Financial Statements
−Removed: GLUCOTRACK INC.
−Removed: CONDENSED CONSOLIDATED BALANCE SHEETS
−Removed: (i n thousands of US dollars except share data)
+Added: CONSOLIDATED BALANCE SHEETS
+Added: thousands of US dollars except share data)
+Added: June 30, 2025
+Added: December 31, 2024
In thousands of US dollars
(except stock data)
+Added: June 30, 2025
+Added: December 31, 2024
Current Assets
20 unchanged sentences
Common Stock of $ 0.001 par value (“Common Stock”):
−Removed: 250,000,000 and 100,000,000 shares authorized as of March 31, 2025 and December 31, 2024, respectively;
−Removed: 25,585,853 and 791,609 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively
−Removed: Common Stock of $0.001 par
−Removed: value (“Common Stock”) 250,000,000 and 100,000,000 shares authorized as of March 31, 2025 and December 31, 2024, respectively;
−Removed: 25,585,853 and 791,609 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively
+Added: and 100,000,000 shares authorized as of June 30, 2025 and December 31, 2024, respectively;
+Added: 899,410 and 13,409 shares issued and outstanding
+Added: as of June 30, 2025 and December 31, 2024, respectively
+Added: Stock value 250,000,000 and 100,000,000 shares authorized as of June 30, 2025 and December
+Added: 31, 2024, respectively;
+Added: 899,410 and 13,409 shares issued and outstanding as of June 30, 2025
+Added: and December 31, 2024, respectively
Additional paid-in capital
4 unchanged sentences
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
−Removed: The accompanying notes are an integral part of these
−Removed: condensed interim consolidated financial statements.
−Removed: GLUCOTRACK INC.
−Removed: CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: AND COMPREHENSIVE LOSS
−Removed: (in thousands of US dollars except share data) (unaudited)
−Removed: Three-month period ended
+Added: Represents amount lower than $1.
+Added: accompanying notes are an integral part of these condensed interim consolidated financial statements.
+Added: CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
+Added: thousands of US dollars except share data) (unaudited)
+Added: period ended June 30,
+Added: period ended June 30,
Operating expenses
−Removed: Research and development
−Removed: General and administrative
−Removed: Selling and marketing expenses
+Added: Research and development expenses
+Added: General and administrative expenses
+Added: Marketing expenses
Total operating expenses
3 unchanged sentences
Other (income) expense, net
−Removed: Finance expenses (income), net
+Added: Finance income, net
Other comprehensive income:
5 unchanged sentences
condensed interim consolidated financial statements.
−Removed: GLUCOTRACK INC.
−Removed: CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’
−Removed: (in thousands of US Dollars except share data) (unaudited)
+Added: CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
+Added: thousands of US Dollars except share data) (unaudited)
Comprehensive
1 unchanged sentence
In thousands of US Dollars (except share data)
−Removed: Accumulated Other
−Removed: Comprehensive
+Added: Other Comprehensive
Stockholders’
−Removed: Balance as of January 1, 2024 (Audited)
+Added: Balance as of December 31, 2024 (Audited)
+Added: $ ( 132,450 )
Loss for the period
1 unchanged sentence
Stock-based compensation
+Added: Issuance of common stock upon the completion of public offerings, net of offering expenses of $ 539
+Added: Stock split adjustment
+Added: Cashless exchange of warrants into common shares
+Added: Balance as of June 30, 2025 (Unaudited)
+Added: $ ( 144,039 )
+Added: Balance as of December 31, 2023 (Audited)
+Added: $ ( 109,853 )
+Added: Loss for the period
+Added: Other comprehensive income
+Added: Stock-based compensation
Issuance of restricted shares as compensation towards directors
−Removed: Issuance of restricted shares as payment for achievement of milestone pursuant to purchase agreement (Note 4B)
+Added: Restricted shares to be issued as compensation towards directors
+Added: Issuance of Common Stock upon private placement transaction
+Added: Issuance of restricted shares as payment for a previous achievement of milestone pursuant to purchase agreement
Exercise of prefunded warrants into shares
Exchange of warrants into shares
−Removed: Restricted shares to be issued as compensation towards directors
+Added: Issuance of warrants through private placement transaction
+Added: Balance as of June 30, 2024 (Unaudited)
+Added: $ ( 117,269 )
Balance as of March 31, 2025 (Unaudited)
−Removed: Balance as of January 1, 2025
+Added: $ ( 139,283 )
Loss for the period
1 unchanged sentence
Stock-based compensation
−Removed: Issuance of common stock upon completion of public offering, net of offering expenses
−Removed: Cashless exercise of warrants into common stock
+Added: Issuance of common stock upon the completion of public offerings, net of offering expenses
Stock split adjustment
+Added: Balance as of June 30, 2025 (Unaudited)
+Added: $ ( 144,039 )
Balance as of March 31, 2024 (Unaudited)
+Added: $ ( 112,780 )
+Added: Loss for the period
+Added: Issuance of restricted shares as compensation towards directors
+Added: Stock-based compensation
+Added: Issuance of common stock upon private placement transaction
+Added: Restricted shares to be issued as compensation towards directors
+Added: Issuance of warrants through private placement transaction
+Added: Stock split adjustment
+Added: Balance as of June 30, 2024 (Unaudited)
+Added: $ ( 117,269 )
Represents amount lower than $1.
−Removed: The accompanying notes are an integral part of these
−Removed: condensed interim consolidated financial statements.
−Removed: GLUCOTRACK INC.
−Removed: CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: (in thousands of US Dollars)
−Removed: Three-month period ended
+Added: accompanying notes are an integral part of these condensed interim consolidated financial statements.
+Added: CONSOLIDATED STATEMENTS OF CASH FLOWS
+Added: thousands of US Dollars)
+Added: Six-month period ended
CASH FLOWS FROM OPERATING ACTIVITIES:
4 unchanged sentences
Issuance of restricted shares as compensation towards directors
−Removed: Change in fair value of derivative liability (Note 2H)
−Removed: Amortization of debt discount and interest expense related to promissory notes
Linkage difference on principal of loans from stockholders
+Added: Change in fair value of derivative liability
+Added: Amortization of debt discount and interest expense related to promissory notes
+Added: Loss on warrant repurchase
Changes in assets and liabilities:
−Removed: Increase in other current assets
−Removed: Increase in accounts payable
−Removed: Increase (Decrease) in other current liabilities
+Added: Other current assets
+Added: Accounts payable
+Added: Other current liabilities
Net cash used in operating activities
5 unchanged sentences
public offerings (Note 3A)
+Added: Series A warrant repurchase
+Added: Issuance of notes and warrants through private placement transaction
+Added: Net proceeds from private placement transaction
Net cash provided by financing activities
3 unchanged sentences
Cash and cash equivalents, and restricted cash, end of period
−Removed: Three-month period ended
+Added: Six-month period ended
Supplemental disclosure of cash flow activities:
2 unchanged sentences
Recognition of right for usage asset against a lease liability
−Removed: The accompanying notes are an integral part of these
−Removed: condensed interim consolidated financial statements.
