SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
(Exact name of registrant as specified in charter)
Israel | Not applicable | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. employer identification no.) | |
3 Hatnufa Street, Floor 6, Yokneam Illit, Israel | 2069203 | |
(Address of principal executive offices) | (Zip Code) |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||
Ordinary Shares, par value NIS 0.25 per share | LFWD | Nasdaq Capital Market |
Large accelerated filer ☐ | Accelerated filer ☐ | ||
Non-accelerated filer☒ | Smaller reporting company ☒ | ||
Emerging growth company ☐ |
FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2023
TABLE OF CONTENTS
Page No | ||
PART I | ||
1 | ||
24 | ||
55 | ||
55 | ||
56 | ||
56 | ||
56 | ||
PART II | ||
57 | ||
58 | ||
58 | ||
71 | ||
71 | ||
71 | ||
71 | ||
72 | ||
72 | ||
PART III | ||
73 | ||
74 | ||
74 | ||
74 | ||
74 | ||
PART IV | ||
75 | ||
77 | ||
78 | ||
79 | ||
F -1 |
• | our expectations regarding future growth, including our ability to increase sales in our existing geographic markets and expand to new markets; |
• | our ability to maintain and grow our reputation and the market acceptance of our products; |
• | our ability to achieve reimbursement from third-party payors or advance Centers for Medicare & Medicaid Services (“CMS”) coverage for our products; |
• | our ability to regain and maintain compliance with the continued requirements of The Nasdaq Capital Market and the risk that our ordinary shares will be delisted if we fail to regain and maintain compliance with such requirements; |
• | our ability to successfully integrate the operations of AlterG, Inc. into our organization, and realize the anticipated benefits therefrom; |
• | our ability to have sufficient funds to meet certain future capital requirements, which could impair our efforts to develop and commercialize existing and new products; |
• | our ability to leverage our sales, marketing and training infrastructure; |
• | our ability to grow our business through acquisitions of businesses, products or technologies, and the failure to manage acquisitions, or the failure to integrate them with our existing business; |
• | our expectations as to our clinical research program and clinical results; |
• | our ability to obtain certain components of our products from third-party suppliers and our continued access to our product manufacturers; |
• | our ability to improve our products and develop new products; |
• | our compliance with medical device reporting regulations to report adverse events involving our products, which could result in voluntary corrective actions or enforcement actions such as mandatory recalls, and the potential impact of such adverse events on our ability to market and sell our products; |
• | our ability to gain and maintain regulatory approvals and to comply with any post-marketing requests; |
• | the risk of a cybersecurity attack or incident relating to our information technology systems significantly disrupting our business operations; |
• | our ability to maintain adequate protection of our intellectual property and to avoid violation of the intellectual property rights of others; |
ii
• | the impact of substantial sales of our shares by certain shareholders on the market price of our ordinary shares; |
• | our ability to use effectively the proceeds of our offerings of securities; |
• | the impact of the market price of our ordinary shares on the determination of whether we are a passive foreign investment company; |
• | market and other conditions, including the extent to which inflation or global instability may disrupt our business operations or our financial condition or the financial condition of our customers and suppliers, including the outbreak of war between Israel and Hamas and the ongoing tension between China and Taiwan; and |
• | other factors discussed in “Part I. Item 1A. Risk Factors.” |
● ReWalk Personal Exoskeleton: intended for everyday use at home, at work or in the community with a trained companion. We began marketing ReWalk Personal Exoskeleton in Europe with CE mark clearance at the end of 2012. We received FDA clearance to market the ReWalk Personal Exoskeleton in the United States in June 2014. ReWalk Personal Exoskeleton units are all manufactured according to the same mechanical specifications. Each unit is then permanently sized to fit the individual user and the software is configured for the user’s specifications by the rehabilitation center, clinic, or distributor. We are currently offering our 6th generation device (6.0) with current research and development for our 7th generation device (7.0). ● ReWalk Rehabilitation Exoskeleton: the current offering for clinics who wish to implement exoskeleton training is composed of our Rewalk Personal Exoskeleton unit along with multiple sizing of different parts, enabling multiple patient use. The ReWalk Rehabilitation Exoskeleton provides a valuable means of exercise, training, and therapy. Use of the ReWalk Rehabilitation Exoskeleton in the clinic also enables individuals to evaluate their capacity for using the ReWalk Personal Exoskeleton in the future. | ReWalk Personal Exoskeleton | |
● | reduced pain; |
● | improved bowel and urinary tract function; |
● | reduced spasticity; |
● | increases in joint range of motion for the hip and ankle joints; |
● | improved sleep and reduced fatigue; |
● | increase in oxygen uptake and heart rate as a result of walking as opposed to sitting and standing; |
● | ability to ambulate at a speed greater than 0.4 meters per second, which is considered to be conducive to outdoor related community ambulation; and |
● | reduced hospitalizations. |
● | In September 2017, the German insurer BARMER confirmed it will provide ReWalk systems to all qualifying beneficiaries. BARMER provides coverage for nearly nine million people in Germany, as a member of the SHI network and one of the most significant national insurers in the country. Exoskeletons are provided to users that meet certain inclusion criteria and assessment by the German Health Insurance Medical Service (Medizinischer Dienst der Krankenversicherungen) before and after training. We remain in discussion with BARMER regarding a contract based on their 2017 decision. |
● | In September 2017 Germany’s national social accident insurance provider, DGUV, indicated that the DGUV’s member payors, including the health insurance association Berufsgenossenschaft (also known as BG) and state insurers, will approve the supply of exoskeleton systems for qualifying beneficiaries on a case-by-case basis. DGUV is comprised of 36 different insurers, which provide coverage for more than 80 million individuals in Germany. Per the agreement, eligible individuals go to BG clinics for evaluation as a part of the procurement. In May 2020 the DGUV agreed to a binding offer to the evaluation, training, and supply of the ReWalk Personal Exoskeleton to qualified individuals. |
● | In February 2018, the GKV-Spitzenverband (Central Federal Association of (the) Statutory Health Insurance Funds) confirmed its decision to list the ReWalk Personal Exoskeleton system in the German MDD, a comprehensive list of all medical devices which are principally and regularly reimbursed by German SHI and PHI providers. The ReWalk Personal was added to the official German list of medical aids, code number 23.29.01.2001, in June 2018. This decision means that ReWalk Personal Exoskeleton is listed among all medical devices for compensation, which SHI providers can procure for any approved beneficiary on a case-by-case basis. |
● | During the year 2020 we announced several new agreements with SHIs such as TK and DAK-Gesundheit and others as well as the first PHI that chose to enter into an agreement with us that outline the process to obtaining a device for eligible insured patients. |
● | In March 2021 we entered into a contract with BKK Mobile Oil health insurance to supply ReWalk’s Personal Exoskeleton to eligible persons in Germany. |
