XML 24 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurement
6 Months Ended
Jun. 30, 2018
Fair Value Disclosures [Abstract]  
Fair Value Measurement

NOTE 5 - FAIR VALUE MEASURMENT:

 

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

 

   

6 Months Ended

June 30, 2018

 
    Derivative liability  
Balance as of January 1, 2018   $ -  
Classification of Redemption Obligation of preferred shares holder to Mezzanine     620  
Conversion of Series C Preferred Stock to common shares     (182 )
Revaluation of embedded derivative- financial income     (438 )
         
Balance as of June 30, 2018   $ -  

  

    3 Months Ended June 30, 2018  
    Derivative liability  
Balance as of March 31, 2018   $ 872  
Revaluation of embedded derivative- financial income     (872 )
         
Balance as of June 30, 2018   $ -  

  

Level 3 liabilities include Derivative Liability related to the Company Series C Preferred Stock, as described in Note 3c. The Company values the Level 3 Derivative Liability using multi-period Binomial model, whose inputs include probability of completing fund raising and the related fund raise amounts, volatility of stock prices, stock prices, term to extinguish the Series C preferred shares held by the Series D investor.

 

In calculating the fair value of Derivative Liability, the Company used the following assumptions: stock price of $4.20 and $1.04 for the transaction date and for March 31, 2018, respectively and Volatility of 140.95% -166.60% and 152.92-200.35% for the transaction date and for March 31, respectively. Regarding the value as of June 2018 see Note 3i.

 

Fair value of financial instruments

 

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.

 

As of both June 30, 2018, and December 31, 2017, allowance for doubtful accounts was $72,000.