−Removed: GLUCOTRACK INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (in thousands of US Dollars)
−Removed: NOTE 1 – GENERAL
+Added: accompanying notes are an integral part of these condensed interim consolidated financial statements.
+Added: TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
+Added: thousands of US Dollars)
Company was incorporated on May 18, 2010 under the laws of the State of Delaware.
−Removed: The Company is currently developing an implantable
−Removed: continuous blood glucose monitor , the Glucotrack CBGM, for persons with Type 1 diabetes and insulin-dependent Type 2 diabetes.
−Removed: Glucotrack CBGM is being developed for use by Type 1 diabetes patients as well as insulin-dependent Type 2 patients.
−Removed: Implant longevity
−Removed: is key to the success of such a device.
−Removed: The Company has continued to evolve its sensor chemistry following the results
−Removed: of the in-vitro feasibility study.
−Removed: Recently the Company announced that a 3-year longevity is feasible leveraging both in-vitro and
−Removed: in-silico test results.
−Removed: The Company has also completed multiple animal studies with initial prototype systems which demonstrated
−Removed: a simple implant procedure with good safety and functionality.
−Removed: The results of both were presented in poster form at the 2024 American
−Removed: Diabetes Association annual conference.
−Removed: to the above progress on the Glucotrack CBGM, the Company has also successfully demonstrated continuous glucose sensing in the epidural
−Removed: This latter approach is intended for patients with diabetes already contemplating spinal cord stimulation therapy for their
−Removed: regulatory submission has been made for a first in human study outside of the United States.
−Removed: This is intended to demonstrate acute
−Removed: device performance and safety.
−Removed: All preparatory clinical activities and applicable regulatory approvals were completed in the fourth
−Removed: quarter of 2024.
−Removed: In parallel, the Company is also preparing for a long-term clinical trial outside the United States that is expected
−Removed: to begin in the second quarter of 2025.
−Removed: Company believes its technology, if successful, has the potential to be more accurate, more convenient and have a longer duration
−Removed: than other implantable glucose monitors that are either in the market or currently under development.
+Added: is currently developing an implantable continuous blood glucose monitor (“CBGM”).
+Added: The Glucotrack CBGM is a long-term fully implantable continuous glucose monitor (CGM), consisting
+Added: of a sensor lead implanted into the subclavian vein and connected to subcutaneous electronics
+Added: that communicate with a mobile application.
+Added: It measures glucose directly from the blood,
+Added: eliminating the lag time associated with interstitial fluid glucose monitors.
+Added: a three-year sensor life with continuous, accurate blood glucose monitoring, the system offers
+Added: a more convenient and less burdensome solution for people with diabetes, with no on-body
+Added: wearable component and minimal calibration requirements.
+Added: Glucotrack CBGM is being developed for use by diabetes patients who are dependent on daily glucose monitoring to manage their disease.
+Added: These include patients who have the following conditions:
+Added: Type 1 diabetes, Type 2 insulin-dependent diabetes, Type 2 diabetes using
+Added: basal insulin and Type 2 diabetes at risk for hypoglycemia.
+Added: Company has continued to evolve its sensor chemistry following the results of an initial in-vitro feasibility study.
+Added: Company announced that a 3-year longevity is feasible leveraging both in-vitro and in-silico test results.
+Added: The Company has also completed
+Added: multiple animal studies with initial prototype systems which demonstrated a simple implant procedure with good safety and functionality.
+Added: The results of both were presented in poster form at the 2024 American Diabetes Association annual conference.
+Added: The Company believes
+Added: that implant accuracy and longevity is key to the success for long term use.
+Added: Company initiated a first-in-human (“FIH”) short-term clinical study outside of the United States in fourth quarter of
+Added: 2024 and completed the study in first quarter of 2025.
+Added: The Company recently presented results at the 2025 American Diabetes Association
+Added: annual conference at the Innovation Hub podium as well as a poster.
+Added: The ADA presentation reported that the FIH clinical study met
+Added: all primary and secondary endpoints with no procedure or device related serious adverse events reported from implant through seven
+Added: days post-removal of the CBGM sensor lead.
+Added: The system also demonstrated excellent accuracy with a Mean Absolute Relative Difference
+Added: (MARD) of 7.7% across 122 matched pairs, a 99% data capture rate, and no procedure or device-related serious adverse events.
+Added: findings validate the safety and performance of the system which measures glucose from blood rather than interstitial fluid, eliminating
+Added: the typical lag time associated with traditional continuous glucose monitoring systems.
+Added: The MARD value demonstrates very high accuracy
+Added: and compares favorably to commercially available CGM systems.
+Added: The FIH study also confirmed the function of the CBGM sensor lead
+Added: in the subclavian vein.
+Added: Placement and removal procedures were successfully performed by interventional cardiologists.
+Added: Company is preparing for a long-term clinical study outside the United States to evaluate the device’s performance and safety
+Added: over an initial period of 1 year.
+Added: The Company obtained regulatory approval during the second quarter 2025 and patient enrollment is
+Added: expected to begin in the third quarter of 2025.
+Added: the second quarter 2025, the Company initiated discussions with the Food & Drug Administration (“FDA”) in preparations
+Added: for a pre-investigational device exemption (“IDE”) submission.
+Added: The discussions pertain to the protocol study design and
+Added: related requirements to secure IDE approval for future long-term human clinical trials in the United States.
+Added: The Company expects
+Added: to file the IDE submission to the FDA during the fourth quarter of 2025.
+Added: Company believes its technology, if successful, has the potential to be a long-term, implantable system that continually measures
+Added: blood glucose levels with a sensor longevity of 3 years, no on-body wearable component and with minimal calibration.
and Going Concern
3 unchanged sentences
Therefore, the Company is dependent upon external sources for financing its operations.
−Removed: As of March 31, 2025, the Company has incurred an accumulated deficit of $ 139,283 .
+Added: As of June 30, 2025, the Company has incurred an accumulated deficit of $ 144,039 .
In addition, the Company has generated operating
losses and negative cash flow from operations since inception.
−Removed: As of March 31, 2025, the balance of cash and cash equivalents amounted
−Removed: the three months ended March 31, 2025, the Company raised $ 6.4 million through the sale of shares of common stock, par value $ 0.001
+Added: As of June 30, 2025, the balance of cash and cash equivalents amounted
+Added: the six months ended June 30, 2025, the Company raised $ 10.7 million through the sale of shares of common stock, par value $ 0.001
per share (the “Common Stock”).
7 unchanged sentences
condensed consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
−Removed: Reverse Stock Split and Increase in Authorized Common Stock
+Added: Reverse Stock Splits and Increase in Authorized Common Stock
+Added: 2025 1-for-20 Reverse Stock Split
Company filed with the Delaware Secretary of State a Certificate of Amendment to its Certificate of Incorporation which became effective
−Removed: on February 3, 2025, to implement a reverse stock split at a ratio of 1-for-20 (the “2025 Reverse Stock Split”)
−Removed: of the shares of its Common Stock.
