SHARE CAPITAL |
NOTE
9 - SHARE CAPITAL
|
1) |
Rights of the
Company’s ordinary shares |
Each
ordinary share is entitled to one vote. The holder of the ordinary shares is also entitled to receive dividends whenever funds
are legally available, when and if declared by the Board of Directors. Since its inception, the Company has not declared any dividends.
On
January 31, 2018 the Company’s ADSs commenced trading on the Nasdaq Capital Market, under the symbol CLGN. Each ADS represents
one ordinary share.
On
March 1, 2018, an extraordinary general meeting of the shareholders of the Company approved the increase of the authorized share
capital of the Company by 5,000,000 ordinary shares to 15,000,000 ordinary shares, par value NIS 0.03 per share. On October 27
2019, the Company’s shareholders approved the increase of the authorized share capital of the Company by 15,000,000 ordinary
shares to 30,000,000 ordinary shares NIS 1.50 par value.
On
June 6, 2019, at a general meeting of shareholders, the Company’s shareholders approved a reverse share split of the
Company’s ordinary shares at a ratio of 1-for-50, such that each fifty (50) ordinary shares, par value NIS 0.03 per share,
consolidated into one (1) ordinary share, par value NIS 1.50.
Concurrently
with the reverse split, the Company effected a corresponding change in the ratio of ordinary shares to each of the Company’s
ADSs, such that its ratio of ADSs to ordinary shares changed from one (1) ADS representing fifty (50) ordinary shares to a new
ratio of one (1) ADS representing one (1) ordinary share. The first date when the Company’s ADSs began trading on the Nasdaq
Capital Market after implementation of the reverse split and concurrent ratio change was July 15, 2019.
Additionally,
according to the share option plan of the Company, every 50 options, or 150 options if granted before the November 2016 reverse
split, that were allocated to directors, employees, consultants and officers under the option plan are exercisable into one ordinary
share of the Company of NIS 1.50 par value. No change took place in the exercise price of the options; however, for options that
were granted between November 2016 to date, the total exercise price for one share of NIS 1.50 par value will be the former exercise
price for one share of NIS 0.03 par value multiplied by 50 and, for options that were granted before the November 2016 reverse
split, the total exercise price for one share of NIS 1.50 par value will be the former exercise price for one share of NIS 0.01
par value multiplied by 150.
Further,
according to the terms and conditions of the warrants of the Company, each 50 warrants that the Company issued are exercisable
into one ordinary share of the Company of NIS 1.50 par value. There will be no change in the exercise price of those warrants;
however, the total exercise price for one share of NIS 1.50 par value will be the former exercise price for one share of NIS 0.03
par value multiplied by 50.
Following
the reverse split, the Company retrospectively reflected the change in the share capital of the Company for all periods presented.
Unless otherwise indicated, all of the share and ADS numbers, losses per share, share prices, options and warrants in these financial
statements have been adjusted, on a retroactive basis, to reflect this 1-for-50 reverse share split.
|
2) |
Changes in share
capital: |
|
a) |
On
September 6, 2017, the Company signed a securities purchase agreement (the “Alpha
Purchase Agreement”) with Alpha Capital Anstalt (“Alpha”), pursuant to which
the Company agreed, upon the terms and subject to the conditions of the Alpha Purchase Agreement,
to issue to Alpha, in a private placement, certain securities, in three tranches, as follows:
(i) at the first closing, which was completed on October 26, 2017, ordinary shares
and a Convertible Debenture (“Debenture”), for a purchase price of $2,000 (ii) at
the second closing, which was completed on December 31, 2017 and which was subject, among
other things, to approval of the private placement by the Company’s shareholders, a
Debenture for a purchase price of $2,000, and (iii) at the third closing, which was completed
on April 30, 2018, which was subject, among other things, to the listing of the Company’s
ADSs for trading on the NASDAQ and to the receipt of shareholder and option holder approval
to adopt the provisions of Chapter E3 of the Israeli Securities Law of 1968 (which allows
the Company to report in Israel in accordance with U.S. reporting requirements) (“Dual
Reporting Approval”), ordinary shares and/or a Debenture for a purchase price of $1,000,
and a warrant (the “Alpha Warrant”) to purchase 992,149 ordinary shares represented
by 992,149 ADSs exercisable for a period of five years from the date of issuance at an exercise
price of approximately $10.15 per ADS (calculated in accordance with the known representative
rate of exchange on the date of the notice of exercise).
