XML 28 R17.htm IDEA: XBRL DOCUMENT v3.8.0.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2018
Accounting Policies [Abstract]  
Schedule of Changes in Fair Value of Level 3 Liability

    The changes in the fair value of the Level 3 liability are as follows (in US dollars):

 

    Warrants with down-round Protection  
    March 31,  
    2018     2017  
    (unaudited)  
             
Balance, Beginning of the period     768,249       681,970  
Warrants issued as consideration for placement services     125,597       156,732  
Change in fair value Warrants with Down-Round Protection     (77,947 )     (84,099 )
                 
Balance, End of period     815,899       754,603  

Schedule of Calculations of Fair Value Assumptions

The key inputs used in the fair value calculations were as follows:

 

    March 31,  
    2018     2017  
Dividend yield (%)     -       -  
Expected volatility (%) (*)     56.59       56.59  
Risk free interest rate (%)     1.31       0.92  
Expected term of options (years)     1.75-4.92       0.95-4.94  
Exercise price (US dollars)     4.50-7.75       4.50, 7.75  
Share price (US dollars) (**)     2.45       2.38  
Fair value (US dollars) (***)     0.09-0.81       0.11-0.74  

 

  (*) Due to the low trading volume of the Company’s Common Stock, the expected volatility was based on a sample of 254 companies operating in the Healthcare Products industry.
  (**) The Common Stock price, per share reflects the Company’s management’s estimation of the fair value per share of Common Stock as of March 31, 2018 and 2017. In reaching its estimation for such periods, management considered, among other things, a valuation prepared by a third-party valuation firm following the issuance of the Series C Units and the Series D Units, as applicable to each reporting period (See Note 3).
  (***) The below chart reflects the Fair Value for each of the Warrants with down-round Protection that were outstanding as of March 31, 2018 in US dollars.

Schedule of Fair Value of Warrants with Down Round Protection

    Andrew Garrett, Inc., (“AGI”) - Series A     AGI - Series B     AGI - Series C     Placement Agent -
Series D
Total quantity     364,071       566,897       844,605       212,000
Exercise price     4.5       4.5, 7.75       4.5, 7.75       4.5, 5.75, 7.75
Fair value     0.27       0.09 – 0.29       0.25 – 0.73       0.47 – 0.81