−Removed: The 2025 Reverse Stock Split was approved by the Company’s stockholders at the special meeting
−Removed: of stockholders held on January 3, 2025 (the “Special Meeting”).
−Removed: All shares and per share numbers in these interim condensed
−Removed: consolidated financial statements have been retroactively adjusted and are reflected on a post-reverse share split basis.
+Added: on February 3, 2025, to implement a reverse stock split at a ratio of 1-for-20 (the “February 2025 Reverse Stock
+Added: Split”) of the shares of its Common Stock.
+Added: The February 2025 Reverse Stock Split was approved by the Company’s stockholders
+Added: at the special meeting of stockholders held on January 3, 2025 (the “Special Meeting”).
January 3, 2025, the Company filed an amendment to the Company’s Certificate of Incorporation to increase the Company’s
4 unchanged sentences
exchange of Series B Warrants (defined below).
−Removed: GLUCOTRACK INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (in thousands of US Dollars)
−Removed: NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
+Added: 2025 1-for-60 Reverse Stock Split
+Added: Company filed with the Delaware Secretary of State a Certificate of Amendment to its Certificate of Incorporation which became effective
+Added: on June 13, 2025, to implement a reverse stock split at a ratio of 1-for-60 (the “June 2025 Reverse Stock Split”)
+Added: of the shares of its Common Stock.
+Added: The June 2025 Reverse Stock Split was approved by the Company’s stockholders at the 2025
+Added: annual meeting of the stockholders on May 22, 2025.
+Added: shares, options and warrants to purchase shares of Common Stock and loss per share amounts have been adjusted to give retroactive
+Added: effect to the February and June 2025 reverse share splits, (the “Reverse Stock Splits”) for all periods presented in
+Added: these interim consolidated financial statements.
+Added: Any fractional shares resulting from the Reverse Stock Splits were rounded up to
+Added: the nearest whole share.
+Added: TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
+Added: thousands of US Dollars)
+Added: 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
−Removed: The accompanying unaudited condensed interim consolidated financial statements and related notes should be read in conjunction with the Company’s consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as was filed with the SEC on March 31, 2025.
−Removed: The unaudited condensed interim consolidated financial statements have been prepared in accordance with the rules and regulations of the SEC related to interim financial statements.
−Removed: As permitted under those rules, certain information and footnote disclosures normally required or included in financial statements prepared in accordance with U.S.
+Added: accompanying unaudited condensed interim consolidated financial statements and related notes should be read in conjunction with the
+Added: Company’s consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for
+Added: the fiscal year ended December 31, 2024, as was filed with the Securities Exchange Commission, (the “SEC”) on March 31,
+Added: The unaudited condensed interim consolidated financial statements have been prepared in accordance with the rules and regulations
+Added: of the SEC related to interim financial statements.
+Added: As permitted under those rules, certain information and footnote disclosures
+Added: normally required or included in financial statements prepared in accordance with U.S.
+Added: Generally Accepted Accounting Principles,
GAAP”) have been condensed or omitted.
The financial information contained herein is unaudited;
−Removed: however, management believes all adjustments have been made that are considered necessary to present fairly the results of the Company’s financial position and operating results for the interim periods.
+Added: however, management
+Added: believes all adjustments have been made that are considered necessary to present fairly the results of the Company’s financial
+Added: position and operating results for the interim periods.
All such adjustments are of a normal recurring nature.
−Removed: The results for the three
−Removed: months’ period ended March 31, 2025 are not necessarily indicative of the results to be expected for the year ending December 31,
−Removed: 2025 or for any other interim period or for any future period.
−Removed: Use of Estimates in the Preparation of Financial
−Removed: The preparation of the condensed
−Removed: consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported
−Removed: amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the financial statements, and
−Removed: the reported amounts of expenses during the reported periods.
−Removed: Actual results could differ from those estimates.
−Removed: As applicable to these
−Removed: financial statements, the most significant estimates and assumptions relate to evaluation of going concern, the classification of financial
−Removed: instruments as equity or liability and the determination of the fair value of derivative liabilities.
+Added: results for the three and six month periods ended June 30, 2025 are not necessarily indicative of the results to be expected for
+Added: the year ending December 31, 2025 or for any other interim period or for any future period.
+Added: Use of Estimates in the Preparation of Financial Statements
+Added: preparation of the condensed consolidated financial statements in conformity with U.S.
+Added: GAAP requires management to make estimates
+Added: and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities
+Added: at the dates of the financial statements, and the reported amounts of expenses during the reported periods.
+Added: Actual results could
+Added: differ from those estimates.
+Added: As applicable to these financial statements, the most significant estimates and assumptions relate to
+Added: evaluation of going concern, the classification of financial instruments as equity or liability and the determination of the fair
+Added: value of derivative liabilities.
Principles of Consolidation
−Removed: The condensed interim consolidated financial statements include the accounts of the Company and its subsidiary.
−Removed: Significant intercompany balances and transactions have been eliminated in consolidation.
+Added: condensed interim consolidated financial statements include the accounts of the Company and its subsidiary.
+Added: Significant intercompany
+Added: balances and transactions have been eliminated in consolidation.
Cash and Cash Equivalents
−Removed: Cash equivalents are short-term highly liquid investments which include short term bank deposits (up to three months from the 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.
−Removed: Equity classified warrants
−Removed: Certain warrants that were determined to be freestanding
−Removed: financial instruments that are legally detachable and separately exercisable, do not embody an obligation for the Company to repurchase
−Removed: its own shares, and permit the holders to receive a fixed number of Ordinary Shares upon exercise for a fixed exercise price and thus,
−Removed: are considered as indexed to the Company’s own shares, were classified as equity instruments.
−Removed: As such warrants were issued together
−Removed: with financial instruments that are not subsequently measured at fair value, the warrants were measured based on allocation of the proceeds
−Removed: received by the Company in accordance with the relative fair value basis.
−Removed: Direct issuance expenses that were allocated to such warrants
−Removed: were deducted from additional paid-in capital.
−Removed: Warrants classified as derivative liabilities
−Removed: Upon initial recognition of Series A Warrants and
−Removed: Series B Warrants that were issued in November 2024 as part of an equity issuance and debt conversions, management considered the provisions
−Removed: of ASC 815-40, Derivatives and Hedging — Contracts in Entity’s Own Equity and determined that the settlement amount of Series
−Removed: A Warrants and Series B Warrants might not be based on an exchange of a fixed number of shares for a fixed amount of consideration and
−Removed: thus such warrants are not eligible to be considered as indexed to the Company’s own shares.
−Removed: Accordingly, the Series A Warrants
−Removed: and Series B Warrants were accounted for as warrant derivative liability at fair value and the changes in fair values are carried to profit
−Removed: In accordance with ASC 210-10-20, the warrant derivative liability is presented as a noncurrent liability since its settlement
−Removed: will require the issuance of shares and not the use of any resources that are properly classified as current assets.
