XML 62 R36.htm IDEA: XBRL DOCUMENT v3.23.1
Share Options (Tables)
12 Months Ended
Dec. 31, 2022
Share Options [Abstract]  
Schedule of company’s share option activity for employees and members of the board of directors
 

Number of
Share
Options

 

Weighted
Average
Exercise
Price
$

 

Weighted
average
remaining
contractual
life
(years)

 

Intrinsic
value
$

Outstanding as of December 31, 2019

 

1,291,810

 

 

1.65

 

5.94

 

194

Granted

 

353,960

 

 

1.80

 

9.35

   

Exercised

 

(9,800

)

 

1.15

 

   

Forfeited or expired

 

(381,970

)

 

1.75

 

 

 

Outstanding as of December 31, 2020

 

1,254,000

 

 

1.70

 

6.12

 

125

Exercisable as of December 31, 2020

 

839,665

 

 

1.50

 

4.73

 

252

 

Number of
Share
Options

 

Weighted
Average
Exercise
Price
$

 

Weighted
average
remaining
contractual
life
(years)

 

Intrinsic
value
$

Outstanding as of December 31, 2020

 

1,254,000

 

 

1.70

 

6.12

 

125

Granted

 

214,688

 

 

2.05

 

9.64

   

Forfeited or expired

 

(101,520

)

 

1.80

 

 

 

Outstanding as of December 31, 2021

 

1,367,168

 

 

1.75

 

5.72

 

4,860

Exercisable as of December 31, 2021

 

927,988

 

 

1.60

 

4.25

 

3,429

 

Number of
Share
Options

 

Weighted
Average
Exercise
Price
$

 

Weighted
average
remaining
contractual
life
(years)

 

Intrinsic
value
$

Outstanding as of December 31, 2021

 

1,367,168

 

 

1.75

 

5.72

 

4,860

Granted

 

286,875

 

 

1.83

       

Forfeited or expired

 

(83,052

)

 

1.45

 

 

 

Outstanding as of December 31, 2022

 

1,570,991

 

 

1.78

 

4.97

 

2,435

Exercisable as of December 31, 2022

 

1,048,297

 

 

1.70

 

3.2

 

1,677

Schedule of outstanding and exercisable share options separated ranges of exercise prices

Exercise price

 

Share
options
outstanding
as of
December 31,
2022

 

Weighted
average
remaining
contractual
term
(years)

 

Share
options
exercisable
as of
December 31,
2022

 

Weighted
average
remaining
contractual
term
(years)

$

     

$

     

$

0.00

 

152,640

 

2.42

 

152,640

 

1.03

1.14

 

228,480

 

1.39

 

228,480

 

1.39

1.67

 

43,200

 

2.21

 

43,200

 

2.21

1.83

 

982,870

 

6.75

 

489,239

 

4.70

3.2

 

35,001

 

6.45

 

10,938

 

6.45

3.79

 

60,000

 

1.59

 

60,000

 

1.59

4.17

 

28,800

 

3.03

 

28,800

 

3.03

5.12

 

40,000

 

6.54

 

35,000

 

6.54

   

1,570,991

     

1,048,297

   
Schedule of assumptions used to estimate the fair values of the share options granted
 

Year ended December 31

   

2022

 

2021

 

2020

Volatility (%)

 

61.49%

 

64.75%

 

61.89% – 61.91%

Risk-free interest rate (%)

 

3.64% – 3.85%

 

0.09%

 

0.03% – 0.04%

Dividend yield (%)

 

 

 

Expected life (years)

 

6.25

 

6.25

 

6.25

Exercise price ($)

 

1.83

 

1.80 – 3.20

 

1.80

Share price ($)

 

3.30

 

3.20

 

1.80

Schedule of company’s equity-based awards recognized
 

Year ended December 31

   

2022

 

2021

 

2020

Research and development

 

$

144

 

$

94

 

$

60

Sales and marketing

 

 

49

 

 

45

 

 

48

General and administrative

 

 

29

 

 

18

 

 

12

   

$

222

 

$

157

 

$

120