● | In June 2020, BARMER appealed the decision of the State Social Court, which ordered the supply of the SHI’s insured SCI person with ReWalk. The State Social Court ruled and deemed ReWalk as the medical aid which will directly compensate the plaintiff’s disability. BARMER initially appealed this ruling with the Federal Social Court (Bundessozialgericht), but later, in November 2022, withdrew its pending case and accepted the prior ruling from the state court that exoskeletons are considered as a direct disability compensation. This outcome means that an eligible insured person with spinal cord injury (SCI) in Germany has a legal basis for the supply of an exoskeleton as an orthopedic aid for direct disability compensation. Patients in Germany who are covered under these contracts and policies must be medically evaluated for their eligibility to use the ReWalk Personal Exoskeleton device. If medically qualified, the patient, along with his or her physician, must apply for coverage of the device. If a patient is found eligible and medically fit to use our ReWalk Personal Exoskeleton device, we first enter into a rental agreement which allows the patient the necessary period to train on how to use the device which usually takes between 3 to 6 months and then after approval from the insurer the patient receives a personal device to use at home or in the community. We are currently working with several additional SHIs and PHIs on securing a formal operating contract that will establish the process of obtaining a ReWalk Personal Exoskeleton for their beneficiaries within their system. |
● | weight-bearing symmetry; |
● | step length symmetry; |
● | stance time symmetry; |
● | cadence (stepping frequency); and |
● | pain level. |
• | FIT – This is the entry-level and most affordable model of anti-gravity system. In addition to the standard DAP technology, the FIT also includes live video monitoring. The treadmill is equipped to run at up to 12 miles per hour (“mph”) in forward and 3 mph in reverse with a maximum incline of 15 degrees; |
• | VIA – The mid-range model has the features of the FIT, plus the inclusion of the Stride Smart analytics and the AlterG Assistant; and |
• | PRO – The PRO is our top-of-the-line model for sports medicine applications with utilization by professional and collegiate athletes. The PRO includes all the features of the VIA, plus several additional features that add durability and accommodate elite user performance. The treadmill is a high-performance slat belt design equipped to run at up to 18 m.p.h in forward and 10 m.p.h in reverse. |
ReStore Exo-Suit In June 2017 we unveiled our lightweight exo-suit ReStore system designed initially for rehabilitation of stroke patients. The patented soft exo-suit technology was originally developed at Harvard University’s Wyss Institute for Biologically Inspired Engineering (“Harvard”), where it also underwent initial clinical testing that demonstrated potential to improve walking for stroke survivors. ReWalk and Harvard entered into a multi-year research collaboration agreement in 2016 which provides ReWalk license to intellectual property relating to lightweight exo-suit system technologies for lower limb disabilities and provides access to future innovations that emerge from this collaboration and may be relevant to additional stroke products or other therapies. The development and regulatory clearance process for ReStore took us approximately three years. We received FDA clearance for ReStore in June 2019 and CE clearance in May 2019. Following the regulatory clearances, we began to commercialize the ReStore product. For more information on the collaboration with Harvard, see “Research and Development-Research and Development Collaborations.” | ReStore Exo-Suit |
● | establishment registration and device listing; |
● | development of a quality assurance system, including establishing and implementing procedures to design and manufacture devices; |
● | labeling regulations that prohibit the promotion of products for unapproved or “off-label” uses and impose other restrictions on labeling; |
● | FDA’s Unique Device Identification requirements that call for a unique device identifier (UDI) on device labels and packages and submission of data to the FDA’s Global Unique Device Identification Database (GUDID); |
● | medical device reporting regulations that require manufacturers to report to the FDA if a device may have caused or contributed to a death or serious injury or malfunctioned in a way that would likely cause or contribute to a death or serious injury if it were to recur; and corrections and removal reporting regulations that require manufacturers report to the FDA field corrections and product recalls or removals if undertaken to reduce a risk to health posed by the device or to remedy a violation of the FFDCA that may present a risk to health; and |
● | post-market surveillance. |
● | untitled letters, warning letters, fines, injunctions, consent decrees and civil penalties; |
● | customer notifications or repair, replacement, or refunds; |
● | recalls, withdrawals, or administrative detention or seizure of our products; |
● | operating restrictions or partial suspension or total shutdown of production; |
● | refusing or delaying requests for approval of pre-market approval applications relating to new products or modified products; |
● | withdrawing PMA approval or reclassifying our devices; |
● | refusal to grant export approvals for our products; or |
● | pursuing criminal prosecution. |
Year Ended December 31, | ||||||||
2023 | 2022 | |||||||
Revenue based on customer’s location: | ||||||||
United States | 7,636 | 2,303 | ||||||
Europe | 5,044 | 3,057 | ||||||
Asia-Pacific | 387 | 115 | ||||||
Rest of the world | 787 | 36 | ||||||
Total revenue | $ | 13,854 | $ | 5,511 |
● | In March 2023, the ReWalk Personal Exoskeleton technology received clearance from the FDA for use on stairs and curbs in the United States, making it the only personal exoskeleton to receive FDA clearance for this indication. The clearance follows the FDA’s designation of the device as a "Breakthrough Device" in recognition of its unprecedented ability to provide ambulatory access to environments containing stairs and curbs for paralyzed individuals with SCI. |
● | In August 2023, we completed the acquisition of AlterG, which adds significant scale to our revenue base, extensive sales and service capabilities to our commercial team, and innovative systems that utilize DAP technology to our portfolio of rehabilitation solutions that facilitate mobility and wellness in rehabilitation and daily life. |
● | In November 2023, CMS released the Final Rule, which explicitly includes exoskeletons within a Medicare brace benefit category. The rule went into effect on January 1, 2024. |
● | In November 2023, CMS included the ReWalk Personal Exoskeleton system in the agenda for the November 29, 2023 HCPCS public meeting. The agency also proposed a preliminary payment determination of $94,617 for HCPCS code K1007 based on a “gap filling” process applied to 2020 market data. At the meeting, CMS solicited additional information for updated market transactions for use in developing a final payment determination. We participated in the HCPCS meeting process to provide additional information to help ensure that the final payment determination accurately reflects current pricing information related to the market of lower-limb exoskeleton devices, including the current ReWalk Personal Exoskeleton. A final Medicare payment determination is expected from CMS in first quarter of 2024 with an April 1, 2024, effective date. |
● | In December 2023, our first claim with Medicare for reimbursement for a ReWalk Personal Exoskeleton was paid; |
● | Record annual revenue for 2023 was $13.9 million, compared to $5.5 million in 2022, an increase of 151%. |
● | Our cash position remained strong with $28.1 million as of December 31, 2023, with no debt. |
• | ReWalk. We have sold a limited number of ReWalk systems, and market acceptance and adoption depend on educating people with limited upright mobility and health care providers as to the distinct features, ease-of-use, positive lifestyle impact, and other benefits of ReWalk compared to alternative technologies. ReWalk may not be perceived to have sufficient potential benefits compared with these alternatives. Users may also choose other alternatives due to disadvantages of ReWalk, including the time it takes for a user to put on the device, the slower pace of ReWalk compared to a wheelchair, the weight of ReWalk when carried, which makes it more burdensome for a companion to transport than a wheelchair, the required training, and the requirement that users be accompanied by a trained companion. Also, we believe that healthcare providers tend to be slow to change their medical treatment practices because of perceived liability risks arising from the use of new products and the uncertainty of third-party reimbursement. Accordingly, healthcare providers may not recommend ReWalk until there is sufficient support for the device to convince them to alter the treatment methods they typically recommend, such as expanded reimbursement coverage by payors, and/or recommendations by prominent healthcare providers or other key opinion leaders in the spinal cord injury community that ReWalk is effective in providing identifiable immediate and long-term health benefits. |
