XML 34 R22.htm IDEA: XBRL DOCUMENT v3.19.2
Shareholders' Equity (Tables)
6 Months Ended
Jun. 30, 2019
Share-based Payment Arrangement [Abstract]  
Schedule of Black-Scholes-Merton option pricing model assumptions

    Six Months Ended
June 30,
 
    2019     2018  
Expected volatility     57.5 %     57.19 - 61.12 %
Risk-free rate     2.22 %     2.74% - 2.83 %
Dividend yield     %     %
Expected term (in years)     6.11       6.11  
Share price   $ 5.37     $ 26.88 - $28.75  
Schedule of employee options activity

   Number  

Average

exercise

price

  

Average

remaining

contractual

life (in years)

  

Aggregate

intrinsic

value (in

thousands)

 
Options outstanding at the beginning of the period   72,655   $47.70    6.37   $114 
Granted   12,425    5.37           
Exercised                  
Forfeited   (5,371)   45.93           
Options outstanding at the end of the period   79,709   $41.19    6.80   $393 
                     
Options exercisable at the end of the period   43,868   $56.49    4.96   $ 
Schedule of employee RSUs activity

   Number of shares underlying outstanding RSUs   Weighted
average
grant
date fair value
 
Unvested RSUs at the beginning of the period   26,093   $48.78 
Granted   87,436    4.69 
Vested   (16,656)   9.82 
Forfeited   (6,599)   17 
Unvested RSUs at the end of the period   90,274   $37.49 
Schedule of options and RSUs outstanding

Range of exercise price     Options and RSUs outstanding as of
June 30,
2019
   

Weighted

average

remaining

contractual

life (years) (1)

    Options
outstanding and exercisable as of
June 30,
2019
   

Weighted

average

remaining

contractual

life (years) (1)

 
RSUs only     90,274              
$5.37       12,425       9.75              
$20.42 - $33.75       39,220       6.85       19,570       4.86  
$37.14 - $38.75       12,740       4.44       12,740       4.44  
$50 - $52.5       11,395       6.20       7,697       5.36  
$182.5 - $524.25       3,929       6.40       3,861       6.40  
        169,983       6.80       43,868       4.96  

 

  (1) Calculation of weighted average remaining contractual term does not include the RSUs that were granted, which have an indefinite contractual term.
Schedule of warrants outstanding and exercisable

Issuance date

  Warrants
outstanding
   Exercise price per warrant   Warrants outstanding and exercisable   Contractual
term
   (number)       (number)    
December 31, 2015 (1)   4,771   $7.500    4,771   See footnote (1)
November 1, 2016 (2)   97,496   $118.750    97,496   November 1, 2021
December 28, 2016 (3)   1,908   $7.500    1,908   See footnote (1)
November 20, 2018 (4)   126,839   $7.500    126,839   November 20, 2023
November 20, 2018 (5)   106,680   $9.375    106,680   November 15, 2023
February 25, 2019 (6)   45,600   $7.187    45,600   February 21, 2024
April 5, 2019 (7)   408,457   $5.140    408,457   October 7, 2024
April 5, 2019 (8)   49,015   $6.503    49,015   April 3, 2024
June 5, 2019 and June 6, 2019 (9)   1,464,665   $7.500    1,464,665   June 5, 2024
June 5, 2019 (10)   87,880   $9.375    87,880   June 5, 2024
June 12, 2019 (11)   416,667   $6.000    416,667   December 12, 2024
June 10, 2019 (12)   50,000   $7.500    50,000   June 10, 2024
    2,859,978         2,859,978    

 

  (1) Represents warrants for ordinary shares issuable upon an exercise price of $7.5 per share, which were granted on December 31, 2015 to Kreos Capital V (Expert) Fund Limited, or Kreos, in connection with a loan made by Kreos to us and are currently exercisable (in whole or in part) until the earlier of (i) December 30, 2025 or (ii) immediately prior to the consummation of a merger, consolidation, or reorganization of us with or into, or the sale or license of all or substantially all the assets or shares of us to, any other entity or person, other than a wholly-owned subsidiary of us, excluding any transaction in which our shareholders prior to the transaction will hold more than 50% of the voting and economic rights of the surviving entity after the transaction. None of these warrants had been exercised as of June 30, 2019.

 

  (2) Represents warrants issued as part of our follow-on offering in November 2016. At any time, the board of directors may reduce the exercise price of the warrants to any amount and for any period of time it deems appropriate.

 

  (3) Represents common warrants that were issued as part of the $8.0 million drawdown under the Loan Agreement which occurred on December 28, 2016. See footnote 1 for exercisability terms.

 

  (4) Represents common warrants that were issued as part of our follow-on offering in November 2018. As of June 30, 2019, warrants to purchase an aggregate 1,651,537 ordinary shares had been exercised.

 

  (5) Represents common warrants that were issued to the underwriters as compensation for their role in our follow-on offering in November 2018.

 

  (6) Represents warrants that were issued to the exclusive placement agent as compensation for its role in our follow-on offering in February 2019.

  

  (7) Represents warrants that were issued to certain institutional purchasers in a private placement in our registered direct offering of ordinary shares in April 2019.

 

  (8) Represents warrants that were issued to the placement agent as compensation for its role in our April 2019 registered direct offering.

 

  (9) Represents warrants that were issued to certain institutional investors in a warrant exercise agreement on June 5, 2019 and June 6, 2019, respectively.

 

  (10) Represents warrants that were issued to the placement agent as compensation for its role in our June 2019 warrant exercise agreement and concurrent private placement of warrants.

 

  (11) Represents warrants that were issued to certain institutional investors in a warrant exercise agreement in June 2019.

 

  (12) Represents warrants that were issued to the placement agent as compensation for its role in our June 2019 registered direct offering and concurrent private placement of warrants.
Schedule of non-cash share-based compensation expense

   Six Months Ended
June 30,
 
   2019   2018 
Cost of revenues  $7   $7 
Research and development, net   124    203 
Sales and marketing   126    300 
General and administrative   376    1,309 
Total  $633   $1,819