| | |
Price to Public
|
| |
Underwriting
Discounts and Commissions |
| |
Proceeds to
Company(1) |
| |||||||||
Per unit
|
| | | $ | 8.00 | | | | | $ | 0.64 | | | | | $ | 7.36 | | |
Total
|
| | | $ | 11,200,000 | | | | | $ | 896,000 | | | | | $ | 10,304,000 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 78 | | |
| | | | | | |
Year Ended December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
(In thousands, except shares and
per share data) |
| |||||||||
| | | | Statements of comprehensive loss: | | | | | | | | | | | | | |
| | | |
Research and development expenses
|
| | | $ | 2,768 | | | | | $ | 2,648 | | |
| | | |
General and administrative expenses
|
| | | | 8,575 | | | | | | 2,719 | | |
| | | |
Total operating loss
|
| | | | 11,343 | | | | | | 5,367 | | |
| | | | Financial income: | | | | | | | | | | | | | |
| | | |
Income from change in fair value of financial liabilities at fair value
|
| | | | (251) | | | | | | (4,311) | | |
| | | |
Other financial expenses, net
|
| | | | 105 | | | | | | 143 | | |
| | | |
Financial income, net
|
| | | | (146) | | | | | | (4,168) | | |
| | | |
Net comprehensive loss
|
| | | $ | 11,197 | | | | | $ | 1,199 | | |
| | | | Loss per ordinary share(1) | | | | | | | | | | | | | |
| | | |
Basic
|
| | | $ | 324 | | | | | $ | 35 | | |
| | | |
Diluted
|
| | | $ | 324 | | | | | $ | 102 | | |
| | | |
Weighted average number of ordinary shares used in computing loss per ordinary share(1)
|
| | | | | | | | | | | | |
| | | |
Basic
|
| | | | 34,544 | | | | | | 34,409 | | |
| | | |
Diluted
|
| | | | 34,544 | | | | | | 51,972 | | |
| | | | Pro forma loss per ordinary share(2) (unaudited) | | | | | | | | | | | | | |
| | | |
Basic
|
| | | | 1.35 | | | | | | 0.38 | | |
| | | |
Diluted
|
| | | | 1.39 | | | | | | 0.65 | | |
| | | |
Weighted average number of ordinary shares used in computing pro forma loss per share(2) (unaudited)
|
| | | | | | | | | | | | |
| | | |
Basic
|
| | | | 8,573,391 | | | | | | 7,366,662 | | |
| | | |
Diluted
|
| | | | 8,918,229 | | | | | | 8,650,509 | | |
|
| | | | | | |
As of December 31, 2017
|
| |||||||||||||||
| | | | | | |
Actual
|
| |
Pro forma(1)
|
| |
Pro forma as
Adjusted(2) |
| |||||||||
| | | | | | |
(In thousands)
|
| |||||||||||||||
| | | | Statements of financial position data: | | | | | | | | | | | | | | | | | | | |
| | | |
Cash and cash equivalents
|
| | | $ | 11,746 | | | | | $ | 11,746 | | | | | $ | 21,035 | | |
| | | |
Other current assets
|
| | | | 671 | | | | | | 671 | | | | | | 671 | | |
| | | |
Total current assets
|
| | | | 12,417 | | | | | | 12,417 | | | | | | 21,706 | | |
| | | |
Property and equipment
|
| | | | 207 | | | | | | 207 | | | | | | 207 | | |
| | | |
Intangible assets
|
| | | | 654 | | | | | | 654 | | | | | | 654 | | |
| | | |
Total assets
|
| | | $ | 13,278 | | | | | $ | 13,278 | | | | | $ | 22,567 | | |
| | | |
Accounts payable – Trade and other
|
| | | | 2,020 | | | | | | 2,020 | | | | | | 2,020 | | |
| | | |
Total current liabilities
|
| | | | 2,020 | | | | | | 2,020 | | | | | | 2,020 | | |
| | | |
Long-term convertible loans
|
| | | | 3,893 | | | | | | — | | | | | | — | | |
| | | |
Preferred shares
|
| | | | 33,455 | | | | | | — | | | | | | — | | |
| | | |
Warrants to purchase preferred shares and ordinary shares
|
| | | | 5,398 | | | | | | — | | | | | | 2,254(3) | | |
| | | |
Severance pay obligations, net
|
| | | | 70 | | | | | | 70 | | | | | | 70 | | |
| | | |
Total liabilities
|
| | | $ | 44,836 | | | | | $ | 2,090 | | | | | $ | 4,344 | | |
| | | |
Equity (capital deficiency)
|
| | | $ | (31,558) | | | | | $ | 11,188 | | | | | $ | 18,223 | | |
| | | |
Working capital(4)
|
| | | $ | 10,397 | | | | | $ | 10,397 | | | | | $ | 19,686 | | |
|
| | |
As of December 31, 2017
|
| |||||||||||||||
| | |
Actual (Audited)
|
| |
Pro forma
|
| |
Pro forma as
Adjusted |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 11,746 | | | | | $ | 11,746 | | | | | $ | 21,035 | | |
Convertible loans
|
| | | $ | 3,893 | | | | | $ | — | | | | | $ | — | | |
Series A preferred shares of NIS 0.01 par value; 25,000 authorized, 10,222 issued and outstanding, actual; no authorized, no issued and outstanding, pro forma; no shares authorized, issued and outstanding, pro forma as adjusted
|
| | | | 8,810 | | | | | | — | | | | | | — | | |
Series B preferred shares of NIS 0.01 par value; 35,000 authorized, 14,283 shares issued and outstanding, actual; no authorized, no issued and outstanding, pro forma; no shares authorized, issued and outstanding, pro forma as adjusted
|
| | | | 12,980 | | | | | | — | | | | | | — | | |
Series B-1 preferred shares of NIS 0.01 par value; 17,000 authorized, 13,229 shares issued and outstanding, actual; no authorized, no issued and outstanding, pro forma; no shares authorized, issued and outstanding, pro forma as adjusted
|
| | | | 11,665 | | | | | | — | | | | | | — | | |
Warrants to purchase preferred shares and ordinary shares
|
| | | | 5,398 | | | | | | — | | | | | | 2,254(1) | | |
Equity (capital deficiency): | | | | | | | | | | | | | | | | | | | |
Ordinary shares; 1,000,000 authorized, 34,544 issued and outstanding, actual, of NIS 0.01 par value; 140,010,000 authorized, 10,018,320 issued and outstanding, pro forma of NIS 0.0000769 par value; 140,010,000 authorized, 11,361,654 issued and outstanding, pro forma as adjusted of NIS 0.0000769 par value;
