Item 9A. Controls and Procedures
Item 9A. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls
and procedures that are designed to ensure that information we are required to disclose in the reports that we file or submit under the
Exchange Act, such as this Annual Report, is recorded, processed, summarized and reported within the time periods specified by SEC rules
and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
we are required to disclose in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management,
including the Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”), to allow timely decisions
regarding required disclosure.
Our management, with the participation
of our then CEO and CFO, as in place as of December 31, 2021, evaluated, the effectiveness of our disclosure controls and procedures as
of December 31, 2021, pursuant to paragraph (b) of Rules 13a-15 and 15d-15 under the Exchange Act. This evaluation included a review of
the controls’ objectives and design, the operation of the controls, and the effect of the controls on the information presented
in this Annual Report. Our management, including the then CEO and CFO, do not expect that disclosure controls can or will prevent or detect
all errors and all fraud, if any. A control system, no matter how well designed and operated, can provide only reasonable, not absolute,
assurance that the objectives of the control system are met. Our disclosure controls and procedures are designed to provide such reasonable
assurance of achieving their objectives. Also, the projection of any evaluation of the disclosure controls and procedures to future periods
is subject to the risk that the disclosure controls and procedures may become inadequate because of changes in conditions, or that the
degree of compliance with the policies or procedures may deteriorate.
25
Based on their review and
evaluation, and subject to the inherent limitations described above, our then CEO and CFO concluded that our disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were not effective as of December 31, 2021, at the above-described
reasonable assurance level.
During the year ended December
31, 2021, management identified the following weaknesses, which were deemed to be material weaknesses in internal controls:
1.
Due to the size of the Company and available resources, there are limited personnel to assist with the accounting and financial reporting function, which results in a lack of segregation of duties.
2.
The Company does not have a full time Chief Executive Officer nor Chief Financial Officer that can oversee day to day operations and the financial reporting function.
3.
The Company does not have an Independent Audit Committee that can provide management oversight.
Internal Control over Financial Reporting
Management is responsible
for establishing and maintaining adequate internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under
the Exchange Act. Our internal control over financial reporting is designed to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally
accepted in the United States of America.
Because of inherent limitations,
internal control over financial reporting may not prevent or detect misstatements. Therefore, even internal controls determined to be
effective can provide only reasonable assurance with respect to financial statement preparation and presentation. The effectiveness of
our internal control over financial reporting is subject to various inherent limitations, including cost limitations, judgments used in
decision making, assumptions about the likelihood of future events, the possibility of human error, and the risk of fraud. The projection
of any evaluation of effectiveness to future periods is subject to the risk that controls may become inadequate because of changes in
conditions, or that the degree of compliance with policies may deteriorate. Because of these limitations, there can be no assurance that
any system of internal control over financial reporting will be successful in preventing all errors or fraud or in making all material
information known in a timely manner to the appropriate levels of management.
This Annual Report does not
include an attestation report of the company’s registered public accounting firm regarding internal control over financial reporting.
Management’s report was not subject to attestation by the company’s registered public accounting firm pursuant to rules of
the Commission that exempt from this requirement issuers that are neither accelerated filers nor large accelerated filers.
Changes in Internal Control over Financial
Reporting
There has been no change in
our internal control over financial reporting during the quarter ended December 31, 2021, that has materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.
Management’s Report on Internal Control
over Financial Reporting
Under the supervision and
with the participation of the Company’s management, including our principal executive officer and principal financial officer, we
assessed the effectiveness of our internal control over financial reporting as of December 31, 2021. In making this assessment, management
used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control —
Integrated Framework. Based on this assessment, management, as in place as of December 31, 2021, determined that the Company’s internal
control over financial reporting as of December 31, 2021, was not effective.
Item 9B. Other Information
None.
Item 9C. Disclosure Regarding Foreign Jurisdictions
that Prevent Inspections
None.
26
PART III
Item 10. Directors, Executive Officers, and
Corporate Governance.
Our directors and executive
officer and their ages as of March 7, 2022, are as follows:
Name
Age
Position
Yariv Alroy
61
Chairman
Yossef Balucka
53
Chief Executive Officer and President
Sagiv Aharon
41
Chief Technology Officer and Director
Erez Nachtomy
60
Vice Chairman
Eran Antebi
51
Director
Shlomo Zakai
52
Chief Financial Officer
Yariv Alroy , Director
and Chairman. Mr. Yariv Alroy is the Managing Director of T.N.S.A Consulting and Management LTD., a private consulting services and investments
firm. From 1989 to 1993 Mr. Alroy worked for an Israeli law firm, with his last position as a partner. From 1993 to 1997, Mr. Alroy served
as COO of SHAHAL Medical Services, and from 1997 to 2000 as Managing Director of SHL International Ltd. From 2000 until January 2016 Mr.
Alroy served as Co-CEO of SHL Telemedicine LTD a company in the field of medical technology development and provision of global telemedicine
services, including in the United States, Germany, India, Japan and Israel, traded in the Swiss Stock exchange (SWX:SHLTN). In December
2018 Mr. Alroy was nominated as member of the board of directors and Chairman of SHL Telemedicine. Yariv Alroy holds an LL.B from Tel
Aviv University.
Yossef Balucka , CEO
and President. Mr. Yossef Balucka has been serving as CEO and President of our Company, Duke and Duke Israel since March 2021. Prior to
entering the private sector, Mr. Balucka served for twenty-five years in various field and headquarters positions in the Israeli Navy
and retired as Colonel. Following his retirement from the Israeli Navy, between 2014 to 2016, Mr. Balucka served as a senior executive
and management member for retail and customer service at Partner Communications Ltd. (TASE:PTNR), one of the leading mobile telecommunications
companies in Israel. From 2017 to 2019 Mr. Balucka served as the CEO of Electra Technologies Ltd., a division of Electra Ltd. (TASE:ELTR),
which is active in the fields of integrated electro-mechanical and construction. Since 2019 Mr. Balucka is the owner of T.R. Eshkolot
Com Services Ltd., providing global strategic consulting services. Mr. Balucka holds a BA in Economics and Business Administration and
an MA in Social Sciences from the Haifa University, and MA in Public Administration from the Bar Ilan University.
Sagiv Aharon , CTO and
Director. Mr. Sagiv Aharon co-founded Duke Israel and served as the Company’s CEO from March 2020 until March 2021. From 2008 to
2010, Mr. Aharon worked at the Israeli Aerospace Industry as a structural design engineer on a classified hybrid structure (composite/metal)
air vehicle. From 2010 to 2011, Mr. Aharon worked at Rafael Advanced Weapon Systems Ltd. as a mechanical design engineer for complex active/reactive
armor solutions for land vehicles. From 2011 to 2012, Mr. Aharon worked for Elbit Systems Ltd. (NASDAQ:ESLT) as a mechanical design engineer
and a system integrator at several remotely operated weapon systems upon land vehicles. Mr. Aharon also serves as the CEO of Axis Aerospace
Mechanical Design Ltd., a company working in the field of airborne structural projects and flight experiments, following strict aerospace
level quality standards (AS9100). Mr. Aharon holds a B.Sc. in mechanical engineering with specialty in control and robotics from the Technion
– Israel Institute of Technology.
Erez Nachtomy , Director,
Vice Chairman of the Board. Mr. Erez Nachtomy is the Managing Director of Ermi Nachtomy Assets Ltd., a private consulting services and
investments firm. Since May 2020 Mr. Nachtomy is the Acting CEO of SHL Telemedicine Ltd. (SWX:SHLTN). From 1989 until 2001, Mr. Nachtomy
practiced law as an associate in one of the leading law firms in Israel, becoming a partner in the firm in 1994 and later on promoted
to a senior partner. In March 2001, Mr. Nachtomy joined the executive team of SHL Telemedicine Ltd. (SWX:SHLTN), as Vice President, and
from January 2005 to December 2016 he served as Executive Vice President. SHL Telemedicine Ltd. is active in the field of medical technology
development and provision of global telemedicine services, including in the United States, Germany, India and Japan. In December 2018
Mr. Nachtomy was nominated as Member of the Board of SHL Telemedicine, and since May 2021 Mr. Nachtomy has been serving as the acting
CEO of SHL Telemedicine Ltd. Mr. Nachtomy holds an LL.B. from Tel Aviv University, Israel.
27
Eran Antebi , Director.
Mr. Antebi is the Finance Director Omrix Biopharmaceuticals Ltd. (a Johnson & Johnson company) since February 2017. Prior to that
he was CFO of SHL Telemedicine Ltd. (SWX:SHLTN) since 2008. Mr. Antebi joined SHL in May 2004 as CFO of Shahal Israel. Prior to joining
SHL, from 2000 to 2004, Mr. Antebi was a manager with Ernst & Young in Israel. Mr. Antebi is a certified public accountant (CPA) in
Israel and holds a B.A. in Accounting and Economics from Tel Aviv University, Israel.
Shlomo Zakai , Chief
Financial Officer. Mr. Zakai brings extensive and proven experience in similar positions with companies operating in international markets
and related industries. Prior to joining the Company Mr. Zakai served as the Chief Financial Officer of Save Foods, Inc. (SAFO:OTC) (August
2017 to December 2021), Sonovia Ltd. (NNTTF:OTC) (October 2014 to August 2020) and of Todos Medical Ltd. (TOMDF:OTC) (February 2017 till
January 2018). Prior to that, Mr Zakai worked as an accountant for nine years at Kost, Forer, Gabbay & Kasierer, an independent registered
public accounting firm and a member firm of Ernst & Young Global, where he last served as a Senior Manager and worked with technology
companies publicly traded on the Nasdaq Stock Market and on the Tel Aviv Stock Exchange. Mr. Zakai holds a B.A. in accounting from the
College of Management in Rishon Le’Zion, Israel.
Family Relationship
There is no family relationship
among the directors and officers of the Company.
Involvement in Certain Legal Proceedings
Over the past ten (10) years,
none of our directors or our executive officer have been (i) involved in any petition under Federal bankruptcy laws or any state insolvency
law, (ii) convicted in a criminal proceeding or is a named subject of a pending criminal proceeding (excluding traffic violations and
other minor offenses), (iii) subject of any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court
of competent jurisdiction, permanently or temporarily enjoining him from (a) acting as a future’s commission merchant, introducing
broker, commodity trading advisor, commodity pool operator, floor broker, leverage transaction merchant, any other person regulated by
the Commodity Futures Trading Commission, or an associated person of any of the foregoing, or as an investment adviser, underwriter, broker
or dealer in securities, or as an affiliated person, director or employee of any investment company, bank, savings and loan association
or insurance company, or engaging in or continuing any conduct or practice in connection with such activity, (b) engaging in any type
of business practice, or (c) engaging in any activity in connection with the purchase or sale of any security or commodity or in connection
with any violation of Federal or State securities laws or Federal commodities laws, or (d) subject of any order, judgment or decree, not
subsequently reversed, suspended or vacated, of any Federal or State authority barring, suspending or otherwise limiting for more than
60 days the right to engage in any activity described in (iii)(a), (iv) found by a court of competent jurisdiction in a civil action or
by the SEC to have violated any Federal or State securities law, and the judgment in such civil action or finding by the SEC has not been
subsequently reversed, suspended, or vacated, (v) found by a court of competent jurisdiction in a civil action or by the Commodity Futures
Trading Commission to have violated any Federal commodities law, and the judgment in such civil action or finding by the Commodity Futures
Trading Commission has not been subsequently reversed, suspended or vacated. (vi) subject of, or a party to, any Federal or State judicial
or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated, relating to an alleged violation
of (a) any Federal or State securities or commodities law or regulation, (b) any law or regulation respecting financial institutions or
insurance companies, or (c) any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity, or (vii)
the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization
(as defined in Section 3(a)(26) of the Exchange Act (15 U.S.C. 78c(a)(26))), any registered entity (as defined in Section 1(a)(29) of
the Commodity Exchange Act (7 U.S.C. 1(a)(29))), or any equivalent exchange, association, entity or organization that has disciplinary
authority over its members or persons associated with a member. Except as set forth in our discussion below in “Transactions with
Related Persons; Promoters and Certain Control Persons; Director Independence,” none of our directors, director nominees or executive
officers has been involved in any transactions with us or any of our directors, executive officers, affiliates or associates which are
required to be disclosed pursuant to the rules and regulations of the SEC.