• | ReStore. The ReStore system is designed to provide advantages to stroke rehabilitation clinics and therapists as compared to other traditional therapies and devices by minimizing setup time, improving patients’ clinical results during therapy, supplying real-time analytics to optimize session productivity, and generating ongoing data reports to assist with tracking patient progress Since the ReStore device is currently only indicated for use in the rehabilitative clinical setting, its market reception will depend heavily on our ability to demonstrate to clinics and therapists the systemic and economic benefits of using the ReStore device, its clinical advantage when compared to other devices or manual therapy, the functionality of the device for a significant portion of the patients that they treat and the overall advantages that the device provides to their patients compared to other technologies. Because the ReStore system is only indicated for use in a clinical setting and we received FDA approval and CE clearance in 2019, close in time to the start of the COVID-19 pandemic, the overall sales of the system have been lower than originally anticipated, as many healthcare providers and rehabilitation centers have shifted focus from the clinical setting to at-home therapies and are generally less open for introduction of new technologies such as the ReStore |
. | AlterG. The AlterG Anti-Gravity system has broad clinical utility for treating a wide variety of lower extremity conditions where partial displacement of a patient’s weight can enable exercise which facilitates healing and recovery of improved function. The potential of the AlterG Anti-Gravity systems to achieve greater penetration of the addressable market of rehabilitation hospitals, clinics, and sports medicine practices will depend upon the continued expansion of conditions for which clinicians utilize the AlterG and the ability for greater numbers of these facilities to afford the initial capital outlay for these devices. We are developing and hope to introduce in 2024 a new, lower-cost AlterG system, which we believe will make it more affordable for smaller, independent rehabilitation clinics. However, there can be no assurance that the introduction of this product can expand the size of the addressable market or will not reduce the sales of the existing, higher-priced models. |
• | identify the product features that people with paraplegia or paralysis, their caregivers, and healthcare providers are seeking in a medical device that restores upright mobility and successfully incorporate those features into our products; |
• | identify the product features that people with stroke, multiple sclerosis or other similar indications require while the products are used at home as well as what items are valuable to the clinics that provide them rehabilitation; |
• | develop and introduce proposed products in sufficient quantities and in a timely manner; |
• | adequately protect our intellectual property and avoid infringing upon the intellectual property rights of third-parties; |
• | demonstrate the safety, efficacy, and health benefits of proposed products; and |
• | obtain the necessary regulatory clearances and approvals for proposed products. |
● | problems assimilating the acquired products or technologies; |
● | issues maintaining uniform standards, procedures, controls and policies; |
● | problems integrating employees from an acquired organization into our company and integrating each company’s accounting, management information, human resources and other administrative systems; |
● | unanticipated costs associated with acquisitions; |
● | diversion of management’s attention from our existing business operations; |
● | potential incurrence of debt, contingent liabilities or amortization expenses, or write-offs of goodwill; |
● | risks associated with entering new markets in which we have limited or no experience; and |
● | increased legal and accounting costs relating to the acquisitions or compliance with regulatory matters. |
● | untitled letters, warning letters, fines, injunctions, consent decrees and civil penalties; |
● | customer notifications or repair, replacement, or refunds; |
● | operating restrictions or partial suspension or total shutdown of production; |
● | recalls, withdrawals, or administrative detention or seizure of our products; |
● | denials or delays of approvals for pre-market approval applications relating to new products or modified products; |
● | withdrawals of a PMA approvals; |
● | refusal to provide Certificates for Foreign Government; |
● | refusal to grant export approval for our products; or |
● | pursuit of criminal prosecution. |
● | actual or anticipated fluctuations in our growth rate or results of operations or those of our competitors; |
● | customer acceptance of our products; |
● | announcements by us or our competitors of new products or services, commercial relationships, acquisitions, or expansion plans; |
● | announcements by us or our competitors of other material developments; |
● | our involvement in litigation; |
● | changes in government regulation applicable to us and our products; |
● | sales, or the anticipation of sales, of our ordinary shares, warrants and debt securities by us, or sales of our ordinary shares by our insiders or other shareholders, including upon expiration of contractual lock-up agreements; |
● | developments with respect to intellectual property rights; |
● | competition from existing or new technologies and products; |
● | changes in key personnel; |
● | the trading volume of our ordinary shares; |
● | changes in the estimation of the future size and growth rate of our markets; |
● | changes in our quarterly or annual forecasts with respect to operating results and financial conditions; |
● | general economic and market conditions and; |
● | announcements regarding business acquisitions. |
Square feet (approximate) | ||||
Fremont, California | 40,320 | |||
Marlborough, Massachusetts | 11,850 | |||
Yokneam, Israel | 11,500 | |||
Queens, New York | 1,105 | |||
Berlin, Germany | 950 | |||
Total | 65,725 |
Years Ended December 31, | ||||||||
2023 | 2022 | |||||||
Revenue | $ | 13,854 | $ | 5,511 |
Years Ended December 31, | ||||||||
2023 | 2022 | |||||||
Gross profit | $ | 4,453 | $ | 1,905 |
Years Ended December 31, | ||||||||
2023 | 2022 | |||||||
Research and development expense, net | $ | 4,148 | $ | 4,031 |
Years Ended December 31, | ||||||||
2023 | 2022 | |||||||
Sales and marketing expense | $ | 13,922 | $ | 9,842 |
Years Ended December 31, | ||||||||
2023 | 2021 | |||||||
General and administrative | $ | 9,995 | $ | 7,134 |
Years Ended December 31, | ||||||||
2023 | 2022 | |||||||
Financial income, net | $ | 1,467 | $ | *) |
Years Ended December 31, | ||||||||
2023 | 2022 | |||||||
Taxes on income (benefit) | $ | (12 | ) | $ | 467 |
Years Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Net cash used in operating activities | $ | (20,667 | ) | $ | (17,891 | ) | $ | (11,469 | ) | |||
Net cash used in investing activities | (18,149 | ) | (25 | ) | (47 | ) | ||||||
Net cash (used in) provided by financing activities | (992 | ) | (2,500 | ) | 79,512 | |||||||
Effect of Exchange rate changes on Cash, Cash Equivalents and Restricted Cash | 45 | (79 | ) | — | ||||||||
Net cash flow | $ | (39,763 | ) | $ | (20,495 | ) | $ | 67,996 |
Payments due by period (in dollars, in thousands) | ||||||||||||
Contractual obligations | Total | Less than 1 year | 1-3 years | |||||||||
Purchase obligations (1) | $ | 8,551 | $ | 8,551 | $ | — | ||||||
Collaboration Agreement and License Agreement obligations (2) | 34 | 34 | — | |||||||||
Operating lease obligations (3) | 2,050 | 1,364 | 686 | |||||||||
Earnout liability (4) | 3,292 | 576 | 2,716 | |||||||||
Total | $ | 13,927 | $ | 10,525 | $ | 3,402 |
(1) | We depend on one contract manufacturer, Sanmina Corporation, for both the SCI products and the ReStore Products. We place our manufacturing orders with Sanmina pursuant to purchase orders or by providing forecasts for future requirements. The AlterG Anti-Gravity systems are produced in Fremont, California by us. Purchase orders are executed with suppliers based on our sales forecast. |