|
| | | | * | | | | | | * | | | | | | * | | |
Other comprehensive income
|
| | | | 41 | | | | | | 41 | | | | | | 41 | | |
Other reserves
|
| | | | 7,361 | | | | | | 12,759 | | | | | | 12,759 | | |
Additional paid-in capital
|
| | | | 2,853 | | | | | | 40,201 | | | | | | 47,687 | | |
Accumulated deficit
|
| | | | (41,813) | | | | | | (41,813) | | | | | | (42,263) | | |
Total equity (capital deficiency)
|
| | | | (31,558) | | | | | | 11,188 | | | | | | 18,223 | | |
Total capitalization
|
| | | $ | 11,188 | | | | | $ | 11,188 | | | | | $ | 20,477 | | |
|
| | | |
Initial public offering price per ordinary share
|
| |
|
| | | $ | 8.00 | | | |||
| | | |
Pro forma net tangible book value per ordinary share
|
| | | $ | 1.05 | | | | | | | | |
| | | |
Increase in pro forma net tangible book value per share attributable to this offering
|
| | | $ | 0.49 | | | | | | | | |
| | | |
Dilution per ordinary share to new investors in this offering
|
| | | | | | | | | $ | 6.46 | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
(thousands) |
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing shareholders
|
| | | | 10,018,320 | | | | | | 87.7% | | | | | $ | 30,532 | | | | | | 73.2% | | | | | $ | 3.0 | | |
Representative shares
|
| | | | 10,000 | | | | | | 0.1% | | | | | | — | | | | | | — | | | | | | — | | |
New investors
|
| | | | 1,400,000 | | | | | | 12.2% | | | | | | 11,200 | | | | | | 26.8% | | | | | | 8.0 | | |
Total
|
| | | | 11,428,320 | | | | | | 100% | | | | | $ | 41,732 | | | | | | 100% | | | | | | | | |
|
| | |
Period-end
|
| |
Average for
Period |
| |
Low
|
| |
High
|
| ||||||||||||
| | |
(NIS per U.S. dollar)
|
| |||||||||||||||||||||
Year Ended December 31: | | | | | | | | | | | | | | | | | | | | | | | | | |
2012
|
| | | | 3.7330 | | | | | | 3.8438 | | | | | | 3.7000 | | | | | | 4.0840 | | |
2013
|
| | | | 3.4710 | | | | | | 3.6023 | | | | | | 3.4710 | | | | | | 3.7910 | | |
2014
|
| | | | 3.8890 | | | | | | 3.5928 | | | | | | 3.4020 | | | | | | 3.9940 | | |
2015
|
| | | | 3.9020 | | | | | | 3.8869 | | | | | | 3.7610 | | | | | | 4.0530 | | |
2016
|
| | | | 3.8450 | | | | | | 3.8406 | | | | | | 3.7460 | | | | | | 3.9830 | | |
2017
|
| | | | 3.4670 | | | | | | 3.5997 | | | | | | 3.4670 | | | | | | 3.8600 | | |
Month Ended: | | | | | | | | | | | | | | | | | | | | | | | | | |
January 31, 2018
|
| | | | 3.4050 | | | | | | 3.4232 | | | | | | 3.3880 | | | | | | 3.4600 | | |
February 28, 2018
|
| | | | 3.4850 | | | | | | 3.4944 | | | | | | 3.4270 | | | | | | 3.5350 | | |
March 31, 2018
|
| | | | 3.5140 | | | | | | 3.4689 | | | | | | 3.4310 | | | | | | 3.5140 | | |
April 30, 2018
|
| | | | 3.5880 | | | | | | 3.5385 | | | | | | 3.5030 | | | | | | 3.5970 | | |
May 31, 2018
|
| | | | 3.5660 | | | | | | 3.5910 | | | | | | 3.6540 | | | | | | 3.6320 | | |
June (through June 11, 2018)
|
| | | | 3.5720 | | | | | | 3.5697 | | | | | | 3.5650 | | | | | | 3.5750 | | |
| | | | | | |
Year Ended December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
(In thousands, except shares and
per share data) |
| |||||||||
| | | | Statements of comprehensive loss: | | | | | | | | | | | | | |
| | | |
Research and development expenses
|
| | | $ | 2,768 | | | | | $ | 2,648 | | |
| | | |
General and administrative expenses
|
| | | | 8,575 | | | | | | 2,719 | | |
| | | |
Total operating loss
|
| | | | 11,343 | | | | | | 5,367 | | |
| | | | Financial income: | | | | | | | | | | | | | |
| | | |
Income from change in fair value of financial liabilities at fair value
|
| | | | (251) | | | | | | (4,311) | | |
| | | |
Other financial expenses, net
|
| | | | 105 | | | | | | 143 | | |
| | | |
Financial (income) expenses, net
|
| | | | (146) | | | | | | (4,168) | | |
| | | |
Net comprehensive loss
|
| | | $ | 11,197 | | | | | $ | 1,199 | | |
| | | | Loss per ordinary share(1) | | | | | | | | | | | | | |
| | | |
Basic
|
| | | $ | 324 | | | | | $ | 35 | | |
| | | |
Diluted
|
| | | $ | 324 | | | | | $ | 102 | | |
| | | |
Weighted average number of ordinary shares used in computing basic loss per ordinary share(1)
|
| | | | 34,544 | | | | | | 34,409 | | |
| | | |
Weighted average number of ordinary shares used in computing diluted loss per ordinary share(1)
|
| | | | 34,544 | | | | | | 51,972 | | |
|
| | | | | | |
As of
December 31, 2017 |
| |||
| | | | | | |
(In thousands)
|
| |||
| | | | Statements of financial position data: | | | | | | | |
| | | |
Cash and cash equivalents
|
| | | | 11,746 | | |
| | | |
Other current assets
|
| | | | 671 | | |
| | | |
Total current assets
|
| | | | 12,417 | | |
| | | |
Property and equipment
|
| | | | 207 | | |
| | | |
Intangible assets
|
| | | | 654 | | |
| | | |
Total assets
|
| | | $ | 13,278 | | |
| | | |
Accounts payable-Trade and other
|
| | | | 2,020 | | |
| | | |
Total current liabilities
|
| | | | 2,020 | | |
| | | |
Long term convertible loans
|
| | | | 3,893 | | |
| | | |
Preferred shares
|
| | | | 33,453 | | |
| | | |
Warrants to purchase preferred shares and shares
|
| | | | 5,398 | | |
| | | |
Severance pay obligations, net
|
| | | | 70 | | |
| | | |
Total liabilities
|
