Item 9A. Controls and Procedures
Item
9A. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
Management,
under the supervision and with the participation of the Chief Executive Officer and Chief Financial Officer, have conducted an evaluation
of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Exchange Act). Disclosure controls and procedures are designed to ensure that information required to be disclosed by a company
in the reports that it files or submits 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 by a company in the reports that it files or submits under the Exchange
Act is accumulated and communicated to our management, including our principal executive and principal financial officers, as appropriate
to allow timely decisions regarding required disclosure. Based on that evaluation, our Chief Executive Officer and our Chief Financial
Officer, concluded that as of the end of the period covered by this Annual Report, (i) the Company’s disclosure controls and procedures
were not effective to ensure that material information relating to the Company is recorded, processed, summarized, and reported within
the time periods specified in the rules and forms of the SEC, and (ii) the Company’s controls and procedures have not been designed
to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act, is
accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, or
persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
45
Management’s
Report on Internal Controls Over Financial Reporting
Management
is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange
Act Rules 13a-15(f) and 15d-15(f). Under the supervision and with the participation of management including our Chief Executive Officer
and our Chief Financial Officer, the Company conducted an evaluation of the effectiveness of its internal control over financial reporting
based principally on the framework and criteria established in Internal Control - Integrated Framework (2013) issued by the Committee
of Sponsoring Organizations of the Treadway Commission as of the end of the period covered by this Annual Report. Based on the
foregoing evaluation, management concluded that the Company’s internal controls over financial reporting were not effective because
of the material weaknesses discussed below.
This
Annual Report does not include an attestation report of the Company’s registered public accounting firm regarding internal control
over financial reporting because the attestation report requirement has been removed for “smaller reporting companies” under
the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010.
The
Company has identified material weaknesses in its internal control over financial reporting. As defined in Regulation 12b-2 under the
Exchange Act, a “material weakness” is a deficiency, or combination of deficiencies, in internal control over financial reporting,
such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented,
or detected on a timely basis. The Company identified material weaknesses in its internal controls in the following areas: general IT
controls; lack of sufficient accounting personnel and inadequate segregation of duties consistent with control objectives. None of these
deficiencies resulted in a material misstatement to the Company’s annual or interim Consolidated Financial Statements for the year
ended December 31, 2024.
Management’s
Remediation Measures
Management
has identified corrective actions to remediate such material weaknesses, which includes the implementation of proper IT system access
controls and the proper backup of the Company’s IT architecture. In addition, the Company has outsourced certain accounting functions
to ensure proper segregation of duties over financial reporting and hired additional accounting personnel. Management intends to continue
the implementation of procedures to remediate such material weaknesses during the fiscal year 2025; however, the implementation of these
initiatives may not fully address any material weaknesses that we may have in our internal control over financial reporting.
The
Company will continue to review and improve its internal controls over financial reporting to address the underlying causes of the material
weaknesses and control deficiencies. Such material weaknesses and control deficiencies will not be remediated until the Company’s
remediation plan has been fully implemented, and it has concluded that its internal controls are operating effectively for a sufficient
period of time.
Changes
in Internal Control over Financial Reporting
Except
for the material weaknesses and the remediation efforts described above, no other change in our internal control over financial reporting
(as defined by Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the quarter ended December 31, 2024, that has materially
affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
Item
9B. Other Information
None .
Item
9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
Not
applicable.
46
PART
III
Item
10. Directors, Executive Officers and Corporate Governance
Information
Regarding Directors and Executive Officers
The following table sets forth
information regarding our executive officers and non-employee directors.
Name
Age
Position
Paul V. Goode
57
Chief Executive Officer, President, and Director
Peter C. Wulff
65
Chief Financial Officer
Luis Malave
63
Director
Erin Carter
55
Director
Dr. Robert Fischell
96
Director
Andrew K. Balo
77
Director
Allen Danzig
69
Director
John Ballantyne
55
Director
Paul V. Goode, PhD – Chief Executive Officer,
President and Director
Dr. Goode
has served as the Company’s Chief Executive Officer since November 2021. He most recently served as Vice President of Product Development
at Orchestra Biomed where he oversaw development of its implantable cardiac stimulator system for hypertension. Prior to Orchestra, from
2010 until July 2019 Dr. Goode served in several executive roles at EndoStim, including Senior Vice President of R&D, Chief Technology
Officer, and Interim Chief Executive Officer. From 2006 through 2010 he served as Vice President of Research and Development at Metacure
and from 2004 through 2006 Mr. Goode served as Director of Engineering at Impulse Dynamics. Prior to that, Mr. Goode was employed as Director
of Engineering at DexCom and as Senior Engineer at MiniMed. Dr. Goode received his BS, MS and PhD degrees from North Carolina State University.