−Removed: GLUCOTRACK INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (in thousands of US Dollars)
−Removed: NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
−Removed: POLICIES (CONT.)
+Added: equivalents are short-term highly liquid investments which include short term bank deposits (up to three months from the date of
+Added: deposit), that are not restricted as to withdrawals or use that are readily convertible to cash with maturities of three months or
+Added: less as of the date acquired.
+Added: As June 30, 2025 and December 31, 2024, the Company held no cash equivalents.
+Added: classified warrants
+Added: warrants that were determined to be freestanding financial instruments that are legally detachable and separately exercisable, do
+Added: not embody an obligation for the Company to repurchase its own shares, and permit the holders to receive a fixed number of shares
+Added: of common stock upon exercise for a fixed exercise price and thus, are considered as indexed to the Company’s own shares, were
+Added: classified as equity instruments.
+Added: As such warrants were issued together with financial instruments that are not subsequently measured
+Added: at fair value, the warrants were measured based on allocation of the proceeds received by the Company in accordance with the relative
+Added: fair value basis.
+Added: Direct issuance expenses that were allocated to such warrants were deducted from additional paid-in capital.
+Added: classified as derivative liabilities
+Added: initial recognition of Series A Warrants and Series B Warrants that were issued in November 2024 as part of an equity issuance and
+Added: debt conversions, management considered the provisions of ASC 815-40, Derivatives and Hedging — Contracts in Entity’s
+Added: Own Equity and determined that the settlement amount of Series A Warrants and Series B Warrants might not be based on an exchange
+Added: of a fixed number of shares for a fixed amount of consideration and thus such warrants are not eligible to be considered as indexed
+Added: to the Company’s own shares.
+Added: Accordingly, the Series A Warrants and Series B Warrants were accounted for as warrant derivative
+Added: liability at fair value and the changes in fair values are carried to profit or loss.
+Added: In accordance with ASC 210-10-20, the warrant
+Added: derivative liability is presented as a noncurrent liability since its settlement will require the issuance of shares and not the
+Added: use of any resources that are properly classified as current assets.
+Added: TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
+Added: thousands of US Dollars)
+Added: 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)
Fair value of financial instruments
−Removed: ASC Topic 825-10, “Financial Instruments” defines financial instruments and requires disclosure of the fair value of financial instruments held by the Company.
−Removed: The Company considers the carrying amount of cash and cash equivalents, restricted cash, accounts receivable, other current assets, accounts payable and other current liabilities balances, to approximate their fair values due to the short-term maturities of such financial instruments.
−Removed: ASC Topic 825-10, establishes the following fair value hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value:
−Removed: 1 – Quoted prices (unadjusted) in active markets that are accessible at the measurement
−Removed: date for assets or liabilities.
−Removed: The fair value hierarchy gives the highest priority to Level
−Removed: 2 – Observable prices that are based on inputs not quoted on active markets but corroborated
−Removed: by market data.
+Added: Topic 825-10, “Financial Instruments” defines financial instruments and requires disclosure of the fair value of financial
+Added: instruments held by the Company.
+Added: The Company considers the carrying amount of cash and cash equivalents, restricted cash, accounts
+Added: receivable, other current assets, accounts payable and other current liabilities balances, to approximate their fair values due to
+Added: the short-term maturities of such financial instruments.
+Added: ASC Topic 825-10, establishes the following fair value hierarchy, which
+Added: prioritizes the inputs used in the valuation methodologies in measuring fair value:
+Added: 1 – Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities.
+Added: fair value hierarchy gives the highest priority to Level 1 inputs.
+Added: 2 – Observable prices that are based on inputs not quoted on active markets but corroborated by market data.
3 – Unobservable inputs are used when little or no market data is available.
−Removed: 3 inputs are considered as the lowest priority under the fair value hierarchy.
−Removed: The Company did not estimate the fair value of the loans received
−Removed: from stockholders since their repayment schedule has not yet been determined.
−Removed: The Company used Level 3 inputs for the valuation methodology
−Removed: of the derivative liabilities.
−Removed: The derivative liabilities are adjusted to reflect estimated fair value at each period end, with any decrease
−Removed: or increase in the estimated fair value being recorded in other income or expense accordingly.
−Removed: There were no Level 3 assets or liabilities for the three months
−Removed: ended March 31, 2024.
−Removed: The following table provides a reconciliation of the beginning and ending balances of the Series A Warrants and
−Removed: Series B Warrants classified as derivative liabilities for the three months ended March 31, 2025:
−Removed: Fair Value of Significant Unobservable Inputs (Level
+Added: Level 3 inputs are considered as the lowest priority
+Added: under the fair value hierarchy.
+Added: Company did not estimate the fair value of the loans received from stockholders since their repayment schedule has not yet been determined.
+Added: Company used Level 3 inputs for the valuation methodology of the derivative liabilities.
+Added: The derivative liabilities are adjusted to reflect
+Added: estimated fair value at each period end, with any decrease or increase in the estimated fair value being recorded in other income or
+Added: expense accordingly.
+Added: were no Level 3 assets or liabilities for the six months ended June 30, 2024.
+Added: The following table provides a reconciliation of the
+Added: beginning and ending balances of the Series A Warrants and Series B Warrants classified as derivative liabilities for the three and six
+Added: months ended June 30, 2025:
+Added: Value of Significant Unobservable Inputs (Level 3)
SCHEDULE OF DERIVATIVE LIABILITIES MEASURED AT FAIR VALUE
3 unchanged sentences
Fair value adjustments – Derivative financial liability
−Removed: Settlement of warrant liability
+Added: Cashless exchange of warrants into common shares
Balance – March 31, 2025
+Added: Fair value adjustments – Derivative financial liability
+Added: Series A Warrant repurchase
+Added: Balance – June 30, 2025
Segment reporting
−Removed: Operating segments are identified as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision maker, or (“CODM”).
+Added: segments are identified as components of an enterprise about which separate discrete financial information is available for evaluation
+Added: by the chief operating decision maker, or (“CODM”).
The Company has identified its Chief Executive Officer, Paul V.
−Removed: Goode, as the CODM who is responsible for making decisions regarding resource allocation and assessing performance.
−Removed: The Company views its operations and manages its business as one operating segment.
−Removed: The Company’s long-lived assets consist primarily of property and equipment, net, which are all held in the United States.
+Added: as the CODM who is responsible for making decisions regarding resource allocation and assessing performance.
+Added: The Company views its
+Added: operations and manages its business as one operating segment.
+Added: The Company’s long-lived assets consist primarily of property
+Added: and equipment, net, which are all held in the United States.
280, “Segment Reporting” establishes standards for reporting information about
10 unchanged sentences
about operating segments in financial statements issued to shareholders.
−Removed: As the Company is currently involved in the development of one
−Removed: product, the Platform, the Company has determined that it operates in a single reportable segment.
−Removed: The Company’s Chief Operating
−Removed: Decision Maker (CODM), its Chief Executive Officer (CEO), reviews the consolidated results of operations when making decisions about
−Removed: allocating resources and assessing the performance of the Company as a whole and, hence, the Company has only one reportable segment.
