XML 26 R16.htm IDEA: XBRL DOCUMENT v3.19.2
LIABILITIES PRESENTED AT FAIR VALUE (Tables)
6 Months Ended
Jun. 30, 2019
LIABILITIES PRESENTED AT FAIR VALUE [Abstract]  
Warrants to Purchase Preferred Shares
The Company measured the fair value of the warrants by using Option Pricing Method utilized in a Black- Scholes simulation model. The option-pricing model requires a number of assumptions, of which the most significant are the expected stock price volatility and the expected time until liquidation. Expected volatility was calculated based upon historical volatilities of similar entities in the related sector index. The expected time until liquidation is the period in which liquidation event will occurred subject to the Company's expectations. The risk-free interest rate is based on the yield from U.S. treasury bonds with an equivalent term. The Company has historically not paid dividends and has no foreseeable plans to pay dividends.

  
June 30,
  
December 31,
 
  
2019
  
2018
  
2018
 
  
Unaudited
  
Audited
 
          
Risk-free interest rate
  
1.71
%
  
2.5
%
  
2.52
%
Expected volatility
  
80
%
  
90
%
  
80
%
Expected life (in years)
  
3
   
2
   
3.5
 
Expected dividend yield
  
0
   
0
   
0
 
Changes in Fair Value of Warrants

  
Fair value
of financial
derivatives
 
    
Balance at January 1, 2019 (audited)
 
$
24,049
 
     
Exercise of warrants
  
(2,924
)
     
Revaluation of financial derivatives
  
(13,471
)
     
Balance at June 30, 2019 (unaudited)
 
$
7,654