| | | $ | 44,836 | | |
| | | |
Capital deficiency
|
| | | $ | (31,558) | | |
| | | |
Working capital(1)
|
| | | $ | 10,397 | | |
|
| | | | | | |
Year ended
December 31, |
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
(in thousands)
|
| |||||||||
| | | |
Research and development
|
| | | $ | 323 | | | | | $ | 130 | | |
| | | |
General and administrative
|
| | | | 4,562 | | | | | | 1,360 | | |
| | | |
Total
|
| | | $ | 4,885 | | | | | $ | 1,490 | | |
|
| | | | | | |
December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | |
Preferred B price per share*
|
| | | | $908.78 | | | | | | | | |
| | | |
Value of equity*
|
| |
$78 million
|
| |
$71 million
|
| ||||||
| | | |
Volatility
|
| | | | 55% | | | | | | 77% | | |
| | | |
Probability of entering Phase 2b/3 trial for EB612
|
| | | | 70% | | | | | | 70% | | |
| | | |
Probability for IPO/shares registration
|
| | | | 85% | | | | | | 50% | | |
| | | | | | |
December 31,
2016 |
|
| | | |
WACC
|
| |
22%
|
|
| | | |
Commencement of sales
|
| |
2021 – 2025
|
|
| | | |
Probability of reaching sales
|
| |
20.1% – 37.9%
|
|
| | | | | | |
December 31,
2016 |
|
| | | |
Risk free(1)
|
| |
0.99%
|
|
| | | |
Market premium(2)
|
| |
5.69%
|
|
| | | |
Specific risk(3)
|
| |
16.29%
|
|
| | | | Beta(4) | | |
0.84
|
|
| | | |
WACC
|
| |
22%
|
|
| | |
Year Ended
December 31, |
| |
Increase (Decrease)
|
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(In thousands, except for percentage information)
|
| |||||||||||||||||||||
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | $ | 2,768 | | | | | $ | 2,648 | | | | | $ | 120 | | | | | | 4.5% | | |
General and administrative
|
| | | | 8,575 | | | | | | 2,719 | | | | | | 5,856 | | | | | | 215.4% | | |
Operating loss
|
| | | | 11,343 | | | | | | 5,367 | | | | | | 5,976 | | | | | | 111.4% | | |
Financial income, net
|
| | | | (146) | | | | | | (4,168) | | | | | | 4,022 | | | | | | — | | |
Net loss (income)
|
| | | $ | 11,197 | | | | | $ | 1,199 | | | | | $ | 9,998 | | | | | | — | | |
|
| | | | | | |
(audited)
Year ended December 31, |
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
(in thousands)
|
| |||||||||
| | | |
Cash used in operating activities
|
| | | $ | (4,526) | | | | | $ | (3,142) | | |
| | | |
Cash provided by (used in) investing activities
|
| | | | 1,002 | | | | | | (1,116) | | |
| | | |
Cash provided by financing activities
|
| | | | 11,107 | | | | | | 7,216 | | |
| | | |
Net increase in cash and cash equivalents
|
| | | $ | 7,583 | | | | | $ | 2,958 | | |
|
| | |
Payments due by period
|
| |||||||||||||||||||||||||||
Contractual Obligations
|
| |
Total
|
| |
Less than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Operating leases for facility and vehicles
|
| | | $ | 231 | | | | | $ | 98 | | | | | $ | 133 | | | | | $ | — | | | | | $ | — | | |
2012 Convertible Loans
|
| | | | 1,288 | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 1,254 | | |
Total
|
| | | $ | 1,519 | | | | | $ | 132 | | | | | $ | 133 | | | | | $ | — | | | | | $ | 1,254 | | |
|
Program
|
| |
Indication
|
| |
Description
|
| |
Stage of
Development |
| |
Status
|
|
EB612
|
| | Hypoparathyroidism | | | Oral PTH (1-34) | | | Phase 2a completed | | | Phase 2a successfully completed; results reported Q3 2015 | |
| | | | | | | | | | | | PK/PD study head to head with Natpara in hypoparathyroid patients expected in H2 2018 | |
EB613
|
| | Osteoporosis | | | Oral PTH (1-34) | | | Phase 1 | | | Pre-IND submission expected H2 2018 | |
| | | | | | | | | | | | Phase 2a initiation expected 2019 | |
Formulation
|
| |
Participants
|
| |
Cmax (pg/ml)
|
| |
Tmax (min)
|
| |
Coefficient of
Variation (%) |
| ||||||
EB612 Oral PTH
|
| | | | 10 | | | |
235.6 ± 36
|
| |
16.5 ± 1.2
|
| | | | 48 | | |
Injectable PTH
|
| | | | 10 | | | |
184.2 ± 26
|
| |
16 ± 1.8
|
| | | | 45 | | |
Class of Drug
|
| |
Name
(Producer) |
| |
Method of Action
|
| |
Known Side Effects
|
| |
2016
Branded Sales (in millions) |
|
Injectable PTH | | | Forteo (Eli Lilly) | | | Increases bone mineral density by inhibiting the resorption of bone, promotes new bone formation | | | Decrease in blood pressure, increase in serum calcium in the blood; nausea, joint aches, pain, leg cramps, injection site reactions | | |
$1,500
|
|
Monoclonal antibody | | | Prolia (Amgen) | | | Blocks the breakdown of bones by binding to RANKL protein that is essential to activate osteoclasts | | | Hypocalcemia, serious infections, dermatologic adverse reactions, osteonecrosis of the jaw, back pain, pain in extremity, musculoskeletal pain, hypercholesterolemia, and cystitis | | |
$1,635
|
|
Selective estrogen receptor modulators (SERMs) | | | Evista (Eli Lilly) | | | Binds to estrogen receptors at a selective tissue, with an agonist effect on bone tissue | | | Deep vein thrombosis, pulmonary embolism, retinal vein thrombosis, increased risk of death due to stroke, endometrial cancer, cardiovascular disease | | |
$172
|
|
Injectable abaloparatide | | | TYMLOS (Radius Health) | | | Similar to PTH, binds to PTH receptors with a higher affinity to bone formation receptors, increasing bone mineral density | | | Osteosarcoma, orthostatic hypotension, hypercalcemia, hypercalciuria, dizziness, nausea, headache, palpitations, fatigue, upper abdominal pain and vertigo | | |