Dr. Goode’s extensive experience in the medical device space qualifies him to serve on our Board of Directors.
Peter C. Wulff – Chief Financial Officer,
Treasurer and Corporate Secretary
Mr. Wulff has served as the Company’s
Chief Financial Officer since January 2025. Mr. Wulff has over 40 years’ experience in financial and operating management in the
emerging growth life sciences industry, having served most recently as Chief Financial Officer of Biological Dynamics, Inc., a life science
research organization focused on early cancer detection, from January 2023 to June 2024. Prior to his time at Biological Dynamics, Inc.,
he served as the Chief Financial Officer at JenaValve Technology, Inc., a heart valve technology medical device company, from August 2015
to April 2022. Mr. Wulff has served as the executive financial officer of various other medical technology companies, including PURE Bioscience,
Inc. from November 2012 to July 2015, Alphatec Spine Holdings from June 2008 to April 2011, Artes Medical Inc. from January 2005 to May
2008, and CryoCor, Inc. from May 2001 to May 2004. In these roles, he directed and managed accounting and finance and investor relations.
Mr. Wulff earned his MBA in Finance and his bachelor’s degree in Economics and Germanic Languages from Indiana University.
Luis Malavé – Director
Mr. Malavé has served
as a director of the Company since June 22, 2021 and serves on our Audit Committee and Nominating, Governance and Compensation Committee.
Mr. Malavé brings more than 30 years of leadership experience in the MedTech industry, primarily in diabetes management, spanning
all company stages, from private startups to large-cap publicly listed companies. He has extensive expertise in product development, operations,
marketing, strategic partnerships, and US FDA regulatory strategy. Since October 2017, Mr. Malavé has served as President of EOFLOW
CO. Ltd., a company listed on the Korea Stock Exchange that has developed a wearable disposable insulin pump. From October 2014 to June
2016, he was COO of Mikroscan Technologies. Prior to that, Mr. Malavé was the President and CEO of Palyon Medical, maker of an
implantable drug-delivery system that spun out from German medical-technology giant Fresenius SE. Prior to Palyon, he spent nearly a decade
at insulin pump maker Insulet Corp., including as its Senior Vice President of Research, Development and Engineering, and as Chief Operating
Officer. He also held various senior positions at Medtronic and MiniMed, overseeing product development of various diabetes management
devices. Mr. Malavé earned his Bachelor’s degree in Mathematics and Computer Science from the University of Minnesota, a
Master’s degree in Software Engineering from the University of St. Thomas, and an MBA from the University of Maryland. Mr. Malavé’s
extensive experience in the medical device space and public company experience qualify him to serve on our Board of Directors.
47
Erin Carter – Director
Ms. Carter has served as a director
of the Company since August 25, 2023, and is the Chair of its Audit Committee. Ms. Carter brings 30 years of executive level finance experience
in the medical device industry. Ms. Carter (since July of 2024) currently serves as the Chief Financial Officer for the Mayo Collaborative Services,
at the Mayo Clinic. Mayo Collaborative Services facilitates access to the Mayo Clinic diagnostic expertise and services with revenues
exceeding $1B. From 2012 until March of 2023, she held various senior roles with Medtronic, most recently serving as
Chief Financial Officer and Vice President of Finance for their $9B Neuroscience division. In addition, during her tenure at Medtronic
she grew the Gastrointestinal Solutions division from early tech start-up acquisition of $36M to revenue of $450M in 5 years through organic
growth and multiple acquisitions. Prior to Medtronic, Ms. Carter served as Director of Finance at Boston Scientific and as VP of Accounting
and Reporting at UnitedHealth Group. Prior to that, she served as Assistant Controller for Arterial Vascular Engineering, where she was
instrumental in guiding the rapid growth of the company from 200 employees to over 4,000 in under five years. During this time, she managed
the integration of two acquisitions and subsequently that company’s sale to Medtronic. Ms. Carter holds a B.S. in Business Administration
from California Polytech State University and is a Certified Public Accountant (inactive) in the State of California. Ms. Carter’s extensive
executive finance experience, including leadership roles in the medical device space, makes her qualified to serve on our Board of Directors.
