| WARRANTS PRESENTED AT FAIR VALUE |
| NOTE
12:- |
Warrants
presented at fair value |
The
Company’s outstanding warrants classified as a liability as of December 31, 2021 are as follows:
| Outstanding |
|
|
Exercise
price |
|
|
Issuance
year |
|
|
Exercisable
through
|
|
|
Fair value |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
120,000 |
|
|
$ |
0.92 |
(*) |
|
|
2014 |
|
|
|
(*** |
) |
|
$ |
94 |
|
|
(****) |
| |
905,555 |
|
|
|
0.17 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
5,841 |
|
|
Refer to Note 8.a. |
| |
436,666 |
|
|
|
1.50 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
2 |
|
|
(****) |
| |
33,332 |
|
|
|
1.20 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
0 |
|
|
Refer to Note 8.a. |
| |
33,332 |
|
|
|
1.00 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
0 |
|
|
Refer to Note 8.a. |
| |
675,926 |
|
|
|
(** |
) |
|
|
2017 |
|
|
|
2022 |
|
|
|
54,731 |
|
|
(****) |
| |
11,111 |
|
|
|
1.20 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
0 |
|
|
(****) |
| |
1,659,971 |
|
|
|
0.17 |
|
|
|
2018 |
|
|
|
2022 |
|
|
|
11,359 |
|
|
Refer to Note 8.a. |
| |
1,411,765 |
|
|
|
0.17 |
|
|
|
2019 |
|
|
|
2024 |
|
|
|
34,948 |
|
|
Refer to Note 8.e. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
5,287,658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
106,975 |
|
|
(*****) |
| (*) |
Subject
to changes as describe in the agreement. |
| (***) |
M&A
or qualified PO as described in the agreement. |
| (****) |
Issued
in connection with the 2014 through 2017 financing rounds. |
| (*****) | Contains warrants presented at fair value within current liabilities
of $17,296 and within non-current liabilities of $89,679. |
The
Company’s outstanding warrants classified as a liability as of December 31, 2020 are as follows:
| Outstanding |
|
|
Exercise
price |
|
|
Issuance
year |
|
|
Exercisable
through
|
|
|
Fair
value |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
120,000 |
|
|
$ |
0.92 |
(*) |
|
|
2014 |
|
|
|
(**** |
) |
|
$ |
2,002 |
|
|
(******) |
| |
374,001 |
|
|
|
1.50 |
|
|
|
2016 |
|
|
|
2021 |
|
|
|
91 |
|
|
|
| |
905,555 |
|
|
|
0.17 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
108,090 |
|
|
Refer
to Note 8.a. |
| |
436,666 |
|
|
|
1.50 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
4,266 |
|
|
(******) |
| |
33,332 |
|
|
|
1.20 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
485 |
|
|
Refer
to Note 8.a. |
| |
33,332 |
|
|
|
1.00 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
485 |
|
|
Refer
to Note 8.a. |
| |
675,926 |
|
|
|
(** |
) |
|
|
2017 |
|
|
|
2022 |
|
|
|
155,839 |
|
|
(******) |
| |
11,111 |
|
|
|
1.20 |
|
|
|
2017 |
|
|
|
2022 |
|
|
|
143 |
|
|
|
| |
1,659,971 |
|
|
|
0.17 |
|
|
|
2018 |
|
|
|
2022 |
|
|
|
199,083 |
|
|
Refer
to Note 8.a. |
| |
29,411,765 |
|
|
|
0.17 |
|
|
|
2018 |
|
|
|
2021 |
(*****) |
|
|
2,598,037 |
|
|
|
| |
15,096,365 |
|
|
|
(*** |
) |
|
|
(*** |
) |
|
|
(*** |
) |
|
|
1,333,511 |
|
|
|
| |
1,411,765 |
|
|
|
0.17 |
|
|
|
2019 |
|
|
|
2024 |
|
|
|
204,242 |
|
|
Refer
to Note 8.e. |
| |
5,882,352 |
|
|
|
0.17 |
|
|
|
2019 |
|
|
|
2021 |
|
|
|
430,469 |
|
|
|
| |
18,382,352 |
|
|
|
0.17 |
|
|
|
2019 |
|
|
|
2021 |
(*****) |
|
|
1,623,773 |
|
|
|
| |
13,970,587 |
|
|
|
0.17 |
|
|
|
2019 |
|
|
|
2021 |
|
|
|
1,334,255 |
|
|
|
| |
246,294 |
|
|
|
0.17 |
|
|
|
2020 |
|
|
|
2021 |
(*****) |
|
|
21,756 |
|
|
|
| |
8,000,000 |
|
|
$ |
0.26 |
|
|
|
2020 |
|
|
|
2022 |
|
|
$ |
691,473 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
96,651,374 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
8,708,000 |
|
|
(*******) |
| (*) |
Subject
to changes as describe in the agreement. |
| (***) | Since the actual number of warrants cannot be determined as of December 31, 2020, the outstanding amounts were calculated based on an exercise price of $0.17, which results in the maximum potential amount of warrants. |
| (****) |
M&A
or qualified PO as described in the agreement. |
| (*****) | Two years from the registration statement or a PO, the earlier. |
| (******) |
Issued
in connection with the 2014 through 2017 financing rounds. |
| (*******) | Contains warrants presented at fair value within current liabilities of $7,343,894 and within non-current liabilities of $1,364,106. |
|