28
CORPORATE GOVERNANCE
Code of Ethics
We uphold a set of basic values
to guide our actions and are committed to maintaining the highest standards of business conduct and corporate governance. Effective March
9, 2020, we adopted an Amended and Restated Code of Business Conduct and Ethics for directors, officers (including our principal executive
officer and principal financial officer) and employees, which, in conjunction with our Certificate of Incorporation, and Bylaws, as amended
(the “Bylaws”) form the framework for governance of UAS. The Code of Ethics and Business Conduct, Bylaws and Article of Incorporation
are available at our corporate offices. Stockholders may request free printed copies of these documents from:
UAS Drone Corp.
Attn: CFO
Etgar 1 St.
Tirat Carmel, Israel, 3903212
Delinquent Section 16(a) Reports
Section 16(a) of the Exchange
Act requires our executive officers and directors, and persons who own more than 10% of our common stock, to file reports regarding ownership
of, and transactions in, our securities with the SEC and to provide us with copies of those filings.
We
have reviewed all forms provided to us or filed with the SEC. Based on that review and on written information given to us by our executive
officers and directors, we believe that all Section 16(a) filings during the past fiscal year were filed on a timely basis and that all
directors, executive officers and 10% beneficial owners have fully complied with such requirements during the past fiscal year.
Committees of the Board of Directors
We do not have an audit or
compensation committee and have no independent directors that examines transactions of the nature described herein this item. We do not
have any audit or compensation committee. the board of directors performs these functions as a whole. Thus, there is a potential conflict
in that board members who are also part of management will participate in discussions concerning management compensation and audit issues
that may affect management decisions. To the extent possible, a majority of the disinterested members of our board of directors will approve
future affiliated transactions. Additionally, because the Company’s Common Stock is not listed for trading or quotation on a national
securities exchange, we are not required to have such committees.
Nominees to the Board of Directors
During the Company’s
2021 fiscal year, there were no material changes to the procedures by which security holders may recommend nominees to the board of directors.
29
Item 11. Executive Compensation.
Summary Compensation Table
The following sets forth the
compensation of UAS’s Chief Executive Officer during fiscal 2021, and the other persons who served as executive officers during
the Company’s fiscal year ended December 31, 2021. Unless otherwise noted, the amounts shown represent what was earned in the Company’s
fiscal year ended December 31, 2021.
SUMMARY COMPENSATION TABLE – FISCAL YEAR
ENDED DECEMBER 31, 2021
Name and principal position
Year
Salary
($)
Bonus
($)
Stock
awards
($)
Option
awards
($)
Non-equity
incentive plan
compensation
($)
Change in
Pension
Value and
Nonqualified
deferred
compensation
earnings
($)
All other
compensation
($)
Total
($)
Yossef Bakula –CEO
2020
48,577
0
0
0
0
0
0
48,577
2021
88,470
0
0
103,532
0
0
0
192,002
Shlomo Zakai – CFO
2020
13,472
0
0
0
0
0
0
13,472
2021
20,138
0
0
5,966
0
0
0
26,104
Restricted Stock Awards
There were no shares of restricted
stock awarded during the Company’s fiscal year ended December 31, 2021.
Outstanding Equity Awards at Fiscal Year
End
The following table sets forth
information concerning outstanding equity awards for the named executives as of December 31, 2021. Note that the 5,000 shares expiring
on December 31, 2019 were granted prior to expiration in conjunction with the Share Exchange.
30
OUTSTANDING EQUITY AWARDS AT DECEMBER 31, 2021
Outstanding Equity Awards at Fiscal Year
End
There are no outstanding equity
awards for the year ended December 31, 2021 except as disclosed below.
Grants of Plan-Based Awards for 2021
The
following table presents the outstanding equity awards held as of December 31, 2021 by our named executive officers, all of which have
been issued pursuant to our 2021 Equity Compensation Plan, or the 2021 Plan:
Name
Number of shares that have not vested
(#)
Market value of shares that have not vested
($)
Equity
incentive
plan awards: Number of shares that have not vested
(#)
Equity
incentive
plan awards: Market value of shares that have not vested
($)
Yossef Bakula
-
-
450,000
98,955
Erez Nachtomy
-
-
200,000
0
Eran Antebi
-
-
120,000
0
Sagiv Aharon
-
-
120,000
0
Shlomo Zakai
-
-
50,000
0
Pension Benefits
We have no arrangements or
plans, except for those we are obligated to maintain pursuant to the Israeli law, under which we provide pension, retirement or similar
benefits for directors or executive officers. Our directors and executive officers may receive share options or restricted shares at the
discretion of our Board in the future.
Nonqualified Deferred Compensation
The Company does not have
a Deferred Compensation Plan for its executive officers.
Other Potential Post-Employment Payments
As of December 31, 2021,
there were no named executives with employment contracts that require or required severance or other post-employment payments.
Summary Information about Equity Compensation
Plans
Equity Compensation Plan Information
On May 27, 2021, our Board of Directors approved
the 2021 Plan, pursuant to which we may issue awards, from time to time, consisting of non-qualified stock options, restricted stock grants
and restricted stock units (“RSUs”). In addition, stock option awards that qualify under Section 102 of the Israeli
Tax Ordinance (New Version) 1961 (the “ITO”), and/or under Section 3(i) of the ITO, may be granted. A summary of the 2021
Plan is found below.
31
Under
the 2021 Plan, options, restricted share and RSUs may be granted to our officers, directors, employees and consultants or the officers,
directors, employees and consultants of our subsidiary. The total number of awards to acquire shares
of the Company’s common stock may not exceed 4,800,000 shares. To the extent that an award lapses or is forfeited, the shares subject
to such Award will again become available for grant under the terms of the 2021 Plan.
The
following table summarizes certain information regarding our equity compensation plans as of December 31, 2021:
Plan Category
Number of
securities to be
issued upon
exercise of
outstanding
options
Weighted-average
exercise
price of
outstanding
options
Number of
securities remaining
available for
future issuance under equity
compensation plans
Equity compensation plan not approved by security holders
2,426,812
0.81
2,373,188
No Loans for Option Exercises.
It is our policy to not make loans to employees or officers for the purpose of paying for the exercise of stock options.
Director Compensation
We reimburse directors for
out-of-pocket expenses they incur when attending meetings of the board of directors. On April 12, 2020, effective as of March 1, 2020,
our board of directors approved payment of certain fees to our directors in the amounts of $4,980, $4,980 and $6,950 per month to our
directors, Yariv Alroy, Sagiv Aharon and Erez Nachtomy (each, an “Active Director”), respectively. On April 12, 2020, we also
enacted a policy to pay each director (that is not otherwise an Active Director) an amount of $1,500 for each calendar quarter and $400
for attendance of each meeting of the board of directors. These amounts are exclusive of Israeli VAT, if applicable.
Director Compensation
The
following table provides information regarding compensation earned by, awarded or paid to each person for serving as a director who is
not an executive officer during the fiscal year ended December 31, 2021:
Name
Fees Earned
or Paid in
Cash
($)
Stock Awards
($)
Total
($)
Yariv Alroy
59,732
-
59,732
Sagiv Aharon
59,820
14,318
74,137
Erez Nachtomy
83,646
23,863
107,509
Eran Antebi
8,890
14,318
23,208
32
Item 12. Security Ownership of Certain Beneficial
Owners and Management and Related Stockholder Matters
Security Ownership of Certain Beneficial Owners
The following table sets forth
certain information as of March 7, 2022 regarding the beneficial ownership of our common stock, for:
●
each person (or group of affiliated persons) who, insofar as we have been able to ascertain, beneficially owned more than 5% of the outstanding shares of our common stock;
●
each director;
●
each named executive officer; and
●
all directors and executive officers as a group.
Beneficial ownership is determined
in accordance with the rules of the SEC and includes voting or investment power with respect to the securities. Except as otherwise indicated,
each person or entity named in the table has sole voting and investment power with respect to all shares of our capital shown as beneficially
owned, subject to applicable community property laws.
In computing the number and
percentage of shares beneficially owned by a person, shares that may be acquired by such person within 60 days of the date of this prospectus
are counted as outstanding, while these shares are not counted as outstanding for computing the percentage ownership of any other person.
Unless otherwise indicated, the address of each person listed below is c/o Duke Robotics, 1 Etgar Street (1st Floor), Tirat-Carmel,
Israel 3903212.
We relied on information received
from each stockholder as to beneficial ownership, including information contained on Schedules 13D and 13G and Forms 3, 4 and 5. As
of March 7, 2022, there were 54,018,813 shares of common stock issued and outstanding.
Name and Address of Beneficial Owner
Amount and
Nature of
Beneficial
Ownership (1)
Percent of
Class
5% Stockholders:
Afek Trading – Kadosh and Razi Ltd. (2)
7,659,536
14.18
%
More Provident Fund Ltd (3)
11,250,000
34.47
%
Named Executive Officers:
Sagiv Aharon
5,061,631
9.37
%
Yariv Alroy
5,813,267
10.76
%
Eran Antebi
-
-
Yossef Balucka
-
-
Erez Nachtomy
1,316,801
2.44
%
Shlomo Zakai
-
-
All directors and executive officers as a group (6 Persons)**
12,191,699
22.57
%
(1)
The persons named in this table have sole voting and investment power with respect to all shares of common stock reflected as beneficially owned by them. A person is deemed to be the beneficial owner of securities that can be acquired by such person within sixty (60) days from March 7, 2022, and the total outstanding shares used to calculate each beneficial owner’s percentage includes such shares, although such shares are not taken into account in the calculations of the total number of shares or percentage of outstanding shares. Beneficial ownership as reported does not include shares subject to option or conversion that are not exercisable within 60 days of March 7, 2022.
(2)
Address: C/O Mr. Amir Kadosh, Zabotinsky 50, Givat Shmuel, Israel.
(3)
Based solely on information contained in Form 13D filed with the SEC
on July 6, 2021. Includes warrants to purchase 10,000,000 shares of common stock, subject to a contractual beneficial ownership limitation
of 9.9%. Including securities held by Y.D More Investments Ltd., B.Y.M. Mor Investments Ltd., Eli Levy and Yosef Levy.
33
Changes in Control
There are no arrangements
known to the Company, including any pledge by any person of securities of the Company, the operation of which may at a subsequent date
result in a change in control of the Company.
Equity Compensation Plan Information
Currently, there is no equity
compensation plan in place.
Item 13. Certain Relationships and Related
Transactions, and Director Independence.