+Added: As the Company is currently involved in the development
+Added: of one product, the Platform, the Company has determined that it operates in a single reportable segment.
+Added: The Company’s Chief
+Added: Operating Decision Maker (CODM), its Chief Executive Officer (CEO), reviews the consolidated results of operations when making decisions
+Added: about allocating resources and assessing the performance of the Company as a whole and, hence, the Company has only one reportable
The Company’s assets are located in the United States of America.
Basic and diluted loss per share
−Removed: Basic net loss per common share is computed as net loss divided by the weighted average number of common shares outstanding for the period.
−Removed: The Company’s diluted net loss per common share is the same as our basic net loss per common share because it incurred a net loss during each period presented, and the potentially dilutive securities from the assumed exercise of all outstanding stock options and warrants would have an anti-dilutive effect.
−Removed: As of March 31, 2025 and 2024, stock options and shares issuable upon the conversion of warrants of 3,535,505 and 9,310 , respectively, have been excluded from the computation of diluted shares outstanding.
+Added: net loss per common share is computed as net loss divided by the weighted average number of common shares outstanding for the period.
+Added: The Company’s diluted net loss per common share is the same as our basic net loss per common share because it incurred a net
+Added: loss during each period presented, and the potentially dilutive securities from the assumed exercise of all outstanding stock options
+Added: and warrants would have an anti-dilutive effect.
+Added: As of June 30, 2025 and 2024, stock options and shares issuable upon the conversion
+Added: of warrants of 9,235 and 405 , respectively, have been excluded from the computation of diluted shares outstanding.
OF ANTI DILUTIVE SECURITIES
1 unchanged sentence
Shares issuable upon the conversion of warrants
−Removed: GLUCOTRACK INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (UNAUDITED)(CONT.)
−Removed: (in thousands of US Dollars)
−Removed: NOTE 3 - SIGNIFICANT TRANSACTIONS
−Removed: Equity Issuances
−Removed: ATM Sales Agreement
−Removed: On December 17, 2024, the Company entered into an
−Removed: ATM sales agreement (the “Sales Agreement”) with Dawson James Securities, Inc.
−Removed: (“Dawson James”), pursuant to which
−Removed: the Company have agreed to issue and sell shares of Common Stock, having an aggregate offering price of up to $ 8.23 million, from time
−Removed: to time, through an “at-the-market” equity offering program under which Dawson James will act as sales agent (the “Agent”).
−Removed: On March 21, 2025, the Company sold 12,377,967 shares
−Removed: of Common Stock at an average offering price of $ 0.304 per share pursuant to the Sales Agreement for net proceeds of $ 3.6 million, after
−Removed: deducting fees owed to the Agent from such sale.
−Removed: As of March 31, 2025, approximately $ 4.5 million remains under the Sales Agreement.
−Removed: Registered Direct Offering
−Removed: On February 4, 2025, the Company entered into
−Removed: a securities purchase agreement with certain institutional investors, relating to the registered direct offering and sale of an
−Removed: aggregate of 2,638,042
−Removed: shares of Common Stock at an offering price of $ 1.15
−Removed: per share for gross proceeds of $ 3.0
−Removed: The net proceeds to the Company from the offering were approximately $ 2.7
−Removed: million, after deducting fees owed to the placement agent and other offering expenses.
+Added: TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(CONT.)
+Added: thousands of US Dollars)
+Added: 3 - SIGNIFICANT TRANSACTIONS
+Added: Sales Agreement
+Added: December 17, 2024, the Company entered into an ATM sales agreement (the “Sales Agreement”) with Dawson James Securities,
+Added: (“Dawson James”), pursuant to which the Company agreed to issue and sell shares of Common Stock, having an aggregate
+Added: offering price of up to $ 8,230 , from time to time, through an “at-the-market” equity offering program (the “ATM
+Added: Program”) under which Dawson James will act as sales agent (the “Agent”).
+Added: March 21, 2025, the Company sold 206,300 shares of Common Stock at an average offering price of $ 18.24 per share pursuant to the
+Added: Sales Agreement for net proceeds of $ 3,643 , after deducting fees owed to the Agent from such sale.
+Added: the three months ended June 30, 2025, the Company sold 414,785 shares of Common Stock at an average offering price of $ 10.74 per
+Added: share pursuant to the Sales Agreement for net proceeds of $ 4,320 , after deducting fees owed to the Agent from such sale.
+Added: of June 30, 2025, there was no remaining capacity available under the ATM Program.
+Added: Direct Offering
+Added: February 4, 2025, the Company entered into a securities purchase agreement with certain institutional investors, relating to the
+Added: registered direct offering and sale of an aggregate of 43,968 shares of Common Stock at an offering price of $ 69.00 per share for
+Added: gross proceeds of $ 3,034 .
+Added: The net proceeds to the Company from the offering were approximately $ 2,752 , after deducting
+Added: fees owed to the placement agent and other offering expenses.
The February 2025 offering closed on February 5, 2025.
−Removed: Dawson James acted as the placement agent for the
−Removed: offerings pursuant to a placement agency agreement, dated February 4, 2025, by and between the Company and Dawson James.
−Removed: Warrant Net Share Exercise into Common Stock
−Removed: As previously disclosed, on November 12, 2024, the
−Removed: Company commenced a best efforts public offering, and concurrent with the offering entered into a private placement, collectively (the
−Removed: “2024 November Offerings”) whereas the Company issued an aggregate of (i) 501,507 Series A Warrants (the “Series A Warrants”)
−Removed: and (ii) 501,507 Series B Warrants (the “Series B Warrants”).
−Removed: On January 3, 2025, subject to shareholder approval
−Removed: the number of shares of Common Stock issuable upon exercise of the Series A Warrants and Series B Warrants issued pursuant to the 2024
−Removed: November Offerings was reset from 501,507 shares to 3,241,886 shares, respectively.
−Removed: The Company accounted for the 6,483,772
−Removed: warrants issued in connection with the 2024 November Offerings in accordance with the accounting guidance for derivatives.
−Removed: further described in the annual financial statements for the year ended December 31, 2024, the Company analyzed the terms of the
−Removed: Series A and Series B Warrants and determined that such warrants are not eligible for equity classification and thus would be
−Removed: classified as derivative liabilities and recorded at fair value, with changes in fair value recorded through profit or loss.
−Removed: Company used the Monte Carlo Simulation method for determining the fair value of the warrants.
−Removed: The Series A warrant assumptions used
−Removed: in the Monte Carlo simulations are an expected term of 4.62
−Removed: years, an exercise price of $ 36.20 ,
−Removed: comparable company volatility of 113.5 %,
−Removed: risk-free interest rate of 3.95 %
−Removed: and share price of $ 6.17 .
−Removed: The Series B warrant assumptions used in the Monte Carlo simulations are an expected term of 2.5
−Removed: years, an exercise price of $ 36.20 ,
−Removed: company historical volatility of 378.6 %,
−Removed: risk-free interest rate of 4.30 %
−Removed: and share price of $ 6.17 .
