| Dec'19 | Sep'19 | Jun'19 | Mar'19 | Dec'18 | Sep'18 | Jun'18 | Mar'18 | Dec'17 | Sep'17 | Jun'17 | Mar'17 | Dec'16 | Sep'16 | Jun'16 | Mar'16 | Dec'15 | Sep'15 | Jun'15 | Mar'15 | Dec'14 | Sep'14 | Jun'14 | Mar'14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | |||||||||||||||||||||||
- | 498 | 451 | 320 | - | 333 | 344 | 264 | 239 | 218 | 214 | 224 | 229 | 219 | 198 | 175 | 147 | 284 | 269 | 294 | 203 | 0 | 0 | 0 |
Cost of revenues | |||||||||||||||||||||||
249 | 171 | 163 | 162 | 158 | 155 | 131 | 94 | 88 | 68 | 73 | 77 | 88 | 90 | 73 | 66 | 49 | 70 | 85 | 0 | - | 0 | 0 | - |
Cost of revenues | |||||||||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 |
Gross profit | |||||||||||||||||||||||
281 | 327 | 288 | 158 | 160 | 178 | 213 | 170 | 151 | 150 | 141 | 147 | 141 | 129 | 125 | 109 | 98 | 194 | 154 | 169 | 110 | 0 | 0 | 0 |
Operating expenses: | |||||||||||||||||||||||
Research and development | |||||||||||||||||||||||
514 | 587 | 629 | 630 | 614 | 627 | 666 | 679 | 693 | 610 | 611 | 620 | 584 | 550 | 476 | 418 | 399 | 628 | 642 | 616 | 431 | 0 | 0 | 0 |
Selling and marketing | |||||||||||||||||||||||
1,096 | 1,161 | 1,278 | 1,304 | 1,212 | 1,027 | 791 | 600 | 465 | 432 | 443 | 463 | 514 | 561 | 514 | 413 | 377 | 368 | 437 | 479 | 301 | 0 | 0 | 0 |
General and administrative | |||||||||||||||||||||||
3,822 | 3,853 | 4,188 | 3,960 | 2,637 | 2,482 | 2,001 | 1,971 | 2,084 | 2,023 | 1,934 | 1,707 | 1,359 | 953 | 863 | 865 | 746 | 754 | 811 | 763 | 589 | 0 | 0 | 0 |
Total operating expenses | |||||||||||||||||||||||
5,432 | 5,601 | 6,095 | 5,894 | 4,463 | 4,135 | 3,457 | 3,249 | 3,242 | 3,066 | 2,989 | 2,791 | 2,457 | 2,064 | 1,853 | 1,696 | 1,522 | 1,727 | 1,867 | 1,835 | 1,321 | 0 | 0 | 0 |
Loss from operations | |||||||||||||||||||||||
-5,151 | -5,274 | -5,807 | -5,736 | -4,303 | -3,957 | -3,244 | -3,079 | -3,091 | -2,916 | -2,848 | -2,644 | -2,316 | -1,935 | -1,728 | -1,587 | -1,424 | -1,533 | -1,713 | -1,666 | -1,211 | 0 | 0 | 0 |
Financial income (expense), net | |||||||||||||||||||||||
- | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Change in fair value of derivative liabilities | |||||||||||||||||||||||
- | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Loss on extinguishment of derivative liability | |||||||||||||||||||||||
- | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Warrant modification expense | |||||||||||||||||||||||
- | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Financial expense, net (Note 12) | |||||||||||||||||||||||
- | - | - | - | - | - | - | - | 1,836 | 1,407 | 484 | 450 | 398 | 528 | 1,159 | 1,129 | 1,432 | 1,359 | 976 | 0 | - | 0 | 0 | - |
Financial expense, net | |||||||||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 |
Loss before taxes | |||||||||||||||||||||||
-5,811 | -5,938 | -6,458 | -6,171 | -4,281 | -4,559 | -4,814 | -4,838 | -4,927 | -4,323 | -3,332 | -3,094 | -2,714 | -2,463 | -2,887 | -2,716 | -2,856 | -2,856 | -2,600 | -2,739 | -2,598 | 0 | 0 | 0 |
Income tax benefit | |||||||||||||||||||||||
-17 | -140 | -131 | -127 | -127 | 38 | 38 | 39 | 38 | 122 | 120 | 119 | 117 | 29 | 38 | 33 | 28 | 47 | 30 | 35 | 49 | 0 | 0 | 0 |
Net loss | |||||||||||||||||||||||
-5,794 | -5,798 | -6,327 | -6,044 | -4,154 | -4,597 | -4,852 | -4,877 | -4,965 | -4,445 | -3,452 | -3,213 | -2,831 | -2,492 | -2,925 | -2,749 | -2,884 | -2,903 | -2,630 | -2,774 | -2,647 | 0 | 0 | 0 |
Deemed dividend related to extension of February 2015 warrants to Common stock in January 2017 | |||||||||||||||||||||||
- | - | - | - | - | - | - | - | 841 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Total comprehensive loss attributable to holders of Common Stock | |||||||||||||||||||||||
- | - | - | - | - | - | - | - | - | -5,286 | -4,293 | -4,054 | -2,831 | -2,492 | -2,925 | -2,749 | -2,884 | -2,903 | -2,630 | -2,774 | -2,647 | 0 | 0 | 0 |
Basic and diluted net loss available for holders of common stock, Series C Preferred Stock and Series D Preferred Stock | |||||||||||||||||||||||
-0.15 | -0.12 | -0.16 | -0.40 | -0.18 | -0.21 | -0.13 | -0.12 | -0.27 | -0.35 | -0.18 | -0.37 | -0.25 | -0.13 | -0.13 | -0.11 | 1.75 | -0.23 | -0.10 | -2.24 | -5.17 | -4.94 | -3.73 | -3.24 |
Weighted average common shares outstanding: Basic and diluted | |||||||||||||||||||||||
7,261 | 7,054 | 6,788 | 6,652 | 6,506 | 6,438 | 6,429 | 6,419 | 6,094 | 4,583 | 4,594 | 4,583 | 4,584 | 4,582 | 4,574 | 4,572 | 5,073 | 4,562 | 4,227 | 281 | - | 155 | 155 | - |
Weighted average number of shares of Common stock used in computing basic and diluted net loss per share | |||||||||||||||||||||||
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 155 |