SHARE CAPITAL | NOTE 9 - SHARE CAPITAL Share Capital Developments As of December 31, 2021, and 2020, the Company has 7,108,133 Employee Stock Option Grants During the year ended December 31, 2020, the Company granted Mr. Harel Gadot, the Company’s Chairman of the Board, President and CEO, options to purchase an aggregate of 166,666 shares of the Company’s common stock, at an exercise price per share of $ 9.64 . The stock options vest over a period of one year 1,237 . During the year ended December 31, 2020, the Company granted certain employees, consultants and directors, options to purchase an aggregate of 47,479 6.16 8.16 3 700 During the year ended December 31, 2021, the Company granted to Mr. Harel Gadot, the Company’s Chairman of the Board, President and CEO, options to purchase an aggregate of 190,000 8.48 2 646 During the year ended December 31, 2021, the Company granted to certain employees and consultants and directors, options to purchase an aggregate of 231,426 6.72 7.26 3 740 A summary of the Company’s option activity related to options to employees and directors, and related information is as follows: SUMMARY OF STOCK OPTION ACTIVITY For the Year Ended December 31, 2021 Number of stock options Weighted average exercise price Outstanding as of December 31, 2020 575,722 $ 9.14 Granted 421,426 7.60 Exercised (965 ) - (*) Forfeited (8,818 ) - Outstanding as of December 31, 2021 997,148 $ 8.48 Vested at end of period 568,053 $ 9.08 For the Year Ended December 31, 2020 Number of stock options Weighted average exercise price Outstanding as of December 31, 2019 371,360 $ 9.19 Granted 214,145 9.00 Exercised (965 ) - (*) Forfeited (8,818 ) - Outstanding as of December 31, 2020 575,722 $ 9.14 Vested at end of period 332,104 $ 9.13 (*) Less than $ 0.01 MICROBOT MEDICAL INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS U.S. dollars in thousands (Except share and per share data) The Company recognizes forfeitures of outstanding options as they occur. The intrinsic value is calculated as the difference between the fair market value of the common stock and the exercise price, multiplied by the number of in-the-money stock options on those dates that would have been received by the stock option holders had all stock option holders exercised their stock options on those dates as of December 31, 2021 and December 31, 2020, respectively. As of December 31, 2021, and 2020, the aggregate intrinsic value of the outstanding options is $ 974 702 815 657 As of December 31, 2021, there were approximately $ 2,143 1.8 The stock options outstanding as of December 31, 2021 and December 31, 2020, summarized by exercise prices, are as follows: SCHEDULE OF STOCK OPTIONS OUTSTANDING Exercise price $ Stock options outstanding as of Stock options outstanding as of Weighted average remaining contractual life – years as of Weighted average remaining contractual life – years as of Stock options exercisable as of Stock options exercisable as of 4.20 77,846 77,846 3.0 4.0 77,846 77,846 5.06 15,808 15,808 7.8 8.8 11,064 6,320 5.95 17,503 17,503 7.6 8.6 13,564 8,312 6.16 31,492 31,492 8.5 9.5 16,834 6,250 6.72 125,000 - 9.4 - 31,249 - 7.00 81,426 - 9.8 - - - 7.22 11,084 11,084 8.9 9.3 4,432 - 7.26 25,000 - 9.8 - - - 8.16 4,902 4,902 8.6 9.5 2,328 - 8.48 190,000 - 9.1 - - - 8.60 9,304 9,304 7.1 8.1 9,304 7,208 9.00 10,000 10,000 6.6 7.6 10,000 7,750 9.64 166,666 166,666 8.2 9.2 166,666 - 15.30 38,533 38,533 6.0 7.0 38,533 38,533 15.75 131,007 131,007 5.7 6.7 124,656 118,308 (*) - 61,577 61,577 4.3 5.3 61,577 61,577 997,148 575,722 7.6 7.3 568,053 332,104 (*) Less than $ 0.01 Compensation expense recorded by the Company for its stock-based employee compensation awards in accordance with ASC 718-10 for the years ended December 31, 2021 and 2020 was $ 1,386 1,937 MICROBOT MEDICAL INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS U.S. dollars in thousands (Except share and per share data) Employee Stock Option Grants The grant date fair values of stock options granted in the years ended December 31, 2021 and 2020 were estimated using the Black-Scholes valuation model with the following: SCHEDULE OF STOCK OPTIONS VALUATION ASSUMPTIONS For the Years Ended December 31, 2021 2020 Expected volatility 118.34 134.27 % 113.86 135.21 % Risk-free interest 0.42 1.22 % 0.33 1.62 % Dividend yield 0 % 0 % Expected terms (years) 5.28 5.33 5.5 5.8 Warrants The remaining outstanding warrants and terms as of December 31, 2021 and 2020 are as follows: SCHEDULE OF WARRANTS OUTSTANDING Issuance date Outstanding and exercisable as of December 31, 2021 and 2020 Exercise Price Exercisable Through Series A (2013 183 $ 2,754.00 April 9, 2023 Series B (2016) 2,770 $ 40.50 March 14, 2022 Warrant to underwriters 1.2019 8,082 $ 8.13 July 14, 2022 Warrant to underwriters 1.2019 29,500 $ 12.50 July 15, 2022 Warrant to underwriters 12.2019 45,643 $ 13.13 June 25, 2023 Warrant to underwriters 12.2019 47,619 $ 13.13 June 27, 2023 Warrant to underwriters 12.2019 45,045 $ 13.88 June 30, 2023 |