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 CEO and CFO, as in place
as of December 31, 2022, evaluated, the effectiveness of our disclosure controls and procedures as of December 31, 2022, 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 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. Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to
be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time
periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures
designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and
communicated to management, including our CEO and CFO, or persons performing similar functions, as appropriate, to allow timely decisions
regarding required disclosure. 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.
Based on their review and
evaluation, and subject to the inherent limitations described above, our 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, 2022, at the above-described
reasonable assurance level.
During the year ended December
31, 2022, 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 an
Independent Audit Committee that can provide management oversight.
26
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
Other than the hiring of a full time CEO, there has been no change
in our internal control over financial reporting during the year ended December 31, 2022, 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, 2022. 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, 2022, determined that the Company’s internal control over financial reporting as of December 31,
2022, was not effective due to the material weakness previously identified as stated above.
Item 9B. Other Information
None.
Item 9C. Disclosure Regarding Foreign Jurisdictions
that Prevent Inspections
None.
27
PART III
Item 10. Directors, Executive Officers, and
Corporate Governance.
Our directors and executive
officer and their ages as of March 23, 2023, are as follows:
Name
Age
Position
Yariv Alroy
62
Chairman
Yossef Balucka
54
Chief Executive Officer and President
Sagiv Aharon
41
Chief Technology Officer and Director
Erez Nachtomy
61
Vice Chairman
Eran Antebi
52
Director
Shlomo Zakai
53
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.
28
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.
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.
29
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 U.S. Securities and Exchange Commission (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.
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
10 HaRimon Street
Mevo Carmel Science and Industrial Park, Israel
2069203
30
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
2022 fiscal year, there were no material changes to the procedures by which security holders may recommend nominees to the board of directors.
Item 11. Executive Compensation.
Summary Compensation Table
The following sets forth the
compensation of UAS’s Chief Executive Officer during fiscal 2022, and the other persons who served as executive officers during
the Company’s fiscal year ended December 31, 2022. Unless otherwise noted, the amounts shown represent what was earned in the Company’s
fiscal year ended December 31, 2022.
31
SUMMARY COMPENSATION TABLE - FISCAL YEAR ENDED
DECEMBER 31, 2022
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
2021
88,470
0
0
103,532
0
0
0
192,002
2022
107,878
0
0
61,410
0
0
0
169,289
Shlomo Zakai - CFO
2021
20,138
0
0
5,966
0
0
0
26,104
2022
28,900
0
0
8,497
0
0
0
37,397
Restricted Stock Awards
There were no shares of restricted
stock awarded during the Company’s fiscal year ended December 31, 2022.
OUTSTANDING EQUITY AWARDS AT DECEMBER 31, 2022
Outstanding Equity Awards at Fiscal Year
End
There are no outstanding equity
awards for the year ended December 31, 2022 except as disclosed below.
Grants of Plan-Based Awards for 2022
The
following table presents the outstanding equity awards held as of December 31, 2022 by our named executive officers and directors ,
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
-
-
225,000
26,978
Erez Nachtomy
-
-
100,000
0
Eran Antebi
-
-
60,000
0
Sagiv Aharon
-
-
60,000
0
Shlomo Zakai
-
-
25,000
0
32
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, 2022, 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.
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, 2022:
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.
33
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 $400
for attendance of each meeting of the board of directors. These amounts are exclusive of Israeli VAT, if applicable.
Director Compensation
The following table provides
information regarding compensation earned by, awarded or paid to each person for serving as a director who is not an executive officer
during the fiscal year ended December 31, 2022:
Name
Fees Earned
or Paid in
Cash
($)
Stock Awards
($)
Total
($)
Yariv Alroy
65,001
-
65,001
Sagiv Aharon
60,634
20,393
81,027
Erez Nachtomy
84,006
33,988
117,994
Eran Antebi
9,468
20,393
29,861
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 23, 2023 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.
34
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, 10 HaRimon Street, Mevo Carmel Science and Industrial
Park, Israel, Israel 2069203.