(2) | Under the Collaboration Agreement, we were required to pay in quarterly installments the funding of our joint research collaboration with Harvard, subject to a minimum funding commitment under applicable circumstances. Our License Agreement with Harvard consists of patent reimbursement expenses payments and a license upfront fee payment. There are also several milestone payments contingent upon the achievement of certain product development and commercialization milestones and royalty payments on net sales from certain patents licensed to Harvard. All product development milestones contemplated by the License Agreement have been met as of December 31, 2023; however, there are still outstanding commercialization milestones under the License Agreement that depend on us reaching certain sales amounts, some or all of which may not occur. Our Collaboration Agreement with Harvard was concluded on March 31, 2022. |
(3) | Our operating leases consist of leases for our facilities in the United States, Israel and Germany and motor vehicles in Israel. |
(4) | Earnout payments based on AlterG’s revenue growth during the two consecutive trailing twelve-month periods following closing of the acquisition. |
Change in Average Exchange Rate | ||||||||
Period | NIS against the U.S. Dollar (%) | Euro against the U.S. Dollar (%) | ||||||
2023 | (9.00 | ) | 2.67 | |||||
2022 | 3.70 | 10.84 | ||||||
2021 | (6.38 | ) | 3.46 |
● | pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets; |
● | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. GAAP, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors; and |
● | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on our financial statements. |
Name | Age | Position | ||
Larry Jasinski | 66 | Chief Executive Officer and Director | ||
Michael Lawless | 56 | Chief Financial Officer | ||
Charles Remsberg | 62 | Chief Sales Officer | ||
Jeannine Lynch | 59 | Vice President of Market Access | ||
Almog Adar | 40 | Vice President of Finance |
10.14 | |
10.17 |
101.INS | XBRL Instance Document. |
101.SCH | XBRL Taxonomy Extension Schema Document. |
101.PRE | XBRL Taxonomy Presentation Linkbase Document. |
101.CAL | XBRL Taxonomy Calculation Linkbase Document. |
101.LAB | XBRL Taxonomy Label Linkbase Document. |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. |
+ | Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. |
* | Certain identified information in the exhibit has been omitted because it is the type of information that (i) the Company customarily and actually treats as private and confidential, and (ii) is not material. |
** | Management contract or compensatory plan, contract or arrangement. |
*** | Furnished herewith. |
ReWalk Robotics Ltd. | ||
By: | /s/ Larry Jasinski | |
Name: Larry Jasinski | ||
Title: Chief Executive Officer |
Signature | Title | Date | ||
/s/ Larry Jasinski | Director and Chief Executive Officer | February 27, 2024 | ||
Larry Jasinski | (Principal Executive Officer) | |||
/s/ Mike Lawless | Chief Financial Officer | February 27, 2024 | ||
Mike Lawless | (Principal Financial Officer) | |||
/s/ Almog Adar | Vice President of Finance | February 27, 2024 | ||
Almog Adar | (Principal Accounting Officer) | |||
/s/ Jeff Dykan | Chairman of the Board | February 27, 2024 | ||
Jeff Dykan | ||||
/s/ Dr. John William Poduska | Director | February 27, 2024 | ||
Dr. John William Poduska | ||||
/s/ Randel Richner | Director | February 27, 2024 | ||
Randel Richner | ||||
/s/ Joseph Turk | Director | February 27, 2024 | ||
Joseph Turk | ||||
/s/ Hadar Levy | Director | February 27, 2024 | ||
Hadar Levy |
Page | |
F -2 | |
(PCAOB ID 1281) | |
F -4 | |
F -6 | |
F -7 | |
F -8 | |
F -10 |
Kost Forer Gabbay & Kasierer Menachem Begin 144, Tel-Aviv 6492102, Israel | Tel: +972-3-6232525 Fax: +972-2-5622555 ey.com |
F - 2
Revenue recognition | |
Description of the Matter | As described in Note 2 to the consolidated financial statements, the Company generates revenues from sales of its medical devices. Revenue is recognized when obligations under the terms of a contract with the Company's customers are satisfied. Revenue is measured as the amount of consideration to which the Company expects to be entitled in exchange for transferring products or providing services. In addition, the Company provides a service type warranty which is accounted for as a separate performance obligation. Revenue is recognized ratably over the life of the warranty. Contracts that contain multiple performance obligations require an allocation of the transaction price to each performance obligation based on a relative standalone selling price basis. The Company does not sell the service type warranty of its SCI products on a standalone basis. Auditing the Company’s evaluation of the allocation of the transaction price to the distinct performance obligations was challenging due to the effort and assumptions required to evaluate the standalone selling price of the SCI products service type warranty. The assumptions used in determining the standalone selling price of the service type warranty included costs allocation, inflation rates and expected margins. |
How We Addressed the Matter in Our Audit | To test the management’s determination of standalone selling prices of the SCI products service type warranty, our audit procedures included, among others, evaluating the methodology applied and testing the calculations as well as the completeness and accuracy of the underlying data including the costs allocation, inflation rates and expected margins used by the Company in its estimates. We also evaluated the Company’s disclosures included in notes to the consolidated financial statements. Business Combinations – Valuation |
Description of the Matter | |
As discussed in Notes 2 and 5 to the consolidated financial statements, the Company completed an acquisition of AlterG Inc. during 2023 for consideration of $22.1 million. The Company accounted for this acquisition as a business combination. The acquisition resulted in the recognition of intangible assets amounting to $14.1 million, which consisted of technology, customer relationship, trademark assets and backlog of $6.1 million, $6.9 million, $0.8 million and $0.3 million respectively. Auditing the Company’s estimation of the fair value of the acquired intangible assets was complex due to the estimation and uncertainty in the Company’s determination of the fair value of acquired identifiable intangible assets. The estimation uncertainty for the acquired intangible assets was primarily due to the underlying assumptions about the future performance of the acquired business, which were utilized in determining the fair value of the acquired intangible assets. The significant assumptions used by management included discount rates and certain assumptions that form the basis of the forecasted results, including revenue growth rates. These significant assumptions were forward-looking and could be affected by future economic and market conditions. | |
How We Addressed the Matter in Our Audit | To test the estimated fair value of the acquired intangible assets, our audit procedures included, among others, assessing the fair value methodology used by the Company and testing the significant assumptions and the underlying data used by the Company in its analyses. We also performed sensitivity analyses over the significant assumptions used to evaluate the change in the fair value resulting from changes in the assumptions. Additionally, we tested the completeness and accuracy of the underlying data used in the valuation. We involved our valuation specialists to assist us in our evaluation of the Company’s valuation model, related assumptions and output of the valuation model. |
F - 3
December 31, | ||||||||
2023 | 2022 | |||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | $ | 28,083 | $ | 67,896 | ||||
Trade receivable, net of credit losses of $328 and $26, respectively | 3,120 | 1,036 | ||||||
Prepaid expenses and other current assets | 2,366 | 649 | ||||||
Inventories | 5,653 | 2,929 | ||||||
Total current assets | 39,222 | 72,510 | ||||||
LONG-TERM ASSETS | ||||||||
Restricted cash and other long-term assets | 784 | 694 | ||||||
Operating lease right-of-use assets | 1,861 | 836 | ||||||
Property and equipment, net | 1,262 | 196 | ||||||
Intangible assets | 12,525 | - | ||||||
Goodwill | 7,538 | - | ||||||
Total long-term assets | 23,970 | 1,726 | ||||||