N/A (launched in April 2017)
|
|
Bisphosphonate | | | Fosamax (Merck) Zometa (Novartis) | | | Prevent bone loss by inducing cell death (apoptosis) in the osteoclast cells | | | Irritation of the gastrointestinal mucosa, hypocalcemia, severe musculoskeletal pain, osteonecrosis of the jaw | | |
N/A (Generic) N/A (Generic)
|
|
Company/Technology
|
| |
Molecule
|
| |
API MW (g/mole)
|
| |
Bioavailability (F)
|
|
Entera Bio
|
| |
PTH (1-34)
|
| |
4118
|
| |
1.5%
|
|
Novartis/Emisphere (Eligen – CNAC)(1)
|
| |
PTH (1-34)
|
| |
4118
|
| |
0.2 – 0.5%
|
|
Enteris Biopharma – Unigen (Peptelligence)(2)
|
| |
PTH (1-31)
|
| |
3719
|
| |
0.52%
|
|
Multiple manufacturers(3)
|
| |
Desmopressin
|
| |
1069
|
| |
0.16%
|
|
Chiasma (TPE)(4)
|
| |
Octreotide
|
| |
1019 (Cyclic peptide)
|
| |
0.67%
|
|
Proxima Concepts (AXCESS)(5)
|
| |
Insulin
|
| |
5733
|
| |
0.7%
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
| Dr. Phillip Schwartz | | |
56
|
| | Chief Executive Officer and Director | |
| Mira Rosenzweig | | |
46
|
| | Chief Financial Officer | |
| Dr. Hillel Galitzer | | |
39
|
| | Chief Operating Officer | |
| Dr. Eric Lang | | |
56
|
| | Chief Medical Officer | |
| Directors | | | | | | | |
| Luke M. Beshar(1) | | |
59
|
| | Chairman of the Board | |
| Roger Garceau | | |
64
|
| | Director | |
|
Gerald Lieberman(2)(3)(4)
|
| |
71
|
| | Director | |
|
Zeev Bronfeld(2)(3)
|
| |
66
|
| | Director | |
| David Ben Ami | | |
56
|
| | Director | |
| Chaim Davis | | |
40
|
| | Director | |
|
Yonatan Malca(2)(3)
|
| |
51
|
| | Director | |
Name
|
| |
Position
|
| |
Annual 2017 Compensation
|
| |
Total
|
| ||||||||||||||||||||||||
|
Base Salary
and Related Benefits(1) |
| |
Bonus
|
| |
Retirement,
Service Fees and Other Similar Benefits |
| |
Share Based
Compensation(2) |
| |||||||||||||||||||||||
Luke M. Beshar
|
| | Chairman of the board of directors | | | | $ | — | | | | | | — | | | | | | 294,469 | | | | | | 3,054,263 | | | | | | 3,333,185 | | |
Dr. Roger Garceau
|
| | Chief Development Advisor | | | | $ | — | | | | | | — | | | | | | 120,773 | | | | | | 886,925 | | | | | | 1,000,925 | | |
Dr. Phillip Schwartz
|
| | Chief Executive Officer and Director | | | | $ | 300,791 | | | | | | 150,000 | | | | | | 44,497 | | | | | | 120,240 | | | | | | 615,528 | | |
Gerald Lieberman
|
| | Director | | | | $ | — | | | | | | — | | | | | | 17,940 | | | | | | 482,177 | | | | | | 500,117 | | |
Name
|
| |
Position
|
| |
Annual 2017 Compensation
|
| |
Total
|
| ||||||||||||||||||||||||
|
Base Salary
and Related Benefits(1) |
| |
Bonus
|
| |
Retirement,
Service Fees and Other Similar Benefits |
| |
Share Based
Compensation(2) |
| |||||||||||||||||||||||
Dr. Hillel Galitzer
|
| | Chief Operating Officer | | | | $ | 201,749 | | | | | | 60,000 | | | | | | 24,808 | | | | | | 58,211 | | | | | | 344,768 | | |
| | |
Shares Beneficially
Owned Prior to the Offering(1) |
| |
Shares Beneficially
Owned After the Offering (Assuming No Exercise of the Over-Allotment Option)(1) |
| |
Shares Beneficially
Owned After the Offering (Assuming Full Exercise of the Over-Allotment Option)(1) |
| |||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
D.N.A Biomedical Solutions Ltd(2)
|
| | | | 3,978,780 | | | | | | 39.7% | | | | | | 3,978,780 | | | | | | 34.8% | | | | | | 3,978,780 | | | | | | 34.2% | | |
Centillion Fund(3)
|
| | | | 2,192,060 | | | | | | 19.8% | | | | | | 2,192,060 | | | | | | 17.6% | | | | | | 2,192,060 | | | | | | 17.3% | | |
Pontifax (Israel), Pontifax (Cayman) IV L.P. and Pontiax (China) IV Fund L.P. (collectively, “Pontifax”)(4)
|
| | | | 853,450 | | | | | | 8.3% | | | | | | 853,450 | | | | | | 7.3% | | | | | | 853,450 | | | | | | 7.2% | | |
Capital Point Ltd.(5)
|
| | | | 799,370 | | | | | | 15.2% | | | | | | 799,370 | | | | | | 13.3% | | | | | | 799,370 | | | | | | 13.1% | | |
Menachem Raphael(6)
|
| | | | 540,800 | | | | | | 6.8% | | | | | | 540,800 | | | | | | 5.9% | | | | | | 540,800 | | | | | | 5.8% | | |
Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Zeev Bronfeld(7)
|
| | | | 3,978,780 | | | | | | 39.7% | | | | | | 3,978,780 | | | | | | 34.8% | | | | | | 3,978,780 | | | | | | 34.2% | | |
Yonatan Malca(8)
|
| | | | 3,978,780 | | | | | | 39.7% | | | | | | 3,978,780 | | | | | | 34.8% | | | | | | 3,978,780 | | | | | | 34.2% | | |
Dr. Phillip Schwartz(9)
|
| | | | 624,130 | | | | | | 5.9% | | | | | | 624,130 | | | | | | 5.2% | | | | | | 624,130 | | | | | | 5.1% | | |
Dr. Eric Lang(10)
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Luke M. Beshar(11)
|
| | | | 614,380 | | | | | | 5.8% | | | | | | 614,380 | | | | | | 5.1% | | | | | | 614,380 | | | | | | 5.0% | | |
David Ben Ami(12)
|
| | | | 315,900 | | | | | | 3.1% | | | | | | 315,900 | | | | | | 2.7% | | | | | | 315,900 | | | | | | 2.7% | | |
Gerald Lieberman(13)
|
| | | | 150,670 | | | | | | 1.5% | | | | | | 150,670 | | | | | | 1.3% | | | | | | 150,670 | | | | | | 1.3% | | |
Chaim Davis(14)
|
| | | | 139,230 | | | | | | 1.4% | | | | | | 139,230 | | | | | | 1.2% | | | | | | 139,230 | | | | | | 1.2% | | |
Dr. Roger J. Garceau(15)
|
| | | | 209,690 | | | | | | 2.1% | | | | | | 209,690 | | | | | | 1.8% | | | | | | 209,690 | | | | | | 1.8% | | |
