XML 41 R30.htm IDEA: XBRL DOCUMENT v3.19.1
Derivative Warrant Liabilities (Tables)
12 Months Ended
Dec. 31, 2018
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Outstanding Warrants Liabilities

The remaining outstanding warrants and terms as of December 31, 2018 and December 31, 2017 (split-adjusted) are as follows: (*)

 

Issuance date   Outstanding as of December 31, 2017   Outstanding as of December 31, 2018   Exercise Price   Exercisable as of December 31, 2018   Exercisable Through
                     
Series A (2013)     3,895       -     $ -       -     October 2018
Series A (2013)     183       183     $ 2,725       183     April 2023
Series A (2015)     683       683     $ 1,363       683     April 2020
Series A (2016) (a)     625       -     $ -       -     March 2018
Series B (2016) (a)     2,770       2,770     $ 40       2,770     March 2022

 

 

  (*)   December 31, 2018 and 2017 warrant data represents the number of shares adjusted to retroactively reflect the 1:15 Reverse Split effected on September 4, 2018. Refer to Note 1 for further information.
  a)   These warrants contain a full ratchet anti-dilution price protection so that, in most situations upon the issuance of any common stock or securities convertible into common stock at a price below the then-existing exercise price of the outstanding warrants, the warrant exercise price will be reset to the lower common stock sales price. As such anti-dilution price protection does not meet the specific conditions for equity classification, the Company is required to classify the fair value of these warrants as a liability, with changes in fair value to be recorded as income (loss) due to change in fair value of warrant liability. The estimated fair value of the Company’s warrant liability at December 31, 2018 and December 31, 2017, was approximately $8 and $28, respectively.

Schedule of Valuation of Derivative Warrant Liabilities

The following table summarizes the changes in the valuation of the derivative warrant liabilities as of December 31, 2018 and December 31, 2017:

 

    Series A (2011)     Series A (2013)     Series A (2013)     Series A (2015)    

Series A

(2016)

   

Series B

(2016)

    Total  
Balances at December 31, 2017   $ -     $ -     $ -     $ -      $ (*)     $ 28     $ 28  
Exercised     -       -       -       -       -       -       -  
Expired     -       -       -       -       (*)       -       (*)  
Changes in fair value     -       -       -       -       -       (20 )     (20 )
Balances at December 31, 2018   $ -     $ -     $ -     $ -     $ -     $ 8     $ 8  

 

 

(*) Less than 1

Schedule of Fair Value Assumption

The following table summarizes the observable inputs used in the valuation of the derivative warrant liabilities as of December 31, 2018 and December 31, 2017 (split-adjusted):

 

    As of December 31, 2018     As of December 31, 2017  
      Series A (2016)       Series B (2016)       Series A (2016)       Series B (2016)  
Share price         $ 1.72     $ 15.10     $ 15.10  
Exercise price         $ 40.00     $ 40.00     $ 40.00  
Expected volatility           181.3 %     60 %     119 %
Risk-free interest           2.92 %     1.24 %     1.89 %
Dividend yield                        
Expected life of up to (years)           3.25       0.25       4.25  

Schedule of Liabilities Measured on a Recurring Basis

Activity in such liabilities measured on a recurring basis is as follows:

 

    Derivative Warrant Liabilities  
As of December 31, 2017   $ 28  
Revaluation of warrants     (20 )
As of December 31, 2018   $ 8  

 

    Derivative Warrant Liabilities  
As of December 31, 2016   $ 313  
Revaluation of warrants     (285 )
Exercise warrants     (*)  
As of December 31, 2017   $ 28  

 

 

(*) Less than 1