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 23, 2023, there were 54,218,813 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)
7,423,895
13.69 %
More Provident Fund Ltd (3)
22,500,000
34.37 %
Named Executive Officers:
Sagiv Aharon
4,964,537
9.15 %
Yariv Alroy
5,813,267
10.72 %
Eran Antebi
60,000
0.11 %
Yossef Balucka
337,500
0.62 %
Erez Nachtomy
1,416,801
2.61 %
Shlomo Zakai
25,000
0.05 %
All directors and executive officers as a group (6 Persons)**
12,617,105
23.02 %
(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 23, 2023, 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 11,250,000 shares of common stock. Including securities
held by Y.D More Investments Ltd., B.Y.M. Mor Investments Ltd., Elldot Ltd., Benjamin Meirov and Yosef Levy.
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.
35
Item 13. Certain Relationships and Related
Transactions, and Director Independence.
Transactions with Related Persons
During the fiscal years ended
December 31, 2021 and 2022, 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.
Our
independent registered public accounting firm for the year ended December 31, 2021 was Halperin Ilanit CPA, an independent registered
public accounting firm, located in Tel Aviv, Israel, PCAOB ID 650100001 .The following
is a summary of the fees billed by Halperin Ilanit CPA during the calendar years ended December 31, 2022 and 2021:
Fee category
2022
2021
Audit Fees (1)
$ 17,000
$ 25,500
Audit - related fees
-
-
Tax fees
-
-
All other fees
-
-
Total fees
$ 17,000
$ 25,500
(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.
Our independent registered
public accounting firm for the year ended December 31, 2022 is Somekh Chaikin, a member firm of KPMG International, located in Tel Aviv,
Israel, PCAOB ID 1057 .The following is a summary of the fees billed by Somekh Chaikin, during the calendar years ended December 31, 2022
and 2021:
Fee category
2022
2021
Audit Fees (1)
$ 68,000
$ -
Audit - related fees
-
-
Tax fees
-
-
All other fees
-
-
Total fees
$ 68,000
$ -
(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.
36
PART IV
Item 15. Exhibits, Financial Statement Schedules.
(a) Financial Statements .
Balance Sheets of UAS Drone Corp. as of December 31, 2022 and 2021
F-5
Statements of Operations of UAS Drone Corp. for the years ended December 31, 2022 and 2021
F-6
Statements of Stockholders’ Equity of UAS Drone Corp. for the years ended December 31, 2022 and 2021
F-7
Statements of Cash Flows of UAS Drone Corp. for the years ended December 31, 2022 and 2021
F-8
Notes to Financial Statements
F-9
37
(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).
10.5
Warrant Extension Agreement, dated April 5, 2022, between UAS Drone Corp. and the investors signatory thereto (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 8, 2022).
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).
38
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.
23.1*
Consent of Independent Registered Public Accounting Firm
23.2*
Consent of Halperin Ilanit, Independent Registered Public Accounting Firm
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, 2022 and 2021, (ii) Statements of Operations for the years ended December 31, 2022 and 2021, (iii) Statements of Stockholders’ Deficit for the years ended December 31, 2022 and 2021, (iv) Statements of Cash Flows for the years ended December 31, 2022 and 2021, 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.
39
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 24, 2023
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 24, 2023
By:
/s/ Yossef Balucka
Yossef Balucka
Chief Executive Officer (Principal Executive Officer)
Date: March 24, 2023
By:
/s/ Shlomo Zakai
Shlomo Zakai
Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)
Date: March 24, 2023
By:
/s/ Yariv Alroy
Yariv Alroy
Chairman of the Board
Date: March 24, 2023
By:
/s/ Erez Nachtomy
Erez Nachtomy
Vice Chairman of the Board
Date: March 24, 2023
By:
/s/ Sagiv Aharon
Sagiv Aharon
Chief Technology Officer and Director
Date: March 24, 2023
By:
/s/ Eran Antebi
Eran Antebi
Director
40
UAS DRONE CORP.
CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
F- 1
UAS DRONE CORP.
CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2022
TABLE OF CONTENTS
Page
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
F-3
(Firm Name: Somekh Chaikin / PCAOB ID No. 1057/ Location: Tel Aviv,
Israel)
CONSOLIDATED FINANCIAL STATEMENTS:
Consolidated Balance Sheets as of December 31, 2022 and December 31, 2021
F-5
Consolidated Statements of Comprehensive Loss for the years ended December 31, 2022 and 2021
F-6
Statements of Changes in Shareholders’ Equity for the years ended December 31, 2022 and 2021
F-7
Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 2021
F-8
Notes to Consolidated Financial Statements
F-9 – F-2 2
F- 2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Stockholders and Board of Directors
UAS Drone Corp.:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated
balance sheet of UAS Drone Corp., and its subsidiary (the Company) as of December 31, 2022, the related consolidated statements of
comprehensive loss, changes in stockholders’ equity, and cash flow for the year ended December 31, 2022, and the related notes
(collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material
respects, the financial position of the Company as of December 31, 2022, and the results of its operations and its cash flows for
the year ended December 31, 2022 in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These consolidated financial statements are the
responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated 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 consolidated
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 consolidated 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
consolidated 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 consolidated 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 consolidated 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 consolidated financial statements and (ii) involved our especially
challenging, subjective, or complex judgments. We determined that there are no critical audit matters.
/s/ Somekh Chaikin
Member Firm of KPMG International
We have served as the Company’s
auditor since 2023.
Tel Aviv, Israel
March 24, 2023
F- 3
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
TO THE BOARD OF DIRECTORS AND STOCKHOLDERS OF
UAS DRONE CORP.
Opinion on the Financial Statements
We have audited the accompanying balance sheet
of UAS Drone Corp. (the “Company”) as of December 31, 2021, the related statements of operations and comprehensive loss, changes
in stockholders’ equity (deficit) and cash flows for the year in the period ended December 31, 2021, 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 the results of its operations and its cash flows for the year in the
period ended December 31, 2021, 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.)
Tel Aviv, Israel
March 7, 2022
We have served as the Company’s auditor since 2019 to 2022
F- 4
UAS DRONE, CORP.
CONSOLIDATED
BALANCE SHEETS
(USD
in thousands)
December 31,
December 31,
2022
2021
Assets
Current Assets
Cash and cash equivalents
2,849
3,560
Other current assets (Note 3)
86
40
T o t a l Current assets
2,935
3,600
Lease deposit
15
-
Property
and equipment, net (Note 4)
42
9
T o t a l assets
2,992
3,609
Liabilities and Shareholders’ Equity
Current Liabilities
Accounts payable
85
75
Other liabilities (Note 5)
176
136
T o t a l current liabilities
261
211
Loans (Note 6)
305
297
T o t a l liabilities
566
508
Shareholders’
Equity (Note 7)
Common stock of US$ 0.0001 par value each (“Common Stock”): 100,000,000 shares authorized as of December 31, 2022 and 2021; issued and outstanding 54,218,813 and 54,018,813 shares as of December 31, 2022 and 2021, respectively.
5
5
Additional paid-in capital
11,437
9,115
Accumulated deficit
( 9,016 )
( 6,019 )
T o t a l shareholders’ Equity
2,426
3,101
T o t a l liabilities and shareholders’ Equity
2,992
3,609
The accompanying notes are an integral part
of the consolidated financial statements.
F- 5
UAS DRONE, CORP.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(USD in thousands)
Year ended
December 31
2022
2021
Revenues
-
500
Research and development expenses
( 20 )
( 14 )
General and administrative expenses (Note 9)
( 1,104 )
( 1,026 )
Other income
-
98
Operating loss
( 1,124 )
( 442 )
Financing expense
( 19 )
( 448 )
Financing income
42
2
Net loss
( 1,101 )
( 888 )
Loss per share (basic and diluted) (Note 12)
( 0.06 )
( 0.02 )
Basic and diluted weighted average number of shares of Common Stock outstanding
54,318,060
49,212,028
F- 6
UAS DRONE, CORP.