Total assets | $ | 63,192 | $ | 74,236 |
F - 4
December 31, | ||||||||
2023 | 2022 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
CURRENT LIABILITIES: | ||||||||
Trade payables | $ | 5,069 | $ | 1,950 | ||||
Employees and payroll accruals | 2,034 | 1,282 | ||||||
Deferred revenue | 1,504 | 301 | ||||||
Current maturities of operating leases liability | 1,296 | 564 | ||||||
Earnout liability | 576 | - | ||||||
Other current liabilities | 1,316 | 685 | ||||||
Total current liabilities | 11,795 | 4,782 | ||||||
LONG-TERM LIABILITIES | ||||||||
Earnout liability | 2,716 | - | ||||||
Deferred revenues | 1,506 | 890 | ||||||
Non-current operating leases liability | 607 | 333 | ||||||
Other long-term liabilities | 58 | 66 | ||||||
Total long-term liabilities | 4,887 | 1,289 | ||||||
Total liabilities | 16,682 | 6,071 | ||||||
COMMITMENTS AND CONTINGENT LIABILITIES | ||||||||
Shareholders’ equity: | ||||||||
Share capital | ||||||||
Ordinary share of NIS 0.25 par value-Authorized: 120,000,000 shares at December 31, 2023 and December 31, 2022; Issued: 64,132,706 and 63,023,506 shares at December 31, 2023 and December 31, 2022, respectively; Outstanding: 60,110,099 and 60,090,298 shares as of December 31, 2023 and December 31, 2022 respectively | 4,487 | 4,489 | ||||||
Additional paid-in capital | 281,109 | 279,857 | ||||||
Treasury Shares at cost, 4,022,607 and 2,933,208 ordinary shares at December 31, 2023 and December 31, 2022, respectively | (3,203 | ) | (2,431 | ) | ||||
Accumulated deficit | (235,883 | ) | (213,750 | ) | ||||
Total shareholders’ equity | 46,510 | 68,165 | ||||||
Total liabilities and shareholders’ equity | $ | 63,192 | $ | 74,236 |
F - 5
Year ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Revenue | $ | 13,854 | $ | 5,511 | $ | 5,966 | ||||||
Cost of revenue | 9,401 | 3,606 | 3,063 | |||||||||
Gross profit | 4,453 | 1,905 | 2,903 | |||||||||
Operating expenses: | ||||||||||||
Research and development, net | 4,148 | 4,031 | 2,939 | |||||||||
Sales and marketing | 13,922 | 9,842 | 6,993 | |||||||||
General and administrative | 9,995 | 7,134 | 5,626 | |||||||||
Total operating expenses | 28,065 | 21,007 | 15,558 | |||||||||
Operating loss | (23,612 | ) | (19,102 | ) | (12,655 | ) | ||||||
Financial income, net | 1,467 | * | ) | 13 | ||||||||
Loss before income taxes | (22,145 | ) | (19,102 | ) | (12,642 | ) | ||||||
Taxes on income (benefit) | (12 | ) | 467 | 94 | ||||||||
Net loss | $ | (22,133 | ) | $ | (19,569 | ) | $ | (12,736 | ) | |||
Net loss per ordinary share, basic and diluted | $ | (0.37 | ) | $ | (0.31 | ) | $ | (0.27 | ) | |||
Weighted average number of shares used in computing net loss per ordinary share, basic and diluted | 59,719,064 | 62,378,797 | 47,935,652 |
F - 6
Ordinary Share | Additional paid-in | Treasury | Accumulated | Total shareholders’ | ||||||||||||||||||||
Number | Amount | capital | Shares | deficit | equity | |||||||||||||||||||
Balance as of December 31, 2020 | 25,332,225 | 1,827 | 201,392 | - | (181,445 | ) | 21,774 | |||||||||||||||||
Share-based compensation to employees and non-employees | - | - | 833 | - | - | 833 | ||||||||||||||||||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees | 398,164 | 31 | (31 | ) | - | - | - | |||||||||||||||||
Issuance of ordinary shares in a “Best Efforts” offering, net of issuance expenses in the amount of $3,679 (1) | 10,921,502 | 832 | 35,489 | - | - | 36,321 | ||||||||||||||||||
Exercise of pre-funded warrants and warrants (1)(2) | 10,425,258 | 772 | 14,288 | - | - | 15,060 | ||||||||||||||||||
Issuance of ordinary shares in a “registered direct” offering, net of issuance expenses in the amount of $3,215 (1) | 15,403,014 | 1,199 | 26,932 | - | - | 28,131 | ||||||||||||||||||
Net loss | - | - | - | - | (12,736 | ) | (12,736 | ) | ||||||||||||||||
Balance as of December 31, 2021 | 62,480,163 | 4,661 | 278,903 | (194,181 | ) | 89,383 | ||||||||||||||||||
Share-based compensation to employees and non-employees | - | - | 993 | - | - | 993 | ||||||||||||||||||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees | 543,343 | 39 | (39 | ) | - | - | - | |||||||||||||||||
Treasury shares at cost | (2,933,208 | ) | (211 | ) | - | (2,431 | ) | - | (2,642 | ) | ||||||||||||||
Net loss | - | - | - | - | (19,569 | ) | (19,569 | ) | ||||||||||||||||
Balance as of December 31, 2022 | 60,090,298 | $ | 4,489 | $ | 279,857 | $ | (2,431 | ) | $ | (213,750 | ) | $ | 68,165 | |||||||||||
Share-based compensation to employees and non-employees | - | - | 1,328 | - | - | 1,328 | ||||||||||||||||||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees | 1,109,200 | 76 | (76 | ) | - | - | - | |||||||||||||||||
Treasury shares at cost | (1,089,399 | ) | (78 | ) | - | (772 | ) | - | (850 | ) | ||||||||||||||
Net loss | - | - | - | - | (22,133 | ) | (22,133 | ) | ||||||||||||||||
Balance as of December 31, 2023 | 60,110,099 | 4,487 | 281,109 | (3,203 | ) | (235,883 | ) | 46,510 |
F - 7
Year ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Cash flows used in operating activities: | ||||||||||||
Net loss | $ | (22,133 | ) | $ | (19,569 | ) | $ | (12,736 | ) | |||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||
Depreciation | 239 | 202 | 266 | |||||||||
Amortization of intangible assets | 1,608 | - | - | |||||||||
Share-based compensation | 1,328 | 993 | 833 | |||||||||
Deferred taxes | - | 316 | (29 | ) | ||||||||
Remeasurement of earnout liability | (315 | ) | - | - | ||||||||
Interest income | (11 | ) | - | - | ||||||||
Exchange rate fluctuations | (45 | ) | 79 | - | ||||||||
Changes in assets and liabilities: | ||||||||||||
Trade receivables, net | (311 | ) | (408 | ) | 99 | |||||||
Prepaid expenses, operating lease right-of-use assets and other assets | (531 | ) | 94 | 592 | ||||||||
Inventories | (277 | ) | (117 | ) | 432 | |||||||
Trade payables | 1,037 | 566 | (884 | ) | ||||||||
Employees and payroll accruals | (14 | ) | 140 | 275 | ||||||||
Deferred revenues | (269 | ) | (34 | ) | 74 | |||||||
Operating lease liabilities and other liabilities | (973 | ) | (153 | ) | (391 | ) | ||||||
Net cash used in operating activities | (20,667 | ) | (17,891 | ) | (11,469 | ) | ||||||
Cash flows used in investing activities: | ||||||||||||
Acquisition of a business, net of cash acquired | (18,068 | ) | - | - | ||||||||
Purchase of property and equipment | (81 | ) | (25 | ) | (47 | ) | ||||||
Net cash used in investing activities | (18,149 | ) | (25 | ) | (47 | ) | ||||||
Cash flows from financing activities: | ||||||||||||
Issuance of ordinary shares in a private placement, net of issuance expenses paid in the amount of $3,679 (1) | - | - | 36,321 | |||||||||
Issuance of ordinary shares in a “registered direct” offering, net of issuance expenses in the amount of $3,215 (1) | - | - | 28,131 | |||||||||
Exercise of pre-funded warrants and warrants (1)(2) | - | - | 15,060 | |||||||||
Purchase of treasury shares | (992 | ) | (2,500 | ) | - | |||||||
Net cash (used in) provided by financing activities | (992 | ) | (2,500 | ) | 79,512 | |||||||
Effect of Exchange rate changes on Cash, Cash Equivalents and Restricted Cash | 45 | (79 | ) | - | ||||||||
Increase (decrease) in cash, cash equivalents, and restricted cash | (39,763 | ) | (20,495 | ) | 67,996 | |||||||
Cash, cash equivalents, and restricted cash at beginning of period | 68,555 | 89,050 | 21,054 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 28,792 | $ | 68,555 | $ | 89,050 |
(1) See Note 9a.
(2) See Note 9f.
F - 8
Year ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Supplemental disclosures of non-cash flow information | ||||||||||||
Classification of other current assets to property and equipment, net | $ | - | $ | 22 | $ | 34 | ||||||
Classification of inventory to property and equipment | $ | 481 | $ | 67 | $ | 32 | ||||||
Amounts related to shares re-purchase not yet paid | $ | - | $ | 142 | $ | - | ||||||
ROU assets obtained from new lease liabilities | $ | 513 | $ | - | $ | - | ||||||
Supplemental disclosures of cash flow information: | ||||||||||||
Cash paid for income taxes | $ | 126 | $ | 113 | $ | 40 | ||||||
Cash received from interest | $ | 1,341 | - | - | ||||||||
Reconciliation of cash, cash equivalents and restricted cash as shown in the consolidated statements of cash flows | ||||||||||||
Cash and cash equivalents | $ | 28,083 | $ | 67,896 | $ | 88,337 | ||||||
Restricted cash included in other long-term assets | $ | 709 | $ | 659 | $ | 713 | ||||||
Total Cash, cash equivalents, and restricted cash | $ | 28,792 | $ | 68,555 | $ | 89,050 |
(1) See Note 9a.
(2) See Note 9f.