On
October 26, 2017, upon the completion of the first closing, the Company issued to Alpha 145,600 ordinary shares and
a Debenture in the principal amount of $1,375, for gross proceeds of $2,000. On December 31, 2017, upon completion of
the second closing, the Company issued a Debenture in the principal amount of $2,000 for gross proceeds of $2,000. The
Debentures were convertible at any time at the option of the holder into ADSs at a conversion price of $4.29 per ADS.
In addition, the Debenture was mandatorily convertible at the then effective conversion price without regard to any beneficial
ownership limitation if (i) the ADSs or the Company’s ordinary shares are approved for listing on the Nasdaq
stock market, and (ii) certain equity conditions are met, and provided that the holder may elect to convert the Debenture
in whole or in part to a pre-paid warrant to purchase such number of ADSs otherwise issuable upon mandatory conversion
of the Debenture. On January 31, 2018, Debentures in the aggregate principal amount of $3,375 were automatically converted
into a pre-paid warrant to purchase 786,455 ordinary shares represented by 786,455 ADSs.
On
April 30, 2018, the Company completed the third closing of the Alpha Purchase Agreement, which resulted in the issuance
to Alpha of a pre-paid warrant to purchase 198,430 ordinary shares represented by 198,430 ADSs and the Alpha Warrant to
purchase up to 992,149 ordinary shares represented by 992,149 ADSs, at an exercise price of $10.28 per ADS, for gross
proceeds of $1,000. In 2018, Alpha converted a pre-paid warrant to purchase 165,000 ordinary shares into 165,000 ordinary
shares, in 2019 Alpha converted a pre-paid warrant to purchase 50,000 ordinary shares into 50,000 ordinary shares and
in 2020 Alpha converted the remaining of the prepaid warrants and converted a pre-paid warrant to purchase 811,085 ordinary
shares into 811,085 ordinary shares.
|
|
|
As
part of the first and second closings, and included within the ordinary shares and Debentures issued at the first and second
closings, the Company issued an aggregate of 21,610 ordinary shares and Debentures convertible into 116,726 ordinary shares
in connection with services Alpha provided to the Company. These issuances, having a fair market value of $871, were accounted
as share-based compensation. $435 was recognized as an expense within “general, administrative and marketing expenses”
in the statements of comprehensive loss in each of the years 2017 and 2018. |
|
|
|
|
|
Under
the Alpha Purchase Agreement, Alpha was also granted certain rights, including, among other things, anti-dilution protection
until October 26, 2019 in the event of certain subsequent equity issuances at a price that is lower than the then applicable
per ordinary share purchase price. The anti-dilution was accounted as derivatives measured in fair value, see Note 3. |
|
|
|
|
|
On
October 27, 2019, as a result of a share issuance to certain private investors, the warrant exercise price was reduced to
$4.00 per share. In addition, the reduction in exercise price to become denominated in USD, resulted in the instrument being
reclassified from a financial liability to equity. |
|
|
|
|
|
In
the first quarter of 2021, Alpha exercised 650,000 warrants into 650,000 ADS in return of $2,600. |
|
b) |
On
November 8, 2017, the Company signed a securities purchase agreement (the “Meitav
Dash Purchase Agreement”) with Meitav Dash, a company held by Meitav Dash Ltd.,
one of the Company’s shareholders pursuant to which the Company agreed, upon the terms
and subject to the conditions of the Meitav Dash Purchase Agreement, to issue to Meitav Dash
in a private placement certain securities in three tranches as follows: (i) at the first
closing, which was completed on December 26, 2017, 190,000 ordinary shares, for a purchase
price of $1,089, (ii) at the second closing, which was completed on the same day, 48,000
ordinary shares for a purchase price of $275 provided that Meitav Dash shall not be obligated
to buy or hold, immediately following the second closing, 20% or more of the Company’s
share capital, and (iii) at the third closing, which was completed on March 7, 2018 and
which was subject, among other things, to the listing of the Company’s ADSs for trading
on the Nasdaq and Dual Reporting Approval, for no additional consideration, warrants exercisable
into 238,000 ordinary shares.