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(USD in thousands)
Number of
Shares
Amount
Additional
paid-in
capital
Accumulated
deficit
Total
shareholders’
equity
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 7)
-
-
686
-
686
Share based compensation for services (note 8)
-
-
416
-
416
Net loss for the year
-
-
-
( 888 )
( 888 )
BALANCE AT DECEMBER 31, 2021
54,018,813
5
9,115
( 6,019 )
3,101
Issuance of shares to service provider (note 7)
200,000
(*)-
31
-
31
Share based compensation for services (note 8)
-
-
395
-
395
Warrants modification (note 7)
-
-
1,896
( 1,896 )
-
Net loss for the year
-
-
-
( 1,101 )
( 1,101 )
BALANCE AT DECEMBER 31, 2022
54,218,813
5
11,437
( 9,016 )
2,426
(*) 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- 7
UAS DRONE, CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(USD in thousands)
Year ended
December 31
2022
2021
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss for the year
( 1,101 )
( 888 )
Adjustments required to reconcile net loss for the year to net cash used in operating activities:
Depreciation
2
3
Share based compensation
395
416
Issuance of shares for services
31
-
Interest on loans
8
9
Expenses with respect to convertible loans and debentures
-
391
Increase in lease deposit
( 15 )
-
Increase in other current assets
( 42 )
( 21 )
Increase (decrease) in accounts payable
10
( 34 )
Increase (decrease) in other liabilities
40
( 110 )
Net cash used in operating activities
( 672 )
( 234 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment
( 35 )
-
Net cash used in investing activities
( 35 )
-
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of shares
-
4,649
Repayments of convertible loans
-
( 954 )
Repayments of long term banking institute
-
( 6 )
Net cash provided by financing activities
-
3,689
Effect of exchange rate changes on cash and cash equivalents
( 4 )
-
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
( 711 )
3,455
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR
3,560
105
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR
2,849
3,560
Supplemental disclosure of cash flow information:
Cash paid during the year for:
Interest
-
59
Non cash transactions:
Issuance of shares in exchange for convertible loans
-
806
Issuance expenses
-
719
The accompanying notes are an integral part
of the consolidated financial statements.
F- 8
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.
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., with Duke
Inc. surviving as our wholly-owned subsidiary (the “Short-Form Merger”). Upon closing of the Short-Form Merger, 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.
Following the above
transactions, Duke Israel is a wholly-owned subsidiary of Duke Inc., which is 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 as well as other civilian applications with an emphasis on
the field of infrastructure maintenance. The Company’s advanced robotics system is able to achieve pinpoint accuracy regardless
of the movement of the weapons platform or the target.
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”.
NOTE 2
– SIGNIFICANT ACCOUNTING POLICIES
The consolidated financial statements
are prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
A. Liquidity
Since inception, the Company has incurred losses and negative
cash flows from operations. The Company has financed its operations mainly through fundraising from various investors.
Based on the projected cash flows and
cash balances as of the date of these financial statements, management is of the opinion that its existing cash will be sufficient to
meet its obligations for a period which is longer than 12 months from the date of the approval of these consolidated financial statements.
B. Use of estimates in the preparation of financial statements
The preparation of consolidated financial
statements in conformity with U.S. GAAP requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities, certain revenues and expenses, and disclosure of contingent assets
and liabilities as of the date of the financial statements. Actual results could differ from those estimates. As applicable to these financial
statements, the most significant estimates and assumptions relate to share based compensation.
F- 9
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 2
– SIGNIFICANT ACCOUNTING POLICIES (continue)
C. Functional currency
A majority of the Group’s revenues is generated in
U.S. dollars. In addition, most of the Group’s costs are denominated and determined in dollars. 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 U.S. dollar. Transactions and monetary balances in other currencies are translated into the functional currency using the current
exchange rate.
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.
D. Principles of consolidation
The accompanying consolidated financial
statements include the accounts of the Company and its subsidiaries Duke Inc., and Duke Israel. All significant intercompany balances
and transactions have been eliminated on consolidation.
E. 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.
F. Property 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
5
G. Impairment of long-lived assets
The Group’s long-lived assets
are reviewed for impairment in accordance with 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, 2022 or 2021.