Mira Rosenzweig(16)
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Dr. Hillel Galitzer(17)
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
All executive officers and directors as a group (11 persons)(18)
|
| | | | 6,161,870 | | | | | | 52.1% | | | | | | 6,161,870 | | | | | | 46.5% | | | | | | 6,161,870 | | | | | | 45.8% | | |
| | | |
Underwriter
|
| |
Number of
Units |
| |||
| | | |
Maxim Group LLC
|
| | | | 1,120,000 | | |
| | | |
Joseph Gunnar & Co. LLC
|
| | | | 280,000 | | |
| | | | Total | | | | | 1,400,000 | | |
|
| | | | | | |
Per
Unit(1) |
| |
Total Without
Exercise of Over-Allotment Option |
| |
Total With Full
Exercise of Over-Allotment Option |
| |||||||||
| | | |
Public offering price
|
| | | $ | 8.00 | | | | | $ | 11,200,000 | | | | | $ | 12,880,000 | | |
| | | |
Underwriting discounts and commissions
|
| | | $ | 0.64 | | | | | $ | 896,000 | | | | | $ | 1,030,400 | | |
| | | |
Proceeds, before expenses, to us
|
| | | $ | 7.36 | | | | | $ | 10,304,000 | | | | | $ | 11,849,600 | | |
| | | |
SEC registration fee
|
| | | $ | 10,062 | | |
| | | |
NASDAQ Capital Market listing fee
|
| | | $ | 50,000 | | |
| | | |
FINRA filing fee
|
| | | $ | 12,622 | | |
| | | |
Printing expenses
|
| | | $ | 100,000 | | |
| | | |
Legal fees and expenses
|
| | | $ | 450,000 | | |
| | | |
Accounting fees and expenses
|
| | | $ | 300,000 | | |
| | | |
Transfer agent’s fees
|
| | | $ | 33,000 | | |
| | | |
Miscellaneous
|
| | | $ | 144,316 | | |
| | | |
Total
|
| | | $ | 1,000,000 | | |
| | |
Page
|
| |||
Audited Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 – F-7 | | | |
| | | | F-8 – F-30 | | |
| | | | | |
December 31
|
| |||||||||
| | |
Note
|
| |
2017
|
| |
2016
|
| ||||||
| | | | | |
U.S. dollars in thousands
|
| |||||||||
Assets
|
| | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
5
|
| | | | 11,746 | | | | | | 4,163 | | |
Restricted deposits
|
| |
7a2
|
| | | | — | | | | | | 1,075 | | |
Other current assets
|
| |
12a
|
| | | | 671 | | | | | | 195 | | |
TOTAL CURRENT ASSETS
|
| | | | | | | 12,417 | | | | | | 5,433 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Property and equipment
|
| | | | | | | 207 | | | | | | 199 | | |
Intangible assets
|
| |
6
|
| | | | 654 | | | | | | 654 | | |
TOTAL NON-CURRENT ASSETS
|
| | | | | | | 861 | | | | | | 853 | | |
TOTAL ASSETS
|
| | | | | | | 13,278 | | | | | | 6,286 | | |
Liabilities net of capital deficiency
|
| | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
Accounts payable:
|
| | | | | | | | | | | | | | | |
Trade
|
| | | | | | | 596 | | | | | | 53 | | |
Other
|
| |
12b
|
| | | | 1,424 | | | | | | 604 | | |
Convertible loans
|
| |
7
|
| | | | — | | | | | | 9,885 | | |
TOTAL CURRENT LIABILITIES
|
| | | | | | | 2,020 | | | | | | 10,542 | | |
NON-CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
Convertible loan
|
| |
7
|
| | | | 3,893 | | | | | | 4,835 | | |
Preferred shares
|
| |
8
|
| | | | 33,455 | | | | | | 11,031 | | |
Warrants to purchase preferred shares and shares
|
| |
7,8
|
| | | | 5,398 | | | | | | 4,800 | | |
Liability to issue preferred shares and warrants
|
| |
8
|
| | | | — | | | | | | 273 | | |
Severance pay obligations, net
|
| | | | | | | 70 | | | | | | 51 | | |
TOTAL NON-CURRENT LIABILITIES
|
| | | | | | | 42,816 | | | | | | 20,990 | | |
TOTAL LIABILITIES
|
| | | | | | | 44,836 | | | | | | 31,532 | | |
COMMITMENTS AND CONTINGENCIES
|
| |
9
|
| | | | | | | | | | | | |
CAPITAL DEFICIENCY:
|
| |
10
|
| | | | | | | | | | | | |
Ordinary Shares, NIS 0.01 par value:
|
| | | | | | | | | | | | | | | |
Authorized – as of December 31, 2017 and 2016, 1,000,000 shares; issued and outstanding as of December 31, 2017 and 2016 – 34,544 shares
|
| | | | | | | * | | | | | | * | | |
Accumulated other comprehensive income
|
| | | | | | | 41 | | | | | | 41 | | |
Other reserves
|
| | | | | | | 7,361 | | | | | | 2,844 | | |
Additional paid in capital
|
| | | | | | | 2,853 | | | | | | 2,485 | | |
Accumulated deficit
|
| | | | | | | (41,813) | | | | | | (30,616) | | |
TOTAL CAPITAL DEFICIENCY
|
| | | | | | | (31,558) | | | | | | (25,246) | | |
TOTAL LIABILITIES NET OF CAPITAL DEFICIENCY
|
| | | | | | | 13,278 | | | | | | 6,286 | | |
|
|
Mr. Luke M. Beshar
Chairman of the Board |
| |
Mr. Philip Schwartz
Chief Executive Officer |
| |
Mrs. Mira Rosenzweig
Chief Financial Officer |
|
| | | | | |
Year ended December 31
|
| |||||||||
| | |
Note
|
| |
2017
|
| |
2016
|
| ||||||
| | | | | |
U.S. dollars in thousands
|
| |||||||||
RESEARCH AND DEVELOPMENT EXPENSES
|
| | | | | | | 2,768 | | | | | | 2,648 | | |
GENERAL AND ADMINISTRATIVE EXPENSES
|
| | | | | | | 8,575 | | | | | | 2,719 | | |
OPERATING LOSS
|
| | | | | | | 11,343 | | | | | | 5,367 | | |
FINANCIAL INCOME:
|
| |
7,8
|
| | | | | | | | | | | | |
Income from change in fair value of financial liabilities at fair value
|
| | | | | | | (251) | | | | | | (4,311) | | |
Other financial expenses, net
|
| | | | | | | 105 | | | | | | 143 | | |
FINANCIAL EXPENSES (INCOME), net
|
| | | | | | | (146) | | | | | | (4,168) | | |
NET COMPREHENSIVE LOSS
|
| | | | | | | 11,197 | | | | | | 1,199 | | |
|
| | | | | |
U.S. dollars (except for
share numbers) |
| |||||||||
LOSS PER ORDINARY SHARE –
|