−Removed: During the three months’ period ended March 31, 2025, there
−Removed: were cashless exercises of an aggregate 3,241,240 Series B Warrants issued in connection with the 2024 November Offerings, which resulted
−Removed: in the issuance of 9,723,723 shares of Common Stock.
−Removed: As these warrants were exercised, as permitted under the respective warrant agreements,
−Removed: the Company did not receive any cash proceeds.
−Removed: The warrants were measured at fair value as of the settlement dates, and the change in
−Removed: fair value of $ 5,745,851 was recognized to net loss.
−Removed: Upon the exercise of the Series B Warrants, the fair value of the warrants exercised
−Removed: as of the settlement dates of $ 20,260,138 was classified to equity under additional paid-in capital.
−Removed: In addition, the remaining 646 Series B Warrants and
−Removed: 3,241,886 Series A Warrants were revalued as of March 31, 2025, resulting in a reduction to the warrant liability of $ 2,369,457 .
−Removed: GLUCOTRACK INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (UNAUDITED)(CONT.)
−Removed: (in thousands of US Dollars)
−Removed: NOTE 4 – COMMITMENTS AND CONTINGENT LIABILITIES
−Removed: On March 4, 2004, the Israeli Innovation Authority (the
−Removed: “IIA”) provided Integrity Israel with a grant of approximately $ 93 (NIS 420,000 ), for its plan to develop a non-invasive blood glucose monitor (the “Development Plan”).
−Removed: Integrity Israel is required to pay royalties to the IIA at a rate ranging between 3 - 5 % of the proceeds from the sale of the Company’s products arising from the Development Plan up to an amount equal to $ 93 plus interest at LIBOR from the date of grant.
−Removed: As to the replacement of the LIBOR benchmark rate, even though the IIA has not declared the alternative benchmark rate to replace the LIBOR, the Company does not believe it will have a significant impact.
−Removed: As of March 31, 2025, the remaining contingent liability with respect to royalty payment on future sales equals approximately $ 93 excluding interest.
+Added: James acted as the placement agent for the offerings pursuant to a placement agency agreement, dated February 4, 2025, by and between
+Added: the Company and Dawson James.
+Added: April 2024 Private Equity Offering
+Added: April 22, 2024, the Company entered into a private placement agreement under which the Company issued 67 shares of its common stock
+Added: at a price of $ 7,462.00 per share for aggregate gross proceeds of $ 500 (the “Offering”).
+Added: The Offering included participation
+Added: of certain members of the Company’s executive management, Board of Directors and existing shareholders.
+Added: November 2024 Public Equity Offering and Concurrent
+Added: Private Offering
+Added: On November 12, 2024, the Company completed a
+Added: public offering (the “Equity Offering”) under which the Company received gross proceeds of $ 10,000 in exchange for issuance
+Added: of an aggregate of (i) 2,032 shares (the “Shares”) of its Common Stock, (ii) 3,965 pre-funded warrants
+Added: (the “Pre-Funded Warrants”) to purchase up to an aggregate of 3,965 shares of Common Stock (the “Pre-Funded
+Added: Warrant Shares”) in lieu of Shares, (iii) Series A Warrants (the “Series A Warrants”) to purchase up to 5,996 shares
+Added: of Common Stock (the “Series A Warrant Shares”) and (iv) Series B Warrants (the “Series B Warrants)” and, together
+Added: with the Series A Warrants, the “Common Warrants”) to purchase up to 5,996 shares of Common Stock (“the “Series
+Added: B Warrant Shares” together with the Series A Warrant Shares, the “Warrant Shares”).
+Added: Each Share or Pre-Funded Warrant,
+Added: as applicable, was sold together with one Series A Warrant to purchase one share of Common Stock and one Series B Warrant to purchase
+Added: one Common Share.
+Added: The public offering price for each Share and accompanying Common Warrants was $ 1,668.00 , and the public offering price
+Added: for each Pre-Funded Warrant and accompanying Common Warrants was $ 1,668.80 .
+Added: In a private placement offering completed concurrently
+Added: with the Equity Offering (the “Concurrent Private Offering”), the Company converted approximately $ 4,093 of debt, which represented
+Added: the then outstanding principal and accrued interest under a convertible promissory note dated July 30, 2024 (the “July 30 Note Debt”).
+Added: The July 30 Note Debt was converted to Common Stock and Series A Warrants and Series B Warrants on substantially the same terms as the
+Added: Offering, resulting in the issuance of 2,201 shares of Common Stock, 2,201 accompanying Series A Warrants, and 2,201 accompanying Series
+Added: B Warrants, based on a conversion price of $ 1,860.00 per share, which is equal to the consolidated closing bid price of the Common Stock
+Added: on the Nasdaq Capital Market on November 12, 2024.
+Added: In addition, concurrently with the Equity Offering,
+Added: the Company converted on substantially the same terms as the Equity Offering, three outstanding July 18, 2024 Notes, with an aggregate
+Added: outstanding principal and accrued interest in the amount of $ 305 .
+Added: The three outstanding July 18, 2024 Notes automatically converted in
+Added: connection with the closing of the Equity Offering at a conversion price of $ 1,872.00 , which is equal to the Floor Price as defined in
+Added: the July 18, 2024 Notes, for an aggregate of 9,760 shares of Common Stock, 162 Series A Warrants, and 162 Series B Warrants.
+Added: Net Share Exchange into Common Stock and Warrant Repurchase
+Added: previously disclosed, on November 12, 2024, the Company commenced a best efforts public offering,
+Added: and concurrent with the offering entered into a private placement, collectively (the “2024
+Added: November Offerings”) whereas the Company issued an aggregate of (i) 8,359 Series A
+Added: Warrants and (ii) 8,359 Series B Warrants.
+Added: January 3, 2025, subject to shareholder approval the number of shares of Common Stock issuable upon exchange of the Series A Warrants
+Added: and Series B Warrants issued pursuant to the 2024 November Offerings was reset from 8,359 shares to 54,032 shares, respectively.
+Added: Company accounted for the 108,064 warrants issued in connection with the 2024 November Offerings in accordance with the accounting
+Added: guidance for derivatives.
+Added: As further described in the annual financial statements for the year ended December 31, 2024, the Company
+Added: analyzed the terms of the Series A and Series B Warrants and determined that such warrants are not eligible for equity classification
+Added: and thus would be classified as derivative liabilities and recorded at fair value, with changes in fair value recorded through profit
+Added: The Company used the Monte Carlo Simulation method for determining the fair value of the warrants.
+Added: The Series A warrant
+Added: assumptions used in the Monte Carlo simulations are an expected term of 4.62 years, an exercise price of $ 2,172 , comparable company
+Added: volatility of 113.5 %, risk-free interest rate of 3.95 % and share price of $ 370.20 .