F- 10
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 2
– SIGNIFICANT ACCOUNTING POLICIES (continue)
H. Income taxes
Income taxes are accounted for
under the asset and liability method. The Group accounts for income taxes in accordance with ASC Topic
740, “Income Taxes”. Accordingly, deferred income taxes are determined 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 2022 and 2021 financial
statements and did not recognize any liability with respect to an unrecognized tax position in its balance sheets.
I. Revenue recognition
The Group recognizes revenue when it
satisfies performance obligations under the terms of its contracts, and control of its products is transferred to its customers in an
amount that reflects the consideration the Company expects to receive from its customers in exchange for those products. This process
involves identifying the customer contract, determining the performance obligations in the contract, determining the transaction price,
allocating the transaction price to the distinct performance obligations in the contract, and recognizing revenue when the performance
obligations have been satisfied. A performance obligation is considered distinct from other obligations in a contract when it (a) provides
a benefit to the customer either on its own or together with other resources that are readily available to the customer and (b) is separately
identified in the contract. The Company considers a performance obligation satisfied once it has transferred control of a good or product
to a customer, meaning the customer has the ability to direct the use and obtain the benefit of the product.
J. Research and development expenses
Research and development expenses are
charged to operations as incurred.
K. 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.
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 2022 and 2021, no potential shares are considered.
L. Stock-based compensation
The Company measures and recognizes
the compensation expense for all equity-based payments to non employees directors and officers 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, on a straight-line basis, over the requisite service period.
F- 11
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 2
– SIGNIFICANT ACCOUNTING POLICIES (continue)
M. 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.
N. Commitments and 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.
O. Fair Value Measurements
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” (“ASC 820”) 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.
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
F- 12
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 2
– SIGNIFICANT ACCOUNTING POLICIES (continue)
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 comprehensive loss.
P. Leases
The Company determines if an arrangement
is or contains a lease at contract inception.
Operating leases are included in operating lease right-of-use (“ROU”) assets, other current liabilities,
and operating lease liabilities in our consolidated balance sheets.
ROU assets represent the
Company’s right to use an underlying asset for the lease term and lease liabilities represent the Group’s obligation to
make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on
the present value of lease payments over the lease term. As the Company’s leases do not provide an implicit rate, the Company
generally uses the incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar
term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes
lease incentives. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain
that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
The Company monitors for events or
changes in circumstances that require a reassessment of one of its leases. When a reassessment results in the remeasurement of a lease
liability, a corresponding adjustment is made to the carrying amount of the corresponding ROU asset unless doing so would reduce the carrying
amount of the ROU asset to an amount less than zero. In that case, the amount of the adjustment that would result in a negative ROU asset
balance is recorded in statement of comprehensive loss.
As detailed in note 10(2)
below, the property became available for Company’s use at February 2023, therefore commencement date of the lease agreement
has not yet been met as of the balance sheet date and therefore an ROU asset and liability have not been recorded.
F- 13
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 3 –
OTHER CURRENT ASSETS
December 31,
2022
2021
Prepaid and deferred expenses
78
23
Government Institutions
8
14
Others
-
3
86
40
NOTE 4 –
PROPERTY AND EQUIPMENT, NET
December 31,
2022
2021
Computers
10
10
Furniture and office equipment
12
12
Leasehold improvements (see note 10(2))
50
15
72
37
Less - accumulated depreciation
( 30 )
( 28 )
Total property and equipment, net
42
9
In
the years ended December 31, 2022 and 2021, depreciation was US$ 2 and US$ 3 respectively, a nd
additional property and equipment were purchased in an amount of US$ 35 during the year ended December 31, 2022 ( none during the year ended
December 31, 2021).
NOTE 5
– OTHER LIABILITIES
December 31,
2022
2021
Accrued expenses
160
95
Other (note 7)
16
41
176
136
NOTE 6 – LOANS
The loans are from related parties. The loans bear an annual fixed interest rate of 3 % and shall be repaid (principal and interest) 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 March 9, 2023 (three year anniversary of the March 9, 2020 issuance date).
F- 14
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 7 –
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. 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 of directors out of legally available funds.
