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of future minimum lease commitments | The Company leases office facilities and motor vehicles under operating leases, which expire on various dates, the latest of which is 2020. Year ended December 31, Operating leases 2019 $ 21 2020 29 Total $ 50 |
LIQUIDITY AND PLAN OF OPERATI_2
LIQUIDITY AND PLAN OF OPERATIONS (Details Narrative) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2019 | Jun. 30, 2018 | |
Proceeds from issuance of Preferred Series E stock | $ 3,200 | |
Series E Preferred Stock [Member] | ||
Proceeds from issuance of Preferred Series E stock | $ 3,200 |
STOCKHOLDERS' EQUITY (Details)
STOCKHOLDERS' EQUITY (Details) - Employee Stock Option [Member] | 6 Months Ended |
Jun. 30, 2019$ / shares | |
Price at valuation | $ 3.40 |
Exercise price | $ 3.40 |
Risk free interest | 2.79% |
Expected term (in years) | 5 years |
Volatility | 48.00% |
Warrant [Member] | |
Risk free interest | |
Expected term (in years) | |
Volatility |
STOCKHOLDERS' EQUITY (Details 1
STOCKHOLDERS' EQUITY (Details 1) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2019 | Jun. 30, 2018 | Jun. 30, 2019 | Jun. 30, 2018 | |
Stock-based compensation | $ 111 | $ 60 | $ 1,446 | $ 168 |
Research and Development Expense [Member] | ||||
Stock-based compensation | 7 | |||
Selling and Marketing Expense [Member] | ||||
Stock-based compensation | 11 | 22 | 3 | |
General and Administrative Expense [Member] | ||||
Stock-based compensation | $ 100 | $ 60 | $ 1,424 | $ 158 |
STOCKHOLDERS' EQUITY (Details 2
STOCKHOLDERS' EQUITY (Details 2) | Jun. 30, 2019 |
Contractual warrant term | 2 years |
Risk Free Interest Rate [Member] | |
Warrant, measurement input | 0.0256 |
Dividend Yield [Member] | |
Warrant, measurement input | 0 |
Volatility [Member] | Minimum [Member] | |
Warrant, measurement input | 0.556 |
Volatility [Member] | Maximum [Member] | |
Warrant, measurement input | 0.565 |
STOCKHOLDERS' EQUITY (Details N
STOCKHOLDERS' EQUITY (Details Narrative) - USD ($) $ / shares in Units, $ in Thousands | Jun. 21, 2019 | Feb. 05, 2019 | Jun. 30, 2019 | Feb. 28, 2015 | Jan. 31, 2015 | Jun. 30, 2019 | Jun. 30, 2019 | Jun. 30, 2018 | May 31, 2019 | Mar. 31, 2019 | Mar. 29, 2019 | Dec. 31, 2018 | Feb. 25, 2015 |
Share based compensation | $ 111 | $ 1,446 | $ 168 | ||||||||||
Number of shares issued for services | 275,000 | 404 | |||||||||||
Number of stock option issued | 120,000 | ||||||||||||
Stock options fair value | $ 183 | ||||||||||||
Unrecognized estimated compensation cost | $ 379 | $ 379 | $ 379 | ||||||||||
Non-vested stock options granted weighted average period | 1 year 2 months 19 days | ||||||||||||
Exercise price of warrants (in dollars per share) | $ 3 | ||||||||||||
Warrant term | 2 years | 2 years | 2 years | ||||||||||
Warrant modification expense | $ 412 | ||||||||||||
Number of warrant issued | 190,000 | 190,000 | 190,000 | 100,000 | 90,000 | ||||||||
Warrants description | (a) 80% (i.e., a 20% discount) of the exercise price per share of the warrants to purchase shares of the Company’s capital stock issued in the first equity financing of the Company following the date of issuance, or (b) $4.80, with a stipulation that in no event will the exercise price be less than $3.00 per warrant share. | ||||||||||||
Common stock, at par value (in dollars per share) | $ 0.001 | $ 0.001 | $ 0.001 | $ 0.001 | |||||||||
Series E Preferred Stock [Member] | |||||||||||||
Number of shares issued for services | |||||||||||||
Number of shares issued | 1,600,000 | 1,600,000 | |||||||||||
Preferred stock, at par value (in dollars per share) | $ 0.001 | $ 0.001 | $ 0.001 | 0.001 | |||||||||
Preferred stock designated, Shares | 3,999,494 | 3,999,494 | 3,999,494 | ||||||||||
Series C Preferred Stock [Member] | |||||||||||||
Number of shares issued for services | |||||||||||||
Number of shares issued | |||||||||||||
Preferred stock, at par value (in dollars per share) | $ 0.001 | $ 0.001 | $ 0.001 | $ 0.001 | |||||||||
Private Placement Securities Purchase Agreement [Member] | Investors [Member] | Series E Preferred Stock [Member] | |||||||||||||
Number of shares issued | 1,600,000 | ||||||||||||
