XML 127 R114.htm IDEA: XBRL DOCUMENT v3.23.3
Employee Option Plans (Details)
1 Months Ended 12 Months Ended
Jan. 12, 2023
Mar. 12, 2011
shares
Dec. 31, 2022
USD ($)
$ / shares
shares
Nov. 30, 2020
shares
Feb. 28, 2019
Jan. 31, 2019
Nov. 30, 2018
shares
Dec. 31, 2017
Aug. 31, 2017
USD ($)
$ / shares
shares
Mar. 31, 2011
₪ / shares
shares
Dec. 31, 2022
USD ($)
$ / shares
shares
Dec. 31, 2021
USD ($)
$ / shares
Dec. 31, 2020
USD ($)
$ / shares
Dec. 31, 2022
ILS (₪)
shares
Mar. 31, 2022
USD ($)
$ / shares
shares
Aug. 31, 2021
shares
Aug. 03, 2021
shares
Feb. 06, 2020
shares
Aug. 17, 2017
shares
Nov. 13, 2014
shares
Employee Option Plans (Details) [Line Items]                                        
Number of restricted shares (in Shares) | shares                   545,000         21,000 48,378 24,222   10,000  
Shares incentive plan (in Shares) | shares   1,200,000                                    
Options expire periods   10 years                                    
Aggregate restricted shares (in Shares) | shares                               350,000        
Options purchase shares (in Shares) | shares                   1,122,782                    
Exercisable per share | (per share)     $ 81.8             ₪ 0.01 $ 81.8       $ 96.7          
Description of options vest                       As of December 31, 2022, Formula’s chief financial officer holds 31,834 Ordinary shares, of which 16,834 are fully vested.                
Total fair value of grant     $ 7,914               $ 7,914     ₪ 27,851 $ 232          
Total equity-based compensation expense                     7,089,000                  
EBITDA percentage, description       (i) the EBITDA in the fiscal year immediately following the Specific Year was at least 110.25% of 75% of the Company’s EBITDA in the year preceding the Specific Year, or (ii) in case that the condition in the foregoing clause (i) was not met, then the EBITDA in the second fiscal year following the Specific Year was at least 115.7625% of 75% of the Company’s EBITDA in the year preceding the Specific Year.Accordingly, in case that either clause (i) or (ii) was met for a certain Specific Year, then the vesting with respect to such Specific Year shall be deemed to have been achieved, and those RSUs shall become vested as of the end of the Vesting Period. In the event that neither of the conditions described in clauses (i) or (ii) was met, the portion of RSUs for the applicable Specific Year shall automatically expire and terminate.                                
Preceding years     1 year 1 month 17 days 2 years                                
Number of vested percentage       20.00%                                
Unrecognized compensation costs     $ 2,885                                  
Compensation Cost                     $ 5,550                  
Weighted average period                     1 year 10 months 2 days                  
Selling, marketing, general and administrative expenses                     $ 317,956,000 $ 289,985,000 $ 224,188,000              
Unrecognized compensation cost                     112                  
Options Shares (in Shares) | shares     4,028                                  
Purchase Shares (in Shares) | shares     4,028                                  
Formula [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Number of restricted shares (in Shares) | shares                             2,400          
Exercisable per share | $ / shares                             $ 96.7          
Total fair value of grant                             $ 232          
Unrecognized compensation costs                     $ 34,972,000 45,973,000                
Matrix [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Number of restricted shares (in Shares) | shares     375,000               375,000     375,000            
Number of vested percentage                     40.00%                  
Unrecognized compensation costs                     $ 0 428,000                
Maximum [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Total fair value of grant | ₪                           ₪ 170,684            
EBITDA, percentage       105.00%                                
EBITDA decreasing, percentage       75.00%                                
Maximum [Member] | Events After Reporting Period [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Number of vested percentage 66.67%                                      
Minimum [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Total fair value of grant     $ 50,054,000               50,054,000                  
EBITDA, percentage       75.00%                                
EBITDA decreasing, percentage       105.00%                                
Minimum [Member] | Events After Reporting Period [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Number of vested percentage 33.33%                                      
2011 Plan [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Number of restricted shares (in Shares) | shares       611,771     10,000   10,000                      
Exercisable per share | $ / shares                 $ 37.1                      
Description of options vest       66.67% of the RSUs (i.e., 407,847 RSUs) are subject to time-based vesting that shall start as of the grant date and shall end at December 31, 2027, subject to the continued engagement of Formula’s chief executive officer with the Company as of that date (the “Vesting Period”); and up to 33.33% of the RSUs (i.e., 203,924 RSUs as of the date hereof) are subject to performance-based vesting, and shall vest at December 31, 2027 on a pro-rata basis with respect to each fiscal year (starting as of January 1, 2020) during the Vesting Period in which the Target EBITDA (as defined below) is achieved, subject to the continued engagement of Formula’s chief executive officer with the Company. At the end of the vesting period, the number of performances-based RSUs that vests shall be equal to (i) the number of fiscal years in which the Target EBITDA was achieved multiplied by (ii) 25,490.50 RSUs (rounded to the nearest whole number, up to a cap of 203,924 RSUs in total). The “Target EBITDA” in a given fiscal year during the Vesting Period means the Company’s EBITDA in that certain fiscal year (as reflected in the Company’s annual audited consolidated financial statements), excluding the cost attributed to the applicable portion of the RSUs in the Company’s annual audited consolidated financial statements for the applicable fiscal year (as to which the review of performance is made to determine whether one-eighth of the Performance Based RSUs (i.e., 25,490.50 RSUs) shall become vested at the end of the Vesting Period).     