EQUITY | NOTE 6 - EQUITY 1) Exercise of Series H Warrant The Series H Warrants have a term of the earlier of (i) five years Following the announcement on May 28, 2024 of the one year follow up study results from the Company’s C-GUARDIANS pivotal trial, the Series H warrants for the purchase of 12,914,086 292,996 12,621,090 16.9 1 1.3827 1.3826 2) ATM Offering The Company maintains an at-the-market (“ATM”) facility with Piper Sandler & Co. (“Piper”) pursuant to an Equity Distribution Agreement entered into in May 2024. In accordance with the agreement, the Company is entitled, at its sole discretion, to offer and sell through or to Piper Sandler, acting as a sales agent, shares of its common stock having an aggregate offering price of up to $ 17.0 3.0 12,961 35 1 3) During the nine months ended September 30, 2024, the Company issued a total of 1,728,382 1,728,390 200,000 199,992 26,147,323 4) As of September 30, 2024, there were 1,718 7,952 10,997 5) As of September 30, 2024, the Company has outstanding warrants to purchase an aggregate of 40,268,464 SCHEDULE OF ISSUANCE OF WARRANTS TO PURCHASE COMMON STOCK Number of Exercise price Expiration date Series F Warrants 433,878 $ 7.4250 June 5, 2025-October 16, 2025 Series G Warrants 1,092,344 $ 10.230 February 8, 2026 Series I Warrants 12,914,078 $ 1.3827 - Series J Warrants 12,914,086 $ 1.3827 - Series K Warrants 12,914,078 $ 1.3827 - Total Warrants 40,268,464 * The Warrants have a term of the earlier of (i) May 15, 2028 and (ii) (A) in the case of the Series I Warrants, 20 trading days following the Company’s announcement of receipt of Premarket Approval from the Food and Drug Administration (“FDA”) for the CGuard Prime Carotid Stent System (135 cm), (B) in the case of the Series J Warrants, 20 trading days following the Company’s announcement of receipt of FDA approval for the SwitchGuard and CGuard Prime 80 and (C) in the case on the Series K Warrants, 20 trading days following the end of the fourth fiscal quarter after the fiscal quarter in which the first commercial sales of the CGuard Carotid Stent System in the United States begins. During the nine months ended September 30, 2024, a total of 213,458 6) As of September 30, 2024, the Company had 155,000,000 0.0001 150,000,000 5,000,000 7) On September 30, 2024, the compensation committee of the Company’s board of directors of approved the InspireMD, Inc. 2024 Inducement Plan (the “2024 Inducement Plan”) to be used exclusively for grants of equity-based awards to individuals who were not previously employees or directors of the Company, as an inducement material to the individual’s entry into employment with the Company. 8) During the nine months ended September 30, 2024, the Company granted 1,944,603 The fair value of the above restricted shares was approximately $ 5.83 9) During the nine months ended September 30, 2024, the Company granted 563,499 The fair value of the above restricted share units was approximately $ 1.77 10) During the nine months ended September 30, 2024, the Company granted to employees and directors options to purchase a total of 761,114 2.44 3.14 In calculating the fair value of the above options, the Company used the following assumptions: dividend yield of 0 5.5 6.5 93.18 119.38 3.93 4.44 The fair value of the above options, using the Black-Scholes option-pricing model, was approximately $ 1.94 11) On April 1, 2024, the Company granted to consultants options to purchase a total of 125,000 2.37 25,000 12,500 12,500 100,000 In calculating the fair value of the above options, the Company used the following assumptions: dividend yield of 0 %; expected volatility ranging from 96.01 %- 100.76 %; and risk-free interest rate ranging from 4.33 %- 4.34 %. The fair value of the above options, using the Black-Scholes option-pricing model, was $ 233,169 |