XML 27 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
shares in Thousands, $ in Thousands
Common Stock/Ordinary Shares
Kreos Loan 2014
Call Options
Common Stock/Ordinary Shares
Options
Common Stock/Ordinary Shares
Treasury Shares
Options
Treasury Shares
Additional paid in capital
IPO
Additional paid in capital
April 2015 Financing
Additional paid in capital
Kreos Loan 2014
Call Options
Additional paid in capital
Options
Additional paid in capital
Accumulated other comprehensive income (loss)
Accumulated deficit
IPO
April 2015 Financing
Kreos Loan 2014
Call Options
Options
Total
Stockholders' equity, beginning balance at Dec. 31, 2014     $ 432   $ (25)         $ 89,295 $ 1,871 $ (120,587)         $ (29,014)
Stockholders' equity, beginning balance (in shares) at Dec. 31, 2014     328   3                        
Consolidated Statements of Changes in Stockholders' Equity (Deficit)                                  
Issuance of common stock     $ 1,725             149,218             150,943
Issuance of common stock (in shares)     1,563                            
Conversion of convertible loans     $ 222             22,519             22,741
Conversion of convertible loans (in shares)     204                            
Conversion of silent partnerships     $ 17             2,733             2,750
Conversion of silent partnerships (in shares)     15                            
Exercise of stock options $ 10 $ 1           $ 1,420 $ 124           $ 1,430 $ 125  
Exercise of stock options (in shares) 9 1                              
Equity transaction costs           $ (13,616) $ (1,313)           $ (13,616) $ (1,313)      
Stock based compensation expense                   1,249             1,249
Beneficial conversion feature of silent partnership                   2,561             2,561
Adjustment to redemption value of silent partnership                       (3,875)         (3,875)
Beneficial conversion feature of convertible loans                   18,993             18,993
Extension of CLA repayment date - Modification                   738             738
Unrealized loss on available-for-sale securities                     (68)           (68)
Other comprehensive loss, net of tax                                 1,958
Cumulative translation adjustment, net of tax                     2,026           2,026
Net loss                       (46,964)         (46,964)
Stockholders' equity, ending balance at Dec. 31, 2015     $ 2,407   $ (25)         273,921 3,829 (171,426)         108,706
Stockholders' equity, ending balance (in shares) at Dec. 31, 2015     2,120   3                        
Carrying amount as of beginning of year at Dec. 31, 2014                                 634
Investment from Silent Partnership                                  
Issuance of Silent Partnership Agreement, net of transaction fees                                 962
Conversion of silent partnerships                                 (2,750)
Beneficial conversion feature of silent partnership                                 (2,561)
Adjustment to redemption value of silent partnership                                 3,875
Cumulative translation adjustment, net of tax                                 (160)
Carrying amount as of end of year at Dec. 31, 2015                                 0
Total Equity, beginning balance at Dec. 31, 2014                                 (28,380)
Increase (Decrease) in Combined Equity [Rollforward]                                  
Cumulative translation adjustment, net of tax                                 1,866
Total Equity, ending balance at Dec. 31, 2015                                 108,706
Consolidated Statements of Changes in Stockholders' Equity (Deficit)                                  
Change in functional currency     $ (99)   $ 3         (17,509) (3,869) 21,474          
Stockholders' equity, adjusted balance     2,308   $ (22)         256,412 (40) (149,952)         108,706
Issuance of common stock     $ 618             24,204             24,822
Issuance of common stock (in shares)     588                            
Exercise of stock options   $ 13   $ 22         $ 235             $ 270  
Exercise of stock options (in shares)   12   (3)                          
Equity transaction costs                   (4,247)             (4,247)
Stock based compensation expense                   2,545             2,545
Other comprehensive loss, net of tax                     50           50
Net loss                       (54,890)         (54,890)
Stockholders' equity, ending balance at Dec. 31, 2016     $ 2,939             279,149 10 (204,842)         77,256
Stockholders' equity, ending balance (in shares) at Dec. 31, 2016     2,720                            
Consolidated Statements of Changes in Stockholders' Equity (Deficit)                                  
Issuance of common stock     $ 94             79,906             80,000
Issuance of common stock (in shares)     9,412                            
Exercise of stock options     $ 3             51             54
Exercise of stock options (in shares)     54                            
Equity transaction costs                   (6,635)             (6,635)
Redomiciliation share exchange     $ (2,669)             2,669              
Redomiciliation share exchange (in shares)     24,522                            
Stock based compensation expense                   5,732             5,732
Other comprehensive loss, net of tax                     17           17
Net loss                       (74,356)         (74,356)
Stockholders' equity, ending balance at Dec. 31, 2017     $ 367             $ 360,872 $ 27 $ (279,198)         $ 82,068
Stockholders' equity, ending balance (in shares) at Dec. 31, 2017     36,708