FINANCIAL INSTRUMENTS | Note 16: - Financial Instruments a. Classification of financial assets and liabilities The financial assets liabilities in the balance sheet are classified by groups of financial instruments pursuant to IFRS 9: December 31, 2023 2022 U.S. Dollars in thousands Financial assets Financial assets at fair value through profit or loss: Foreign exchange forward contracts 8 - Total Financial assets at fair value through profit or loss $ 8 $ - Financial assets at fair value through other comprehensive income: Cash flow hedges 141 - Total Financial assets at fair value through other comprehensive income: $ 141 $ - Financial assets at cost: Cash and cash equivalent 55,641 34,258 Total Financial assets at cost $ 55,641 $ 34,258 Total financial assets $ 55,790 $ 34,258 Financial liabilities Financial liabilities at fair value through profit or loss: Foreign exchange forward contracts - 4 Contingent consideration in business combination 21,855 23,534 Total financial liabilities at fair value through profit or loss $ 21,855 $ 23,538 Financial liabilities at fair value through other comprehensive income: Cash flow hedges - 88 Total financial liabilities at fair value through other comprehensive income $ - $ 88 Financial liabilities measured at amortized cost: Assumed liabilities through business combination 46,375 61,016 Bank loans - 17,407 Leases 8,822 3,193 Total financial liabilities measured at amortized cost $ 55,197 $ 81,616 Total financial and lease liabilities $ 77,052 $ 105,242 b. Financial risk factors The Company’s activities expose it to various financial risks, such as market risk (foreign currency risk, interest rate risk and price risk), credit risk and liquidity risk. The Company’s investment policy focuses on activities that will preserve the Company’s capital. The Company utilizes derivatives to hedge certain exposures to risk. Risk management is the responsibility of the Company’s management and specifically that of the Company’s Chief Executive Officer (CEO) and Chief Financial Officer (CFO), in accordance with the policy approved by the Board of Directors. The Board of Directors provides principles for the overall risk management. 1. Market risks Foreign exchange risk The Company operates in an international environment and is exposed to foreign exchange risk resulting from the exposure to different currencies, mainly the NIS and EUR. Foreign exchange risks arise from recognized assets and liabilities denominated in a foreign currency other than the functional currency, such as trade and other accounts receivables, trade and other accounts payables, loans and capital leases. As of December 31, 2023, and 2022, the Company held financial derivatives intended to hedge changes in the exchange rate of the USD vs. the NIS and the EUR (see also Note 16f. below). 2. Credit risk Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents, short-term bank deposits, trade receivables and foreign currency derivative contracts. a) Cash, cash equivalent and short term investments: The Company holds cash, cash equivalents, short term deposits and other financial instruments at major financial institutions in Israel and the United States. In accordance with Company policy, evaluations of the relative strength of credit of the various financial institutions are made on an ongoing basis. Short-term investments include short-term deposits with low risk for a period less than one year. b) Trade receivables: The Company regularly monitors the credit extended to its customers and their general financial condition, and, when necessary, requires collateral as security for the debt such as letters of creditor and down payments. In addition, the Company partially insures its overseas sales with foreign trade risk insurance. Refer to Note 7 for additional information. The Company keeps constant track of customer debt, and, to the extent required, accounts for an allowance for doubtful accounts that adequately reflects, in the Company’s assessment, the loss embodied in the debts the collection of which is in doubt. The Company’s maximum exposure to credit risk for the components of the statement of financial position as of December 31, 2023, and 2022 is the carrying amount of trade receivables. c) Foreign currency derivative contracts: The Company is exposed to foreign currency exchange fluctuations, primarily in USD vs. NIS and EUR. Consequently, it enters into various foreign currency exchange contracts with major financial institutions (see also Note 16f. below). d) Interest rate risk: Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company’s exposure to the risk of changes in market interest rates relates primarily to the Company’s long-term liabilities with floating interest. 3. Liquidity risk The table below summarizes the maturity profile of the Company’s financial liabilities based on contractual undiscounted payments: December 31, 2023 Less than 1 to 2 2 to 3 3 to 5 6 and Total Trade payables $ 24,804 - - - - 24,804 Assumed liabilities (1) 11,996 4,152 4,261 7,836 18,130 46,375 Other accounts payables 8,261 - - - - 8,261 Lease liabilities (including interest) 2,918 3,045 1,689 2,009 6,759 16,420 $ 47,979 7,197 5,950 9,845 24,889 95,860 (1) Due the nature of the account which include infinite payments for royalties and milestones to third parties the assumed liabilities reflect the discounted amount. see Note 18e December 31, 2022 Less than 1 to 2 2 to 3 3 to 5 6 and Total Trade payables $ 32,917 - - - - $ 32,917 Assumed liabilities 23,708 5,030 4,087 7,928 20,263 61,016 Other accounts payables 7,585 - - - - 7,585 Bank loans (including interest) 4,841 4,677 4,580 4,111 - 18,208 Lease liabilities (including interest) 1,119 907 732 683 - 3,441 $ 70,170 $ 10,614 $ 9,399 $ 12,722 $ 20,263 $ 123,167 Changes in liabilities arising from financing activities January 1, Payments