| |
13
|
| | | | | | | | | | | | |
Basic
|
| | | | | | | 324 | | | | | | 35 | | |
Diluted
|
| | | | | | | 324 | | | | | | 102 | | |
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES –
|
| | | | | | | | | | | | | | | |
Basic
|
| | | | | | | 34,544 | | | | | | 34,409 | | |
Diluted
|
| | | | | | | 34,544 | | | | | | 51,972 | | |
|
| | |
Number of
ordinary shares |
| |
Ordinary
Shares- Amount |
| |
Accumulated
other comprehensive income |
| |
Other
reserves |
| |
Additional
paid in capital |
| |
Accumulated
deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
U.S. dollars in thousands
|
| |||||||||||||||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2016
|
| | | | 34,396 | | | | | | * | | | | | | 41 | | | | | | 1,354 | | | | | | 2,335 | | | | | | (29,417) | | | | | | (25,687) | | |
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2016:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of shares
|
| | | | 148 | | | | | | * | | | | | | — | | | | | | — | | | | | | 150 | | | | | | — | | | | | | 150 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,199) | | | | | | (1,199) | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,490 | | | | | | — | | | | | | — | | | | | | 1,490 | | |
BALANCE AT DECEMBER 31, 2016
|
| | | | 34,544 | | | | | | * | | | | | | 41 | | | | | | 2,844 | | | | | | 2,485 | | | | | | (30,616) | | | | | | (25,246) | | |
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2017:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,197) | | | | | | (11,197) | | |
Share based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,885 | | | | | | — | | | | | | — | | | | | | 4,885 | | |
Reclassification of capital contribution from controlling shareholder (note 7a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (333) | | | | | | 333 | | | | | | — | | | | | | — | | |
Reclassification due to share-based compensation forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | (35) | | | | | | 35 | | | | | | — | | | | | | — | | |
BALANCE AT DECEMBER 31, 2017
|
| | | | 34,544 | | | | | | * | | | | | | 41 | | | | | | 7,361 | | | | | | 2,853 | | | | | | (41,813) | | | | | | (31,558) | | |
|
| | |
Year ended December 31
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
U.S. dollars in thousands
|
| |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Loss for the year
|
| | | | (11,197) | | | | | | (1,199) | | |
Adjustments required to reflect net cash used in operating activities (see appendix A)
|
| | | | 6,671 | | | | | | (1,943) | | |
Net cash used in operating activities
|
| | | | (4,526) | | | | | | (3,142) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Decrease (increase) in restricted deposits
|
| | | | 1,053 | | | | | | (1,075) | | |
Purchase of property and equipment
|
| | | | (51) | | | | | | (41) | | |
Net cash provided by (used in) investing activities
|
| | | | 1,002 | | | | | | (1,116) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from issuance of preferred shares and warrants, net
|
| | | | 12,087 | | | | | | — | | |
Proceeds from convertible loan and warrants, net
|
| | | | — | | | | | | 7,216 | | |
Payment for maturity of Convertible loans
|
| | | | (980) | | | | | | | | |
Net cash generated from financing activities
|
| | | | 11,107 | | | | | | 7,216 | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
| | | | 7,583 | | | | | | 2,958 | | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF THE YEAR
|
| | | | 4,163 | | | | | | 1,205 | | |
CASH AND CASH EQUIVALENTS AT END OF THE YEAR
|
| | | | 11,746 | | | | | | 4,163 | | |
|
| | |
Year ended December 31
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
U.S. dollars in thousands
|
| |||||||||
APPENDIX A: | | | | | | | | | | | | | |
Adjustments required to reflect net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 43 | | | | | | 35 | | |
Income from change in fair value of financial liabilities at fair value
|
| | | | (251) | | | | | | (4,311) | | |
Issuance costs related to preferred shares, convertible loan and warrants
|
| | | | 1,091 | | | | | | 363 | | |
Financial expenses
|
| | | | 48 | | | | | | 105 | | |
Net changes in severance pay
|
| | | | 19 | | | | | | 22 | | |
Share-based compensation
|
| | | | 4,885 | | | | | | 1,490 | | |
| | | | | 5,835 | | | | | | (2,296) | | |
Changes in working capital:
|
| | | | | | | | | | | | |
(Increase) decrease in other current assets
|
| | | | (454) | | | | | | 500 | | |
Increase (decrease) in accounts payable:
|
| | | | | | | | | | | | |
Trade
|
| | | | 543 | | | | | | (298) | | |
Other
|
| | | | 820 | | | | | | 151 | | |
| | | | | 909 | | | | | | 353 | | |
Cash used for operating activities –
|
| | | | | | | | | | | | |
Interest paid
|
| | | | (73) | | | | | | — | | |
| | | | | 6,671 | | | | | | (1,943) | | |
|
| | | | | | |
Loans and
receivables |
| |||
| | | | | | |
U.S. dollars
in thousands |
| |||
| | | | As of December 31, 2017: | | | | | | | |
| | | |
Cash and cash equivalents
|
| | | | 11,746 | | |
| | | |
Receivables (excluding prepaid expenses)
|
| | | | 182 | | |
| | | | | | | | | 11,928 | | |
| | | | As of December 31, 2016: | | | | | | | |
| | | |
Cash and cash equivalents
|
| | | | 4,163 | | |
| | | |
Restricted deposits
|
| | | | 1,075 | | |