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 is no
redemption or sinking fund provisions applicable to the Common Stock. All shares of Common Stock currently outstanding are fully paid
and non-assessable. As of December 31, 2022, there were no outstanding preferred stock.
Transactions :
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.
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.
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.
On
April 5, 2022, the Company and the investors executed an extension agreement, such that the term of the
Warrants was extended so that they now expire on November 11, 2023.
F- 15
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 7 –
SHAREHOLDERS’ EQUITY (continue)
The fair value of
such warrants 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.
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 component as of December 31, 2022 was estimated at $ 16 .
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. On March 17, 2022, the Company issued 100,000 restricted shares of Common Stock pursuant to the agreement. On July 13, 2022
the Company issued 100,000 restricted shares of Common Stock pursuant to the agreement. On September 22, 2022, the Company decided
to terminate the service agreement. The Company determined the value of the shares issued based on Company’s shares price at the
agreement date, at $ 31 of which were recorded as share based compensation expenses in the year ended December 31, 2022.
NOTE 8 –
SHARE BASED COMPENSATION
The following table presents the Company’s
stock option activity:
Number of
Options
Weighted Average Exercise Price
Outstanding at December 31,2020
995,000
2.7
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
Granted
-
-
Exercised
-
-
Forfeited or expired
-
-
Outstanding on December 31, 2022
2,426,812
0.81
Number of options exercisable on December 31, 2022
1,387,092
0.95
F- 16
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 8 – SHARE BASED COMPENSATION (continue)
The aggregate intrinsic value of the
awards outstanding as of December 31, 2022 is $ 54 . These amounts represent the total intrinsic value, based on the Company’s stock
price of $ 0.12 as of December 31, 2022, less the weighted exercise price.
The stock options outstanding as of
December 31, 2022, have been separated into exercise prices, as follows:
Exercise price
Stock options outstanding
Weighted average remaining contractual life – years
Stock options
exercisable
As of December, 31, 2022
0.0001
450,000
3.23
225,000
0.38
1,256,822
4.53
628,412
1.00
99,369
4.50
99,369
2.25
620,621
4.50
434,311
2,426,812
4.28
1,387,092
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
-
As of December
31, 2022, there was $ 137 of total unrecognized compensation cost related to non-vested options. The cost is expected to be
recognized over a weighted average period of 2 years. Compensation expense recorded by the Company in respect of its stock-based
compensation awards for the period ended December 31, 2022 and 2021 was $ 395 and $ 416 , respectively and are included in General and
Administrative expenses in the Statements of Operations.
In determining the fair value of the
options granted, the Company used the Black-Scholes option valuation method, with the following assumptions:
2021
Dividend yield
0
Expected volatility (%) (*)
193.47 %
Risk-free interest rate (%) (**)
0.07 %
Expected term of options (years) (***)
3.38 -
3.88
Exercise price (US dollars)
0.0001 - 2.25
Share price (US dollars)
0.38 - 0.395
Fair value (USD in thousands)
891
(*) Due to the low trading volume
of the Company’s Common Stock and lack of historical information, the expected volatility was based on the historical volatility
of the share price of other public companies that operate in the same industry sector as the Company (agricultural chemical industry).
(**) The risk-free interest rate represented
the risk-free rate of $ zero – coupon US Government Loans.
(***) Due to the fact that the Company
does not have sufficient historical exercise data, the expected term was determined based on the “simplified method”.
F- 17
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 9 –
GENERAL AND ADMINISTRATIVE EXPENSES
Year ended December 31
2022
2021
Professional services
598
521
Share base compensation
426
416
Insurance
47
50
Adverting and promotion
2
1
Rent and office maintenance
12
26
Levies and tolls
2
1
Depreciation
2
3
Other expenses
15
8
1,104
1,026
NOTE 10
– AGREEMENTS
1. 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 2022 and 2021 by the Company or Elbit.
F- 18
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 10
– AGREEMENTS (continue)
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 2022 and 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 does not fall under the
scope of Topic 808, “Collaborative Arrangements” (“ASC 808”) nor Topic 606, “Revenue from Contracts
with Customers” (“ASC 606”). The Company referred to ASC 606 for certain activities within the collaborative arrangement
for the delivery of a good or service and recorded the upfront fee as revenues for the year ended December 31, 2021.