Dr. Robert Fischell –Director
Dr. Fischell
has served as a director of the Company since 2010. He also serves on the Company’s Nominating, Governance and Compensation Committee
and on the Audit Committee. Dr. Fischell is an inventor and serial entrepreneur with over 160 issued U.S. patents. Starting in 1959, Dr.
Fischell spent over 30 years with the Johns Hopkins University Applied Physics Laboratory, which resulted in 53 patents in both aerospace
and biomedical technology. His interests at Johns Hopkins then turned to the invention of new medical devices such as pacemakers and implantable
heart defibrillators. Starting in 1969, Dr. Fischell began the formation of 14 private companies that licensed his patents on medical
devices. These companies include Pacesetter Systems, Inc. (purchased by Siemens and now part of St. Jude Medical, Inc.), IsoStent, Inc.
(merged with Cordis Company, a Johnson and Johnson Company), NeuroPace, Inc., Neuralieve, Inc., Angel Medical Systems, Inc., and Svelte
Medical Systems, Inc. As it relates to diabetes management devices, he was the inventor of the first implantable insulin pump (which became
Minimed, which was sold to Medtronic). Dr. Fischell’s honors include Inventor of the Year for the USA in 1984, election to the National
Academy of Engineering in 1989, the Distinguished Physics Alumnus Award of the University of Maryland, and several medals for distinguished
accomplishments in science, engineering and innovation. In 2004, Discover magazine gave Dr. Fischell their annual Technology for Humanity
award. In 2008, Dr. Fischell received the honorary degree of Doctor of Humane Letters from the Johns Hopkins University in recognition
of his many lifesaving inventions. From June 2009 until March 2011, Dr. Fischell was a director of InspireMD, Inc. (OTCBB: NSPR), a medical
device company focusing on the development and commercialization of its proprietary stent system, MGuard. Dr. Fischell received his BSME
degree from Duke University and MS and Sc.D. degrees from the University of Maryland. At the White House on May 16, 2016, President Obama
presented to Dr. Fischell the National Medical of Technology and Innovation, the highest award in the USA for achievements in innovative
technology. Dr. Fischell is suited to serve as a member of the Board of Directors due to his extensive diabetes and medical device experience.
Andrew K. Balo – Director
Mr.
Balo has served as a director of the Company since June 2024. Mr. Balo joined DexCom International, Ltd. as part of the original executive
team in 2002 and played a critical role in shaping the company’s future. During his tenure, he was responsible for numerous glucose
monitoring regulatory submissions and clinical trials worldwide and coordinated quality activities across multiple manufacturing facilities.
From February 2022 until his retirement on March 24, 2024, Mr. Balo served as Executive Vice President of Clinical, Global Access, and
Medical Affairs. Prior to joining Dexcom, Mr. Balo held several leadership positions at St. Jude Medical, including Corporate Vice President
of Regulatory, Clinical, and Quality, and also served in executive roles at Baxter, Pacesetter and Endocardial Solutions.
Mr. Balo’s extensive leadership experience in clinical and regulatory affairs makes him qualified
to serve on the Board of Directors.
48
Allen Danzig – Director
Mr. Danzig has served on our
Board since October 31, 2019 and is the Chair of our Nominating, Governance and Compensation Committee. Mr. Danzig most recently served
as Vice President, Assistant General Counsel and Assistant Secretary of L3Harris Technologies, Inc., a global aerospace and defense technology
contractor, with $17 billion in annual revenue. Prior to its merger with Harris Corporation in June 2019, Mr. Danzig served as Vice President,
Assistant General Counsel and Assistant Secretary at L3 Technologies, Inc. where he had been employed since 2006. Prior to his employment
at L3, Mr. Danzig served in management positions with Celanese Corporation, a global chemical and specialty materials company, and The
Hertz Corporation, one of the world’s largest vehicle and equipment rental companies. He received his undergraduate degree from
Adelphi University and law degree from Pace University School of Law and is a member of the New York State Bar. Mr. Danzig’s extensive
legal and corporate governance experience makes him qualified to serve on the Board of Directors.