Foreign New Business Revaluation Write off December 31, U.S. Dollars in thousands Contingent consideration (1) 23,534 (3,000 ) - - - 1,321 21,855 Assumed liabilities 61,016 (14,300 ) - - (341 ) 46,375 Bank loans 17,407 (17,407 ) - - - - Leases 3,193 (850 ) (96 ) 6,682 - - (107 ) 8,822 Total $ 105,150 $ (35,557 ) $ (96 ) $ 6,682 $ - $ 980 $ (107 ) $ 77,052 (1) The contingent consideration fair value as of December 31, 2023, was based on an Option Pricing Method (OPM), “Monte Carlo Simulation” model. In measuring the contingent consideration liability, the Company used an appropriate risk-adjusted discount rate of 11.4% and volatility of 15.17%. totaled $21,855 thousand. c. Fair value The following table demonstrates the carrying amount and fair value of the financial assets and liabilities presented in the financial statements not at fair value: Carrying Amount Fair Value December 31, December 31, 2023 2022 2023 2022 U.S. Dollars in thousands Assumed liabilities 46,375 61,016 46,468 56,946 Bank loans - 17,407 - 17,071 Leases 8,822 3,193 8,973 3,183 Total Financial liabilities $ 55,197 $ 81,616 $ 55,441 $ 77,200 The fair value of the bank loans, leases and the assumed liabilities was based on standard pricing valuation model such as a discounted cash-flow model which considers the present value of future cash flows discounted by an interest rate that reflects market conditions (Level 3). The carrying amount of cash and cash equivalents, short-term bank deposits, trade and other receivables, trade and other payables approximates their fair value, due to the short-term maturities of the financial instruments. d. Classification of financial instruments by fair value hierarchy Financial assets (liabilities) measured at fair value: Financial assets (liabilities) measured at fair value: Level 1 Level 2 Level 3 (1) U.S. Dollars in thousands December 31, 2023 Derivatives instruments - 149 - Contingent consideration(1) - - (21,855 ) $ - $ 149 $ (21,855 ) Financial assets (liabilities) measured at fair value: Level 1 Level 2 Level 3 (1) U.S. Dollars in thousands December 31, 2022 Derivatives instruments - (92 ) - Contingent consideration(1) - - (23,534 ) $ - $ (92 ) $ (23,534 ) (1) For changes in Contingent Consideration see above During 2023 and 2022, there was no transfer due to the fair value measurement of any financial instrument from Level 1 to Level 2, and furthermore, there were no transfers to or from Level 3 due to the fair value measurement of any financial instrument. Sensitivity tests and principal work assumptions The selected changes in the relevant risk variables were determined based on management’s estimate as to reasonable possible changes in these risk variables. The Company has performed sensitivity tests of principal market risk factors that are liable to affect its reported operating results or financial position. The sensitivity tests present the profit or loss in respect of each financial instrument for the relevant risk variable chosen for that instrument as of each reporting date. The test of risk factors was determined based on the materiality of the exposure of the operating results or financial condition of each risk with reference to the functional currency and assuming that all the other variables are constant. December 31, 2023 2022 U.S. Dollars in thousands Sensitivity test to changes in interest rate risk Gain (loss) from change: 1% increase in basis points of SOFR $ - $ (13 ) 1% decrease in basis points of SOFR $ - $ 13 Sensitivity test to changes in foreign currency: Gain (loss) from change: 5% increase in NIS $ (454 ) $ (57 ) 5% decrease in NIS $ 454 $ 57 5% increase in Euro $ (271 ) $ (389 ) 5% decrease in Euro $ 271 $ 389 e. Linkage terms of financial liabilities by groups of financial instruments pursuant to IFRS 9: December 31, 2023 2022 U.S. Dollars in thousands In NIS: Bank loans measured at amortized cost $ - $ - Leases measured at amortized cost 6,275 3,193 $ 6,275 $ 3,193 In USD: Contingent consideration at fair value through profit or loss 21,855 23,534 Assumed liabilities measured at amortized cost 46,375 61,016 Bank loans measured at amortized cost - 17,407 Leases measured at amortized cost (1) 2,547 - $ 70,777 $ 101,957 1 The balance does not include current maturities of lease of $134 thousand that was classified to other accounts receivables due to expected lease incentive. f. Derivatives and hedging: Derivatives instruments not designated as hedging The Company has foreign currency forward contracts designed to protect it from exposure to fluctuations in exchange rates, mainly of NIS and EUR, in respect of its trade receivables, trade payables. Foreign currency forward contracts are not designated as cash flow hedges, fair value or net investment in a foreign operation. These derivatives are not considered as hedge accounting. As of December 31, 2023, the fair value of the derivative instruments not designated as hedging was a financial asset of $8 thousand. The open transactions for those derivatives were in an amount of $9,149 thousands. Cash flow hedges As of December 31, 2022, the Company held NIS/USD hedging contracts (cylinder contracts) designated as hedges of expected future salaries expenses and for expected future purchases from Israeli suppliers. The main terms of these positions were set to match the terms of the hedged items. As of December 31, 2023, the fair value of the derivative instruments designated as hedge accounting was an asset of $141 thousand. The open transactions for those derivatives were in an amount of $389 thousand. Cash flow hedges of the expected salaries and suppliers’ expenses as of December 31, 2023, were estimated as effective and accordingly a net unrecognized income was recorded in other comprehensive income in the amount of $228 thousand, net. The ineffective portion was allocated to finance expenses. |