The
Company completed the first and second closings on December 26, 2017 which resulted in the issuance to Meitav Dash
of an aggregate of 238,000 ordinary shares for gross proceeds of $1,364 and on March 7, 2018, the Company completed the
third closing which resulted in the issuance to Meitav Dash of a warrant to purchase 238,000 ordinary shares.
|
|
|
|
|
|
The
warrant may be exercised for a period of five years from issuance at an initial exercise price of
approximately $11.57 per ADS, subject to adjustment as further described below.
Under
the Meitav Dash Purchase Agreement, Meitav Dash was also granted certain rights, including, among others, anti-dilution
protection in the event of certain subsequent equity issuances at a price that is lower than the then applicable per ordinary
share purchase price.
On
October 27, 2019, as a result of a share issuance to certain private investors, the warrant exercise price was reduced
to $4.00 per share. In addition, the reduction in exercise price to become denominated in USD, resulted in the instrument
being reclassified from a financial liability to equity.
|
|
c)
|
On
November 9, 2017, the Company signed a securities purchase agreement (the “Sagy Purchase Agreement”) with
Ami Sagy, one of the Company’s shareholders, pursuant to which the Company agreed, upon the terms and subject to the
conditions of the Sagy Purchase Agreement, to issue to Ami Sagy in a private placement certain securities in two tranches
as follows: (i) at the first closing, which closed on December 26, 2017, 186,000 ordinary shares, for gross proceeds
of $1,066, and (ii) at the second closing, which closed on March 7, 2018 and which was subject, among other things, to
the listing of the Company’s ADSs for trading on the Nasdaq and to Dual Reporting Approval, for no additional consideration,
the Company will issue warrants exercisable into 186,000 of its ordinary shares. |
|
|
|
|
|
The
Company completed the first closing on December 26, 2017 which resulted in the issuance
to Ami Sagy of an aggregate of 186,000 ordinary shares for gross proceeds of $1,066 and on
March 7, 2018, the Company completed the second closing which resulted in the issuance to
Ami Sagy of a warrant to purchase 186,000 ordinary shares.
The
warrant may be exercised for a period of five years from issuance at an initial exercise price of approximately $11.57 per
ADS, subject to adjustment as further described below.
|
|
|
Under
the Sagy Purchase Agreement, Ami Sagy was also granted certain rights, including, among other things, anti-dilution protection
in the event of certain subsequent equity issuances at a price that is lower than the then applicable per ordinary share purchase
price, see Note 3. |
|
|
|
|
|
On
October 27, 2019, as a result of a share issuance to certain private investors, the warrant exercise price was reduced to
$4.00 per share. In addition, the reduction in exercise price to become denominated in USD, resulted in the instrument being
reclassified from a financial liability to equity. |
|
|
|
|
d)
|
On
January 18, 2018, the Company signed Security Purchase Agreements for the purchase and sale, in a private placement,
of an aggregate of 86,887 ordinary shares for total gross consideration of $634 to the following three investors: (i) Alpha
for the purchase of 25,506 ordinary shares for $186; (ii) Ami Sagy for the purchase of 40,920 ordinary shares for $299;
and (iii) Docor International BV for the purchase of 20,460 ordinary shares for $149. Closing occurred on January 25,
2018. |
|
e) |
On
March 20, 2018, the board of directors resolved to delist all of Company’s securities
from trading on the Tel Aviv Stock Exchange (“TASE”). In accordance with the Israeli
Securities Law and the rules of the TASE, as the Company had four different series of warrants
traded on the TASE, and in order to effectuate the resolution, the Company was required to
enter into an arrangement between the Company, shareholders and the holders of warrants, pursuant
to Section 350 of the Israeli Companies Law.