Convertible preferred stock, terms of conversion | Each share of Series E Preferred Stock is convertible, at any time and from time to time from and after the Stockholder Approval Date into one share of Common Stock. | ||||||||||||
Common Stock [Member] | |||||||||||||
Number of shares issued for services | 275,000 | ||||||||||||
Number of shares issued | 140,000 | ||||||||||||
Exercise price of warrants (in dollars per share) | $ 6 | ||||||||||||
Discription of warrant excercise price | Warrants to purchase 266,667 shares of common stock at $6.00 per share | ||||||||||||
Expiry date | Jan. 29, 2021 | ||||||||||||
Common Stock [Member] | Minimum [Member] | |||||||||||||
Exercise price of warrants (in dollars per share) | $ 3 | ||||||||||||
Common Stock [Member] | Maximum [Member] | |||||||||||||
Exercise price of warrants (in dollars per share) | $ 3.35 | ||||||||||||
Common Stock [Member] | |||||||||||||
Number of shares issued | 140,000 | ||||||||||||
Exercise price of warrants (in dollars per share) | $ 6 | ||||||||||||
Expiry date | Feb. 10, 2021 | ||||||||||||
Common Stock [Member] | |||||||||||||
Number of shares issued | 13,333 | ||||||||||||
Exercise price of warrants (in dollars per share) | $ 6 | ||||||||||||
Expiry date | Feb. 23, 2021 | ||||||||||||
Warrant [Member] | |||||||||||||
Number of shares issued | 266,667 | 420,000 | 420,000 | ||||||||||
Exercise price of warrants (in dollars per share) | $ 6 | $ 6 | |||||||||||
Warrant [Member] | Private Placement Securities Purchase Agreement [Member] | Investors [Member] | Series E Preferred Stock [Member] | |||||||||||||
Number of shares issued | 1,600,000 | ||||||||||||
Exercise price of warrants (in dollars per share) | $ 2.50 | ||||||||||||
Purchase price (in dollars per unit) | $ 2 | ||||||||||||
Gross proceeds from private placement | $ 3,200,000 | ||||||||||||
Warrant [Member] | Minimum [Member] | |||||||||||||
Exercise price of warrants (in dollars per share) | 1.60 | 1.60 | $ 1.60 | ||||||||||
Purchase price (in dollars per unit) | 2.77 | 2.77 | 2.77 | ||||||||||
Warrant [Member] | Maximum [Member] | |||||||||||||
Exercise price of warrants (in dollars per share) | 2.50 | 2.50 | 2.50 | ||||||||||
Purchase price (in dollars per unit) | $ 4.05 | $ 4.05 | $ 4.05 | ||||||||||
Employee Options [Member] | |||||||||||||
Number of stock option issued | 120,000 | ||||||||||||
Number of options exercised | 63,412 |
CONVERTIBLE NOTES (Details)
CONVERTIBLE NOTES (Details) - 6% Convertible Notes Payable Due March 29, 2024 [Member] $ in Thousands | Jun. 30, 2019USD ($) |
Principal value of 6% convertible notes issued during the six months ended June 30, 2019 | $ 475 |
Fair value of derivative liability of convertible notes prior to payoff date | 122 |
Debt discount less amortization during the period prior to payoff date | (410) |
Loss on extinguishment of derivative liabilities upon payoff of convertible notes | 288 |
Payoff of convertible notes | (475) |
Total long-term carrying value of convertible notes |
CONVERTIBLE NOTES (Details Narr
CONVERTIBLE NOTES (Details Narrative) - USD ($) $ in Thousands | Mar. 29, 2019 | Jun. 30, 2019 | Jun. 30, 2019 | May 31, 2019 |
Number of warrant issued (in shares) | 90,000 | 190,000 | 190,000 | 100,000 |
Warrants maturity terms | 2 years | 2 years | ||
Loss on extinguishment of derivative liabilities | $ 288 | |||
Two Accredited Investors [Member] | Convertible Notes [Member] | ||||
Principal amount | $ 225 | |||
Description of debt repayment terms | (i) 5-year anniversary of the date of issuance, or (ii) the date the Company completes an equity financing pursuant to which the Company issues and sells shares of capital stock resulting in aggregate proceeds of at least $2,000 (a “Qualified Financing”). | |||
Debt instrument, interest rate | 6.00% | |||
Description of option on debt repayment terms | The investors will receive, at the option of each the investor, either (a) cash equal to the original principal amount of the Note and interest then accrued and unpaid thereon, or (b) shares of Common Stock or Series C Preferred Stock of the Company, at a price per share equal to the lesser of: (x) 80% of the amount equal to the quotient obtained by dividing (i) the estimated value of the Company as of the Maturity Date, as determined in good faith by the Company’s board of directors, by (ii) the aggregate number of outstanding shares of the Company’s Common Stock , as of the Maturity Date on a fully diluted basis, and (y) $5.90 per share, as such amount may be adjusted for any stock split, stock dividend, reclassification or similar events affecting the capital stock of the Company. | |||