Transactions with Related Persons
Loan Agreements
On January 1, 2015 the Duke
executed a Loan Agreement with Aphek, whereby Aphek agreed to provide a loan up to an amount of approximately $132,000 (the “Aphek
Loan”). On January 1, 2015 Duke executed a Loan Agreement with Sagiv Aharon whereby he agreed to provide a loan of approximately
$55,000 (the “Sagiv Loan”). The Aphek Loan and Sagiv Loan bear interest rates as defined in Section 3(j) of the Israeli tax
ordinance (the interest rate for 2015 is 3.05% and 2.56% for 2016). On June 5, 2016, Duke executed a Loan Agreement with Iki Alroy Investment
Ltd., Erez Alroy Investment Ltd. and Ermi Nachtomy Assets Ltd. (collectively, the “Lenders”), whereby the Lenders agreed to
provide a loan in an aggregate amount of $100,000 to $500,000 in the aggregate (the “Group Loan”). Pursuant to the terms of
the Group Loan, the Lenders were scheduled to provide monthly installments of between $20,000 and $40,000, subject to the Lender’s
discretion. The Group Loan bears an annual fixed interest rate of 3%. Any additional amounts lent to Duke in 2017 by Aphek, Sagiv or the
Lenders, over the amounts stated in the Aphek Loan and Sagiv Loan agreements or the Group Loan agreement, were made available to Duke
on the same terms as stated in the respective agreements.
On November 20, 2017, Duke
Israel made available to Mr. Sagiv Aharon, Duke’s CEO and CTO and Director, a loan in the amount of $10,000. This loan shall bear
interest rates as defined in the Israeli tax ordinance. The Loan, including the accumulated interest amount, shall be repaid at the earlier
of the following dates: (i) December 31, 2019; or (ii) at the date of repayment of the loan made available by Mr. Aharon to Duke according
to a loan agreement dated January 1, 2015; or (iii) from any dividend or other distribution to be made by Duke to its shareholders. Mr.
Aharon is entitled to repay the outstanding amount of the loan at any time.
On November 20, 2017, Duke
made available to Mr. Raziel Atuar, then Duke’s CEO, a loan in the amount of $10,000. The loan shall bear an annual fixed interest
of 3.25%. This loan, including the accumulated interest, shall be repaid at the earlier of the following dates: (i) December 31, 2019;
or (ii) at the date of repayment of the loan made available by Aphek to Duke Israel, according to a loan agreement dated January 1, 2015;
(iii) from any dividend or other distribution to be made by Duke to its shareholders. Mr. Atuar is entitled to prepay the outstanding
amount of the loan at any time.
The loans made from Duke to
each of Messrs. Aharon and Atuar were extinguished in connection with the Debt Cancellation Letters (as defined below) and are referred
to as the Personal Loans.
Before entering into the Share
Exchange Agreement, Duke entered into debt cancellation letters (the “Debt Cancellation Letters”) with each of the Lenders
who are parties to the Group Loan and with each of Aphek and Sagiv Aharon under each of the Aphek and Sagiv Loans and their respective
Personal Loans. Pursuant to the Debt Cancellation Letters, (i) 166,602 shares of Duke common stock were issued in exchange for the cancellation
of $123,286 in debt, leaving $55,394 outstanding under the Aphek Loan, (i) 75,059 shares of Duke common stock were issued in exchange
for the cancellation of $55,544 in debt, leaving $24,956 outstanding under the Sagiv Loan and (i) 600,474 shares of Duke common stock
were issued in exchange for the cancellation of $444,350 in debt, leaving $199,650 outstanding under the Group Loan (collectively, the
“Outstanding Duke Debt”).
The Outstanding Duke Debt,
including interest (which shall bear an annual fixed interest rate of 3% as of January 1, 2020), shall be repaid at the date upon which
Duke or the Company raises at least $15 million and has achieved earnings before interest, tax, depreciation and amortization of $3 million,
but not before the three year anniversary of the Effective Time and the full repayment of the amounts outstanding under the Convertible
Loan Agreements, unless such repayment is otherwise waived by the parties to the Convertible Loan Agreements.
34
Registration Rights Agreement
The Company entered into the
Registration Rights Agreement with, among others, Alpha, GBC, the Primary Lenders, to permit them to have their securities in the Company
included in a registration statement for resale by the holder when filed by the Company on a piggyback basis and one demand registration
right. The Company is responsible for bearing the costs of any of these acts of registration of the securities. The Company filed a Registration
Statement on Form S-1 with the SEC, which was declared effective on June 19, 2020, in compliance with the requirements of the Registration
Rights Agreement.
Except
for the arrangements described in Item 11, or as described above, during fiscal years 2021 and 2020, we did not participate in any transaction,
and we are not currently participating in any proposed transaction, or series of transactions, in which the amount involved exceeded the
lesser of $120,000 or one percent of the average of our total assets at year end for the last two completed fiscal years, and in which,
to our knowledge, any of our directors, officers, five percent beneficial security holders, or any member of the immediate family of the
foregoing persons had, or will have, a direct or indirect material interest.
Director Independence
The board of directors has
not determined that we have any independent directors.
Item 14. Principal Accounting Fees and Services.
The following is a summary
of the fees billed by our principal auditor during the calendar years ended December 31, 2021 and 2020:
Fee category
2021
2020
Audit Fees (1)
$ 25,500
$ 28,500
Audit – related fees
-
-
Tax fees
-
-
All other fees
-
-
Total fees
$ 25,500
$ 28,500
(1)
Consists of fees for audit of the Company’s annual financial statements, audit of the financial statements of acquired subsidiaries, the review of interim financial statements included in the Company’s quarterly reports, consents, and the review of other documents filed with the Commission.
Audit fees - Consists of fees
for professional services rendered by our principal auditor for the audit of our annual financial statements and the review of financial
statements included in our Forms 10-Q or services that are normally provided by our principal accountants in connection with statutory
and regulatory filings or engagements.
Audit-related fees - Consists
of fees for assurance and related services by our principal accountants that are reasonably related to the performance of the audit or
review of UAS’s financial statements and are not reported under “Audit fees.”
Tax fees - Consists of fees
for professional services rendered by our principal accountants for tax compliance, tax advice and tax planning.
All other fees - Consists
of fees for products and services provided by our principal accountants, other than the services reported under “Audit fees,”
“Audit-related fees” and “Tax fees” above.
35
PART IV
Item 15. Exhibits, Financial Statement Schedules.
(a) Financial Statements .
Balance Sheets of UAS Drone Corp. as of December 31, 2021 and 2020
F-3
Statements of Operations of UAS Drone Corp. for the years ended December 31, 2021and 2020
F-4
Statements of Stockholders’ Equity of UAS Drone Corp. for the years ended December 31, 2021 and 2020
F-5
Statements of Cash Flows of UAS Drone Corp. for the years ended December 31, 2021 and 2020
F-6
Notes to Financial Statements
F-7
36
(b) Exhibits .
Exhibit Number
Description
2.1
Share Exchange Agreement dated March 4, 2020, by and among UAS Drone Corp., Duke Robotics, Inc., and the shareholders of Duke Robotics, Inc. who execute and deliver this Share Exchange Agreement. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on March 10, 2020).
2.2
Agreement and Plan of Merger, dated April 29, 2020, by and among UAS Drone Corp., Duke Robotics, Inc., and UAS Acquisition Corp. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 29, 2020).
3.1
Articles of Incorporation as filed on February 4, 2015 (incorporated by reference to our Registration Statement on Form S-1 filed on August 25, 2019).
3.2
Bylaws, as amended, on March 4, 2020 (incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on March 10, 2020).
4.1
Description of Securities (incorporated by reference to Exhibit 4.1 to the Annual Report on Form 10-K filed with the Securities and Exchange Commission on April 13, 2020).
4.2
Form of Warrant (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed with the Securities and Exchange Commission on May 12, 2021).
10.1
Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the Securities and Exchange Commission on May 12, 2021).
10.2
UAS Drone Corp. 2021 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed with the Securities and Exchange Commission on May 28, 2021).
10.3***
Collaboration Agreement, dated January 29, 2021, by and between Duke Airborne Systems Ltd. and Elbit Systems Land Ltd. (translation from Hebrew) (incorporated by reference to Exhibit 10.8 to our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 30, 2021) .
10.4
Services Agreement, dated March 25, 2021, between UAS Drone Corp. and Yossef Balucka. (incorporated by reference to Exhibit 10.9 to our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 30, 2021).
14.1
Amended and Restated Code of Business Conduct and Ethics. (incorporated by reference to Exhibit 14.1 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on March 10, 2020).
37
Exhibit Number
Description
21.1
List of Subsidiaries of the Company (incorporated by reference to Exhibit 21.1 to our Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 30, 2021.
31.1*
Certification of Chief Executive Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Chief Financial Officer pursuant to Sec. 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350.
32.2**
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350.
101
The following materials from the Registrant, formatted in inline XBRL (Extensible Business Reporting Language): (i) Balance Sheets as of December 31, 2021 and 2020, (ii) Statements of Operations for the years ended December 31, 2021 and 2020, (iii) Statements of Stockholders’ Deficit for the years ended December 31, 2021 and 2020, (iv) Statements of Cash Flows for the years ended December 31, 2021 and 2020, and (v) Notes to Financial Statements.**
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
*
Filed herewith.
**
Furnished herewith.
***
Certain identified information in the exhibit has been excluded from the exhibit because it is both (i) not material and (ii) would likely cause competitive harm to the Company if publicly disclosed.
(c) Financial Statement Schedules.
The following documents are
filed as part of this Report:
1.
Financial Statements
See Index to Financial Statements
2.
Financial Statement Schedules:
All financial statement schedules
have been omitted because they are not applicable or the required information is presented in the financial statements or the notes to
the financial statements.
Item 16. Form 10-K Summary.
None.
38
SIGNATURES
Pursuant to the requirements
of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
UAS DRONE CORP.
Date: March 7, 2022
By:
/s/ Yossef Balucka
Yossef Balucka
Chief Executive Officer
(Principal Executive Officer)
By:
/s/ Shlomo Zakai
Shlomo Zakai
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer)
Pursuant to the requirements
of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in
the capacities and on the dates indicated.
Date: March 7, 2022
By:
/s/ Yossef Balucka
Yossef Balucka
Chief Executive Officer (Principal Executive Officer)
Date: March 7, 2022
By:
/s/ Shlomo Zakai
Shlomo Zakai
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
Date: March 7, 2022
By:
/s/ Yariv Alroy
Yariv Alroy
Chairman of the Board
Date: March 7, 2022
By:
/s/ Erez Nachtomy
Erez Nachtomy
Vice Chairman of the Board
Date: March 7, 2022
By:
/s/ Sagiv Aharon
Sagiv Aharon
Chief Technology Officer and Director
Date: March 7, 2022
By:
/s/ Eran Antebi
Eran Antebi
Director
39
UAS
DRONE CORP.
CONSOLIDATED
FINANCIAL STATEMENTS
AS
OF DECEMBER 31, 2021
F- 1
UAS
DRONE CORP.
CONSOLIDATED
FINANCIAL STATEMENTS
AS
OF DECEMBER 31, 2021
TABLE
OF CONTENTS
Page
REPORT OF INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM
F-3
CONSOLIDATED FINANCIAL
STATEMENTS:
Consolidated
Balance Sheets as of December 31, 2021 and December 31, 2020
F-4
Consolidated
Statements of Comprehensive Loss for the years ended December 31, 2021 and 2020
F-5
Statements
of Changes in Shareholders’ Equity (Deficit) for the years ended December 31, 2021 and 2020
F-6
Consolidated
Statements of Cash Flows for the years ended December 31, 2021 and 2020
F-7
Notes
to Consolidated Financial Statements
F-8 – F-29
F- 2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
TO THE BOARD OF DIRECTORS AND STOCKHOLDERS OF
UAS DRONE CORP., INC.
