XML 25 R14.htm IDEA: XBRL DOCUMENT v3.22.2
Share-Based Compensation
3 Months Ended
Jun. 30, 2022
Share-Based Payment Arrangement [Abstract]  
Share-Based Compensation

Note 7. Share-Based Compensation

The Company records share-based compensation expense in respect of options and restricted share units ("RSUs") issued under its share incentive plans. Share-based compensation expense amounted to $1,634 and $1,823 in the quarters ended June 30, 2022 and June 30, 2021, respectively.

Share option activity

The following table summarizes share option activity:

 

 

 

Number
of Share
Options
Outstanding

 

 

Weighted
Average
Exercise Price

 

 

Weighted
Average
Remaining Contractual
Life
(Months)

 

Outstanding — March 31, 2022

 

 

2,850,548

 

 

$

4.88

 

 

 

90

 

Granted

 

 

572,122

 

 

 

1.41

 

 

 

120

 

Exercised

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(394,436

)

 

 

7.58

 

 

 

 

Outstanding — June 30, 2022

 

 

3,028,234

 

 

$

3.87

 

 

 

95

 

Exercisable — June 30, 2022

 

 

989,250

 

 

$

6.45

 

 

 

61

 

The closing price of the Company’s ordinary shares on the Nasdaq Global Market at June 30, 2022 was $0.24.

The following table summarizes the options granted in the three month period ended June 30, 2022 with their exercise prices, the fair value of ordinary shares as of the applicable grant date, and the intrinsic value, if any:

 

Grant Date

 

Number of
Options Granted

 

 

Exercise Price

 

 

Ordinary
Shares
Fair Value Per
Share at Grant
Date

 

 

Per Share
Intrinsic
Value of
Options

 

April 1, 2022

 

 

504,882

 

 

$

1.20

 

 

$

1.20

 

 

$

0.79

 

May 1, 2022

 

 

67,240

 

 

 

0.58

 

 

 

0.58

 

 

 

0.39

 

 

Determining the fair value of share options

The fair value of each grant of share options was determined by the Company using the Black Scholes option pricing model. The total fair value of option awards in the three months ended June 30, 2022 and June 30, 2021 amounted to $0.4 and $2.4 million, respectively.

Assumptions used in the option pricing models are discussed below. Each of these inputs is subjective and generally requires significant judgment to determine.

Expected volatility. The expected volatility was based on the historical share price volatility of the Company’s shares over a period equal to the expected terms of the options.

Fair value of ordinary shares. The fair value of ordinary shares is based on the share price of the Company’s shares on the Nasdaq Global Market immediately prior to the grant of the options concerned.

Risk-Free Interest Rate. The risk-free interest rate is based on the 10-year U.S. Treasury rate at time of grant.

Expected term. The expected term is determined after giving consideration to the contractual terms of the share-based awards, graded vesting schedules ranging from one to three years and expectations of future employee behavior as influenced by changes to the terms of its share-based awards.

Expected dividend. According to the terms of the awards, the exercise price of the options is adjusted to take into account any dividends paid. As a result, dividends are not required as an input to the model, as these reductions in the share price are offset by a corresponding reduction in exercise price.

A summary of the weighted-average assumptions applicable to the share options issued during the three month period ended June 30, 2022 is as follows:

 

Risk-free interest rate

 

 

2.46

%

Expected lives (years)

 

 

6

 

Volatility

 

 

73.96

%

Dividend yield

 

 

 

Grant date fair value (per share)

 

$

1.13

 

Number granted

 

 

572,122

 

A summary of the RSUs in issue at June 30, 2022 is as follows:

 

 

 

Number
of RSUs
Outstanding

 

RSUs subject to time based vesting

 

 

2,265,195

 

RSUs subject to milestone and performance based vesting

 

 

2,173,500

 

At June 30, 2022, 2,265,195 RSUs were subject to time-based vesting and the weighted average remaining vesting period was 15 months. In addition, 24,552 RSUs were subject to vesting based on the achievement of various business milestones related mainly to the development, approval and marketing of MosaiQ. 2,148,948 RSUs were subject to vesting based on the achievement of financial objectives in the year 2024 and 2025 assuming a 100% payout of applicable targets. If the maximum payout ratio of these awards were to be achieved of 150%, 3,223,422 shares would be awarded.