F - 9
REWALK ROBOTICS LTD. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
U.S. dollars in thousands
NOTE 1:- | GENERAL |
a. | ReWalk Robotics Ltd. (“RRL”, and together with its subsidiaries, the “Company”) was incorporated under the laws of the State of Israel on June 20, 2001 and commenced operations on the same date. |
b. | RRL has three wholly-owned (directly and indirectly) subsidiaries: (i) ReWalk Robotics, Inc. (“RRI”) incorporated under the laws of Delaware on February 15, 2012, (ii) ReWalk Robotics GMBH (“RRG”) incorporated under the laws of Germany on January 14, 2013, and (iii) AlterG, Inc. (“AlterG”) incorporated in Delaware on October 21, 2004 under the name of Gravus, Inc. On June 30, 2005, the Company re-incorporated in Delaware and changed its name to AlterG, Inc. in September 2005. |
c. | The Company is a medical device company that is designing, developing, and commercializing innovative technologies that enable mobility and wellness in rehabilitation and daily life for individuals with physical and neurological conditions. The Company’s initial product offerings were the ReWalk Personal and ReWalk Rehabilitation Exoskeleton devices for individuals with spinal cord injury (collectively, the “SCI Products”). These devices are robotic exoskeletons that are designed for individuals with paraplegia that use the Company’s patented tilt-sensor technology and an on-board computer and motion sensors to drive motorized legs that power movement. These SCI Products allow individuals with spinal cord injury the ability to stand and walk again during everyday activities at home or in the community. |
F - 10
d. | The Company depends on one contract manufacturer to manufacture the ReWalk and the ReStore products in its portfolio, Sanmina. Reliance on this vendor makes the Company vulnerable to possible capacity constraints and reduces control over component availability, delivery schedules, manufacturing yields and costs. |
e. | For the full year ended December 31, 2023 the Company incurred a consolidated net loss of $22.1 million and has an accumulated deficit in the total amount of $235.9 million. The Company’s negative operating cash flow for the full year ended December 31, 2023 was $20.7 million. Our cash and cash equivalent on December 31, 2023 totalled $28.1 million. The Company has sufficient funds to support its operation for more than 12 months following the approval of its consolidated financial statements for the fiscal year ended December 31, 2023. |
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES |
a. | Use of Estimates |
b. | Financial Statements in U.S. Dollars: |
F - 11
c. | Principles of Consolidation: |
d. | Cash Equivalents: |
e. | Inventories: |
f. | Property and Equipment: |
% | |
Computer equipment | 20-33 (mainly 33) |
Office furniture and equipment | 6 - 10 (mainly 10) |
Machinery and laboratory equipment | 15 |
Field service units | 20-50 |
Leasehold improvements | Over the shorter of the lease term or estimated useful life |
g. | Business Combinations |
F - 12
h. | Goodwill and Other Intangibles |
i. | Impairment of Long-Lived Assets |
j. | Restricted cash and Other long-term assets: |
k. | Treasury shares |
F - 13
l. | Revenue Recognition: |
1. | Identify the contract with a customer |
2. | Identify the performance obligations in the contract |
3. | Determine the transaction price |
4. | Allocate the transaction price to performance obligations in the contract |
5. | Recognize revenue when or as the Company satisfies a performance obligation |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Product | $ | 10,681 | $ | 4,175 | $ | 4,916 | ||||||
Rental | 1,033 | 859 | 533 | |||||||||
Service and warranty | 2,140 | 477 | 517 | |||||||||
Total Revenues | $ | 13,854 | $ | 5,511 | $ | 5,966 |
F - 14
F - 15
December 31, | December 31, | |||||||
2023 | 2022 | |||||||
Trade receivable, net of credit losses (1) | $ | 3,120 | $ | 1,036 | ||||
Deferred revenues (1) (2) | $ | 3,010 | $ | 1,191 |
(1) | Balance presented net of unrecognized revenue that was not yet collected. |
(2) | $435 thousands of the December 31, 2022 deferred revenue balance was recognized as revenue during the year ended December 31, 2023. |
m. | Accounting for Share-Based Compensation: |
n. | Warrants to Acquire Ordinary Shares: |
o. | Research and Development Costs: |
F - 16
�� | p. | Income Taxes |
q. | Warranty provision: |
US Dollars in thousands | ||||
Balance at December 31, 2022 | $ | 92 | ||
AlterG acquisition – see note 5 | 535 | |||
Provision | 200 | |||
Usage | (479 | ) | ||
Balance at December 31, 2023 | $ | 348 |
r. | Concentrations of Credit Risks: |
December 31, | ||||||||
2023 | 2022 | |||||||
Customer A | * | )% | 27 | % | ||||
Customer B | * | )% | 13 | % | ||||
Customer C | - | 13 | % | |||||
Customer D | - | 11 | % |
*) | Less than 10% |
F - 17
s. | Accrued Severance Pay: |
t. | Fair Value Measurements: |
▪ | Level 1. Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities; |
▪ | Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and |
▪ | Level 3. Unobservable inputs for which there is little or no market data requiring the Company to develop its own assumptions. |
Fair value measurements as of | ||||||||||
Description | Fair Value Hierarchy | December 31, 2023 | December 31, 2022 | |||||||
Financial assets: | ||||||||||
Money market funds included in cash and cash equivalent | Level 1 | $ | 2,550 | $ | - | |||||
Treasury bills included in cash and cash equivalent | Level 1 | $ | 2,525 | $ | - | |||||
Total Assets Measured at Fair Value | $ | 5,075 | $ | - | ||||||
Financial Liabilities: | ||||||||||
Earnout | Level 3 | $ | 3,292 | $ | - | |||||
Total liabilities measured at fair value | $ | 3,292 | $ | - |
F - 18
Earnout | |||||
Initial Measurement (August 11, 2023) | $ | 3,607 | |||
Change in fair value | (315) | ||||
Balance December 31, 2023 | $ | 3,292 |
F - 19
i. Financial Instruments |
i. | In December 2023, the Financial Accounting Standards Board issued Accounting Standards Update (“ASU”) 2023-09, “Income Taxes - Improvements to Income Tax Disclosures” requiring enhancements and further transparency to certain income tax disclosures, most notably the tax rate reconciliation and income taxes paid. This ASU is effective for fiscal years beginning after December 15, 2024 on a prospective basis and retrospective application is permitted. The Company is currently evaluating the impact of the adoption of this standard. | |
ii. | In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires public entities to disclose information about their reportable segments’ significant expenses and other segment items on an interim and annual basis. Public entities with a single reportable segment are required to apply the disclosure requirements in ASU 2023-07, as well as all existing segment disclosures and reconciliation requirements in ASC 280, “Segment Reporting” on an interim and annual basis. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the impact of adopting ASU 2023-07. |
F - 20
NOTE 3:- | PREPAID EXPENSES AND OTHER CURRENT ASSETS |
December 31, | ||||||||
2023 | 2022 | |||||||
Government institutions | $ | 253 | $ | 81 | ||||
Prepaid expenses | 1,227 | 242 | ||||||
Advances to vendors | 139 | 174 | ||||||
Other assets | 747 | 152 | ||||||
$ | 2,366 | $ | 649 |
NOTE 4:- | INVENTORIES |
December 31, | ||||||||
2023 | 2022 | |||||||
Finished products | $ | 3,157 | $ | 2,421 | ||||
Raw materials | 2,496 | 508 | ||||||
$ | 5,653 | $ | 2,929 |
F - 21
Cash | $ | 18,493 | ||
Earnout payments | $ | 3,607 | ||
Total consideration | $ | 22,100 |
Cash and cash equivalent | $ | 478 | ||
Restricted cash | 51 | |||
Accounts receivable | 1,773 | |||
Inventory | 3,330 | |||
Prepaid expenses and other current assets | 470 | |||
Right of use asset | 1,151 | |||
Property and equipment, net | 827 | |||
Other non-current assets | 30 | |||
Goodwill | 7,538 | |||
Intangible assets | 14,133 | |||
Accounts payable | (2,082 | ) | ||
Accrued compensation | (766 | ) | ||
Other accrued liabilities | (1,059 | ) | ||
Deferred revenue | (2,088 | ) | ||
Warranty Obligations | (535 | ) | ||
Leases Liability | (1,151 | ) | ||
Total purchase consideration | $ | 22,100 |
F - 22
Estimated | Estimated Useful Life | |||||||
Fair Value | (Years) | |||||||
Trademark | $ | 795 | 3 | |||||
Technology | 6,161 | 4 | ||||||
Customer relationship - Warranty | 201 | 2 | ||||||
Customer relationship - Rental | 2,102 | 4 | ||||||
Customer relationship - Distribution | 4,578 | 5 | ||||||
Backlog | 296 | 1 |
Twelve Months Ended December 31, | ||||||||
2023 | 2022 | |||||||