2. On April 4, 2022, the Company signed a lease agreement for an office space in Mevo Carmel Science and
Industry Park, Israel for a term of 3 years, with an option to extend the term of the lease agreement for an additional 2 years. The monthly
lease payments under the lease agreement, for the first two years are approximately $ 5,200 and for the third year approximately $ 5,400 .
The monthly lease payments for the option period will be agreed between the parties, with a minimum increase of 5 % above the third years
monthly payments. The property became available for Company’s use at February 2023, therefore commencement date of the lease agreement
has not yet been met as of balance sheet date. Based on the lease agreement terms, the Company made a deposit of $ 15 as a guarantee for
its lease commitments.
3. On August 15, 2022 Duke Israel, signed a Collaboration and Development Agreement with the Israel Electric
Corporation Ltd. (IEC), to implement and test during a pilot with IEC a robotic drone-enabled system for cleaning electric utility insulators, that is in development by Duke Israel. ICE is a public and 99 % government-owned company that generates, transmits,
and supplies electricity to all sectors of the State of Israel.
The Company is entitled to be reimbursed
for a portion of its research and development expenses related to this agreement. Such research and development expenses are recorded
in deferred expenses. The income and deferred expense will be recorded in profit and loss when the Company satisfies its obligation according
to the agreement.
F- 19
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 11 –
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 although the tax reports of Duke Israel for the years ended by December 31, 2017 are
deemed to be final.
As of December 31, 2022, the Company
and subsidiaries have carry forward losses for tax purposes of approximately $1,521 and $2,486, respectively, which can be offset against
future taxable income, if any.
A. The following
is a 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
2022
2021
US Dollars
Pretax loss
( 1,101 )
( 888 )
Federal tax rate
21 %
21 %
Income tax computed at the ordinary tax rate
231
186
Stock-based compensation
( 83 )
( 87 )
Non-deductible expenses
5
( 82 )
Tax in respect of differences in corporate tax rates
10
-
Losses and timing differences in respect of which no deferred taxes were generated
( 163 )
( 17 )
-
-
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
2022
2021
Composition of deferred tax assets:
US Dollars
Non capital loss carry forwards
875
704
Valuation allowance
( 875 )
( 704 )
-
-
The net change during the year ended December
31, 2022 in the total valuation allowance amounted to $ 171 .
F- 20
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 12 –
LOSS PER SHARE (BASIC AND DILUTED)
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, 2022 and 2021, are as follows:
Year ended December 31
2022
2021
Number of shares
Weighted average number of shares of common stock outstanding attributable to shareholders
54,318,060
49,212,028
Total weighted average number of
shares of common stock related to outstanding options and warrants, excluded from the calculations of diluted loss per share
17,701,812
17,926,812
NOTE 13 –
RELATED PARTIES
A. Transactions and balances with related parties
Year ended December 31
2022
2021
General and administrative expenses:
Directors and Officers compensation (*)
529
502
(*) Share base compensation
144
162
Financing:
Financing expense
8
9
B. Balances with related
parties:
As of December 31,
2022
2021
Other accounts liabilities
35
33
loans
305
276
F- 21
UAS DRONE, CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(USD in thousands)
NOTE 13 –
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 was determined using the Black-Scholes
pricing model, assuming a risk free rate of 0.07 %, a volatility factor of 193.47 %, dividend yields of 0 % and an expected life of 5 years .
Total value of share based compensation were estimated to an amount of $ 189 . Total share based compensation expenses during the Year
ended December 31, 2022 amounted to $ 61 .
D. In addition, in July 2021, the Board of Directors of the Company approved the issuance of options to purchase 490,000 shares of the Company’s Common Stock to its Vice Chairman, directors and CFO for exercise price of $ 0.38 . 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 was
determined using the Black-Scholes pricing model, assuming a risk free rate of 0.07 %, a volatility factor of 193.47 %, dividend yields
of 0 % and an expected life of 3.38 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, 2022 amounted to $ 83 .
F-22
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.