On
April 16, 2018, the Company petitioned the District Court of Lod, Israel (the “Court”), to approve the convening
of a shareholders’ meeting and meetings of holders of Series I Warrants and Series K Warrants, in order to approve
an arrangement for the delisting of all of Company securities from TASE and the reduction of the exercise price of Series
I and Series K Warrants to approximately $5.7 each (the “Arrangement”). The holders of Series G Warrants and
Series H Warrants were not part to the Arrangement as such warrants expired before the expected date of the delisting
of the Company’s securities from the TASE. On July 29 2018, the Court approved the Arrangement, following its approval
by the different meetings of shareholders and holders of Series I and Series K Warrants. The last date of trading of the
ordinary shares, Series I Warrants and Series K Warrants on the TASE was on October 29, 2018.
|
|
f) |
On
July 11, 2018, following the Company’s board of directors and shareholders’ approval, the Company issued to Alpha
a pre-paid warrant to purchase 21,200 ordinary shares represented by 21,200 ADSs, in connection with services Alpha provided
to the Company. The issuance at a fair market value of $137 was accounted as share-based compensation and recognized as an
expense within “general, administrative and marketing expenses” in the statements of operations. |
|
g) |
On
July 26, 2018, the Company entered into a Securities Purchase Agreement with Ami Sagy, pursuant to which the Company
issued on July 31, 2018, in a private placement, 222,500 ordinary shares for an aggregate purchase price of $1,245. |
|
h) |
On
September 10, 2018, the Company signed a one year service agreement with a service provider according to which in return to
its services the Company will pay a monthly retainer and issue a total of 12,000 restricted ADSs (12,000 ordinary shares)
in 3 tranches of 4,000 ADSs (4,000 ordinary shares) each: (i) following the execution of the agreement, (ii) February 1, 2019,
and (iii) June 1, 2019. If the agreement was cancelled prior to the issuance date the share balance would not be owed. The
first tranche was completed on December 19, 2018. The second and third tranches were completed on January 10, 2020. |
|
i) |
On
August 30, 2019, the Company entered into an agreement with Ami Sagy and certain U.S. investors for the issuance of shares
and warrants in a form of a convertible loan agreements in the total amount of $6,500, as follows: (i) a convertible loan
agreement with Ami Sagy, its largest shareholder (the “Sagy Agreement”), pursuant to which Mr. Sagy will provide
a convertible loan to the Company in an amount of $3,000 in two tranches, and (ii) a convertible loan agreement with certain
U.S. investors (the “U.S. Agreement”, and, together with the Sagy Agreement, the “Agreements”), pursuant
to which such U.S. investors (the “U.S. Investors”) provided a loan to the Company in an amount of $3,500 in one
tranche. |
|
|
The
Sagy Agreement provided that the transactions contemplated by the Sagy Agreement shall occur in three separate closings. On
the first closing date, which occurred on September 3, 2019, Ami Sagy transferred to the Company the principal amount of
$2,000. This amount was invested on account of the issuance in a form of convertible loan and was automatically converted
into 500,000 ADSs at a conversion price of $4.00 per ADS on October 27, 2019. On the second closing date, which occurred on
February 28, 2021, after the Company executed the Development, Exclusivity and Option Products Agreement (see note 12), the
following occurred: (i) Ami Sagy transferred the Company an amount of $1,000 by way of an equity investment, and (ii) the
Company issued to Ami Sagy 250,000 ADSs representing 250,000 ordinary shares and a warrants to purchase up to 250,000 ADSs
representing 250,000 ordinary shares. On the third closing date, which was subject to shareholder approval and occurred on
October 27, 2019, the Company issued to Ami Sagy a warrant to purchase up to 500,000 ADSs representing 500,000 ordinary
shares. The consideration of the third closing is included in the principal amount received in the first closing. |
|
|
The
U.S. Agreement provided that the transactions contemplated by the U.S. Agreement shall occur in two separate closings. On
the first closing date, which occurred on September 6, 2019, the U.S. Investors transferred to the Company the principal amount
of $3,500. On the second closing date, which occurred on October 27, 2019, the following occurred: (i) the principal amount
invested on account of the issuance in a form of convertible loan, was automatically converted into 875,000 ADSs at a conversion
price equal to $4.00 per ADS, and (ii) the Company issued to the U.S. Investors warrants to purchase up to 875,000 ADSs representing
875,000 ordinary shares. |
|
|
In
addition, the Company agreed to enter into Price Protection Agreements pursuant to which,
until the three-year anniversary of the first closing date, the Company shall issue additional
ADSs in the event of certain subsequent equity issuances at a price that is lower than $4.00
(subject to certain adjustments) on a “full-ratchet” basis with respect to their
holdings in the Company. The “full-ratchet” instruments are classified as financial
liability on the balance sheets and measures at fair value through profit or loss.