Opinion on the Financial Statements
We have audited the accompanying balance sheets
of UAS Drone Corp. (the “Company”) as of December 31, 2021 and 2020, the related statements of operations and comprehensive
loss, changes in stockholders’ equity (deficit) and cash flows for the years in the period ended December 31, 2021 and 2020, and
the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present
fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations
and its cash flows for the year in the period ended December 31, 2021 and 2020, in conformity with accounting principles generally accepted
in the United States of America.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required
to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations
of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
Critical Audit Matters
Critical audit matters are matters arising from
the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and
that (i) relate to accounts or disclosures that are material to the financial statements and (ii) involved our especially challenging,
subjective, or complex judgments. We determined there are no critical audit matters.
/s/ Halperin Ilanit .
Certified Public Accountants (Isr.)
PCAOB number 650100001
Tel Aviv, Israel
March 7, 2022
We have served as the Company’s auditor since 2019
F- 3
UAS
DRONE, CORP.
CONSOLIDATED
BALANCE SHEETS
(USD
in thousands except share and per share data)
December 31,
December 31,
2021
2020
Assets
Current Assets
Cash and cash equivalents
3,560
105
Other current assets (Note 3)
40
19
Total Current assets
3,600
124
Property and equipment, net (Note 4)
9
12
Total assets
3,609
136
Liabilities and Shareholders’ Equity (Deficit)
Current Liabilities
Current maturities of long-term bank loan
-
6
Accounts payable
75
109
Other accounts liabilities (Note 5)
136
213
Convertible Loans (Note 6B)
-
950
Fair Value of convertible component in convertible loan (Note 6B)
-
22
Total current liabilities
211
1,300
Convertible Loans (Note 6A)
-
371
Fair Value of convertible component in convertible loan (Note 6A)
-
26
Stockholder loans (Note 7)
297
288
-
Total liabilities
508
1,985
Stockholders’ Equity (Deficit) (Note 8)
Common stock of US$ 0.0001 par value each (“Common Stock”):
100,000,000 shares authorized as of December 31, 2021 and 2020; issued and outstanding 54,018,813 and 40,075,151 shares as of December 31, 2021 and 2020, respectively.
5
4
Additional paid-in capital
9,115
3,278
Accumulated deficit
( 6,019
)
( 5,131
)
Total stockholders’ Equity (Deficit)
3,101
( 1,849
)
Total liabilities and stockholders’ Equity (Deficit)
3,609
136
The
accompanying notes are an integral part of the consolidated financial statements.
F- 4
UAS
DRONE, CORP.
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE LOSS
(USD
in thousands except share and per share data)
Year
ended
December
31
2021
2020
Revenues
(Note 12)
500
-
Cost
of revenues
-
-
Gross
profit
500
-
Research
and development expenses
( 14 )
-
General
and administrative expenses (Note 10)
( 1,026 )
( 1,305 )
Other
income
98
-
Operating
loss
( 442 )
( 1,305 )
Financing
expense, net
( 446 )
( 63 )
Net
loss
( 888 )
( 1,368 )
Loss
per share (basic and diluted) (Note 14)
( 0.02 )
( 0.04 )
Basic
and diluted weighted average number of shares of Common Stock outstanding
49,212,028
37,285,015
F- 5
UAS
DRONE, CORP.
STATEMENTS
OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
(USD
in thousands , except share and per share data)
Number
of
Shares
Amount
Additional
paid-in
capital
Accumulated
deficit
Total
stockholders’
deficit
BALANCE
AT DECEMBER 31, 2019
25,130,126
2
2,002
( 3,763 )
( 1,759 )
Issuance
of shares in exchange for extinguishment of debt
1,046,016
*
623
-
623
Issuance
of shares in exchange for convertible loans
869,470
*
448
-
448
Share
based compensation for services
1,423,453
*
645
-
645
Effect
of Reverse Capitalization
11,606,086
2
( 440 )
-
( 438 )
Comprehensive
loss for the year
-
-
-
( 1,368 )
( 1,368 )
BALANCE
AT DECEMBER 31, 2020
40,075,151
4
3,278
( 5,131 )
( 1,849 )
Number
of
Shares
Amount
Additional
paid-in capital
Accumulated
deficit
Total
stockholders’
equity (deficit)
BALANCE
AT DECEMBER 31, 2020
40,075,151
4
3,278
( 5,131 )
( 1,849 )
Issuance
of shares in exchange for convertible loans
1,443,662
*
806
-
806
Issuance
of shares for cash (net of issuance expenses) (**)
12,500,000
1
3,929
-
3,930
Share
based compensation for services granted in respect of issuance of shares (Note 8)
-
-
686
-
686
Share
based compensation for services
-
-
416
-
416
Comprehensive
profit for the year
-
-
-
( 888 )
( 888 )
BALANCE
AT DECEMBER 31, 2021
54,018,813
5
9,115
( 6,019 )
3,101
(*) represents amount less than $1 thousand.
(**) Net of issuance expenses of $1,070.
The
accompanying notes are an integral part of the consolidated financial statements.
F- 6
UAS
DRONE, CORP.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(USD
in thousands )
Year ended
December 31
2021
2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss for the period
( 888 )
( 1,368 )
Adjustments required to reconcile net loss for the period to net cash used in operating activities:
Depreciation
3
5
Stock based compensation
416
645
Interest on loans
9
( 70 )
Expenses with respect to convertible loans and debentures
391
2
Increase in other current assets
( 21 )
( 17 )
Decrease in accounts payable
( 34 )
( 52 )
Increase (decrease) in other accounts payable
( 110 )
6
Net cash used in operating activities
( 234 )
( 849 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from secured promissory notes
-
965
Proceeds from issuance of shares
4,649
-
Repayments of convertible loans
( 954 )
-
Repayments of long term banking institute
( 6 )
( 34 )
Net cash provided by financing activities
3,689
931
INCREASE IN CASH AND CASH EQUIVALENTS
3,455
82
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
105
23
CASH AND CASH EQUIVALENTS AT END OF YEAR
3,560
105
Supplemental disclosure of cash flow information:
Cash paid during the year for:
Interest
59
126
Non cash transactions:
Issuance of shares in exchange for extinguishment of debt
-
623
Issuance of shares in exchange for convertible loans
806
448
Issuance expenses
719
-
The
accompanying notes are an integral part of the consolidated financial statements.
F- 7
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
1 – GENERAL
UAS
Drone Corp. (the “Company” or “USDR”) was incorporated under the laws of the State of Nevada on February 4, 2015.
Prior to the Company’s formation, the operations were functioning under Unlimited Aerial Systems, LLP (“UAS LLP”).
UAS LLP was formed under the laws of the State of Louisiana on August 22, 2014. Effective March 31, 2015, the Company completed a reverse
merger with UAS LLP. The reverse merger was accounted for as a reverse capitalization.
On
March 9, 2020, the Company closed on the Share Exchange Agreement (as defined hereunder), pursuant to which, Duke Robotics, Inc. (“Duke
Inc.”) a corporation incorporated under the laws of the state of Delaware, became a majority-owned subsidiary of the Company. Duke
Inc. has a wholly-owned subsidiary, Duke Airborne Systems Ltd. (“Duke Israel,” and collectively with Duke Inc., “Duke”),
which was formed under the laws of the State of Israel in March 2014 and became the sole subsidiary of Duke after its incorporation.
On
April 29, 2020, the Company, Duke Inc., and UAS Acquisition Corp., a Delaware corporation and a wholly-owned subsidiary of the Company
(“UAS Sub”), executed an Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which UAS Sub merged
with and into Duke Inc. Upon closing of the Short-Form Merger (as defined hereunder), each outstanding share of UAS Sub’s common
stock, par value $ 0.0001 per share, was converted into and became one share of common stock of Duke Inc., with Duke Inc. surviving as
a wholly-owned subsidiary of the Company. Pursuant to the Merger Agreement, the Company intended to acquire the remaining outstanding
shares of Duke Inc. held by certain stockholders of Duke Inc. that did not participate in the Share Exchange Agreement (as defined hereunder).
On
April 30, 2020, the Company filed a Registration Statement on Form S-1, which was declared effective by the U.S. Securities and Exchange
Commission (“SEC”) on June 19, 2020, which registered: (i) 63,856 shares of common stock of the Company, $0.0001 par value
per share (the “Common Stock”), that were issued to certain stockholders of Duke Inc. upon the consummation of the Short-Form
Merger; (ii) 14,614,751 shares of Common Stock of certain selling stockholders named in the Registration Statement on Form S-1; and (iii)
3,649,733 shares of Common Stock issuable upon conversion of Convertible Notes (see Note 6 below).
On
June 25, 2020, at the closing of the transaction contemplated by the Merger Agreement, the Company issued 63,856 shares to certain Duke
Inc. stockholders, and Duke Inc. became a wholly owned subsidiary of the Company.
The
Company (collectively with Duke, the “Group”) is a robotics company dedicated to the development of an advanced robotics
stabilization system that enables remote, real-time, pinpoint accurate firing of small arms and light weapons. . The Company’s
advanced robotics system is able to achieve pinpoint accuracy regardless of the movement of the weapons platform or the target.
On
January 29, 2021, the Company, through Duke Israel, and Elbit Systems Land Ltd., an Israeli corporation, entered into a collaboration
agreement for the global marketing and sales, and the production and further development of our developed advanced robotic system mounted
on an UAS, armed with lightweight firearms, which we market under the commercial name “TIKAD.” (see Note 12)
Effective
October 22, 2020, Company’s Common Stock is quoted on the OTC Markets Group, Inc.’s OTCQB® tier Venture Market, under
the symbol “USDR”.
As of December 31, 2020, the Company
had incurred accumulated losses of approximately $ 1.8 million, and based on the then Company’s projected cash flows, and Company’s
cash balance, the Company’s management was of the opinion that without further fundraising, it would not have sufficient resources
to enable it to continue advancing its activities, including the development, manufacturing, and marketing of its products, which cast
substantial doubt on the entity’s ability to continue as a going concern.
Based on the Company’s current cash balances, capital raised
during the year ended December 31, 2021, the Company has sufficient funds for its plans for the next twelve months from the issuance of
these financial statements. The Company’s management cannot determine with reasonable certainty when and if it will have sustainable
profits. Even if management believes that the Company have sufficient funds for our current Company's future operating plans, it may seek
additional capital if market conditions are favorable or if it have specific strategic considerations.
F- 8
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
1 – GENERAL (continue)
Merger
Transaction
On
March 4, 2020, USDR entered into a Share Exchange Agreement with Duke Inc., and certain shareholders of Duke Inc. who executed and delivered
the Share Exchange Agreement (the “Share Exchange Agreement”), pursuant to which Duke Inc. became a majority-owned subsidiary
of USDR (the “Share Exchange”). The Share Exchange closed on March 9, 2020. Such closing date is referred to as the “Effective
Time.”
Before
entering into the Share Exchange Agreement: (i) Duke entered into debt cancellation letters (the “Debt Cancellation Letters”)
with each of its Stockholders with regard to the Stockholders Loans.