Revenues | 24,923 | 25,307 | ||||||
Net loss | (21,761 | ) | (28,369 | ) |
F - 23
Cost | December 31, 2023 Accumulated Amortization | Intangible Assets, Net | ||||||||||
Trademark | 795 | (104 | ) | 691 | ||||||||
Technology | 6,161 | (604 | ) | 5,557 | ||||||||
Customer relationship - Warranty | 201 | (40 | ) | 161 | ||||||||
Customer relationship - Rental | 2,102 | (206 | ) | 1,896 | ||||||||
Customer relationship - Distribution | 4,578 | (358 | ) | 4,220 | ||||||||
Backlog | 296 | (296 | ) | - | ||||||||
Total Amortized Intangible Assets | 14,133 | (1,608 | ) | 12,525 |
The estimated amortization expense is shown below (in thousands):
Fiscal 2024 | 3,347 | |||||||||||
Fiscal 2025 | 3,307 | |||||||||||
Fiscal 2026 | 3,143 | |||||||||||
Fiscal 2027 | 2,172 | |||||||||||
Fiscal 2028 | 556 | |||||||||||
Total | 12,525 |
NOTE 7:- | PROPERTY AND EQUIPMENT, NET |
December 31, | ||||||||
2023 | 2022 | |||||||
Cost: | ||||||||
Computer equipment | $ | 1,690 | $ | 743 | ||||
Office furniture and equipment | 468 | 308 | ||||||
Machinery and laboratory equipment | 621 | 621 | ||||||
Field service units | 4,166 | 1,816 | ||||||
Leasehold improvements | 658 | 333 | ||||||
$ | 7,603 | $ | 3,821 |
December 31, | ||||||||
2023 | 2022 | |||||||
Accumulated depreciation | 6,341 | 3,625 | ||||||
Property and equipment, net | $ | 1,262 | $ | 196 |
F - 24
NOTE 8:- | COMMITMENTS AND CONTINGENT LIABILITIES |
a. | Purchase commitment: |
b. | Operating lease commitment: |
(i) | The Company operates from leased facilities in Israel, the United States and Germany. These leases expire between 2024 and 2025. A portion of the Company’s facilities leases is generally subject to annual changes in the Consumer Price Index (CPI). The changes to the CPI are treated as variable lease payments and recognized in the period in which the obligation for those payments was incurred. |
(ii) | RRL and RRG lease cars for their employees under cancelable operating lease agreements expiring at various dates in between 2024 and 2026 A subset of the Company’s cars leases is considered variable. The variable lease payments for such cars leases are based on actual mileage incurred at the stated contractual rate. RRL and RRG have an option to be released from these agreements, which may result in penalties in a maximum amount of approximately $30 thousand as of December 31, 2023. |
2024 | $ | 1,363 | ||
2025 | 674 | |||
2026 | 13 | |||
Total lease payments | 2,050 | |||
Less: imputed interest | (147 | ) | ||
Present value of future lease payments | 1,903 | |||
Less: current maturities of operating leases | (1,296 | ) | ||
Non-current operating leases | $ | 607 | ||
Weighted-average remaining lease term (in years) | 1.92 | |||
Weighted-average discount rate | 9.21 | % |
c. | Royalties: |
F - 25
d. | Liens |
e. | Legal Claims: |
NOTE 9:- | SHAREHOLDERS’ EQUITY |
a. | Equity raise: |
b. | Share option plans: |
F - 26
Number | Weighted average exercise price | Weighted average remaining contractual life (years) | Aggregate intrinsic value (in thousands) | |||||||||||||
Options outstanding at the beginning of the year | 43,994 | $ | 41.27 | 4.39 | $ | - | ||||||||||
Granted | - | - | - | - | ||||||||||||
Exercised | - | - | - | - | ||||||||||||
Forfeited | (10,823 | ) | 52.78 | - | - | |||||||||||
Options outstanding at the end of the year | 33,171 | $ | 37.51 | 4.39 | $ | - | ||||||||||
Options exercisable at the end of the year | 33,171 | $ | 37.51 | 4.39 | $ | - |
Number of shares underlying outstanding RSUs | Weighted- average grant date fair value | |||||||
Unvested RSUs at the beginning of the year | 2,755,057 | 1.16 | ||||||
Granted | 2,258,370 | 0.66 | ||||||
Vested | (1,109,200 | ) | 1.14 | |||||
Forfeited | (131,813 | ) | 1.13 | |||||
Unvested RSUs at the end of the year | 3,772,414 | 0.87 |
F - 27
Range of exercise price | Options and RSUs Outstanding as of December 31, 2023 | Weighted average remaining contractual life (years) (1) | Options Exercisable as of December 31, 2023 | Weighted average remaining contractual life (years) (1) | ||||||||||||
RSUs only | 3,772,414 | - | - | - | ||||||||||||
$5.37 | 12,425 | 5.24 | 12,425 | 5.24 | ||||||||||||
$20.42- $33.75 | 12,943 | 4.35 | 12,943 | 4.35 | ||||||||||||
$50-$52.5 | 6,230 | 3.46 | 6,230 | 3.46 | ||||||||||||
$182.5-$524.25 | 1,573 | 1.65 | 1,573 | 1.65 | ||||||||||||
3,805,585 | 4.39 | 33,171 | 4.39 |
(1) | Calculation of weighted average remaining contractual term does not include the RSUs that were granted, which have an indefinite contractual term. |
c. | Equity compensation issued to consultants: |
d. | Share-based compensation expense for employees and non-employees: |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Cost of revenue | $ | 9 | $ | 16 | $ | 10 | ||||||
Research and development, net | 157 | 94 | 55 | |||||||||
Sales and marketing | 381 | 250 | 171 | |||||||||
General and administrative | 781 | 633 | 597 | |||||||||
Total | $ | 1,328 | $ | 993 | $ | 833 |
e. | Treasury shares: |
F - 28
f. | Warrants to purchase ordinary shares: |
Issuance date | Warrants outstanding | Exercise price per warrant | Warrants outstanding and exercisable | Contractual term | |||||||||
(number) | (number) | ||||||||||||
December 31, 2015 (1) | 4,771 | $ | 7.500 | 4,771 | See footnote (1) | ||||||||
December 28, 2016 (2) | 1,908 | $ | 7.500 | 1,908 | See footnote (1) | ||||||||
February 25, 2019 (5) | 45,600 | $ | 7.187 | 45,600 | February 21, 2024 | ||||||||
April 5, 2019 (6) | 408,457 | $ | 5.140 | 408,457 | October 7, 2024 | ||||||||
April 5, 2019 (7) | 49,015 | $ | 6.503 | 49,015 | April 3, 2024 | ||||||||
June 5, 2019, and June 6, 2019 (8) | 1,464,665 | $ | 7.500 | 1,464,665 | June 5, 2024 | ||||||||
June 5, 2019 (9) | 87,880 | $ | 9.375 | 87,880 | June 5, 2024 | ||||||||
June 12, 2019 (10) | 416,667 | $ | 6.000 | 416,667 | December 12, 2024 | ||||||||
June 10, 2019 (11) | 50,000 | $ | 7.500 | 50,000 | June 10, 2024 | ||||||||
February 10, 2020 (12) | 28,400 | $ | 1.250 | 28,400 | February 10, 2025 | ||||||||
February 10, 2020 (13) | 105,840 | $ | 1.563 | 105,840 | February 10, 2025 | ||||||||
July 6, 2020 (14) | 448,698 | $ | 1.760 | 448,698 | January 2, 2026 | ||||||||
July 6, 2020 (15) | 296,297 | $ | 2.278 | 296,297 | January 2, 2026 | ||||||||
December 8, 2020 (16) | 586,760 | $ | 1.340 | 586,760 | June 8, 2026 | ||||||||
December 8, 2020 (17) | 108,806 | $ | 1.792 | 108,806 | June 8, 2026 | ||||||||
February 26, 2021 (18) | 5,460,751 | $ | 3.600 | 5,460,751 | August 26, 2026 | ||||||||
February 26, 2021 (19) | 655,290 | $ | 4.578 | 655,290 | August 26, 2026 | ||||||||
September 29, 2021 (20) | 8,006,759 | $ | 2.000 | 8,006,759 | March 29, 2027 | ||||||||
September 29, 2021 (21) | 960,811 | $ | 2.544 | 960,811 | September 27, 2026 | ||||||||
19,187,375 | 19,187,375 |
(1) | Represents warrants for ordinary shares issuable upon an exercise price of $7.500 per share, which were granted on December 31, 2015 to Kreos Capital V (Expert) Fund Limited (“Kreos”) in connection with a loan made by Kreos to the Company and are currently exercisable (in whole or in part) until the earlier of (i) December 30, 2025 or (ii) immediately prior to the consummation of a merger, consolidation, or reorganization of the Company with or into, or the sale or license of all or substantially all the assets or shares of the Company to, any other entity or person, other than a wholly owned subsidiary of the Company, excluding any transaction in which the Company’s shareholders prior to the transaction will hold more than 50% of the voting and economic rights of the surviving entity after the transaction. None of these warrants had been exercised as of December 31, 2023. |
(2) | Represents common warrants that were issued as part of the $8.0 million drawdown under the Loan Agreement which occurred on December 28, 2016. See footnote 1 for exercisability terms. |
(3) | Represents common warrants that were issued as part of the Company’s follow-on public offering in November 2018. |
(4) | Represents common warrants that were issued to the underwriters as compensation for their role in the Company’s follow-on public offering in November 2018. |
(5) | Represents warrants that were issued to the exclusive placement agent as compensation for its role in the Company’s follow-on public offering in February 2019. |
(6) | Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s registered direct offering of ordinary shares in April 2019. |
(7) | Represents warrants that were issued to the placement agent as compensation for its role in the Company’s April 2019 registered direct offering.