John Ballantyne – Director
Mr. Ballantyne has served on our Board since September 2024. Mr. Ballantyne
brings over 20 years of experience on the executive team at the global biotechnology contract development and manufacturing organization,
Aldevron. He co-founded the company in 1998 and served as its Chief Science Officer through its acquisition by Danaher, and until December
2021. A leader in advancing biological science, Aldevron’s custom development and manufacturing services have provided scientists
around the world with the essential components to accelerate research within their laboratories for groundbreaking science and breakthrough
discoveries. Due to Aldevron’s significant presence in the biotechnology sector, Mr. Ballantyne has developed relationships across
a continuum of focus areas maintained through investments, Board and Scientific Advisory Board roles and co-founding of multiple companies.
Mr. Ballantyne holds undergraduate degrees in Pharmacy from the Central Institute of Technology (Heretaunga, NZ) and University of Otago
(Dunedin, NZ) and his Doctorate in Pharmaceutical Sciences from North Dakota State University (Fargo, ND). Mr. Ballantyne’s extensive
experience in healthcare research and innovation, strategic growth, and other key business functions makes him a valuable addition to
the Board.
Compliance
with Section 16(a) of the Exchange Act
Section 16(a) of the Securities Exchange Act of 1934, requires our directors,
executive officers and persons who own more than 10% of our common stock to file with the SEC initial reports of ownership and reports
of changes in ownership of common stock and other of our equity securities.
Based
solely upon a review of those reports and written representations provided to us by all of our directors and executive officers, we believe
that during the year ended December 31, 2024, our directors, executive officers and greater than 10% stockholders did not report
the following transactions on a timely basis: a Form 3 filing for Luis Malave that was due on June 22, 2021, which was filed on March
28, 2025; a Form 3 filing for Andrew Balo that was due on June 14, 2024, which was filed on March 28, 2025; a Form 3 filing for the John
A. Ballantyne Revocable Trust 08/01/2017 (the “Ballantyne Trust”) that was due on July 30, 2024, which was filed on March
28, 2025; Forms 4 for Allen Danzig reporting the acquisition of Common Stock on each of October 4, 2022 and April 8, 2024, both of which
were not filed (both of the aforementioned acquisitions by Allen Danzig were subsequently reported on a Form 4 filed on March 28, 2025);
Forms 4 for Robert Fischell reporting the acquisition of Common Stock on each of August 24, 2021 and April 8, 2024, each of which were
not filed (both of the aforementioned acquisitions by Robert Fischell were subsequently reported on a Form 4 filed on March 28, 2025);
a Form 4 for Paul Goode disclosing an option grant that was made on June 14, 2024, was not filed; a Form 4 for Paul Goode disclosing
the purchase of a warrant on July 1, 2024, was not filed; a Form 4 for Paul Goode reporting the purchase of a convertible promissory
note on July 18, 2024, was not filed; a Form 4 for Paul Goode reporting the conversion of a promissory note on November 14, 2024, was
not filed; a Form 4 for Paul Goode reporting the acquisition of Series A Common Warrants and Series B Common Warrants on November 14,
2024, was not filed; a Form 4 for Paul Goode reporting the acquisition of Common Stock pursuant to the IP Purchase Agreement, was not
filed (each of the aforementioned transactions by Paul Goode were subsequently reported on a Form 4 filed on March 28, 2025); Forms 4
for Erin Carter reporting the acquisition of Common Stock on each of December 31, 2023 and April 8, 2024, both of which were not filed;
a Form 4 for Erin Carter reporting the purchase of a convertible promissory note on July 18, 2024, was not filed; a Form 4 for Erin Carter
reporting the conversion of a promissory note on November 14, 2024, was not filed; a Form 4 for Erin Carter reporting the acquisition
of Series A Common Warrants and Series B Common Warrants on November 14, 2024, was not filed (each of the aforementioned transactions
by Erin Carter were subsequently reported on a Form 4 filed on March 28, 2025); a Form 4 for John Ballantyne reporting the purchase of
three warrants on July 30, 2024, was not filed; a Form 4 for John Ballantyne reporting the conversion of a promissory note on November
14, 2024, was not filed; a Form 4 for John Ballantyne reporting the acquisition of Series A Common Warrants and Series B Common Warrants
on November 14, 2024, was not filed; (each of the aforementioned transactions by John Ballantyne were subsequently reported on a Form
4 filed on March 31, 2025); a Form 4 for the Ballantyne Trust reporting the purchase of three warrants on July 30, 2024, was not filed;
a Form 4 for the Ballantyne Trust reporting the conversion of a promissory note on November 14, 2024, was not filed; a Form 4 for the
Ballantyne Trust reporting the acquisition of Series A Common Warrants and Series B Common Warrants on November 14, 2024, was not filed
(each of the aforementioned transactions by the Ballantyne Trust were subsequently reported on a Form 4 filed on March 31, 2025); Forms
4 for Luis Malave reporting the acquisition of Common Stock on each of August 31, 2021, December 31, 2021, March 31, 2022, June 30, 2022,
October 4, 2022, January 9, 2023, August 20, 2023, December 31, 2024 and April 8, 2024, each of which were not filed; a Form 4 for Luis
Malave reporting the purchase of a convertible promissory note on July 18, 2024, was not filed; a Form 4 for Luis Malave reporting the
conversion of a promissory note on November 14, 2024, was not filed; and a Form 4 for Luis Malave reporting the acquisition of Series
A Common Warrants and Series B Common Warrants on November 14, 2024, was not filed; (each of the aforementioned transactions by Luis
Malave were subsequently reported on a Form 4 filed on March 31, 2025).