Pursuant
to the Debt Cancellation Letters, 842,135 shares of the Duke Inc. common stock (1,046,016 shares post Exchange Ratio) were issued in
exchange for the cancellation of $623 in debt, leaving $280 of outstanding Stockholders Loans. These Stockholders Loans, including interest
(which shall bear an annual fixed interest rate of 3% as of January 1, 2020), shall be repaid at the date upon which the Company raises
at least $15 million and has achieved earnings before interest, tax, depreciation and amortization of $3 million, but not before the
three year anniversary of the Effective Time and the full repayment of the amounts outstanding under certain convertible loan agreements
in the aggregate amount of $965 (each, a “Convertible Loan Agreement”) (see Note 6B) entered into at the Effective Time,
unless such repayment is otherwise waived by the parties to the Investors’ Loan; (ii) Loans made from Duke to an executive officer
and a former executive officer, who are also stockholders were extinguished in connection with the Debt Cancellation Letters; (iii) Duke
issued a consultant 1,146,005 shares of the Duke Inc. common stock (1,423,453 shares post Exchange Ratio), at par value, regarding services
rendered to Duke Inc. The fair value of the shares issued was estimated at $429 and were recorded to share based compensation expenses.;
and (iv) a convertible loan agreement in amount of $400 bearing an annual interest rate of 6%, including accumulated interest in amount
of $48, was converted into 700,000 shares of Duke Inc. common stock (869,470 shares post Exchange Ratio) .
In
conjunction with the consummation of the Share Exchange, and as a condition thereof, USDR entered into the agreements listed below:
(i) Convertible Loan Agreements, on the same terms, in the aggregated amount of $ 965 with several investors (the “Convertible Loans”). The term of each investor’s loan was for 12 month and each such agreement bore annual interest of 15 %, and at the discretion of USDR, the term of the investors’ loans was able to be extended for an additional 12 months period, which the Company did elect to extend (see also note 6 below). The investors had the option to convert the respective unpaid balance of their loan into shares of USDR’s Common Stock based on the lower of the following valuations: (i) the lowest effective price per share set in connection with any funds raised by USDR during the six months following the Share Exchange; (ii) 80% of the lowest effective price per share set in connection with any funds raise by USDR at any time subsequent to six months following the Share Exchange until such time as the Investors’ Loans are fully repaid; (iii) a price per share reflecting a post-money valuation of USDR of $15 million following the next investment in USDR following closing; or (iv) if at any time following the 6 month anniversary of the closing of the Share Exchange and until such time as the Investors’ Loans are fully repaid, USDR sells or grants any option to purchase or sells or grants any right to reprice, or otherwise disposes of or issues any common stock entitling any person to acquire shares of common stock at an effective price per share that is lower than $0.374. As of December 31, 2021, the Convertible Loans were fully repaid (see note 6B below).
(ii) In
addition, before entering into the Share Exchange the parties to certain consulting agreements
agreed to exchange their contractual right to receive options in Duke for options to be granted
by USDR following the Effective Time, subject to the terms and conditions of a stock incentive
plan, which was adopted by the Board of Directors of USDR on May 27, 2021.
F- 9
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
1 – GENERAL (continue)
(iii) Securities exchange agreements with outstanding debt holders of USDR, Alpha Capital Anstalt (“Alpha”) and GreenBlock Capital LLC (“GBC”) to respectively cancel existing debentures or debt in the total amount of $ 658 and in exchange issue new debentures in the aggregate amount of $ 400 and issue 698,755 and 65,198 shares of Common Stock to each of Alpha and GBC, respectively (the “New Debentures”). The New Debentures were to mature three years from the Effective Date, bore interest at a rate of 8 % per year and were only convertible into shares of Common Stock, at an original conversion price of $ 0.374 (the “Original Conversion Price”); provided, however, that such Original Conversion Price was to be adjusted downward in the event that USDR, as applicable, sells or grants any options to purchase or sells or grants any right to reprice, or otherwise disposes or issues any common stock or common stock equivalents entitling any purchaser to acquire shares of the Company’s common stock at an effective price per share that was lower than the Original Conversion Price (such issuance, a “Dilutive Event”). In the event of a Dilutive Event at any time from the Effective Time through the six (6) month anniversary of the Effective Time, any such adjustment shall occur immediately after the completion of such period. As of December 31, 2021, the New Debentures were fully repaid or converted (see note 6A below).
(iv) Several Securities Exchange Agreements, with similar terms, to exchange certain promissory notes having a total principal amount of $ 35 bearing interest of 6 % per annum, for 9,623,621 shares of Common Stock. Signatories to the Securities Exchange Agreements are entitled to an anti-dilution clause in the event that the Convertible Loans detailed in Note 1(iii) above are converted such that such the number of shares held by such investors would not be lower than original holding on a fully diluted basis prior to such conversions. Per Accounting Standards Update (“ASU”) 2017-11, the Company classified the anti-dilution to shareholders equity.
(v) A
Registration Rights Agreement with GBC, Alpha, the Primary Lenders (as defined below) and
certain Duke shareholders. The Company filed a Registration Statement on Form S-1 with the
SEC, which was declared effective on June 19, 2020, in compliance with the requirements of
the Registration Rights Agreement. The deemed beneficial owners of the common stock, or other
securities, issuable under parties to the Convertible Loan Agreements and the Note Conversion
are identical and, as such, the Company refer to these parties as the “Primary Lenders”.
(vi) The Company’s former CEO’s outstanding accrued pay of $ 32 as well as the 25,000 options he held at the end of 2019, were converted into 45,968 shares of the post-transaction Company .
Pursuant
to the terms of the Share Exchange Agreement, at the Effective Time, the Company issued an aggregate of 28,469,065 shares of Common Stock
to the Duke Inc. stockholders in exchange for 22,920,107 shares of Duke’s Inc. issued and outstanding shares of common stock, representing
approximately 99% of Duke’s Inc. issued and outstanding shares of common stock. Accordingly, each outstanding share of Duke Inc.
common stock was exchanged for the right to receive 1.2421 shares of the Company’s common stock (the “Exchange Ratio”).
Of the shares of Duke Inc. common stock that were exchanged for shares of the Company’s common stock, 51,410 (representing 63,856
shares of the Company’s common stock post-Share Exchange) were issued but remained in escrow until the Company completed the Short-Form
Merger (as defined hereunder) . On June 25, 2020, at the closing of the transaction contemplated by the Merger Agreement, the Company
released the shares in escrow.
As
such, at the Effective Time, the Duke stockholders owned an equivalent of approximately 71 % of the Company’s Common Stock. After
giving effect to the Share Exchange, Duke became a subsidiary of the Company. Following the Share Exchange, the Company adopted the business
plan of Duke.
F- 10
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
1 – GENERAL (continue)
The
transaction was accounted for as a reverse asset acquisition in accordance with generally accepted accounting principles in the United
States of America (“GAAP”). Under this method of accounting, Duke was deemed to be the accounting acquirer for financial
reporting purposes. This determination was primarily based on the facts that, immediately following the Merger: (i) Duke’s
stockholders owned a substantial majority of the voting rights in the combined company, (ii) Duke designated a majority of the members
of the initial board of directors of the combined company, and (iii) Duke’s senior management holds all key positions in the
senior management of the combined company.
As
a result of the Recapitalization Transaction, the shareholders of Duke received the largest ownership interest in the Company, and Duke
was determined to be the “accounting acquirer” in the Recapitalization Transaction. As a result, the historical financial
statements of the Company were replaced with the historical financial statements of Duke. The number of shares prior to the reverse capitalization
have been retroactively adjusted based on the equivalent number of shares received by the accounting acquirer in the Recapitalization
Transaction.
On
April 29, 2020, the Company, Duke Inc. and UAS Sub, executed the Merger Agreement, pursuant to which UAS Sub merged with and into Duke,
with Duke surviving as a wholly-owned subsidiary of the Company (the “Short-Form Merger”). Pursuant to the Merger Agreement,
on June 25, 2020, the Company acquired the remaining outstanding shares of Duke held by those certain Duke shareholders that did not
participate in the Share Exchange.
We
have not experienced any material impact on our financial condition and results of operations due to COVID-19, and we do not expect to
experience any material impact on our overall liquidity positions and outlook as a result of the outbreak. Nevertheless, given that COVID-19
is still an ongoing event in different parts of the world, it is still not possible at this time to estimate the full impact that the
COVID-19 pandemic, the continued spread of COVID-19, and any additional measures taken by governments, health officials or by us in response
to such spread, could have on our business results of operations and financial condition.
F- 11
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES
The
financial statements were prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP).
A. Use of estimates in the preparation of financial statements
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the financial statements,
and the reported amounts of expenses during the reporting periods. Actual results could differ from those estimates including the effects
of COVID-19. As applicable to these financial statements, the most significant estimates and assumptions relate to going concern and share based compensation.
B. Functional
currency
A
majority of the Group’s revenues is generated in dollars. In addition, most of the Group’s costs are denominated and determined
in dollars and in new Israeli shekels. Management believes that the dollar is the currency in the primary economic environment in which
the Group operates. Thus, the functional and reporting currency of the Group is the dollar.
Accordingly,
monetary accounts maintained in currencies other than the dollar are remeasured into dollars in accordance with Accounting Standards
Codification (ASC) 830, “Foreign Currency Matters”. All transaction gains and losses of the remeasured monetary balance sheet
items are reflected in the statements of operations as financial income or expenses, as appropriate.
C. Principles
of consolidation
The
consolidated financial statements include the accounts of the Company and its subsidiaries Duke Inc., UAS Sub, and Duke Israel. All significant
intercompany balances and transactions have been eliminated on consolidation.
D. Cash
and cash equivalents
Cash
equivalents are short-term highly liquid investments which include short term bank deposits (up to three months from date of deposit),
that are not restricted as to withdrawals or use that are readily convertible to cash with maturities of three months or less as of the
date acquired.
E. Property,
plant and equipment, net
1. Property and equipment are stated at cost, net of accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets. When an asset is retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts and the net difference less any amount realized from disposition is reflected in the Statements of Operations and Comprehensive Loss.
2. Rates
of depreciation:
%
Furniture
and office equipment
7 - 15
Computers
33
Office improvements
10
F- 12
UAS
DRONE CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES (continue)
F. Impairment of long-lived assets
The
Group’s long-lived assets are reviewed for impairment in accordance with Accounting Standards Codification (“ASC”)
Topic 360, “Property, Plant and Equipment”, whenever events or changes in circumstances indicate that the carrying amount
of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of
an asset to the future undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds its fair value. No impairment
expenses were recorded during the years ended December 31, 2021 or 2020.
G. Deferred
income taxes
The
Group accounts for income taxes in accordance with ASC Topic 740, “Income Taxes”. Accordingly, deferred income taxes are
determined utilizing the asset and liability method based on the estimated future tax effects of differences between the financial accounting
and the tax bases of assets and liabilities under the applicable tax law. Deferred tax balances are computed using the enacted tax rates
expected to be in effect when these differences reverse. Valuation allowances in respect of deferred tax assets are provided for, if
necessary, to reduce deferred tax assets to amounts more likely than not to be realized.
The
Group accounts for uncertain tax positions in accordance with ASC Topic 740-10, which prescribes detailed guidance for the financial
statement recognition, measurement and disclosure of uncertain tax positions recognized in an enterprise’s financial statements.
According to ASC Topic 740-10, tax positions must meet a more-likely-than-not recognition threshold. The Company’s accounting policy
is to classify interest and penalties relating to uncertain tax positions under income taxes, however the Company did not recognize such
items in its fiscal 2021 and 2020 financial statements and did not recognize any liability with respect to an unrecognized tax position
in its balance sheets.
H. Research and development expenses
Research
and development expenses are charged to operations as incurred.