|
F - 29
(8) | Represents warrants that were issued to certain institutional investors in a warrant exercise agreement on June 5, 2019, and June 6, 2019, respectively. |
(9) | Represents warrants that were issued to the placement agent as compensation for its role in the Company’s June 2019 warrant exercise agreement and concurrent private placement of warrants. |
(10) | Represents warrants that were issued to certain institutional investors in a warrant exercise agreement in June 2019. |
(11) | Represents warrants that were issued to the placement agent as compensation for its role in the Company’s June 2019 registered direct offering and concurrent private placement of warrants. |
(12) | Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s best efforts offering of ordinary shares in February 2020. As of December 31, 2023, 3,740,100 warrants were exercised for total consideration of $4,675,125. During the twelve months that ended December 31, 2023, no warrants were exercised. |
(13) | Represents warrants that were issued to the placement agent as compensation for its role in the Company’s February 2020 best efforts offering. As of December 31, 2023, 230,160 warrants were exercised for total consideration of $359,625. During the twelve months that ended December 31, 2023, no warrants were exercised. |
(14) | Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s registered direct offering of ordinary shares in July 2020. As of December 31, 2023, 2,020,441 warrants were exercised for total consideration of $3,555,976. During the twelve months that ended December 31, 2023, no warrants were exercised. |
(15) | Represents warrants that were issued to the placement agent as compensation for its role in the Company’s July 2020 registered direct offering. |
(16) | Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s private placement offering of ordinary shares in December 2020. As of December 31, 2023, 3,598,072 warrants were exercised for total consideration of $4,821,416. During the twelve months that ended December 31, 2023, no warrants were exercised. |
(17) | Represents warrants that were issued to the placement agent as compensation for its role in the Company’s December 2020 private placement. As of December 31, 2023, 225,981 warrants were exercised for total consideration of $405,003. During the twelve months that ended December 31, 2023, no warrants were exercised. |
(18) | Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s private placement offering of ordinary shares in February 2021. |
(19) | Represents warrants that were issued to the placement agent as compensation for its role in the Company’s February 2021 private placement. |
(20) | Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s registered direct offering of ordinary shares in September 2021. |
(21) | Represents warrants that were issued to the placement agent as compensation for its role in the Company’s September 2021 registered direct offering. |
NOTE 10:- | RESEARCH COLLABORATION AGREEMENT AND LICENSE AGREEMENT |
F - 30
NOTE 11:- | INCOME TAXES |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Domestic | $ | (19,638 | ) | $ | (19,110 | ) | $ | (12,780 | ) | |||
Foreign | (2,507 | ) | 8 | 138 | ||||||||
$ | (22,145 | ) | $ | (19,102 | ) | $ | (12,642 | ) |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Current | $ | (12 | ) | $ | 151 | $ | 123 | |||||
Deferred | - | 316 | (29 | ) | ||||||||
$ | (12 | ) | $ | 467 | $ | 94 |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Domestic | $ | - | $ | - | $ | - | ||||||
Foreign | (12 | ) | 467 | 94 | ||||||||
$ | (12 | ) | $ | 467 | $ | 94 |
F - 31
December 31, | ||||||||
2023 | 2022 | |||||||
Deferred tax assets: | ||||||||
Carry forward tax losses | $ | 64,090 | $ | 50,833 | ||||
Research and development carry forward expenses-temporary differences | 1,311 | 844 | ||||||
Accrual and reserves | 849 | 392 | ||||||
Share based compensation | 394 | 456 | ||||||
Credit tax carry forwards | 1,714 | - | ||||||
Lease liabilities | 480 | 214 | ||||||
Total deferred tax assets | 68,838 | 52,739 | ||||||
Deferred tax liabilities: | ||||||||
Right-of-use asset | (470 | ) | (214 | ) | ||||
Intangible Assets | (3,015 | ) | - | |||||
Property and equipment | (144 | ) | - | |||||
Net deferred tax assets | 65,209 | 52,525 | ||||||
Valuation allowance | (65,209 | ) | (52,525 | ) | ||||
Net deferred tax assets | $ | - | $ | - |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Balance at beginning of year | $ | (52,525 | ) | $ | (48,098 | ) | $ | (42,941 | ) | |||
Changes due to exchange rate differences | - | 1,418 | (1,488 | ) | ||||||||
Adjustment previous year loss | (5 | ) | (14 | ) | - | |||||||
Acquisition | (7,269 | ) | - | - | ||||||||
Additions during the year | (5,410 | ) | (5,831 | ) | (3,669 | ) | ||||||
Balance at end of year | $ | (65,209 | ) | $ | (52,525 | ) | $ | (48,098 | ) |
F - 32
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Loss before taxes, as reported in the consolidated statements of operations | $ | (22,145 | ) | $ | (19,102 | ) | $ | (12,642 | ) | |||
Statutory tax rate | 23 | % | 23.0 | % | 23.0 | % | ||||||
Theoretical tax benefits on the above amount at the Israeli statutory tax rate | $ | (5,093 | ) | $ | (4,393 | ) | $ | (2,908 | ) | |||
Income tax at rate other than the Israeli statutory tax rate | 56 | (2 | ) | 7 | ||||||||
Non-deductible expenses including equity-based compensation expenses and other | - | 262 | 102 | |||||||||
Operating losses and other temporary differences for which valuation allowance was provided | 5,410 | 5,375 | 3,669 | |||||||||
Permanent differences | (342 | ) | (775 | ) | (784 | ) | ||||||
Adjustment in respect of prior years | (43 | ) | - | - | ||||||||
Other | - | - | 8 | |||||||||
Actual tax expense (benefit) | $ | (12 | ) | $ | 467 | $ | 94 |
F - 33
F - 34
NOTE 12:- | FINANCIAL (EXPENSES) INCOME, NET |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Foreign currency transactions and other | $ | 133 | $ | 22 | $ | 38 | ||||||
Interest Income | 1,354 | - | - | |||||||||
Bank commissions | (20 | ) | (22 | ) | (25 | ) | ||||||
$ | 1,467 | $ | * | ) | $ | 13 |
NOTE 13:- | GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Revenue based on customer’s location: | ||||||||||||
United States | 7,636 | 2,303 | 2,519 | |||||||||
Europe | 5,044 | 3,057 | 3,381 | |||||||||
Asia-Pacific | 387 | 115 | 60 | |||||||||
Rest of the world | 787 | 36 | 6 | |||||||||
Total revenues | $ | 13,854 | $ | 5,511 | $ | 5,966 |
December 31, | ||||||||
2023 | 2022 | |||||||
Long-lived assets by geographic region: | ||||||||
Israel | $ | 529 | $ | 757 | ||||
United States | 2,404 | 231 | ||||||
Germany | 190 | 44 | ||||||
$ | 3,123 | $ | 1,032 |
(*) | Long-lived assets are comprised of property and equipment, net, and operating lease right-of-use assets. |
Year Ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Customer A | 12.2 | % | 14.2 | % | * | ) | ||||||
Customer B | * | ) | * | ) | 11.0 | % |
*) | Less than 10% |
F - 35
Year ended December 31, | ||||||||||||
2023 | 2022 | 2021 | ||||||||||
Net loss | $ | (22,133 | ) | $ | (19,569 | ) | $ | (12,736 | ) | |||
Net loss attributable to ordinary shares | (22,133 | ) | (19,569 | ) | (12,736 | ) | ||||||
Shares used in computing net loss per ordinary shares, basic and diluted | 59,719,064 | 62,378,797 | 47,935,652 | |||||||||
Net loss per ordinary share, basic and diluted | $ | (0.37 | ) | $ | (0.31 | ) | $ | (0.27 | ) |
F - 36