XML 27 R16.htm IDEA: XBRL DOCUMENT v3.20.2
Share Capital (Tables)
6 Months Ended
Jun. 30, 2020
Equity [Abstract]  
Summary of Stock Option Activity

A summary of the Company’s option activity related to options to employees and directors, and related information is as followed:

 

 

    As of
June 30, 2020
 
    Number of stock options     Weighted average exercise price  
             
Outstanding at beginning of period     371,360     $ 9.19  
Granted     166,666       9.64  
Exercise     (965 )     -  
Forfeited     -       -  
Cancelled     -       -  
Outstanding at end of period     537,061     $ 9.35  
                 
Vested at end of period     303,509     $ 8.87  

 

    For the Year ended
December 31, 2019
 
    Number of stock options     Weighted average exercise price  
             
Outstanding at beginning of period..     398,308     $ 11.50  
Granted     48,893       6.20  
Forfeited     (28,690 )     -  
Cancelled     (47,151 )     -  
Outstanding at end of period     371,360     $ 9.19  
                 
Vested at end of period     270,827     $ 8.48  
Schedule of Stock Options Outstanding

The stock options outstanding as of June 30, 2020 and December 31, 2019, summarized by exercise prices, are as follows:

 

Exercise
price $
  Stock options outstanding as of
June 30, 2020
    Stock options outstanding as of
December 31, 2019
    Weighted average remaining contractual life – years
as of
June 30, 2020
    Weighted average remaining contractual life – years
as of
December 31, 2019
    Stock options exercisable as of
June 30, 2020
    Stock options exercisable as of December 31, 2019  
                                     
4.20     77,846       77,846       5.5       6.0       77,846       77,846  
15.75     133,546       133,546       7.3       7.8       105,911       90,641  
8.60     11,630       11,630       9.4       9.9       7,265       5,515  
9.00     10,000       10,000       8.3       8.8       6,250       4,750  
9.64     166,666       -       0.0       -       -       -  
5.95     17,503       17,503       9.2       9.7       5688       -  
5.06     19,760       19,760       9.3       9.8       4940       -  
15.30     38,533       38,533       7.5       8.0       34,032       29,533  
 (*)     61,577       62,542       6.3       6.8       61,577       62,542  
      537,061       371,360       7.8       8.3       303,509       270,827  

 

(*) Less than $0.01.

Schedule of Stock Options Valuation Assumptions

The grant date fair values of stock options granted in the years ended June 30, 2020 and 2019 were estimated using the Black-Scholes valuation model with the following:

 

    As of
June 30, 2020
    Year ended
December 31, 2019
 
             
Expected volatility     135.60 %     132.63%-144.4 %
Risk-free interest     1.20 %     1.49%-2.62 %
Dividend yield     0 %     0 %
Expected life of up to (years)     6       5.282  

Schedule of Warrants Outstanding

The remaining outstanding warrants and terms as of June 30, 2020 and December 31, 2019 are as follows:

 

Issuance date   Outstanding
as of
June 30, 2020
    Outstanding
as of
December 31, 2019
    Exercise Price     Exercisable
as of
June 30, 2020
    Exercisable Through
                             
Series A (2013) (*)     183       183     $ 2,754.00       183     April 9, 2023
Series A (2015) (*)     -       683     $ 1,377.00       -     April 30, 2020
Series B (2016) (a)(*)     2,770       2,770     $ 40.50       2,770     March 14, 2022
Warrant to underwriters 1.2019 (**)     22,767       22,767     $ 8.13       22,767     July 14, 2022
Warrant to underwriters 1.2019 (**)     29,500       29,500     $ 12.50       29,500     July 15, 2022
Warrant to underwriters 1.2019 (**)     -       12,500     $ 12.50       -     January 15, 2020
Warrant to underwriters 12.2019 (**)     45,643       45,643     $ 13.13       -     June 27, 2023
Warrant to underwriters 12.2019 (**)     47,619       47,619     $ 13.13       -     June 30, 2023
Warrant to underwriters 12.2019 (**)     45,045       45,045     $ 13.88       -     June 25, 2023

 

(*) Prior to January 1, 2019, warrants with non-standard anti-dilution provisions (referred to as down round protection) were classified as liabilities and re-measured each reporting period. On January 1, 2019, the Company adopted the provisions of ASU 2017-11, which indicates that a down round feature no longer precludes equity classification when assessing whether an investment is indexed to an entity’s own stock. The Company used a full retrospective approach to adoption and restated its financial statements as of the earliest period presented. The cumulative effect of adoption of ASU 2017-11 resulted in an adjustment to accumulated deficit as of January 1, 2018 of $20 with a corresponding adjustment to additional paid-in capital.