I. Basic and diluted loss per share
Basic
loss per share is computed by dividing the loss for the period applicable to shareholders, by the weighted average
number of shares of common stock outstanding during the period. Securities that may participate in dividends with the shares of common
stock (such as the convertible preferred) are considered in the computation of basic loss per share under the two class method. However,
in periods of net loss, only the convertible preferred shares are considered, since such shares have a contractual obligation to share
in the losses of the Company.
In
computing diluted loss per share, basic loss per share is adjusted to reflect the potential dilution that could occur upon the exercise
of potential shares. Accordingly, in periods of net loss, no potential shares are considered.
J. Stock-based
compensation
The
Company measures and recognizes the compensation expense for all equity-based payments to employees based on their estimated fair values
in accordance with ASC 718, “Compensation-Stock Compensation”. Share-based payments including grants of stock options are
recognized in the statement of comprehensive loss as an operating expense based on the fair value of the award at the date of grant.
The fair value of stock options granted is estimated using the Black-Scholes option-pricing model. The Company has expensed compensation
costs, net of estimated forfeitures, applying the accelerated vesting method, over the requisite service period or over the implicit
service period when a performance condition affects the vesting, and it is considered probable that the performance condition will be
achieved.
Share-based
payments awarded to consultants (non-employees) are accounted for in accordance with ASC Topic 505-50, “Equity-Based Payments to
Non-Employees”.
F- 13
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES (continue)
K. Concentrations
of credit risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents as
well as certain other current assets that do not amount to a significant amount. Cash and cash equivalents, which are primarily held
in Dollars and New Israeli Shekels, are deposited with major banks in Israel and the United States. Management believes that such
financial institutions are financially sound and, accordingly, minimal credit risk exists with respect to these financial
instruments. The Company does not have any significant off-balance-sheet concentration of credit risk, such as foreign exchange
contracts, option contracts or other foreign hedging arrangements.
L. Contingencies
The
Company records accruals for loss contingencies arising from claims, litigation and other sources when it is probable that a liability
has been incurred and the amount can be reasonably estimated. These accruals are adjusted periodically as assessments change or additional
information becomes available. Legal costs incurred in connection with loss contingencies are expensed as incurred.
M. Derivative Liabilities and Fair Value of Financial Instruments
Fair
value accounting requires bifurcation of embedded derivative instruments such as conversion features in convertible debt or equity instruments
and measurement of their fair value for accounting purposes. In assessing the convertible debt instruments, management determines if
the convertible debt host instrument is conventional convertible debt and further if there is a beneficial conversion feature requiring
measurement. If the instrument is not considered conventional convertible debt under ASC 470, the Company will continue its evaluation process of these instruments as derivative financial instruments under ASC 815.
Once
determined, derivative liabilities are adjusted to reflect fair value at each reporting period end, with any increase or decrease in
the fair value being recorded in results of operations as an adjustment to fair value of derivatives.
Fair
value of certain of the Company’s financial instruments including cash, accounts receivable, account payable, accrued expenses,
notes payables, and other accrued liabilities approximate cost because of their short maturities. The Company measures and reports fair
value in accordance with ASC 820, “Fair Value Measurements and Disclosure” defines fair value, establishes a framework for
measuring fair value in accordance with generally accepted accounting principles and expands disclosures about fair value investments.
Fair
value, as defined in ASC 820, is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date. The fair value of an asset should reflect its highest and best use by market participants,
principal (or most advantageous) markets, and an in-use or an in-exchange valuation premise. The fair value of a liability should reflect
the risk of non-performance, which includes, among other things, the Company’s credit risk.
F- 14
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES (continue)
Valuation
techniques are generally classified into three categories: the market approach; the income approach; and the cost approach. The selection
and application of one or more of the techniques may require significant judgment and are primarily dependent upon the characteristics
of the asset or liability, and the quality and availability of inputs. Valuation techniques used to measure fair value under ASC 820
must maximize the use of observable inputs and minimize the use of unobservable inputs. ASC 820 also provides fair value hierarchy for
inputs and resulting measurement as follows:
Level
1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for identical assets or liabilities.
Level
2: Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in
markets that are not active; inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived
principally from or corroborated by observable market data for substantially the full term of the assets or liabilities; and
Level
3: Unobservable inputs for the asset or liability that are supported by little or no market activity, and that are significant to the
fair values.
Fair
value measurements are required to be disclosed by the Level within the fair value hierarchy in which the fair value measurements in
their entirety fall. Fair value measurements using significant unobservable inputs (in Level 3 measurements) are subject to expanded
disclosure requirements including a reconciliation of the beginning and ending balances, separately presenting changes during the period
attributable to the following: total gains or losses for the period (realized and unrealized), segregating those gains or losses included
in earnings, and a description of where those gains or losses included in earning are reported in the statement of income.
The
Company records a debt discount related to the issuance of convertible debts that have conversion features at adjustable rates. The debt
discount for the convertible instruments is recognized and measured by allocating a portion of the proceeds as an increase in additional
paid-in capital and as a reduction to the carrying amount of the convertible instrument equal to the fair value of the conversion features.
The debt discount will be accreted by recording additional non-cash gains and losses related to the change in fair values of derivative
liabilities over the life of the convertible notes.
The
Company’s financial assets and liabilities that are measured at fair value on a recurring basis by level within the fair value
hierarchy are as follows:
Balance
as of
December 31,
2021
Level
1
Level
2
Level
3
Total
Liabilities:
Fair Value
of convertible component in convertible loan
-
-
-
-
Total
liabilities
-
-
-
-
Balance
as of
December 31,
2020
Level
1
Level
2
Level
3
Total
Liabilities:
Fair Value
of convertible component in convertible loan
-
-
48
48
Total
liabilities
-
-
48
48
F- 15
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
2– SIGNIFICANT ACCOUNTING POLICIES (continue)
The
following table presents the changes in fair value of the level 3 liabilities for the years ended December 31, 2020 and 2021:
Fair value of Convertible
component
Outstanding at January 1, 2020
-
Fair value of issued level 3 liability
276
Changes
( 228
)
Outstanding at December 31, 2020
48
Changes
( 48
)
Outstanding at December 31, 2021
-
N. Certain Financial Instruments with Down Round Features
The
Company accounts Certain Financial Instruments with Down Round Features based on ASU 2017-11, “Earnings per share: I. Accounting
for Certain Financial Instruments with Down Round Features,” which allows companies to exclude a down round feature when determining
whether a financial instrument is considered indexed to the entity’s own stock. As a result, financial instruments with down round
features may no longer be required to be accounted classified as liabilities. A company will recognize the value of a down round feature
only when it is triggered, and the strike price has been adjusted downward. For equity-classified freestanding financial instruments,
such as warrants, an entity will treat the value of the effect of the down round, when triggered, as a dividend and a reduction of income
available to common shareholders in computing basic earnings per share.
O. Recent
Accounting Pronouncements
On
October 1, 2021, the Company early adopted ASU No. 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives
and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an
Entity’s Own Equity (ASU 2020-06), which simplifies the accounting for convertible instruments by reducing the number of accounting
models available for convertible debt instruments. This guidance also eliminates the treasury stock method to calculate diluted earnings
per share for convertible instruments and requires the use of the if-converted method. The new standard was effective for us beginning
January 1, 2022, with early adoption permitted. The adoption of this new standard is not expected to have a material impact on our consolidated
financial statements.
F- 16
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES (continue)
In
December 2019, the Financial Accounting Standards Board (the “FASB”) issued ASU 2019-12, Income Taxes (Topic 740):
Simplifying the Accounting for Income Taxes. The amendments in this ASU simplify the accounting for income taxes, eliminates certain
exceptions to the general principles in Topic 740 and clarifies certain aspects of the current guidance to improve consistent
application among reporting entities. ASU 2019-12 is effective for fiscal years beginning after December 15, 2021 and interim
periods within annual periods beginning after December 15, 2022, though early adoption is permitted, including adoption in any
interim period for which financial statements have not yet been issued. This standard is not expected to have a material impact to
the Company’s consolidated financial statements after evaluation.
In
August 2020, the FASB issued ASU No. 2020-06, Debt - Debt with Conversion and Other Options (Subtopic 470-20) and
Derivatives and Hedging Contracts in Entity s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in
an Entity s Own Equity. ASU 2020-06 will simplify the accounting for convertible instruments by reducing the number of
accounting models for convertible debt instruments and convertible preferred stock. Limiting the accounting models results in fewer
embedded conversion features being separately recognized from the host contract as compared with current GAAP. Convertible
instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly
and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception
from derivative accounting and (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded
as paid-in capital. ASU 2020-06 also amends the guidance for the derivatives scope exception for contracts in an entity’s
own equity to reduce form-over-substance-based accounting conclusions. ASU 2020-06 will be effective for public companies for
fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted,
but no earlier than fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. The Company
is currently evaluating the impact that the adoption of ASU 2020-06 will have on the Company’s consolidated financial
statement presentation or disclosures.
Other
new pronouncements issued but not effective as of December 31, 2021 are not expected to have a material impact on the Company’s
consolidated financial statements.
F- 17
UAS
DRONE CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
3 – OTHER CURRENT ASSTES
December
31,
2021
2020
Prepaid
expenses
23
8
Government
Institutions
14
8
Investment
in subsidiary
3
3
40
19
NOTE
4 – PROPERTY AND EQUIPMENT, NET
December
31,
2021
2020
Computers
10
10
Furniture
and office equipment
12
12
Leasehold
improvements
15
15
37
37
Less
- accumulated depreciation
( 28 )
( 25 )
Total
property and equipment, net
9
12
In
the years ended December 31, 2021 and 2020, depreciation was US$ 3 and US$ 5 respectively.
NOTE
5 –OTHER ACCOUNTS LIABILITIES
December
31,
2021
2020
Accrued
expenses
95
213
Other
(Note 8)
41
-
136
213
F- 18
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
6 – CONVERTIBLE LOANS
A. As detailed in Note 1A above, in conjunction with the consummation of the Share Exchange, USDR entered into Securities exchange agreements with outstanding debt holders of USDR, Alpha and GBC to respectively cancel existing debentures or debt in the total amount of $658 and in exchange issue the New Debentures in the aggregate amount of $400 and issue 698,755 and 65,198 shares of Common Stock to each of Alpha and GBC, respectively. The New Debentures mature three years from the Effective Date in amount of $400, bear interest at a rate of 8% per year and are only convertible into shares of Common Stock, at an original conversion price of $0.3740; provided, however, that such Original Conversion Price was to be adjusted downward in the event of a Dilutive Event. In the event of a Dilutive Event at any time from the Effective Time through the six (6) month anniversary of the Effective Time, any such adjustment was to occur immediately after the completion of such period.
During
February 2021, Alpha converted $ 200 of the principal amount ($ 215 including accrued interest) of the New Debentures into 575,044 shares
of Common Stock.
On
May 11, 2021, Alpha converted the remaining $ 100 of its principal amount ($ 111 including accrued interest) of the New Debentures into
295,759 shares of Common Stock.
On
May 14, 2021, the Company repaid GBC the full principal balance and interest amount of the New Debentures in the amount of $ 109 .
In
accordance with ASC 815-15-25 the conversion feature was considered an embedded derivative instrument, and is to be recorded at its
fair value as its fair value can be separated from the convertible loan and its conversion is independent of the underlying note
value. The Company recorded finance expenses in respect of the convertible component in the convertible loan in the excess amount of
the convertible component fair value over the face loan amount. The conversion liability is then marked to market each reporting
period with the resulting gains or losses shown in the statements of operations.