The
warrants issuable under the Agreements are exercisable at $4.00 per ADS and have a term of three years from the issuance
date. The warrants are subject to adjustments upon certain events, including share splits, share dividends, subsequent
rights offerings, and fundamental transactions. In addition, until the three-year anniversary of the first closing date,
in the event of certain subsequent equity issuances at a price that is lower than the then applicable exercise price,
the exercise price shall adjust to such lower price
|
|
|
Concurrently
with the execution of the Agreements, the Company entered into Registration Rights Agreements with each of Ami Sagy and the
U.S. Investors, pursuant to which the Company granted certain demand and piggyback registration rights with respect to the
ordinary shares represented by the ADSs underlying the convertible loans and warrants. |
On
October 27, 2019, an extraordinary general meeting was held and the Company received the “shareholders’ approval”
and subsequently issued the ADSs and warrants as mentioned above.
The
Company also issued an aggregate of 175,039 ADSs to Mr. Sagy, and Meitav Dash, and 250,000 ADSs and 20,000 prepaid warrant to
purchase up to 20,000 ADSs to Alpha in satisfaction of the price protection undertakings under the Alpha Purchase Agreement, the
Meitav Dash Purchase Agreement and the Sagy Purchase Agreement.
|
J) |
On
February 14, 2020, the Company entered into a Securities Purchase Agreement with several accredited U.S. investors, pursuant
to which the Company issued on March 6, 2020, in a private placement, 445,000 ordinary shares for an aggregate purchase price
of $4,450. |
B. |
Share-based compensation: |
|
1) |
Option
plan
In
accordance with an option plan for employees and consultants (the “Option Plan”), as amended from time to
time, employees and consultants of the Company will be granted options, each exercisable into one ordinary share of the
Company of NIS 1.50. The ordinary shares that will be issued in accordance with the Option Plan will have the same rights
as the other ordinary shares of the Company, immediately subsequent to their issue. An option that is not exercised within
10 years from the allotment date will expire, unless the board of directors extends its validity.
Grants
to employees are made in accordance with the Option Plan, and are carried out within the provisions of Section 102
of the Israel Income Tax Ordinance. In accordance with the track selected by the Company and these provisions, the Company
is not entitled to claim a tax deduction for the employee benefits.
For
those who are not employees of the Company, and for the Company’s controlling shareholders (as defined in the Income
Tax Ordinance) options are granted in accordance with section 3(I) of the Income Tax Ordinance.
|
|
a. |
Option
granted to employees and directors |
In
the years ended December 31, 2020, 2019 and 2018, the Company granted options as follows (amounts presented reflect the number
of shares issued if the options will be exercised):
|
|
Year ended December 31, 2020 |
|
|
|
Award amount |
|
|
Exercise price range |
|
|
Vesting period |
|
|
Expiration |
|
Employees |
|
|
317,909 |
|
|
|
$ |
10.08 |
|
|
|
4 years |
|
|
|
10 years |
|
Directors |
|
|
194,713 |
|
|
|
$ |
9.12-11.06 |
|
|
|
4 years |
|
|
|
10 years |
|
|
|
Year ended December 31, 2019 |
|
|
|
Award amount |
|
|
Exercise price range |
|
|
Vesting period |
|
|
Expiration |
|
Employees |
|
|
230,000 |
|
|
|
$ |
5.07 |
|
|
|
4 years |
|
|
|
7 years |
|
Directors |
|
|
301,390 |
|
|
|
$ |
4.02-$5.07 |
|
|
|
4 years |
|
|
|
7 years |
|
|
|
Year ended December 31, 2018 |
|
|
|
Award amount |
|
|
Exercise price Range* |
|
|
Vesting period |
|
|
Expiration |
|
Employees |
|
|
93,000 |
|
|
$ |
5.87 |
|
|
|
4 years |
|
|
|
7 years |
|
Directors |
|
|
63,000 |
|
|
$ |
7.74 |
|
|
|
4 years |
|
|
|
7 years |
|
* |
Exercise price range
before reduction of exercise price as of October 27, 2019 |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
Value
of one ordinary share |
|
$ |
7.86-10.5 |
|
|
$ |
5.7-$5.93 |
|
|
$ |
5.34-$7.83 |
|
Dividend
yield |
|
|
0 |
% |
|
|
0 |
% |
|
|
0 |
% |
Expected
volatility |
|
|
66.12-66.41 |
% |
|
|
61.31%-62.56 |
% |
|
|
62.63 |
% |
Risk-free
interest rate |
|
|
0.45-0.52 |
% |
|
|
2 |
% |
|
|
2 |
% |
Expected
term |
|
|
6.11
years |
|
|
|
4-5.5
years |
|
|
|
4
years |
|
The
fair value of options granted during 2020, 2019 and 2018 was $2,952, $1,602 and $621, respectively.