| | | |
Receivables (excluding prepaid expenses)
|
| | | | 157 | | |
| | | | | | | | | 5,395 | | |
|
| | | | | | |
Financial
liabilities at fair value through profit or loss (Level 3) |
| |
Financial
liabilities at amortized cost |
| |
Total
|
| |||||||||
| | | | | | |
U.S. dollars in thousands
|
| |||||||||||||||
| | | | As of December 31, 2017: | | | | | | | | | | | | | | | | | | | |
| | | |
Trade and other payable
|
| | | | — | | | | | | 2,020 | | | | | | 2,020 | | |
| | | |
Convertible loan
|
| | | | 3,893 | | | | | | — | | | | | | 3,893 | | |
| | | |
Preferred shares
|
| | | | 33,455 | | | | | | — | | | | | | 33,455 | | |
| | | |
Warrants to purchase preferred shares and shares
|
| | | | 5,398 | | | | | | — | | | | | | 5,398 | | |
| | | | | | | | | 42,746 | | | | | | 2,020 | | | | | | 44,766 | | |
| | | | As of December 31, 2016: | | | | | | | | | | | | | | | | | | | |
| | | |
Trade and other payable
|
| | | | — | | | | | | 657 | | | | | | 657 | | |
| | | |
Convertible loans
|
| | | | 13,715 | | | | | | 1,005 | | | | | | 14,720 | | |
| | | |
Preferred shares
|
| | | | 11,031 | | | | | | — | | | | | | 11,031 | | |
| | | |
Warrants to purchase preferred shares and shares
|
| | | | 4,800 | | | | | | — | | | | | | 4,800 | | |
| | | |
Liability to issue preferred shares and warrants
|
| | | | 273 | | | | | | — | | | | | | 273 | | |
| | | | | | | | | 29,819 | | | | | | 1,662 | | | | | | 31,481 | | |
|
| | | | | | |
December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
U.S. dollars in thousands
|
| |||||||||
| | | |
Cash in bank
|
| | | | 11,741 | | | | | | 4,159 | | |
| | | |
Short-term bank deposits
|
| | | | 5 | | | | | | 4 | | |
| | | | | | | | | 11,746 | | | | | | 4,163 | | |
|
| | | | | | |
December 31,
|
| |||
| | | | | | |
2017
|
| |
2016
|
|
| | | |
Preferred B price per share*
|
| |
$908.78
|
| |
—
|
|
| | | |
Value of equity**
|
| |
$78 million
|
| |
$71 million
|
|
| | | |
Volatility
|
| |
55%
|
| |
77%
|
|
| | | |
Probability of entering Phase 2b/3
|
| |
70%
|
| |
70%
|
|
| | | |
Probability for IPO
|
| |
85%
|
| |
50%
|
|
| | | | | | |
Convertible loans
|
| |||
| | | | | | |
U.S. dollars
in thousands |
| |||
| | | |
Balance as of January 1, 2016
|
| | | | 8,053 | | |
| | | |
Additions during 2016
|
| | | | 6,110 | | |
| | | |
Financial expenses
|
| | | | 105 | | |
| | | |
Changes in fair value
|
| | | | 452 | | |
| | | |
Balance as of December 31, 2016
|
| | | | 14,720 | | |
| | | |
Maturity during period
|
| | | | (1,053) | | |
| | | |
Conversion to Series B-1 preferred shares
|
| | | | (11,695) | | |
| | | |
Financial expenses
|
| | | | 48 | | |
| | | |
Changes in fair value
|
| | | | 1,873 | | |
| | | |
Balance as of December 31, 2017
|
| | | | 3,893 | | |
|
| | | | | | |
Warrants to
purchase preferred shares and shares |
| |||
| | | | | | |
U.S. dollars
in thousands |
| |||
| | | |
Balance as of January 1, 2016
|
| | | | 215 | | |
| | | |
Additions during 2016
|
| | | | 1,319 | | |
| | | |
Changes in fair value
|
| | | | 103 | | |
| | | |
Balance as of December 31, 2016
|
| | | | 1,637 | | |
| | | |
Conversion to warrants to purchase Series B preferred shares
|
| | | | (1,988) | | |
| | | |
Changes in fair value
|
| | | | 351 | | |
| | | |
Balance as of December 31, 2017
|
| | | | — | | |
|
| | |
Preferred
shares |
| |
Warrants to
purchase preferred shares and shares |
| |
Liability to
issue preferred shares and warrants |
| |
Total
|
| ||||||||||||
| | |
U.S. dollars in thousands
|
| |||||||||||||||||||||
Balance as of January 1, 2016
|
| | | | 13,062 | | | | | | 4,117 | | | | | | 2,154 | | | | | | 19,333 | | |
Changes in fair value
|
| | | | (2,031) | | | | | | (954) | | | | | | (1,881) | | | | | | (4,866) | | |
Balance as of December 31, 2016
|
| | | | 11,031 | | | | | | 3,163 | | | | | | 273 | | | | | | 14,467 | | |
Issuance of Series B preferred shares and warrants to purchase Series B preferred shares
|
| | | | 12,980 | | | | | | 198 | | | | | | — | | | | | | 13,178 | | |
Conversion of 2016 Convertible Loan and warrants to series B-1 preferred shares and warrant to purchase Series B preferred shares
|
| | | | 11,695 | | | | | | 1,988 | | | | | | — | | | | | | 13,683 | | |
Change of conditions of the liability to issue preferred shares and warrants to warrants
|
| | | | — | | | | | | 1,160 | | | | | | (1,160) | | | | | | — | | |
Changes in fair value
|
| | | | (2,251) | | | | | | (1,111) | | | | | | 887 | | | | | | (2,475) | | |
Balance as of December 31, 2017
|
| | | | 33,455 | | | | | | 5,398 | | | | | | — | | | | | | 38,853 | | |
|
| | | | | | |
December 31,
|
| |||
| | | | | | |
2017
|
| |
2016
|
|
| | | |
Preferred B price per share*
|
| |
$908.78
|
| |
—
|
|
| | | |
Value of equity**
|
| |
$78 million
|
| |
$71 million
|
|
| | | |
Volatility
|
| |
55%
|
| |
77%
|
|
| | | |
Probability of entering Phase 2b/3
|
| |
70%
|
| |
70%
|
|
| | | |
Probability for IPO
|
| |
85%
|
| |
50%
|
|
| | | | | | |
Number of ordinary shares
|
| |||||||||
| | | | | | |
December 31
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | |
Authorized
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
| | | |
Issued
|
| | | | 34,544 | | | | | | 34,544 | | |
|
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | |
