Exhibit 99.1
Unaudited Financial Information*
Consolidated balance sheets at March 31, 2022 and December 31, 2021 | 2 |
Consolidated statements of operations for the three months ended March 31, 2022 and 2021 | 3 |
Consolidated statements of cash flows for the three months ended March 31, 2022 and 2021 | 4 |
| * | The unaudited financial information does not meet the requirement of interim financial statements under GAAP. |
CONSOLIDATED BALANCE SHEETS
(U.S. dollars in thousands)
| | March 31, 2022 | | | December 31, 2021 | |
Current Assets: | | (Unaudited) | | | (Audited) | |
Cash and cash equivalents | | | 87,255 | | | | 100,811 | |
Restricted cash | | | 132 | | | | 125 | |
Short term bank deposits | | | 400 | | | | — | |
Trade Receivable | | | 653 | | | | 187 | |
Prepaid expenses and other receivables | | | 3,397 | | | | 3,058 | |
Total current assets | | | 91,837 | | | | 104,181 | |
Non-Current Assets | | | | | | | | |
Operating lease right-of-use assets | | | 738 | | | | — | |
Property and equipment, net | | | 1,375 | | | | 1,165 | |
Total non-current assets | | | 2,113 | | | | 1,165 | |
Total assets | | | 93,950 | | | | 105,346 | |
Current liabilities: | | | | | | | | |
Short term loan | | | 5,063 | | | | 4,916 | |
Trade payables | | | 1,412 | | | | 2,005 | |
Operating lease liabilities | | | 396 | | | | — | |
Employees and payroll accruals | | | 3,467 | | | | 3,095 | |
Deferred revenues | | | 731 | | | | 726 | |
Accrued expenses and other payables | | | 1,860 | | | | 4,725 | |
Total current liabilities | | | 12,929 | | | | 15,467 | |
Long term liabilities | | | | | | | | |
Operating lease liabilities | | | 326 | | | | | |
Warrant Liability | | | 6,774 | | | | 10,056 | |
Total long-term liabilities | | | 7,100 | | | | 10,056 | |
SHAREHOLDERS’ EQUITY: | | | | | | | | |
Ordinary Shares | | | * | ) | | | * | ) |
Additional paid-in capital | | | 201,423 | | | | 199,469 | |
Accumulated Deficit | | | (127,502 | ) | | | (119,646 | ) |
Total shareholders’ equity | | | 73,921 | | | | 79,823 | |
Total liabilities and shareholders’ equity | | | 93,950 | | | | 105,346 | |
| *) | Represents less than $1. |
CONSOLIDATED STATEMENTS OF OPERATIONS
(U.S. dollars in thousands, except share and per share data)
| | 3 Months Ended March 31, 2022 | | | 3 Months Ended March 31, 2021 | |
| | (Unaudited) | | | (Unaudited) | |
Revenues | | | 876 | | | | 580 | |
Cost of revenues | | | 384 | | | | 323 | |
Gross Profit | | | 492 | | | | 257 | |
Operating Expenses: | | | | | | | | |
Research and development, net | | | 7,803 | | | | 3,711 | |
Sales and marketing | | | 1,182 | | | | 295 | |
General and administrative | | | 2,145 | | | | 521 | |
Total operating expenses | | | 11,130 | | | | 4,527 | |
Operating loss | | | (10,638 | ) | | | (4,270 | ) |
Financial expenses (Income), net | | | (2,782 | ) | | | 14,106 | |
Net loss | | | (7,856 | ) | | | (18,376 | ) |
Basic and diluted net loss per share attributable to Ordinary Shareholders | | | (0.12 | ) | | | (1.98 | ) |
Weighted-average number of shares used in computing basic and diluted net loss per share attributable to Ordinary Shareholders* | | | 63,034,545 | | | | 9,300,548 | |
| * | The number of ordinary shares retroactively reflects the 46.25783-for-one stock split of the ordinary shares which was effective on October 7, 2021. |
CONSOLIDATED STATEMENTS OF CASH FLOWS
(U.S. dollars in thousands)
| | 3 Months Ended March 31, 2022 | | | 3 Months Ended March 31, 2021 | |
Cash flows from operating activities: | | (Unaudited) | | | (Unaudited) | |
Net Loss | | | (7,856 | ) | | | (18,376 | ) |
Adjustments to reconcile loss to net cash used in operating activities: | | | | | | | | |
Depreciation | | | 105 | | | | 53 | |
Stock-based compensation | | | 1,790 | | | | 146 | |
Warrants to service providers | | | 69 | | | | 19 | |
Revaluation of warrants and accretion | | | (3,135 | ) | | | 3,275 | |
Revaluation of convertible loan | | | — | | | | 10,762 | |
Change in operating assets and liabilities: | | | | | | | | |
Increase in trade receivable | | | (465 | ) | | | (271 | ) |
Increase in prepaid expenses and other receivables | | | (339 | ) | | | (219 | ) |
Operating lease ROU assets and liabilities, net | | | (16 | ) | | | — | |
Increase (decrease) in trade payables | | | (668 | ) | | | 66 | |
Increase in employees and payroll accruals | | | 372 | | | | 105 | |
Increase in deferred revenue | | | 5 | | | | 34 | |
Increase (decrease) in accrued expenses and other payables | | | (2,865 | ) | | | 364 | |
Net cash used in operating activities | | | (13,003 | ) | | | (4,042 | ) |
Cash flows from investing activities: | | | | | | | | |
Change in bank deposits | | | (400 | ) | | | — | |
Purchase of property and equipment | | | (242 | ) | | | (340 | ) |
Net cash used in investing activities | | | (642 | ) | | | (340 | ) |
Cash flows from financing activities: | | | | | | | | |
Repayment of long-term loan | | | — | | | | (451 | ) |
Proceeds from exercise of warrants | | | — | | | | 2,440 | |
Proceeds from exercise of options | | | 96 | | | | 34 | |
Proceeds from convertible loan | | | — | | | | 11,337 | |
Net cash provided by financing activities | | | 96 | | | | 13,360 | |
Increase (decrease) in cash, cash equivalents and restricted cash | | | (13,549 | ) | | | 8,978 | |
Cash, cash equivalents and restricted cash at the beginning of the year | | | 100,936 | | | | 2,954 | |
Cash, cash equivalents and restricted cash at the end of the period | | | 87,387 | | | | 11,932 | |