The
fair value of the convertible component was estimated by third party appraiser using the Black-Scholes option pricing model, to compute
the fair value of the derivative and to mark to market the fair value of the derivative at each balance sheet date. The Company has estimated
the fair value of such derivative at a value of $ 26 as of December 31, 2020. The following are the data and assumptions used as
of the balance sheet date:
December
31,
2020
Common
stock price
0.25
Expected
volatility
34.89 %
Expected
term
2.19 years
Risk free
rate
0.17 %
Forfeiture
rate
0 %
Expected
dividend yield
0 %
As
a result of the above repayments and conversions, as of December 31, 2021, the balance of the New Debentures and the conversion feature
was zero.
F- 19
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
6 – CONVERTIBLE NOTES (continue)
B. In connection with the Share Exchange, immediately prior to the Effective Time, the Company entered into several Convertible Loan Agreements, on the same terms, in the aggregate amount of $965. The terms of the Convertible Loan Agreements required repayment of the borrowed amount by the one-year anniversary of the Effective Time, unless, at our discretion, and subject to its compliance with any and all terms of the material terms of the Convertible Loan Agreements, the term of such loans is extended for an additional twelve (12) month period. The terms of the Convertible Loan Agreements also provided that we may repay any portion of the remaining outstanding loan amount, without penalty, provided, however, that the Company provides the specific lender with three business days’ written notice prior to such repayment, during which time the lender may elect to convert any or all of the outstanding loan amount into shares of Common Stock. The Convertible Loan Agreements bore simple interest at a rate equal to 15% per annum, payable on the 15th day of each calendar month.
The
lenders had the option to convert the unpaid balance of their respective Convertible Loans into shares of Common Stock based on the lower
of (A) lowest effective price per share set in connection with any funds raised by the Company during the six (6) months following the
Effective Time. “Effective price” per share means (i) if only shares of Common Stock are sold in a transaction, the amount
actually received in cash by the Company, and (ii) if shares of Common Stock are sold in a transaction and, in connection therewith additional
securities or rights are sold or otherwise issued, the amount actually received in cash by the Company, for the shares of Common Stock
and such additional rights upon their issuance, reduced by the aggregate fair market value of the additional rights (as determined using
the Black-Scholes option pricing model or another method determined by the Company in good faith), in each case divided by the number
of shares of Common Stock issued in such transaction; (B) 80 % of the lowest effective price per share set in connection with any funds
raise by the Company at any time subsequent to six (6) months following the Effective Time until such time as the loans outstanding under
all of the Convertible Loan Agreements are fully repaid or otherwise converted provided, however, that such price per share shall not
be available in the event of an issuance of Alternative Securities to the lender); (C) a price per share reflecting a post-money valuation
of the Company of $ 15 million following the next investment in the Company following the Effective Time; or (D) the conversion price,
as adjusted for a Dilutive Event, under the New Debentures.
On
March 5, 2021, a holder of a Convertible Loan converted the principal amount of $ 130 into 347,594 shares of Common Stock.
On
May 17 and 18, 2021, the Company repaid the remaining full principal balance of the Convertible Loans, in the principal amount of $ 835 .
In
accordance with ASC 815-15-25 the conversion feature was considered an embedded derivative instrument, and is to be recorded at
its fair value as its fair value can be separated from the convertible loan and its conversion is independent of the underlying
note value. The Company recorded finance expenses in respect of the convertible component in the convertible loan in the excess
amount of the convertible component fair value over the face loan amount. The conversion liability is then marked to market each
reporting period with the resulting gains or losses shown in the statements of operations.
F- 20
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
6 – CONVERTIBLE NOTES (continue)
The
fair value of the convertible component was estimated by third party appraiser using the Black-Scholes option pricing model, to compute
the fair value of the derivative and to mark to market the fair value of the derivative at each balance sheet date. The Company has estimated
the fair value of such derivative at a value of $ 22 at December 31, 2020. The following are the data and assumptions used as of
the balance sheet date:
December 31,
2020
Common stock price
0.374
Expected volatility
34.89
%
Expected term
1.19 years
Risk free rate
0.36
%
Forfeiture rate
0
%
Expected dividend yield
0
%
As
a result of the above repayments and conversions, as of December 31, 2021, the balance of the New Debentures and the conversion feature
was zero.
NOTE
7 - STOCKHOLDERS LOANS
Since Duke’s inception and until 2017, certain Duke affiliates
provided loans to Duke from time to time, as needed. As
detailed in note 1 above, before entering into the Share Exchange Agreement: (i) Duke entered into Debt Cancellation Letters with each
of its Stockholders with regard to the Stockholders Loans noted above. Pursuant to the Debt Cancellation Letters, 842,135 shares of the
Duke Inc. common stock ( 1,046,016 shares post Exchange Ratio) were issued in exchange for the cancellation of $ 623 in debt, waiving $ 83
of accrued interest and leaving $ 280 of outstanding Stockholders Loans. These Stockholders Loans, including interest (which shall bear
an annual fixed interest rate of 3 % as of January 1, 2020), shall be repaid at the date upon which the Company raises at least $ 15 million
and has achieved earnings before interest, tax, depreciation and amortization of $ 3 million, but not before the three year anniversary
of the Effective Time and the full repayment of the amounts outstanding under certain convertible loan agreements in the aggregate amount
of $ 965 (see additional information in Note 6B).
F- 21
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
8 – SHAREHOLDERS’ EQUITY
Description
of the rights attached to the Shares in the Company:
Common
stock:
The
holders of shares of Common Stock vote together as one class on all matters as to which holders of Common Stock are entitled to vote.
Except as otherwise required by applicable law and subject to the preferential rights of any outstanding preferred stock, all voting
rights are vested in and exercised by the holders of Common Stock with each share of our Common Stock being entitled to one vote, including
in all elections of directors. The Company does not have a classified board of directors (the “Board”). Subject to preferences
that may be applicable to any outstanding preferred stock, the holders of Common Stock are entitled to receive ratably such dividends,
if any, as may be declared from time to time by the Board out of legally available funds therefore. In the event of the Company’s
liquidation, dissolution or winding up, holders of the Common Stock are entitled to share ratably in all assets remaining after payment
of liabilities, subject to prior liquidation rights of preferred stock, if any, then outstanding. The Common Stock has no cumulative
voting rights and no preemptive or other rights to subscribe for shares of the Company. There are no redemption or sinking fund provisions
applicable to the Common Stock. All shares of Common Stock currently outstanding are fully paid and non-assessable.
Transactions:
On
June 1, 2018, the Company granted an aggregate of 200,000 shares of common stock to a consultant at a value of $ 3.00 per share of common
stock in exchange for consulting services. The stock will be issued to the consultant over a 3 year vesting period. On June 1, 2019 the
Company issued to the consultant the first tranche of 66,667 shares of common stock. During the years ended December 31, 2021 and 2020
the Company recorded compensation expenses in regard to such offering in the amount of $ 28 and $ 108 , respectively.
Refer
to notes 1 above regarding shares issued during 2020.
On
February 12, 2021, March 2, 2021 and May 18, 2021, the Company issued an aggregate of 225,265 shares of Common Stock to several holders
who were signatories to the Securities Exchange according to which such holders are entitled to an anti-dilution clause in the event
that the Convertible Loans detailed in Note 6B above are converted such that such the number of shares held by such investors would not
be lower than original holding on a fully diluted basis prior to such conversions.
On
May 11, 2021, the Company entered into Securities Purchase Agreements (the “Securities Purchase Agreements”) with eight (8)
non-U.S. investors, pursuant to which the Company, in a private placement offering (the “Offering”), agreed to issue and
sell to the investors an aggregate of: (i) 12,500,000 shares of the Company’s Common Stock, at a price of $0.40 per share; and
(ii) warrants (the “Warrants”) to purchase 12,500,000 Company’s Common Stock. The Warrants are exercisable immediately
and for a term of 18 months and have an exercise price of $0.40 per share. The aggregate gross proceeds from the Offering were approximately
$5,000. The Company recorded $1,070 of issuance costs - see below.
On
May 11, 2021, the Company signed a service agreement with a non U.S. third party pursuant to which the service provider agreed to
provide the Company with financial and project oversight services with respect to the Offering. Pursuant to the service agreement,
the Company agreed to pay the service provider (1) 6% of the investment amounts received which amounted to $351 and (2) options to
receive a number of units (each unit for a price of $0.40 includes one share and one warrant with an exercise price of $0.40 per
share) equal to 6% of the investment amount received, divided by $0.40.
F- 22
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
8 – SHAREHOLDERS’ EQUITY ( continue )
In
the event that the investors that participated in the Offering exercise their Warrants, the service provider shall be entitled to
receive an additional payment of (1) 6% of the investment amounts received (2) 6% of the warrants exercised
amounts received and (3) options to receive a number of units equal to 6% of the warrants exercised amounts received, divided by $0.40.
The
fair value of such options as of the offering date was estimated at $ 686 using the Black-Scholes option-pricing model and is presented
within the consolidated statements of changes in shareholders equity (deficit).
The
following are the data and assumptions used:
May
11,
2021
Dividend yield
0
Expected volatility (%)
(*)
180.32
%
Risk-free interest rate
(%) (**)
0.11 %
Expected term of options
(years) (***)
1.58
Exercise price (US dollars)
0.4
Share price (US dollars)
0.32
Fair value (USD in thousands)
686
The
fair value of the expected cash payments as of May 11, 2021 was estimated based on the expected probability that the investors would
exercise their warrants and was estimated at $ 33 . The fair value expected cash payments as of December 31, 2021 was estimated at $ 41
(see Note 5).
NOTE
9 – STOCK OPTIONS
On
May 27, 2021, the board of directors of the Company approved the 2021 Equity Incentive Plan (the “2021 Plan”) pursuant to
which the Company may issue awards, from time to time, consisting of non-qualified stock options, restricted stock grants and restricted
stock units. In addition, stock option awards that qualify under Section 102 of the Israeli Tax Ordinance (New Version) 1961 (the “ITO”),
and/or under Section 3(i) of the ITO, may be granted.
In
July 2021, the Board of Directors of the Company approved the issuance of options to purchase 2,445,443 shares of the Company’s
Common Stock to certain employees, directors and services providers, under the Company’s 2021 Plan. Options to purchase 1,629,443
shares of Common Stock shall vest as follows: 50% on the first anniversary of the grant date, 25% after the second anniversary of the
grant and 25% after the third anniversary of the grant date. Options to purchase 450,000 shares of Common Stock shall vest as follows:
50% on the first anniversary of the grant date, 25% after the second anniversary of the grant and 25% after the third anniversary of
the grant date. Options to purchase 366,000 shares of Common Stock shall fully vest on the first anniversary of the grant date.
The
fair value of the options was determined using the Black-Scholes pricing model, assuming a risk free rate of 0.07%, a volatility factor
of 156.12%, dividend yields of 0% and an expected life of 5-6. Total value of share based compensation were estimated to an amounted
of $897.
F- 23
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands)
NOTE
9 – STOCK OPTIONS ( continue )
The
following table presents Company’s stock option activity the year ended December 31, 2020 and 2021:
Number
of Options
Weighted
Average Exercise Price
Outstanding
at December 31,2020
995,000
2.70
Granted
-
-
Exercised
-
-
Forfeited
or expired
-
-
Outstanding
at December 31,2020
995,000
2.70
Granted
2,445,443
0.82
Exercised
-
-
Forfeited
or expired
( 1,013,631 )
2.67
Outstanding
at December 31,2021
2,426,812
0.81
Number
of options exercisable at December 31, 2021
-
-
The
aggregate intrinsic value of the awards outstanding as of December 31, 2021 is $ 99 . These amounts represent the total intrinsic
value, based on the Company’s stock price of $ 0.22 as of December 31, 2021, less the weighted exercise price. This represents
the potential amount received by the option holders had all option holders exercised their options as of that date.
