XML 84 R26.htm IDEA: XBRL DOCUMENT v3.20.1
Convertible Loans (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of 2017 loan and 2016 loan that were amended to be denominated in U.S. dollars instead of NIS
   2017 Loan   2016 Loan 
         
Aggregate principal amount  $822(*)  $531 
           
Conversion price per Company's share  $1.1112   $0.9768 
           
Aggregate maximum of Right to Future Investment  $1,233(**)  $797 
           
Exercise price per Company's share of Right to Future Investment  $1.332   $1.308 

 

(*) Principal loan amount of $274 for each of the three 2017 Lenders.

 

(**) Maximum of Right to Future Investment of $411 for each of the three 2017 Lenders.

 

(***) As of December 31, 2019, the remaining of Right to Future Investment amounts to $40 and $31 with respect to the 2017 Loan and 2016 Loan, respectively (see also Note 8e)
Schedule of roll forward of 2017 loan and 2016 loan

   December 31, 
   2019   2018 
         
Opening balance (including accrued interest)  $2,635   $3,204 
Amortization of premium related to convertible loans prior to 2018 modification   -    (1,458)
Amortization of premium related to convertible loans following 2018 modification   (641)   (691)
Derecognition of carrying amount of 2016 Loan and 2017 Loan upon extinguishments – March 2019 modification   (1,873)   (1,680)
Accrued interest on 2017 Loan and 2016 Loan   45    56 
Amount allocated to 2016 Loan and 2017 Loan based on modified terms – March 2019 modification   1,767    3,204 
Amortization of premium related to convertible loans following March 2019 modifications   (413)   - 
Derecognition of carrying amount of 2016 Loan and 2017 Loan upon extinguishments – May 2019 extension   (1,353)   - 
Amount allocated to 2016 Loan and 2017 Loan based on modified terms – May 2019 extension   1,556    - 
Amortization of premium related to convertible loans – May 2019 extension   (203)   - 
November 2019 repayment in cash and Common Stock (Note 8e)   (1,520)     
           
Ending balance  $-   $2,635