Code
of Ethics and Business Conduct
In
accordance with the information required by this Item 10 relating to the code of ethics required by Item 406 of Regulation S-K, the
Company has a Code of Ethics and Business Ethics (the “Code of Ethics”), which applies to its directors, officers, and
employees, including its principal executive officer, principal financial officer, principal accounting officer or controller, or
persons performing similar functions (collectively, the “Covered Persons” and each a “Covered Person”). The
full text of the Code of Ethics is available on the “Investors” section of our website, which is located at www.glucotrack.com .
The Company intends to satisfy the SEC’s requirements regarding amendments to, or waivers from, the Code of Ethics by posting
such information on its website or by filing a Current Report on Form 8-K to disclose such information.
Procedures
for Stockholders to Recommend Director Nominees
There
have been no material changes to the procedures by which security holders may recommend nominees to our Board.
49
Audit
Committee Information
The
Company’s Board has a standing Audit Committee. Our Audit Committee
is chaired by Erin Carter and its other members are Luis Malave and Dr. Robert Fischell. Our Board has determined that each of these directors
is “independent” as defined by the rules of the SEC and the Nasdaq Listing Rules. The Board has determined that Ms. Carter
is an “audit committee financial expert” as that term is defined in Item 407(d)(5)(ii) of Regulation S-K.
Insider
Trading Policy
The
Company has an insider trading policy (the “Insider Trading Policy”) which prohibits Covered Persons from buying or selling the Company’s securities while the
Covered Person is aware of material nonpublic information about the Company. The Company believes that its Insider Trading Policy is
reasonably designed to promote compliance with insider trading laws, rules and regulations, and any applicable listing standards. A copy
of the Insider Trading Policy is filed as Exhibit 19.1 to this Annual Report.
Item
11. Executive Compensation
The following discussion contains
forward-looking statements that are based on our current plans, considerations, expectations and determinations regarding future compensation
programs. The actual amount and form of compensation and the compensation policies and practices that we adopt in the future may differ
materially from currently planned programs as summarized in this discussion.
We are
currently considered a “smaller reporting company” within the meaning of the Securities Act for purposes of the SEC’s
executive compensation disclosure rules. Accordingly, we are required to provide a Summary Compensation Table, as well as limited narrative
disclosures regarding executive compensation for our last two completed fiscal years and an Outstanding Equity Awards at Fiscal Year End
Table for our last completed fiscal year. These reporting obligations extend only to “named executive officers.” Individuals
we refer to as our “named executive officers” include (i) all individuals serving as our Chief Executive Officer during the
fiscal year ended December 31, 2024 and (ii) our two most highly compensated executive officers, as defined in Exchange Act Rule 3b-7,
other than our Chief Executive Officer, who were serving as executive officers at the end of the fiscal year ended December 31, 2024,
whose salary and bonus for services rendered in all capacities exceeded $100,000 during the fiscal year ended December 31, 2024.
This section
discusses material components of the executive compensation programs for the Company’s “named executive officers” who
area named in the “Summary Compensation Table” below. In 2024, the Company’s “named executive officer” was
Paul V. Goode, the Company’s Chief Executive Officer. No other executive officer of the Company received total compensation during
the fiscal year ended December 31, 2024 in excess of $100,000, and thus disclosure is not required for any other person.
Summary Compensation Table
The following table sets forth
total compensation paid to our named executive officer for the years ended December 31, 2024, and 2023.