The
total unrecognized compensation cost of employee options at December 31, 2020 is $1,853, which is expected to be recognized
over a weighted average period of 1.82 year.
Modification
of share-based compensation
On
October 27, 2019, the Company’s board of directors approved the reduction of the exercise price of 305,342 outstanding options
previously granted to employees to a price of $4.02 per share.
On
December 31, 2019 an extraordinary general meeting of the shareholders of the Company, approved a reduction of the exercise price
of 171,287 options held by the Company’s directors and the Chief Executive Officer to a price of $4.02 per share.
The
reduction of exercise price of the options was considered a Type I modification for share-based compensation, and, as a result,
during the year ended December 31, 2019, the Company recorded additional compensation expense in the amount of $365.
The
total incremental fair value of these options amounted to $478 and was determined based on the Black-Scholes pricing options model
using the following assumptions: risk free interest rate of 1.6%, expected volatility of 49% - 74%, expected term
of 0.4-5.9 years and dividend yield of 0%. The incremental fair value of the fully vested options as of October 27, 2019
in the amount of $341 was recognized immediately. The remaining incremental fair value will be recognized over the remaining vesting
period and until March 2022.
The
following table summarizes the number of options granted to employees under the Option Plan for the years ended December 31,
2020, 2019 and 2018, and related information:
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
|
Number of options |
|
|
Weighted average exercise price |
|
|
Number of options |
|
|
Weighted average exercise price* |
|
|
Number of options |
|
|
Weighted average exercise price* |
|
Options outstanding at the beginning of the year |
|
|
721,361 |
|
|
$ |
4.38 |
|
|
|
512,615 |
|
|
$ |
15.09 |
|
|
|
385,115 |
|
|
$ |
17.68 |
|
Granted |
|
|
512,622 |
|
|
|
10.33 |
|
|
|
531,390 |
|
|
|
5.09 |
|
|
|
156,000 |
|
|
|
7.55 |
|
Exercised |
|
|
(20,245 |
) |
|
|
4.13 |
|
|
|
(6,076 |
) |
|
|
1.30 |
|
|
|
- |
|
|
|
- |
|
Expired |
|
|
- |
|
|
|
- |
|
|
|
(11,891 |
) |
|
|
23.83 |
|
|
|
(2,500 |
) |
|
|
24.01 |
|
Forfeited |
|
|
(14,961 |
) |
|
|
7.93 |
|
|
|
(304,677 |
) |
|
|
5.84 |
|
|
|
(26,000 |
) |
|
|
7.42 |
|
Options outstanding at the end of the year |
|
|
1,198,777 |
|
|
|
6.88 |
|
|
|
721,361 |
|
|
$ |
4.38 |
* |
|
|
512,615 |
|
|
$ |
15.09 |
|
Options exercisable at the end of the year |
|
|
477,611 |
|
|
$ |
4.25 |
|
|
|
310,093 |
|
|
$ |
4.02 |
* |
|
|
211,906 |
|
|
$ |
20.28 |
|
* |
After repricing-
see Note 9 - (B)(2)(a). |
|
b. |
Option
granted to non-employees |
The
fair value of options granted to non-employees in 2019 and 2018 were $16 and $13, respectively. The underlying data used for computing
the fair value of the options are as follows:
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
Value of one ordinary share |
|
$ |
- |
|
|
$ |
5.93 |
|
|
|
5.36 |
|
Dividend yield |
|
|
- |
|
|
|
0 |
% |
|
|
0 |
% |
Expected volatility |