+Added: The Series B warrant assumptions used in the Monte
+Added: Carlo simulations are an expected term of 2.5 years, an exercise price of $ 2,172 , company historical volatility of 378.6 %, risk-free
+Added: interest rate of 4.30 % and share price of $ 370.20 .
+Added: the three months’ period ended March 31, 2025, there were cashless exchanges of an aggregate 54,021 Series B Warrants issued
+Added: in connection with the 2024 November Offerings, which resulted in the issuance of 162,063 shares of Common Stock.
+Added: As these warrants
+Added: were exchanged, as permitted under the respective warrant agreements, the Company did not receive any cash proceeds.
+Added: were measured at fair value as of the settlement dates, and the change in fair value of $ 5,746 , was recognized to net loss.
+Added: the exchange of the Series B Warrants, the fair value of the warrants exchanged as of the settlement dates of $ 20,625 was classified
+Added: to equity under additional paid-in capital.
+Added: June 30, 2025, the Company repurchased 49,668 of its Series A Warrants form existing warrant holders for $ 160 .
+Added: The fair value of
+Added: the Series A Warrants on the date of exercise was $ 65 , resulting in a loss on repurchase of $ 95 .
+Added: the three and six month period ending June 30, 2025, the Company recognized a change in fair value of derivative liabilities of $ 107 ,
+Added: and $ 3,269 , respectively.
+Added: of June 30, 2025, 11 Series B Warrants and 4,368 Series A Warrants remain outstanding, for a combined value of $ 5 .
+Added: and Warrant Purchase Agreements
+Added: June 27, 2024, the Board of Directors approved the Company to enter into note and warrant
+Added: purchase agreements with certain officers, directors and existing investors, providing for
+Added: the private placement of unsecured promissory notes in the aggregate principal amount of
+Added: $ 100 (the “Notes”) and warrants to purchase up to an aggregate of 5,000 shares
+Added: of the Company’s Common Stock (the “Warrants”).
+Added: Notes bear simple interest at the rate of 3% per annum and are due and payable in cash on the earlier of:
+Added: (i) twelve months from
+Added: the date of the Note;
+Added: or (ii) the date the Company raises third-party equity capital in an amount equal to or in excess of $1,000
+Added: (the “Maturity Date”).
+Added: The Company may prepay the Notes at any time prior to the Maturity Date without penalty.
+Added: event of default occurs, the then-outstanding principal amount of the Notes plus any unpaid accrued interest will accelerate and
+Added: become immediately payable in cash.
+Added: Warrant has an exercise price of $ 297.00
+Added: per share, is immediately exercisable and has a five 5 -year
+Added: Such Warrants were determined as eligible for equity classification.
+Added: the initial date, the total proceeds received of $ 80 were allocated to the Notes and the Warrants based on their relative fair value
+Added: of the identified components (i.e.
+Added: Notes and Warrants) as determined by the Company’s management as follows:
+Added: OF FAIR VALUE OF THE IDENTIFIED COMPONENTS
+Added: Fair value at
+Added: Fair value at Closing
+Added: of June 30, 2025, all Notes have been settled by the Company.
+Added: TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)(CONT.)
+Added: thousands of US Dollars)
+Added: 4 – COMMITMENTS AND CONTINGENT LIABILITIES
+Added: March 4, 2004, the Israeli Innovation Authority (the “IIA”) provided Integrity Israel with a grant of approximately $ 93
+Added: (NIS 420,000 ), for its plan to develop a non-invasive blood glucose monitor (the “Development Plan”).
+Added: Integrity Israel
+Added: is required to pay royalties to the IIA at a rate ranging between 3 - 5 % of the proceeds from the sale of the Company’s products
+Added: arising from the Development Plan up to an amount equal to $ 93 plus interest at LIBOR from the date of grant.
+Added: As to the replacement
+Added: of the LIBOR benchmark rate, even though the IIA has not declared the alternative benchmark rate to replace the LIBOR, the Company
+Added: does not believe it will have a significant impact.
+Added: As of June 30, 2025, the remaining contingent liability with respect to royalty
+Added: payment on future sales equals approximately $ 93 excluding interest.
Such contingent obligation has no expiration date.
−Removed: On October 7, 2022 (“the Closing Date”), the Company entered into Intellectual Property Purchase Agreement (the “Agreement”) with Paul Goode, which is the Company’s Chief Executive Officer (the “Seller”), under which it was agreed that on and subject to the terms and conditions of the Agreement, at the Closing Date, Seller sold and assigned to the Company, all of Seller’s right, title and interest in and to the following assets, properties and rights (collectively, the “Purchased Assets”):
−Removed: (i) all rights, title, interests in all current and future intellectual property, including, but not limited to patents, trademarks, trade secrets, industry know-how and other IP rights relating to an implantable continuous glucose sensor (collectively, the “Conveyed Intellectual Property”);
+Added: October 7, 2022 (“the Closing Date”), the Company entered into Intellectual Property Purchase Agreement (the “Agreement”)
+Added: with Paul Goode, which is the Company’s Chief Executive Officer (the “Seller”), under which it was agreed that
+Added: on and subject to the terms and conditions of the Agreement, at the Closing Date, Seller sold and assigned to the Company, all of
+Added: Seller’s right, title and interest in and to the following assets, properties and rights (collectively, the “Purchased
+Added: (i) all rights, title, interests in all current and future intellectual property, including, but not limited to patents,
+Added: trademarks, trade secrets, industry know-how and other IP rights relating to an implantable continuous glucose sensor (collectively,
+Added: the “Conveyed Intellectual Property”);
and (ii) all the goodwill relating to the Purchased Assets.
−Removed: In consideration for the sale of the Purchased Assets
−Removed: to the Company, at the Closing Date, the Company paid to Seller cash in the amount of one dollar and obligated to issue up to 10,000 shares
−Removed: of Common Stock to be issued based upon specified performance milestones as set forth in the Agreement (the “Purchase Price”).
−Removed: In addition, if upon the final issuance, the aggregate 10,000 shares represent less than 1.5 % of the then outstanding Common Stock of
−Removed: the Company, the final issuance will include such number of additional shares so that the total aggregate issuance equals 1.5 % of the
−Removed: outstanding shares (the “True-Up Shares”).
−Removed: All shares of Common Stock of the Company that will be issued under the agreement
−Removed: shall be (i) restricted over a limited period as defined in the Agreement and (ii) subject to the lockup provisions.
−Removed: When the Company acquires net assets that do not constitute
−Removed: a business, as defined under ASU 2017-01 Business Combinations (Topic 805) Clarifying the Definition of a Business (such when there is
−Removed: no substantive process in the acquired entity) the transaction is accounted for as asset acquisition and no goodwill is recognized.
−Removed: acquired In-Process Research and Development intangible asset (“IPR&D”) to be used in research and development projects
−Removed: which have been determined not to have alternative future use at the acquisition date, is expensed immediately.
−Removed: At the Closing Date, it was determined that the asset
−Removed: acquisition represents the purchase of IPR&D with no alternative future use.