Description of outstanding debt terms | (a) shares of the same class and series of equity securities sold in such Qualified Financing, (b) shares of Series C Preferred Stock or (c) Common Stock, at a price per share equal to the lesser of: (a) 80% of the price per share at which such securities are sold in such Qualified Financing and (b) $4.00 per share, as such amount may be adjusted for any stock split, stock dividend, reclassification or similar events affecting the Company’s capital stock. In no event will the number of shares to be issued upon (i) exercise of this March Warrants, (ii) conversion of the Notes exceed, in the aggregate, 9.9% of the total shares outstanding or the voting power outstanding on the date immediately preceding the date of issuance. | |||
Two Accredited Investors [Member] | Convertible Notes [Member] | Warrants [Member] | ||||
Number of warrant issued (in shares) | 90,000 | 100,000 | ||
Principal amount | $ 250 | |||
Qualified Financing [Member] | Convertible Notes [Member] | ||||
Convertible debt | $ 475 | $ 475 | ||
Interest paid | $ 5 |
DERIVATIVE LIABILITIES (Details
DERIVATIVE LIABILITIES (Details) - $ / shares | 6 Months Ended | |||
Jun. 30, 2019 | Mar. 31, 2019 | Feb. 25, 2015 | Jan. 31, 2015 | |
Conversion price (in dollars per share) | $ 3 | |||
Warrant [Member] | ||||
Conversion price (in dollars per share) | $ 6 | $ 6 | ||
Contractual term (years) | 5 years | |||
Dividend yield (per share) | 0.00% | |||
Warrant [Member] | Minimum [Member] | ||||
Stock price | $ 2.77 | |||
Conversion price (in dollars per share) | $ 1.60 | |||
Volatility (annual) | 57.70% | |||
Risk-free rate | 2.23% | |||
Warrant [Member] | Maximum [Member] | ||||
Stock price | $ 4.05 | |||
Conversion price (in dollars per share) | $ 2.50 | |||
Volatility (annual) | 62.90% | |||
Risk-free rate | 2.40% |
DERIVATIVE LIABILITIES (Detai_2
DERIVATIVE LIABILITIES (Details 1) - Fair Value, Recurring [Member] - USD ($) | Jun. 30, 2019 | Dec. 31, 2018 |
Derivative liability - warrants | ||
Embedded conversion feature derivative liability | ||
Total | ||
Level 1 [Member] | ||
Derivative liability - warrants | ||
Embedded conversion feature derivative liability | ||
Total | ||
Level 2 [Member] | ||
Derivative liability - warrants | ||
Embedded conversion feature derivative liability | ||
Total | ||
Level 3 [Member] | ||
Derivative liability - warrants | ||
Embedded conversion feature derivative liability | ||
Total |
DERIVATIVE LIABILITIES (Detai_3
DERIVATIVE LIABILITIES (Details 2) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2019 | Mar. 31, 2019 | Jun. 30, 2019 | Jun. 30, 2018 | |
Change in fair value of derivative liabilities | $ (102) | |||
Level 3 [Member] | Embedded Conversion Feature Derivative Liability [Member] | ||||
Beginning Balance | $ 86 | |||
Liabilities | 76 | 83 | ||
Change in fair value of derivative liabilities | (40) | 3 | ||
Eliminate derivative treatment | (122) | |||
Ending Balance | 86 | |||
Level 3 [Member] | Derivative [Member] | ||||
Beginning Balance | 237 | |||
Liabilities | 188 | 232 | ||
Change in fair value of derivative liabilities | (107) | 5 | ||
Eliminate derivative treatment | (318) | |||
Ending Balance | 237 | |||
Warrant [Member] | Level 3 [Member] | ||||
Beginning Balance | 151 | |||
Liabilities | 112 | 149 | ||
Change in fair value of derivative liabilities | (67) | 2 | ||
Eliminate derivative treatment | (196) | |||
Ending Balance | $ 151 |
DERIVATIVE LIABILITIES (Detai_4
DERIVATIVE LIABILITIES (Details Narrative) - USD ($) $ in Thousands | Jun. 30, 2019 | May 31, 2019 | Mar. 29, 2019 |
Derivative Liabilities | |||
Number of warrants issued | 190,000 | 100,000 | 90,000 |
Derivative liabilities | $ 270 |
LOSS PER SHARE APPLICABLE TO _3
LOSS PER SHARE APPLICABLE TO COMMON SHAREHOLDER (Details) - shares | 6 Months Ended | 12 Months Ended |