|
|
- |
|
|
|
62 |
% |
|
|
58 |
% |
Risk-free interest rate |
|
|
- |
|
|
|
2 |
% |
|
|
2 |
% |
Expected term |
|
|
- |
|
|
|
4 years |
|
|
|
4 years |
|
|
|
The
following table summarizes the number of options granted to non-employees under the Option Plan for the years ended December 31,
2020, 2019 and 2018, and related information. Amounts presented reflect the number of shares issued if the options will be
exercised: |
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
|
|
Number of options |
|
|
Weighted average exercise price |
|
|
Number of options |
|
|
Weighted average exercise price* |
|
|
Number of options |
|
|
Weighted average exercise price* |
|
Options outstanding at the beginning of the year |
|
|
23,664 |
|
|
$ |
27.44 |
|
|
|
18,664 |
|
|
$ |
33.44 |
|
|
|
13,664 |
|
|
$ |
43.52 |
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
5,000 |
|
|
|
5.07 |
|
|
|
5,000 |
|
|
|
5.87 |
|
Exercised |
|
|
(1,250 |
) |
|
|
5.07 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Expired |
|
|
(4,332 |
) |
|
|
61.85 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Options outstanding at the end of the year |
|
|
18,082 |
|
|
$ |
17.97 |
|
|
|
23,664 |
|
|
$ |
27.44 |
|
|
|
18,664 |
|
|
$ |
33.44 |
|
Options exercisable at the end of the year |
|
|
8,057 |
|
|
$ |
18.42 |
|
|
|
10,202 |
|
|
$ |
46.03 |
|
|
|
8,165 |
|
|
$ |
51.21 |
|
The
following tables summarize information concerning outstanding and exercisable options as of December 31, 2020:
December 31,2020 |
|
Options outstanding |
|
|
Options exercisable |
|
Exercise prices * |
|
|
Number of options outstanding at end of year |
|
|
Weighted average remaining contractual Life |
|
|
Number of options exercisable at end of year |
|
|
Weighted average remaining contractual life |
|
$ |
65.06 |
|
|
|
1,333 |
|
|
|
0.13 |
|
|
|
1,333 |
|
|
|
0.13 |
|
|
64.85 |
|
|
|
1,333 |
|
|
|
0.13 |
|
|
|
1,333 |
|
|
|
0.13 |
|
|
27.99 |
|
|
|
6,666 |
|
|
|
4.38 |
|
|
|
1,329 |
|
|
|
4.33 |
|
|
6.84 |
|
|
|
5,000 |
|
|
|
4.33 |
|
|
|
- |
|
|
|
- |
|
|
11.06 |
|
|
|
162,713 |
|
|
|
9.11 |
|
|
|
- |
|
|
|
- |
|
|
10.08 |
|
|
|
309,409 |
|
|
|
9.41 |
|
|
|
- |
|
|
|
- |
|
|
9.12 |
|
|
|
32,000 |
|
|
|
9.66 |
|
|
|
- |
|
|
|
- |
|
|
5.07 |
|
|
|
239,250 |
|
|
|
2.65 |
|
|
|
103,963 |
|
|
|
1.48 |
|
$ |
4.02 |
|
|
|
459,155 |
|
|
|
4.07 |
|
|
|
357,217 |
|
|
|
4.02 |
|
|
|
|
|
|
1,216,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
In U.S. dollars
per Ordinary Share. |
|
c. |
The aggregate intrinsic
value of the total exercisable options as of December 31, 2020 is approximately $2,882. The aggregate intrinsic value of the
options exercised in 2020 is approximately $114. |
|
d. |
The following table
illustrates the effect of share-based compensation on the statements of operations: |
|
|
Year ended December 31 |
|
|
|
2020 |
|
|
2019 |
|
|
2018 |
|
Cost of revenues |
|
$ |
66 |
|
|
$ |
- |
|
|
$ |
- |
|
Research and development expenses |
|
|
464 |
|
|
|
549 |
|
|
$ |
457 |
|
General, administrative and marketing expenses |
|
|
1,075 |
|
|
|
576 |
|
|
|
977 |
|
|
|
$ |
1,605 |
|
|
$ |
1,125 |
|
|
$ |
1,434 |
|
|