XML 114 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENT
12 Months Ended
Jun. 30, 2013
FAIR VALUE MEASUREMENT [Abstract]  
FAIR VALUE MEASUREMENT

NOTE 3 - FAIR VALUE MEASURMENT

 

Items Measured at Fair Value on a Recurring Basis

 

  a. The following table summarizes the balances for those financial liabilities where fair value measurements are estimated utilizing Level 2 and Level 3 inputs:

 

    Level     June 30, 2012  
          ($ in thousands)  
2012 Warrants at fair value     2     $ 1,706  
Embedded derivative     3       49  
            $ 1,755  

 

In connection with the classification of the 2012 warrants to equity, see Note 6.

 

  b. The following tables summarize the activity for those financial liabilities where fair value measurements are estimated utilizing Level 3 inputs:

 

    Anti-Dilution
Right
    Embedded
Derivative
 
    ($ in thousands)  
             
Balance as of June 30, 2011   $ -     $ -  
Issuances             8  
Total losses (gains) (realized and unrealized) - included in earnings - Financial expenses (income), net             41  
Balance as of June 30, 2012   $ -     $ 49  
Total losses (gains) (realized and unrealized) - included in earnings - Financial expenses (income), net     1,475       (19 )
Settlement by issuance shares     (1,475 )     -  
Conversion of convertible debt             (30 )
Balance as of June 30, 2013   $ -     $ -  

 

Level 3 liabilities include an embedded derivative related to the Company's 2012 Convertible Debentures (as defined in Note 6a). The Company values the Level 3 embedded derivative using an internally developed valuation model, whose inputs include recovery rates, credit spreads, stock prices, and volatilities, as described below.

 

In calculating the fair value of embedded derivative, the Company used the following assumptions: Company's credit spread of 23.1% and 26.5% for the transaction date and for June 30, 2012, respectively; Company's recovery rate of 49.8% for both the transaction date and for June 30, 2012; probability of non-financial event of default of 5% for both the transaction date and for June 30, 2012.

 

The credit spread is the yield to maturity of risky bonds over risk free bonds and was based on an average of sample comparable companies.

 

The recovery rate is the estimated amount to be recovered through bankruptcy procedures in event of a default, expressed as a percentage of face value.

 

A non-financial event of default is a contractual event of default which does not result from a declining financial standing of the Company.

 

The fair value of the warrants included in Level 2 is estimated using the Black & Scholes model. 

 

For a discussion regarding the calculation of the fair value of the 2012 Warrants as of the transaction date, as of June 30, 2012 and as of the Closing Day (as defined in Note 6), see Note 6.

 

As of the Closing Day, the Company recalculated the fair value of the embedded derivative of the 2012 Warrants using the following assumptions: the Company's credit spread of 28.5%, the Company's recovery rate of 49.8%, and a 10% probability of non-financial event of default.

 

The carrying amounts of financial instruments included in working capital approximate their fair value either because these amounts are presented at fair value or due to the relatively short-term maturities of such instruments. The carrying amount of the Company's other financial long-term assets and other financial long-term liabilities (other than the debentures) approximate their fair value. The fair value of the 2012 Convertible Debentures (as defined in Note 6) approximated the carrying amount (after considering the BCF, as described in Note 6).