Name and Position
Year
Salary ($)
Bonus ($)
Stock Awards ($)
Option Awards ($) (1)
Non-Equity Incentive Plan Compensation ($)
Non-qualified Deferred Compensation Earnings ($)
All Other Compensation ($)
Total ($)
Paul V Goode
2024
350,000
—
—
2,096
—
—
—
352,096
Chief Executive Officer
2023
225,000
—
—
258,243
—
—
—
356,237
50
Narrative to the Summary Compensation Table
Annual Base Salary
We pay
our named executive officer a base salary to compensate him for services rendered to our company. The base salary payable to our named
executive officers is intended to provide a fixed component of compensation reflecting the executive’s skill set, experience, role
and responsibilities.
Equity Compensation
We have
granted stock options to our employees, including our named executive officer, in order to attract and retain them, as well as to align
their interests with the interests of our shareholders. In order to provide a long-term incentive, these stock options vest over three
years subject to continued service.
Executive Compensation Arrangements
Employment Agreement
Set forth
below is a summary of the material terms of the employment agreement of our current named executive officer.
Paul Goode
On October
19, 2021, Paul V. Goode was appointed as President and Chief Operating Officer of the Company, effective November 1, 2021 (the “Goode
Effective Date”) and currently serves as the Chief Executive Officer.
In this
role, Goode leads the Company’s operations, overseeing strategy, design, manufacturing, business and product development and helps
to build the U.S. infrastructure in preparation for the U.S. clinical trials of the Company. He devotes such time as necessary to perform
his duties but is able to pursue other professional opportunities at the same time. His base salary shall be $175,000 per year, and he
is entitled to a cash bonus of up to 20% of his annual base salary as determined by the Company’s Compensation Committee and was
granted options to purchase up to one-and-a-half percent (1.5%) of the fully diluted Common Stock as of the Goode Effective Date, with
a per share exercise price equal to $49.00 per share, which vests in equal monthly installments over a three-year period following the
Goode Effective Date.
The bonus
and equity incentives are subject to clawback rights if there is a misstatement of financials which changes any metrics upon which a bonus
or incentives are based and the clawback will be pro rata based upon the changes in the financials with respect to the effect on any underlying
metrics.
Outstanding Equity Awards as of December 31, 2024
The following
table sets forth for the Company’s named executive officer certain information regarding unexercised options as of December 31,
2024:
Number of Securities Underlying Unexercised Options
Number of Securities Underlying Unexercised Options
Option
Exercise
Option
Expiration
Name
(#) Exercisable
(#) Unexercisable
Price
Date
Paul V. Goode
3,277
—
$
49.00
10/31/31
Director Compensation
Decisions regarding the compensation
to be paid to the members of our Board of Directors, if any, are determined and/or ratified by the Board with recommendations given by
the Compensation Committee. Non-employee directors are compensated with a combination of cash and shares. Additionally, we provide reimbursement
to our non-employee directors for their reasonable expenses incurred in attending meetings of our Board of Directors and its committees.
Directors may also receive equity awards from time to time. The directors who also serve as an employee of the Company do not receive
additional compensation for their service as a director.
51
The following
table sets forth information with respect to the compensation of our directors as of December 31, 2024:
Name
Fees Earned or Paid in Cash
Stock Awards ($)
Options
Awards ($)
All Other Compensation ($)
Total
Allen Danzig
$ 70,000
$ 30,000
$ —
$ —
$ 100,000
Luis Malave
$ 64,750
$ 55,250
$ —
$ —
$ 120,000
Dr. Robert Fischell
$ 70,000
$ 30,000
$ —
$ —
$ 100,000
Erin Carter
$ 45,000
$ 55,000
$ —
$ —
$ 100,000
John Ballantyne
$ —
$ 34,783
$ —
$ —
$ 34,783
Andrew Balo
$ —
$ 53,022
$ —
$ —
$ 53,022
Shimon Rapps (1)
$ 43,333
$ 15,000
$ —
$ —
$ 58,333
Andrew Sycoff (1)
$ —
$ 58,333
$ —
$ —
$ 58,333
$ 293,083
$ 331,388
$ —
$ —
$ 624,471
(1)
On July 29, 2024, the director resigned from the board of directors.
Item
12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
Securities
Authorized for Issuance under Share-Based Compensation Plans
Equity Compensation Plan Information
The following
table sets forth, as of December 31, 2024, information regarding awards previously granted and outstanding, and securities authorized
for future issuance, under the Company’s equity compensation plans.
