XML 25 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
WARRANTS TO PURCHASE ORDINARY SHARES
9 Months Ended
Sep. 30, 2017
WARRANTS TO PURCHASE ORDINARY SHARES  
WARRANTS TO PURCHASE ORDINARY SHARES

 

NOTE 6: - WARRANTS TO PURCHASE ORDINARY SHARES

 

The Company accounted for the warrants, described in note 1d and 1e, according to the provisions of ASC 480 “Distinguishing Liabilities from Equity” and ASC 815-40, “Derivatives and Hedging - Contracts in Entity’s Own Equity” and due to certain terms and conditions, the warrants classified as a liability.  The warrants are measured using the following assumptions of the Monte Carlo option pricing model. On May 25, 2017, 1,351,766 warrants, that were issued on August 2016, were exercised into ordinary shares for cash proceeds of $4,866 and the fair value of the warrants in the amount of $5,177 were reclassified from liability to equity.

 

Warrants issued on August 2016:

 

 

 

September 30,

 

May 25,

 

December 31,

 

 

 

2017

 

2017

 

2016

 

 

 

 

 

 

 

 

 

Risk-free interest rate (1)

 

1.75

%

1.65

%

1.5% – 1.84

%

Expected volatility (2)

 

70.1% – 97.1

%

65.6% – 85

%

65.5% – 85.5

%

Expected life (in years) (3)

 

3.84

 

4.19

 

3.14 – 4.59

 

Expected dividend yield (4)

 

0

%

0

%

0

%

Fair value per warrant:

 

1.42

 

3.83

 

1.08

 

 

Warrants issued on April 2017:

 

 

 

September 30,

 

April 25,

 

 

 

2017

 

2017

 

 

 

 

 

 

 

Risk-free interest rate (1)

 

1.86

%

1.82% – 1.87

%

Expected volatility (2)

 

70.1% – 93.2

%

65.7% – 80.7

%

Expected life (in years) (3)

 

4.57

 

4.73 – 5

 

Expected dividend yield (4)

 

0

%

0

%

Fair value per warrant:

 

1.14

 

2.78

 

 

 

(1)           Risk free interest rate based on yield rates of non-index linked U.S. Federal Reserve treasury bonds.

 

(2)           Expected volatility was calculated based on actual historical share price movements of companies in the same industry over a term that is equivalent to the expected term of the warrants.

 

(3)           Expected life was based on the contractual term of the warrants.

 

(4)           Expected dividend yield was based on the fact that the Company has not paid dividends to its shareholders in the past and does not expect to pay dividends to its shareholders in the future.

 

The Company re-measured these warrants at fair value as of the exercise date, May 25, 2017 and as of September  30, 2017 and consequently, during the nine months periods ended September  30, 2017, the Company recorded $1,360 as a financial expense as a result of increase in the warrants’ fair value. Total fair value of the warrants as of September  30, 2017, is $10,255.