Equity | NOTE 4 – EQUITY a. Share capital In September 2022, the Company completed the IPO, in which it issued 3,750,000 Ordinary Shares and warrants to purchase 8,625,000 Ordinary Shares. The warrants have been exercisable immediately upon issuance, at an exercise price of $4.00 per Ordinary Share and are exercisable until September 12, 2027. On September 16, 2022, 40,000 warrants were exercised into 40,000 Ordinary Shares. On December 14, 2022, the exercise price of the warrants was adjusted to $2.00 per Ordinary Share (the “Exercise Price Adjustment”). In June 2023, 724,139 warrants were exercised into 724,139 Ordinary Shares at an exercise price of $2.00 per Ordinary Share. b. Share-based compensation: The table below describes the outstanding warrants to investors and issued warrants as a result of the IPO as of June 30, 2023: Number of Issuance date Exercise price Exercise ratio Expiration date Notes 7,860,861 September 13, 2022 $ 2.00 Each warrant is exercisable into 1 Ordinary Share 5 years following the issuance date Registered for trading 15,760 January to $ 6.35 Each warrant is exercisable into 1 Ordinary Share 18 months from the investment effective date Owned by former SAFEs holders 671,687 September 15, 2022 $ 5.29 Each warrant is exercisable into 1 Ordinary Share 18 months following the issuance date Owned by April 2021 investors 187,500 September 15, 2022 $ 5.31 Each warrant is exercisable into 1 Ordinary Share 5 years following the issuance date Owned by underwriter 23,640 September 15, 2022 $ 4.23 Each warrant is exercisable into 1 Ordinary Share 10 years following the issuance date Owned by the legal advisor The reported sale price of Company’s Ordinary Shares and warrants on Nasdaq was $1.28 and $0.13, respectively, as of August 22, 2023. Options to employees As of June 30, 2023, the Company had 1,053,264 Ordinary Shares available for issuance pursuant to the exercise or vesting of awards under the Company’s 2015 Share Option Plan. Below is a summary of the Company’s option activity and related information with respect to options outstanding at the beginning and end of each period: Number of Weighted-average Outstanding as of January 1, 2023 988,264 $ 0.563 Granted options 65,000 $ 0.643 Outstanding as of June 30, 2023 1,053,264 $ 0.568 Exercisable as of June 30, 2023 825,958 $ 0.641 Following the Company’s Board of Directors approval on December 15, 2022, the Company issued on January 1, 2023, an additional 30,000 options to purchase up to 30,000 Ordinary Shares to certain new employee, with an exercise price of $0.66 per share. On March 21, 2023, the Company’s Board of Directors approved an additional grant of options to purchase up to 35,000 Ordinary Shares to certain new employees, with an exercise price of $0.63 per share. The options will expire at the earlier of (i) ten years from the date of grant or (ii) 90 days following the termination of employment. The fair value of each option as of the grant date was $0.25, determined using the Black-Scholes option pricing model and the total expenses of $9 thousand will be expensed over the option vesting periods of three years. Options to consultants The Company’s outstanding options to consultants as of June 30,2023 were as follows: Issuance date In connection with No. of options issued Exercise price No. of options exercisable 2015 Services rendered 110,655 $ 0.003 110,655 2017 Services rendered 36,885 $ 0.003 36,885 2021 Services rendered 69,090 $ 0.003 - $2.25 69,090 2023 Services rendered 100,000 $ 0.55 - On April 27, 2023, the Company’s Board of Directors approved the additional grant of options to purchase up to 100,000 Ordinary Shares to a consultant, with an exercise price of $0.55 per share. The options will expire at the earlier of (i) ten years from the date of grant or (ii) 90 days following a termination of services. The fair value of each option as of the grant date, was $0.26, determined using the Black-Scholes option pricing model and the total expenses of $26 thousand will be expensed over the option vesting periods of three years. |