Plan Category
Number of Securities
to be Issued Upon Exercise of Outstanding Options, Warrants or Rights
Weighted-Average
Exercise Price of Outstanding Options, Warrants or Rights
Number of Securities
Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Outstanding Options, Warrants, or Rights)
Equity compensation plans approved by shareholders
16,436
$
49.72
10,321
Equity compensation plans not approved by
shareholders
-
-
-
Summary of Material Terms
of the 2024 Equity Incentive Plan
The following
is a summary of the material features of the Glucotrack, Inc. 2024 Equity Incentive Plan (the “2024 Plan”), which was adopted
by the stockholders on April 26, 2024. This summary is qualified in its entirety by the full text of the 2024 Plan, a copy of which is
filed as an exhibit to this Annual Report.
52
Purpose
The purpose
of the 2024 Plan is to provide employees, directors, and consultants with opportunities to acquire the Company’s shares, or to receive
monetary payments based on the value of such shares. Equity awards and equity-linked compensatory opportunities are intended to assist
in further aligning the interests of directors, employees, and consultants with those of our stockholders.
Eligibility
Persons
eligible to participate in the 2024 Plan will be employees, directors, and consultants of the Company and its subsidiaries as selected
from time to time by the plan administrator in its discretion, including prospective officers, employees, non-employee directors and
consultants. Any awards granted to such a prospect before the individual’s start date may not become vested or exercisable, and
no shares may be issued to such individual, before the date the individual first commences performance of services with the Company.
As of the date of this Annual Report, approximately 13 individuals are eligible to participate in the 2024 Plan.
Administration
The 2024
Plan will be administered by the Compensation Committee of our Board of Directors, our Board of Directors, or such other similar committee
pursuant to the terms of the 2024 Plan. The plan administrator, which initially will be the Compensation Committee of our Board of Directors,
will have full power to select, from among the individuals eligible for awards, the individuals to whom awards will be granted, to make
any combination of awards to participants, and to determine the specific terms and conditions of each award, subject to the provisions
of the 2024 Plan. The plan administrator may delegate to one or more officers of the Company, the authority to grant awards to individuals
who are not subject to the reporting and other provisions of Section 16 of the Exchange Act.
Share Reserve
Up
to 26,756 shares of our Common Stock may be issued under the 2024 Plan. Following stockholder approval of the 2024 Plan, no new awards
will be made under the 2010 Plan.
Shares
issuable under the 2024 Plan may be authorized, but unissued, or reacquired shares of Common Stock. Shares underlying any awards under
the 2024 Plan that are forfeited, cancelled, held back upon exercise of an option or settlement of an award to cover the exercise price
or tax withholding satisfied without the issuance of stock or otherwise terminated (other than by exercise) will be added back to the
shares available for issuance under the 2024 Plan, although shares shall not again become available for issuance as incentive stock options.
Annual Limitation on Awards to Non-Employee Directors
The 2024
Plan contains a limitation whereby the value of all awards under the 2024 Plan and all other cash compensation paid by the Company to
any non-employee director may not exceed $750,000 for the first calendar year a non-employee director is initially appointed to the Company’s
Board of Directors, and $500,000 in any other calendar year.
Types of Awards
The 2024
Plan provides for the grant of stock options, stock appreciation rights, restricted stock, restricted stock units, and other stock-based
awards (collectively, “awards”). Unless otherwise set forth in an individual award agreement, each award shall vest over a
three (3) year period, with one-third (1/3) of the award vesting on the first annual anniversary of the date of grant and the remaining
portion of the award vesting monthly thereafter.
Stock Options .
The 2024 Plan permits the granting
of both options intended to qualify as incentive stock options under Section 422 of the Internal Revenue Code of 1986, as amended (the
“Code”) and options that do not so qualify. Options granted under the 2024 Plan will be nonqualified options if they fail
to qualify as incentive stock options or exceed the annual limit on incentive stock options. Incentive stock options may only be granted
to employees of the Company and its subsidiaries. Nonqualified options may be granted to any persons eligible to receive awards under
the 2024 Plan.
53
The exercise price of each option
will be determined by the plan administrator, but such exercise price may not be less than 100% of the fair market value of one share
of Common Stock on the date of grant or, in the case of an incentive stock option granted to a 10% or greater stockholder, 110% of such
share’s fair market value. The term of each option will be fixed by the plan administrator and may not exceed ten (10) years from
the date of grant (or five years for an incentive stock option granted to a 10% or greater stockholder). The plan administrator will determine
at what time or times each option may be exercised, including the ability to accelerate the vesting of such options.
