XML 28 R17.htm IDEA: XBRL DOCUMENT v2.4.1.9
SHAREHOLDERS' EQUITY (Tables)
3 Months Ended
Mar. 31, 2015
Class of Stock [Line Items]  
Schedule of Stock by Class [Table Text Block]
a.
Composition of share capital:
 
 
 
March 31, 2015
 
December 31, 2014
 
 
 
Authorized
 
Issued and
outstanding
 
Authorized
 
Issued and
outstanding
 
 
 
Unaudited
 
 
 
 
 
 
 
Ordinary shares of £ 0.01 par value each
 
 
5,000,000,000
 
 
55,636,283
 
 
5,000,000,000
 
 
55,636,283
 
Deferred A shares of £ 0.001 par value
 
 
800,000
 
 
-
 
 
800,000
 
 
-
 
Deferred B shares of £ 0.001 par value
 
 
1,200,000
 
 
-
 
 
1,200,000
 
 
-
 
Deferred C shares of £ 0.001 par value
 
 
400,000
 
 
-
 
 
400,000
 
 
-
 
Fair Value, by Balance Sheet Grouping [Table Text Block]
Fair value was estimated using the following weighted-average assumptions (annualized percentages):
 
 
 
Three months ended
 
 
 
March 31,
 
 
 
2015
 
2014
 
 
 
 
 
 
 
 
 
Unaudited
 
 
 
 
 
 
 
Expected dividend yield
 
0%
 
0%
 
Expected volatility
 
75.39%-81.03%
 
66.5%-81.21%
 
Risk-free interest
 
0.73%-1.94%
 
1.0%-1.82%
 
Expected life
 
2.42-9.42 years
 
3.42-6.25 years
 
Forfeiture rate
 
0%
 
0%
 
Schedule of Share-based Compensation, Stock Options, Activity [Table Text Block]
The following is a summary of the Company’s stock option activity and related information for the three months ended March 31, 2015:
 
 
 
 
 
 
 
 
Weighted
average
 
 
 
 
 
 
 
 
 
Weighted
 
remaining
 
 
 
 
 
 
 
 
 
average
 
contractual
 
Aggregate
 
 
 
 
Number
 
exercise
 
term
 
intrinsic
 
 
 
 
of shares
 
price
 
(in years)
 
value
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of January 1, 2015
 
 
2,903,227
 
$
1.42
 
 
8.0
 
$
-
 
Changes during the period:
 
 
 
 
 
 
 
 
 
 
 
 
 
Granted
 
 
-
 
 
 
 
 
 
 
 
 
 
Forfeited
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of March 31, 2015
 
 
2,903,227
 
$
1.42
 
 
7.8
 
$
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vested and expected to vest
 
 
2,903,227
 
$
1.42
 
 
7.8
 
$
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exercisable Options as of March 31, 2015
 
 
1,515,727
 
$
1.36
 
 
7.0
 
$
-
 
Share-based Compensation Arrangement by Share-based Payment, Award, Options and Warrants [Table Text Block]
The options and warrants outstanding as of March 31, 2015 that were granted to the Company’s service providers are as follows:
 
Grant date
 
Number of
options
 
 
Exercise
Price
 
Expiration date
 
 
 
 
 
 
 
 
 
 
August 28, 2007
 
20,475
 
$
1.29
 
August 28, 2017
 
May 27, 2009
 
30,000
 
$
1.56
 
May 27, 2019
 
February 12, 2012
 
309,492
 
$
2.00
 
February 12, 2017
 
April 26, 2012
 
90,000
 
$
2.00
 
March 19, 2017
 
June 27, 2012
 
2,988
 
$
1.75
 
June 21, 2022
 
November 30, 2012
 
90,180
 
$
2.00
 
November 30, 2017
 
January 17, 2013
 
43,035
 
$
2.00
 
January 17, 2018
 
January 31, 2013
 
7,200
 
$
2.00
 
January 31, 2018
 
February 8, 2013
 
3,600
 
$
2.00
 
February 28, 2018
 
August 27, 2014
 
35,000
 
$
0.565
 
August 27, 2024
 
 
 
 
 
 
 
 
 
 
 
 
631,970
 
 
 
 
 
 
Call Option [Member]  
Class of Stock [Line Items]  
Fair Value, by Balance Sheet Grouping [Table Text Block]
Fair values were estimated using the following assumptions for the call options (range of annualized percentages):
 
 
 
Three months ended
 
 
 
March 31,
 
 
 
2015
 
2014
 
 
 
Unaudited
 
 
 
 
 
 
 
Expected dividend yield
 
0%
 
0%
 
Expected volatility
 
80.3%-91.72%
 
70.52%-86.68%
 
Risk-free interest
 
0.56%-0.95%
 
0.11%-0.39%
 
Expected life
 
2.01-3.25
 
0.84-1.84
 
Put Option [Member]  
Class of Stock [Line Items]  
Fair Value, by Balance Sheet Grouping [Table Text Block]
Fair values were estimated using the following assumptions for the put options (range of annualized percentages): 
 
 
 
Three months ended
March 31,
 
 
 
2015
 
2014
 
 
 
Unaudited
 
 
 
 
 
 
 
Dividend yield
 
0%
 
0%
 
Expected volatility
 
80.3%
 
68.8%-70.52%
 
Risk-free interest
 
0.56%
 
0.11%-0.15%
 
Expected life
 
2.01
 
0.84-1.08