Jun. 30, 2019 | Dec. 31, 2018 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 2,919,810 | 1,305,205 |
Series D Preferred Stock [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 303,782 | 303,782 |
Series E Preferred Stock [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 1,600,000 | |
Stock Options Employee And Non Employee [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 749,361 | 734,756 |
Warrant [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Total | 266,667 | 266,667 |
GEOGRAPHIC INFORMATION AND MA_3
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER DATA (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2019 | Jun. 30, 2018 | Jun. 30, 2019 | Jun. 30, 2018 | |
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | $ 263 | $ 132 | $ 342 | $ 209 |
United States | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | 90 | 33 | 158 | 100 |
Europe | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | 151 | 42 | 161 | 45 |
Israel | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | 12 | 34 | 13 | 38 |
India | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | 8 | 8 | 3 | |
Canada 21 | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | 2 | 21 | 2 | 21 |
Rest Of The World | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | $ 2 | $ 2 |
GEOGRAPHIC INFORMATION AND MA_4
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER DATA (Details Narrative) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2019 | Jun. 30, 2018 | Jun. 30, 2019 | Jun. 30, 2018 | |
Sales Revenue, Net [Member] | Customer Concentration Risk [Member] | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Percentage of revenues from distributors | 40.00% | 73.00% | 50.00% | 49.00% |
COMMITMENTS AND CONTINGENCIES_2
COMMITMENTS AND CONTINGENCIES (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Future minimum lease commitments | |
2019 | $ 21 |
2020 | 29 |
Total | $ 50 |
COMMITMENTS AND CONTINGENCIES_3
COMMITMENTS AND CONTINGENCIES (Details Narrative) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2019 | Jun. 30, 2018 | Jun. 30, 2019 | Jun. 30, 2018 | |
Operating Leased Assets [Line Items] | ||||
Rent and related expenses | $ 15 | $ 3 | $ 27 | $ 10 |
Vehicles [Member] | ||||
Operating Leased Assets [Line Items] | ||||
Penalties For Cancellation Of Operating Lease Agreements |
SUBSEQUENT EVENTS (Details Narr
SUBSEQUENT EVENTS (Details Narrative) - USD ($) $ / shares in Units, $ in Thousands | Jul. 31, 2019 | Jun. 21, 2019 | Jun. 30, 2019 | Mar. 31, 2019 | Dec. 31, 2018 | Feb. 25, 2015 | Jan. 31, 2015 |
Subsequent Event [Line Items] | |||||||
Exercise price of warrants (in dollars per share) | $ 3 | ||||||
Warrant [Member] | |||||||
Subsequent Event [Line Items] | |||||||
Exercise price of warrants (in dollars per share) | $ 6 | $ 6 | |||||
Series E Preferred Stock [Member] | |||||||
Subsequent Event [Line Items] | |||||||
Preferred stock, at par value (in dollars per share) | $ 0.001 | $ 0.001 | |||||
Private Placement Securities Purchase Agreement [Member] | Investors [Member] | Series E Preferred Stock [Member] | Warrant [Member] | |||||||
Subsequent Event [Line Items] | |||||||
Exercise price of warrants (in dollars per share) | $ 2.50 | ||||||
Purchase price (in dollars per unit) | $ 2 | ||||||
Gross proceeds from private placement | $ 3,200,000 | ||||||
Subsequent Event [Member] | Private Placement Securities Purchase Agreement [Member] | Investors [Member] | Series E Preferred Stock [Member] | |||||||
Subsequent Event [Line Items] | |||||||
Gross proceeds from private placement | $ 1,000,000 | ||||||
Subsequent Event [Member] | Private Placement Securities Purchase Agreement [Member] | Investors [Member] | Series E Preferred Stock [Member] | Warrant [Member] | |||||||
Subsequent Event [Line Items] | |||||||
Exercise price of warrants (in dollars per share) | $ 2.50 | ||||||
Purchase price (in dollars per unit) | 2 | ||||||
Subsequent Event [Member] | Private Placement Securities Purchase Agreement [Member] | Investors [Member] | Common Stock [Member] | Warrant [Member] | |||||||
Subsequent Event [Line Items] | |||||||
Exercise price of warrants (in dollars per share) | 2.50 | ||||||
Purchase price (in dollars per unit) | $ 2 |