−Removed: However, the achievement of each of the performance milestones
−Removed: is considered as a contingent event outside the Company’s control and thus the contingent consideration which is equal to the fair
−Removed: value of the Purchase Price as measured at the Closing Date will be recognized when and if it becomes probable that each target will be
−Removed: achieved within the reasonable period.
−Removed: Such additional contingent consideration will be recognized in subsequent periods if and when the
−Removed: contingency (the achievement of targets) is resolved.
−Removed: In June 2023, the Seller achieved the first performance
−Removed: milestone out of the five performance milestones outlined in the Agreement executed between the Company and the Seller as of the Closing
−Removed: As a result, upon the date of the fulfilment of the first performance milestone the Company was committed to issue 1,000 restricted
−Removed: shares to the Seller.
−Removed: Accordingly, the Company recorded an amount of $ 131 as stock-based compensation expenses with a similar amount as
−Removed: an increase to additional paid-in capital.
−Removed: The first performance milestone shares were issued on February 6, 2024.
−Removed: In May 2024, the second performance milestone was
−Removed: achieved out of the five performance milestones outlined in the Agreement executed between the Company and the Seller as of the Closing
−Removed: As result, the Company was committed to issue 1,500
−Removed: restricted shares to the Seller.
−Removed: Accordingly, the Company recorded stock-based compensation expenses amounted to $ 192 which represents
−Removed: the quoted price of its Common Stock at the Closing Date, after taking into consideration a discount for lack of marketability in a rate
−Removed: of 30 % over the applicable restriction period.
−Removed: The second performance milestone shares were issued on November 20, 2024, excluding 11,000
−Removed: shares that were issued erroneously and were returned to the Company subsequent to the balance sheet date.
−Removed: On March 26, 2025, the Board determined that the third
−Removed: milestone was met and that an additional 2,500 shares of Common Stock have been earned under the terms of the IP Purchase Agreement.
−Removed: a result, an amount of $ 0.6 was recognized to stock-based compensation.
−Removed: The shares were issued in reliance on the exemption from
−Removed: registration requirements thereof provided by Section 4(a)(2) of the Securities Act.
−Removed: As of March 31, 2025, the achievement of all other
−Removed: remaining performance milestones was not considered probable and thus no stock-based compensation expenses were recorded with respect
−Removed: GLUCOTRACK INC.
−Removed: NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (UNAUDITED)(CONT.)
−Removed: (in thousands of US Dollars)
+Added: consideration for the sale of the Purchased Assets to the Company, at the Closing Date, the
+Added: Company paid to Seller cash in the amount of one dollar and obligated to issue up to 10,000
+Added: shares of Common Stock to be issued based upon specified performance milestones as set forth
+Added: in the Agreement (the “Purchase Price”).
+Added: In addition, if upon the final issuance,
+Added: the aggregate 10,000 shares represent less than 1.5 % of the then outstanding Common Stock
+Added: of the Company, the final issuance will include such number of additional shares so that
+Added: the total aggregate issuance equals 1.5 % of the outstanding shares (the “True-Up Shares”).
+Added: All shares of Common Stock of the Company that will be issued under the agreement shall be
+Added: (i) restricted over a limited period as defined in the Agreement and (ii) subject to the
+Added: lockup provisions.
+Added: the Company acquires net assets that do not constitute a business, as defined under ASU 2017-01 Business Combinations (Topic 805)
+Added: Clarifying the Definition of a Business (such when there is no substantive process in the acquired entity) the transaction is accounted
+Added: for as asset acquisition and no goodwill is recognized.
+Added: The acquired In-Process Research and Development intangible asset (“IPR&D”)
+Added: to be used in research and development projects which have been determined not to have alternative future use at the acquisition
+Added: date, is expensed immediately.
+Added: the Closing Date, it was determined that the asset acquisition represents the purchase of IPR&D with no alternative future use.
+Added: However, the achievement of each of the performance milestones is considered as a contingent event outside the Company’s control
+Added: and thus the contingent consideration which is equal to the fair value of the Purchase Price as measured at the Closing Date will
+Added: be recognized when and if it becomes probable that each target will be achieved within the reasonable period.
+Added: Such additional contingent
+Added: consideration will be recognized in subsequent periods if and when the contingency (the achievement of targets) is resolved.
+Added: June 2023, the Seller achieved the first performance milestone out of the five performance milestones outlined in the Agreement executed
+Added: between the Company and the Seller as of the Closing Date.
+Added: As a result, upon the date of the fulfilment of the first performance
+Added: milestone the Company was committed to issue 17 restricted shares to the Seller.
+Added: Accordingly, the Company recorded an amount of $ 131
+Added: as stock-based compensation expenses with a similar amount as an increase to additional paid-in capital.
+Added: The first performance milestone
+Added: shares were issued on February 6, 2024.
+Added: May 2024, the second performance milestone was achieved out of the five performance milestones outlined in the Agreement executed
+Added: between the Company and the Seller as of the Closing Date.
+Added: result, the Company was committed to issue 25 restricted shares to the Seller.
+Added: Accordingly, the Company recorded stock-based compensation
+Added: expenses amounted to $ 192 which represents the quoted price of its Common Stock at the Closing Date, after taking into consideration
+Added: a discount for lack of marketability in a rate of 30 % over the applicable restriction period.
+Added: The second performance milestone shares
+Added: were issued on November 20, 2024, excluding 184 shares that were issued erroneously and were returned to the Company subsequent to
+Added: the balance sheet date.
+Added: March 26, 2025, the Board determined that the third milestone was met and that an additional 42 shares of Common Stock have been
+Added: earned under the terms of the IP Purchase Agreement.
+Added: As a result, an amount of $ 0.6 was recognized to stock-based compensation.
+Added: shares were issued in reliance on the exemption from registration requirements thereof provided by Section 4(a)(2) of the Securities
+Added: of June 30, 2025, the achievement of all other remaining performance milestones was not considered probable and thus no stock-based
+Added: compensation expenses were recorded with respect to thereof.
SUBSEQUENT EVENTS
−Removed: ATM Sales Agreement
−Removed: On December 17, 2024, the Company entered into an
−Removed: ATM sales agreement (the “Sales Agreement”) with Dawson James Securities, Inc.
−Removed: (“Dawson James”), pursuant to which
−Removed: the Company have agreed to issue and sell shares of Common Stock, having an aggregate offering price of up to $ 8.23 million, from time
−Removed: to time, through an “at-the-market” equity offering program under which Dawson James will act as sales agent (the “Agent”).
−Removed: See Note 3A above.
−Removed: From April 30, 2025 to May 9, 2025, the Company
−Removed: sold 3,056,856
−Removed: shares of Common Stock at an average offering price of $ 0.183
−Removed: share pursuant to the Sales Agreement for net proceeds of $ 543 ,
−Removed: after deducting fees owed to the Agent from such sale.
+Added: evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the condensed interim
+Added: consolidated financial statements were available to be issued.
+Added: Based upon this review, the Company did not identify any other significant
+Added: subsequent events that would have required adjustment or disclosure in the financial statements,
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.