Ordinary share price
|
| | | $ | 773 | | | | | $ | 1,018 | | |
| | | |
Exercise price
|
| | | $ | 773 | | | | | $ | 479 | | |
| | | |
Dividend yield
|
| | | | — | | | | | | — | | |
| | | |
Expected volatility
|
| | | | 73.77% | | | | | | 76% | | |
| | | |
Risk-free interest rate
|
| | | | 1.67% | | | | | | 1.05% | | |
| | | |
Expected life – in years
|
| | | | 7.94 | | | | | | 4.11 | | |
|
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Number of
options |
| |
Weighted
average exercise price |
| |
Number of
options |
| |
Weighted
average exercise price |
| ||||||||||||
Outstanding at beginning of year
|
| | | | 8,743 | | | | | $ | 186.3 | | | | | | 7,092 | | | | | $ | 119.7 | | |
Forfeited
|
| | | | (279) | | | | | | 295.2 | | | | | | — | | | | | | — | | |
Granted
|
| | | | 14,959 | | | | | $ | 831.5 | | | | | | 1,651 | | | | | $ | 472.3 | | |
Outstanding at end of year
|
| | | | 23,423 | | | | | $ | 597.1 | | | | | | 8,743 | | | | | $ | 186.3 | | |
Exercisable at end of year
|
| | | | 11,006 | | | | | $ | 379.62 | | | | | | 6,426 | | | | | $ | 93.73 | | |
|
| | | |
December 31, 2017
|
| |
December 31, 2016
|
| |||||||||||||||||||||||||||
| | | |
Number of
options outstanding at end of year |
| |
Exercise
price |
| |
Weighted
average of remaining contractual life |
| |
Number of
options outstanding at end of year |
| |
Exercise
price |
| |
Weighted
average of remaining contractual life |
| |||||||||||||||
| | | |
4,879
|
| | | | * | | | | | | 2.48 | | | | | | 4,867 | | | | | | * | | | | | | 3.29 | | |
| | | |
254
|
| | | $ | 240.26 | | | | | | 1.7 | | | | | | 254 | | | | | $ | 240.26 | | | | | | 2.7 | | |
| | | |
277
|
| | | $ | 316 | | | | | | 2.42 | | | | | | 277 | | | | | $ | 316 | | | | | | 3.42 | | |
| | | |
250
|
| | | $ | 273.88 | | | | | | 2.05 | | | | | | 500 | | | | | $ | 273.88 | | | | | | 1.54 | | |
| | | |
85
|
| | | $ | 240 | | | | | | 3.21 | | | | | | 85 | | | | | $ | 240 | | | | | | 4.21 | | |
| | | |
2,731
|
| | | $ | 479.38 | | | | | | 4.2 | | | | | | 2,266 | | | | | $ | 479.38 | | | | | | 5.11 | | |
| | | |
13,814
|
| | | $ | 820 | | | | | | 7.77 | | | | | | 494 | | | | | $ | 479 | | | | | | 5.65 | | |
| | | |
1,133
|
| | | $ | 980 | | | | | | 5.26 | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
U.S. dollars in thousands
|
| |||||||||
| | | |
a.
Other current assets:
|
| | | | | | | | | | | | |
| | | |
Prepaid expenses
|
| | | | 489 | | | | | | 38 | | |
| | | |
Restricted deposits
|
| | | | 23 | | | | | | — | | |
| | | |
Other
|
| | | | 159 | | | | | | 157 | | |
| | | | | | | | | 671 | | | | | | 195 | | |
|
| | | | | | |
Year ended December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
U.S. dollars in thousands
|
| |||||||||
| | | |
b.
Accounts payable – other:
|
| | | | | | | | | | | | |
| | | |
Employees and employees related
|
| | | | 215 | | | | | | 139 | | |
| | | |
Provision for vacation
|
| | | | 214 | | | | | | 155 | | |
| | | |
Accrued expenses and other
|
| | | | 995 | | | | | | 310 | | |
| | | | | | | | | 1,424 | | | | | | 604 | | |
|
| | | | | | |
Year ended December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
U.S. dollars (except for
share numbers) |
| |||||||||
| | | |
Loss attributable to equity holders of the Company
|
| | | | 11,197,000 | | | | | | 1,199,000 | | |
| | | |
Income from change in fair value of financial liabilities at fair value
|
| | | | — | | | | | | 4,125,000 | | |
| | | |
Loss used for the computation of diluted loss per share
|
| | | | 11,197,000 | | | | | | 5,324,000 | | |
| | | |
Weighted average number of Ordinary Shares used in the computation of basic loss per share
|
| | | | 34,544 | | | | | | 34,409 | | |
| | | | Add: | | | | | | | | | | | | | |
| | | |
Weighted average number of additional shares issuable upon the assumed conversion/exercise of 2012 convertible loan, preferred shares and warrants to issue preferred shares
|
| | | | — | | | | | | 17,563 | | |
| | | |
Weighted average number of Ordinary Shares used in the computation of diluted loss per share
|
| | | | 34,544 | | | | | | 51,972 | | |
| | | |
Basic loss per Ordinary Share
|
| | | | 324 | | | | | | 35 | | |
| | | |
Diluted loss per Ordinary Share
|
| | | | 324 | | | | | | 102 | | |
|
| | | | | | |
Year ended December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
U.S. dollars in thousands
|
| |||||||||
| | | |
5)
Key management compensation:
|
| | | | | | | | | | | | |
| | | |
Labor cost and related expenses
|
| | | | 1,048 | | | | | | 830 | | |
| | | |
Share-based compensation
|
| | | | 4,694 | | | | | | 1,351 | | |
| | | |
Directors fee and services
|
| | | | 577 | | | | | | 73 | | |
| | | |
Others
|
| | | | 109 | | | | | | 25 | | |
| | | | | | | | | 6,428 | | | | | | 2,279 | | |
|
| | | | | | |
December 31,
|
| |||||||||
| | | | | | |
2017
|
| |
2016
|
| ||||||
| | | | | | |
U.S. dollars in thousands
|
| |||||||||
| | | | Key management: | | | | | | | | | | | | | |
| | | |
Payables and accrued expenses
|
| | | | 93 | | | | | | 57 | | |
| | | |
Severance pay obligations
|
| | | | 70 | | | | | | 51 | | |
| | | |
Provision for vacation
|
| | | | 186 | | | | | | 138 | | |
| | | |
Directors fee and services
|
| | | | 76 | | | | | | 28 | | |
|