The
stock options outstanding as of December 31, 2021, have been separated into exercise prices, as follows:
Exercise price
Stock
options
outstanding
Weighted
average
remaining
contractual
life – years
Stock
options
vested
As of December 31,
2021
0.0001
450,000
4.23
-
0.38
1,256,822
5.53
-
1.00
99,369
5.5
-
2.25
620,621
5.5
-
2,426,812
5.28
-
The
stock options outstanding as of December 31, 2020, have been separated into exercise prices, as follows:
Exercise price
Stock
options
outstanding
Weighted
average
remaining
contractual
life – years
Stock
options
vested
As of December 31,
2020
2.25
400,000
1.7
300,000
3
595,000
1.30
595,000
995,000
895,000
Compensation
expense recorded by the Company in respect of its stock-based compensation awards for the Year ended December 31, 2021 was $ 388 and
are included in General and Administrative expenses in the Statements of Operations.
F- 24
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands , except share and per share data)
NOTE
10 – GENERAL AND ADMINISTRATIVE EXPENSES
Year
ended
December 31
2021
2020
Professional services
521
538
Share base compensation
416
645
Insurance
50
47
Adverting and promotion
1
34
Rent and office maintenance
26
25
Levies and tolls
1
6
Depreciation
3
5
Other expenses
8
5
1,026
1,305
NOTE
11 – LITIGATION
(1) On February 14, 2018, a complaint was filed against the: (i) Duke Inc., (ii) Duke Israel, (iii) Aphek Trading Kadosh and Razi Ltd. (“Aphek”) an Israeli corporation owned by Raziel Atuar and Amir Kadosh, and (iv) Mr. Aharon Sagiv, currently, the Chief Technology Officer and Director of the Company, by Blackhawk Laboratories (the “Plaintiff”), a U.S. based company, in the Tel Aviv District of Israel. The complaint asserted a claim for breach of contract, breach of duty, negligence and unjust enrichment with regard to a services agreement dated June 13, 2014 between the Plaintiff and Duke. The complaint asserted that Duke Israel agreed to pay for certain services alleged to have been performed by the Plaintiff and that the Plaintiff was entitled to receive 8% of the issued and outstanding shares of common stock of, over a 12 month period from June 2014 to June 2015. The Plaintiff’s complaint sought an order requiring either Duke Israel to issue to the Plaintiff 8% of its issued and outstanding shares of our common stock; or alternatively for Duke Inc. to issue to the Plaintiff 4.8% of its issued and outstanding shares of our common stock; or alternatively for Aphek and Mr. Aharon Sagiv to transfer 8% of their shareholdings in the Company to the Plaintiff.
The
three co-founders of the Company (Raziel Atuar, Amir Kadosh and Sagiv Aharon) have agreed to indemnify the Group for any losses resulting
from the lawsuit, including taking responsibility for the issuance of any shares of the Group’s common stock in the event the Plaintiff
is successful in its lawsuit.
On
June 14, 2021 the Company, the three co-founders and the Plaintiff signed a settlement agreement according to which certain co-founders
would transfer to the Plaintiff the shares of Common Stock of the Company owned by them for complete and final resolution of the complaint.
(2) On August 22, 2021 , the Company and a former vendor of the Company signed a settlement agreement according to which the Company agreed to pay the former vendor NIS160 (approximately $ 50 ) for an alleged debt to the vendor for complete and final resolution of the vendor’s complaint and the Company’s counter claim. The amount was included as part of other income.
F- 25
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands , except share and per share data)
NOTE
12 – COLLABORATION AGREEMENT
On
January 29, 2021, the Company, through its wholly owned subsidiary Duke Israel and Elbit Systems Land Ltd., an Israeli corporation (“Elbit”),
entered into a collaboration agreement (the “Agreement”) for the global marketing and sales, and the production and further
development of Duke Israel’s developed advanced robotic system mounted on an Unmanned Aerial Solution (“UAS”), armed
with lightweight firearms, which the Company markets under the commercial name “TIKAD.”
Pursuant
to the Agreement, Duke Israel granted Elbit a worldwide exclusive license for the use of Duke Israel’s know-how and intellectual
property and the marketing, sales, production, and further development of the TIKAD for military, defense, homeland security, and para-military
uses.
As
consideration for granting the worldwide exclusive license, Elbit will pay Duke royalties from revenues received from worldwide sales
of TIKAD, with royalty rates ranging from low to mid-double-figure percentages, depending on the tiers of the selling price of TIKAD,
for a period starting from the date of the Agreement until 15 years following receipt of $ 50,000 in cumulative revenues from sales of
TIKAD units. In addition, Duke Israel agreed to pay Elbit similar rates of royalties for revenues received by Duke Israel from sales
of its advanced robotic system for civil use, if such systems will include new know-how developed by Elbit. No TIKAD units were sold
during 2021 by the Company or Elbit.
Pursuant
to the terms of the Agreement, the parties also agreed to cooperate in continuing a project (the “Project”) that has already
started with a customer in the Asia Pacific region. Per the agreement, Duke Israel shall be entitled to portion of the revenues generated
in the Evaluation Phase of the Project. In addition, Elbit has agreed to invest, at its discretion and pursuant to certain milestones,
in the further development and setting up of serial production lines of TIKAD, and may elect to increase such investment subject to the
satisfaction of certain criteria, including Elbit’s right to terminate the Agreement if, for example, the Project is cancelled
by the customer. Such investment amounts will be made into Elbit’s owned assets and production lines of TIKAD. Elbit will recoup
50 % of its investment amount, up to $ 6,000 , by offsetting 50 % of royalty payments that may be due to Duke Israel. No revenues were generated
from the Evaluation Phase of the Project during 2021.
In
addition to the above Elbit paid Duke Israel an upfront fee at the time of signing the Agreement for transfer of the engineering material
and support for transferring the required information to Elbit. The upfront fee was recorded as revenues as of December 31, 2021.
NOTE
13 – INCOME TAX
U.S.
resident companies are taxed on their worldwide income for corporate income tax purposes at a statutory rate of 21 % this reflects certain
effects of the Act which includes a reduction in the corporate tax rate from 35 % to 21 % as well as other changes. No further taxes are
payable on this profit unless that profit is distributed. If certain conditions are met, income derived from foreign subsidiaries is
tax exempt in the US under applicable tax treaties to avoid double taxation.
Income
of the Israeli company is taxable from 2018 onwards, at corporate tax rate of 23 %.
The
Company and subsidiaries have not received final tax assessments since its inception.
As
of December 31, 2021, the Company and subsidiaries has carry forward losses for tax purposes of approximately $1,255 and $1,979,
respectively, which can be offset against future taxable income, if any.
F- 26
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(USD
in thousands , except share and per share data)
NOTE 13 –
INCOME TAX ( continue )
A. The
following is reconciliation between the theoretical tax on pre-tax income, at the tax rate
applicable to the Company (federal tax rate) and the tax expense reported in the financial
statements:
Year
ended
December 31
2021
2020
US
Dollars
Pretax
loss
( 880 )
( 1,368 )
Federal
tax rate
21 %
21 %
Income
tax computed at the ordinary tax rate
185
287
Stock-based
compensation
( 87 )
( 23 )
Non-deductible
expenses
( 82 )
( 80 )
Tax
in respect of differences in corporate tax rates
-
5
Losses
and timing differences in respect of which no
deferred taxes were generated
( 16 )
( 189 )
-
-
B. Deferred
taxes result primarily from temporary differences in the recognition of certain revenue and
expense items for financial and income tax reporting purposes. Significant components of
the Company’s future tax assets are as follows:
Year
ended
December 31
2021
2020
Composition
of deferred tax assets:
US
Dollars
Non capital loss
carry forwards
704
685
Valuation
allowance
( 704 )
( 685 )
-
-
F- 27
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars, except share and per share data)
NOTE
14 – LOSS PER SHARE
Basic
loss per share is computed by dividing net loss by the weighted average number of shares outstanding during the year. The weighted average
number of shares of common stock used in computing basic and diluted loss per share for the years ended December 31, 2021 and
2020, are as follows:
Year
ended
December 31
2021
2020
Number
of shares
Weighted
average number of shares of common stock outstanding attributable to shareholders
49,212,028
37,285,015
Total
weighted average number of shares of common stock related to outstanding options, excluded from the calculations of diluted
loss per share (*)
2,426,812
995,000
(*)
The effect of the inclusion of option and convertible loans in 2021 and 2020 is anti-dilutive.
NOTE
15 – RELATED PARTIES
A. Transactions
and balances with related parties
Year
ended
December 31
2021
2020
General
and administrative expenses:
Directors
and Officers compensation (*)
483
175
(*) Share base compensation
162
-
Financing:
Financing
expense
9
133
Financing
income
-
75
B. Balances
with related parties:
As
of
December 31,
2021
2020
Other accounts
liabilities
30
19
Stockholders loans
276
268
Convertible loans
-
972
F- 28
UAS
DRONE, CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(U.S.
dollars, except share and per share data)
NOTE
15 – RELATED PARTIES ( continue )
C. On
March 25, 2021, the Board of Directors appointed Yossi Balucka to serve as its Chief Executive Officer. Mr. Balucka is entitled to a
monthly fee of NIS30,000 (approximately $9,650), reimbursement of expenses and discretionary performance bonus. In conjunction with the
appointment of Mr. Balucka, the Company issued to Mr. Balucka options to purchase 450,000 shares of the Company’s commons stock
at an exercise price of $0.0001 per share, subject to and in accordance with the terms and conditions of an Option Plan . The options
shall vest over a three year period, with 50 % of the options to vest on the first anniversary of the grant date, and the balance of 50 %
of the options to vest in equal parts on the second and third anniversary of the grant date, respectively, subject to the Mr. Balucka
providing continued services to the Company. The fair value of the options were determined using the Black-Scholes pricing model, assuming
a risk free rate of 0.07 %, a volatility factor of 156.12 %, dividend yields of 0 % and an expected life of 5 years. Total value of share
based compensation were estimated to an amounted of $ 189 . Total share based compensation expenses during the Year ended December 31,
2021 amounted to $ 104 .
D. In addition, in July 2021, the Board of Directors of the Company approved the issuance options to purchase 490,000 shares of the Company’s Common Stock to its Vice Chairman, directors and CFO. The options shall vest over a three year period, with 50 % of the options to vest on the first anniversary of the grant date, and the balance of 50 % of the options to vest in equal parts on the second and third anniversary of the grant date.
The
fair value of the options were determined using the Black-Scholes pricing model, assuming a risk free rate of 0.07 %, a volatility factor
of 156.12 %, dividend yields of 0 % and an expected life of 6 years. Total value of share based compensation were estimated to an amounted
of $ 176 . Total share based compensation expenses during the Year ended December
31, 2021 amounted to $ 58 .
NOTE
16 – SUBSEQUENT EVENTS
On March 1, 2022, the Company signed
an investor relations service agreement with a consultant pursuant to which the Company agreed to pay the consultant a monthly retainer
and in addition, to issue the consultant 300,000 restricted shares of common stock, to be issued in three tranches. In the event that
the agreement is terminated prior to the issuance date, the remaining share obligation shall be void.
F-29
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.