These restricted shares vest on an annual basis over a four-year period, commencing on November 19, 2018 and concluding on November 19, 2022, provided that during such time the chief operational officer will continue to serve as (i) an officer of the Company and/or (ii) an officer in one of the directly held affiliates. The total fair value of the grant was calculated based on the Formula share price on the grant date and equaled $382 ($38.2 per share). The total compensation expense the Company recorded in its statement of profit or loss for the years ended December 31, 2022, 2021 and 2020 was $21, $52 and $98, respectively. As of December 31, 2022 Formula’s chief operational officer holds 10,000 restricted shares from this grant.   These restricted shares vest on a quarterly basis over a three-year period, commencing on August 17, 2017 and concluding on August 17, 2020, provided that during such time the chief financial officer will continue to serve as (i) an officer of the Company and/or (ii) an officer in one of the directly held affiliates, except that if he fails to meet the service condition due to the request of the board of directors of either Formula or any of its directly held affiliates (other than a termination of his provision of services which is based on actions or omissions by him that will constitute “cause” under his grant agreement with Formula), then, the chief financial officer will be deemed to have complied with clauses (i) or (ii) above.                      
Total fair value of grant                 $ 371,000                      
Total equity-based compensation expense                     $ 973,000 0                
Chief Financial Officers [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Number of restricted shares (in Shares) | shares                   10,000                   10,000
Matrix [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Options expire periods                     5 years                  
Description of options vest           Matrix IT’s board of directors approved, following the approval by Matrix IT’s compensation committee, the grant of 1,440,000 options which are exercisable into up to 1,440,000 ordinary shares of Matrix IT of NIS 1 par value each, to 20 senior officers of Matrix IT. The exercise price of the options was NIS 41.7 at the date of their grant, subject to adjustments, including upon the distribution of dividends. 50% of the options will be vested on January 1, 2021 with the remaining amount vesting in equal parts on January 1, 2022 and 2023.                            
Fair value options, exercise factor                     70.00%                  
Fair value options, expected volatility                     24.00%                  
Matrix [Member] | Maximum [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Fair value options, risk-free interest rate                     (1.60%)                  
Matrix [Member] | Minimum [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Fair value options, risk-free interest rate                     0.50%                  
Matrix [Member] | General Assembly [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Description of options vest         Matrix IT approved, after obtaining the approval of Matrix IT’s compensation committee and Matrix IT’s board of directors the grant of 80,000 options which are exercisable into up to 80,000 ordinary shares of Matrix IT of NIS 1 par value, to the President and Vice Chairman of the Matrix IT board. The exercise price of the options was NIS 43.16 at the date of their grant, subject to adjustments, including upon the distribution of dividends. 50% of the options will vest on January 1, 2021, with the remaining amount vesting in equal parts on January 1, 2022 and 2023.                              
Matrix [Member] | Mr. Moti Gutman [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Description of options vest               Matrix IT extended its agreement with Revava Management Company Ltd. through which its chief executive officer, Mr. Moti Gutman, provides services to Matrix IT, for five years’ term starting on January 1, 2018. As part of the new agreement in January 2018, Matrix IT awarded Mr. Gutman 256,890 (RSUs), which vest on an annual basis over a five-year period, commencing on January 16, 2018 and concludes on December 31, 2022, but not before the publication of Matrix IT’s financial statements for each respective year, and subject to certain conditions. In 2022, 51,378 restricted share units (RSU) were vested and exercised. As of December 31, 2022 Mr. Gutman holds 51,378 restricted share units (RSUs) from this grant.                        
Sapiens [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Number of restricted shares (in Shares) | shares                                   173,005    
Total equity-based compensation expense                     $ 4,317,000 $ 5,421,000 $ 4,318,000              
Employees and directors to purchase shares description                     In 2022, 2021 and 2020, Sapiens granted 404,500, 847,000 and 315,000 stock options, respectively, to its employees and directors to purchase its shares.                  
Weighted average grant date fair values of options (in Dollars per share) | $ / shares                     $ 7.22 $ 10.35 $ 7.99              
Intrinsic value of options exercised                     $ 250,000 $ 8,505,000 $ 11,658,000              
Selling, marketing, general and administrative expenses                     794 1,130,000                
Magic [Member]                                        
Employee Option Plans (Details) [Line Items]                                        
Intrinsic value of options exercised                     $ 344,000 $ 628,000 $ 765,000