XML 52 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE MEASUREMENTS (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2017
Dec. 31, 2016
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Schedule of warrants at fair value  
In estimating the warrants' fair value the Company used the following assumptions:
 
 
 
December 31,
 
 
 
2016
 
 
2015
 
 
 
 
 
 
 
 
 
 
Dividend yield (1)
 
 
0
%
 
 
0
%
Expected volatility (2)
 
 
54.07%-65.59%
 
 
 
64.2%-66.9%
 
Risk-free interest (3)
 
 
0.89%-1.47%
 
 
 
1.19%-1.42%
 
Expected term (years) (4)
 
 
1.1-2.94
 
 
 
2.2-4.0
 
 
 
(1)
Dividend yield - was based on the fact that the Company has not paid dividends to its stockholders in the past and does not expect to pay dividends to its stockholders in the future.
 
 
(2)
Expected volatility - was calculated based on actual historical stock price movements of companies in the same industry over the term that is equivalent to the expected term of the option.
 
 
(3)
Risk-free interest - based on yield rate of non-index linked U.S. Federal Reserve treasury stock.
 
 
(4)
Expected term - the expected term was based on the maturity date of the warrants.
Schedule of fair value measurement using significant unobservable inputs

Fair value measurement using significant unobservable inputs (Level 3):

 

    Fair value of
warrants
to Common stock
 
       
Balance at January 1, 2017   $ 2,079  
Change in fair value of warrants     (131 )
         
Balance at June 30, 2017   $ 1,948  
The level of inputs used to measure fair value was Level 2.
 
 
 
Fair value of warrants
 
 
 
to Common stock
 
 
 
2016
 
2015
 
 
 
 
 
 
 
 
 
Balance at January 1
 
$
1,696
 
$
734
 
 
 
 
 
 
 
 
 
Change in fair value of warrants
 
 
383
 
 
962
 
 
 
 
 
 
 
 
 
Balance at December 31
 
$
2,079
 
$
1,696
 
Warrant [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Schedule of warrants at fair value

The Company measures the warrants at fair value by applying the Black-Scholes option pricing model in each reporting period until they are exercised or expired, with changes in fair value being recognized in the Company’s consolidated statement of comprehensive loss as financial income or expense.

 

In estimating the warrants’ fair value, the Company used the following assumptions:

 

    June 30,
    2017   2016
         
Dividend yield (1)   0%   0%
Expected volatility (2)   50.16%-58.28%   63.2%-67.1%
Risk-free interest (3)   1.17%-1.47%   0.77%-0.88%
Expected term (years) (4)   0.6-2.4   1.7-3.6

 

  (1) Dividend yield - was based on the fact that the Company has not paid dividends to its stockholders in the past and does not expect to pay dividends to its stockholders in the future.
  (2) Expected volatility - was calculated based on actual historical stock price movements of companies in the same industry over a term that is equivalent to the expected term of the warrants.
  (3) Risk-free interest – was based on yield rate of non-index linked U.S. Federal Reserve treasury stock.
  (4) Expected term - was based on the maturity date of the warrants.
 
Amended Warrant [Member]    
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]    
Schedule of warrants at fair value

The Company measured the Warrants at fair value on their issuance date by applying the Black-Scholes options pricing model, according to the following assumptions:

 

    June 30,
    2017
     
Dividend yield (1)   0%
Expected volatility (2)   65.16%-65.80%
Risk-free interest (3)   2.23%-2.27%
Expected term (years) (4)   7

 

  (1) Dividend yield - was based on the fact that the Company has not paid dividends to its stockholders in the past and does not expect to pay dividends to its stockholders in the future.
  (2) Expected volatility - was calculated based on actual historical stock price movements of companies in the same industry over a term that is equivalent to the expected term of the warrants.
  (3) Risk-free interest – was based on yield rate of non-index linked U.S. Federal Reserve treasury stock.
  (4)

Expected term - was based on the maturity date of the warrants.

 

 

The Company measured the Warrants at fair value on their issuance date by applying the Black-Scholes options pricing model, according to the following assumptions:

 

    June 30,
    2017
     
Dividend yield (1)   0%
Expected volatility (2)   65.54%-65.85%
Risk-free interest (3)   2%-2.14%
Expected term (years) (4)   7

 

  (1) Dividend yield - was based on the fact that the Company has not paid dividends to its stockholders in the past and does not expect to pay dividends to its stockholders in the future.
  (2) Expected volatility - was calculated based on actual historical stock price movements of companies in the same industry over a term that is equivalent to the expected term of the warrants.
  (3) Risk-free interest – was based on yield rate of non-index linked U.S. Federal Reserve treasury stock.
  (4) Expected term - was based on the maturity date of the warrants.