Upon exercise
of an option, the exercise price must be paid in full either in cash, check or, with approval of the plan administrator, by delivery (or
attestation to the ownership) of the shares of Company Common Stock that are beneficially owned by the optionee free of restrictions or
were purchased in the open market. Subject to applicable law and approval of the plan administrator, the exercise price may also be made
by means of a broker-assisted cashless exercise. In addition, the plan administrator may permit nonqualified options to be exercised using
a “net exercise” arrangement that reduces the number of shares issued to the optionee by the largest whole number of shares
with fair market value that does not exceed the aggregate exercise price.
Stock Appreciation Rights.
The plan
administrator may award stock appreciation rights subject to such conditions and restrictions as it may determine. Stock appreciation
rights entitle the recipient to shares of Common Stock or cash, equal to the value of the appreciation in the Company’s stock price
over the exercise price, as set by the plan administrator. The term of each stock appreciation right will be set by the plan administrator
and may not exceed ten years from the date of grant. The plan administrator will determine at what time or times each stock appreciation
right may be exercised, including the ability to accelerate the vesting of such stock appreciation rights.
Restricted Stock.
A restricted
stock award is an award of shares of Common Stock that vests in accordance with the terms and conditions established by the plan administrator.
The plan administrator will determine the persons to whom grants of restricted stock awards are made, the number of restricted shares
to be awarded, the price (if any) to be paid for the restricted shares, the time or times within which awards of restricted stock may
be subject to forfeiture, the vesting schedule and rights to acceleration thereof, and all other terms and conditions of restricted stock
awards. Unless otherwise provided in the applicable award agreement, a participant generally will have the rights and privileges of a
stockholder as to such restricted shares, including without limitation the right to vote such restricted shares and the right to receive
dividends, if applicable.
Restricted Stock Units .
Restricted stock units are the
right to receive shares of Common Stock at a future date in accordance with the terms of such grant upon the attainment of certain conditions
specified by the plan administrator. Restrictions or conditions could include, but are not limited to, the attainment of performance goals,
continuous service with the Company or its subsidiaries, the passage of time or other restrictions or conditions. The plan administrator
determines the persons to whom grants of restricted stock units are made, the number of restricted stock units to be awarded, the time
or times within which awards of restricted stock units may be subject to forfeiture, the vesting schedule, and rights to acceleration
thereof, and all other terms and conditions of the restricted stock unit awards. The value of the restricted stock units may be paid in
shares of Common Stock, cash, other securities, other property, or a combination of the foregoing, as determined by the plan administrator.
The holders
of restricted stock units will have no voting rights. Prior to settlement or forfeiture, restricted stock units awarded under the 2024
Plan may, at the plan administrator’s discretion, provide for a right to dividend equivalents. Such right entitles the holder to
be credited with an amount equal to all dividends paid on one share of Common Stock while each restricted stock unit is outstanding. Dividend
equivalents may be converted into additional restricted stock units. Settlement of dividend equivalents may be made in the form of cash,
shares of Common Stock, other securities, other property, or a combination of the foregoing. Prior to distribution, any dividend equivalents
shall be subject to the same conditions and restrictions as the restricted stock units to which they are payable.
54
Other Stock-Based Awards .
Other stock-based
awards may be granted either alone, in addition to, or in tandem with, other awards granted under the 2024 Plan and/or cash awards made
outside of the 2024 Plan. The plan administrator shall have authority to determine the persons to whom and the time or times at which
other stock-based awards will be made, the amount of such other stock-based awards, and all other conditions, including any dividend and/or
voting rights.
Repricing
The 2024
Plan authorizes the plan administrator to take the following repricing actions without stockholder approval: (i) modify the purchase price
or the exercise price of any outstanding award or (ii) cancel any award in exchange for cash or another award.
Tax Withholding
Participants
in the 2024 Plan are responsible for the payment of any federal, state, or local taxes that the Company or its subsidiaries are required
by law to withhold upon the exercise of options or stock appreciation rights or vesting of other awards. The plan administrator may cause
any tax withholding obligation of the Company or its subsidiaries to be satisfied, in whole or in part, by the applicable entity withholding
from the shares of Common Stock to be issued pursuant to an award a number of shares with an aggregate fair market value that would satisfy
the withholding amount due. The plan administrator may also require any tax withholding obligation of the Company or its subsidiaries
to be satisfied, in whole or in part, by an arrangement whereby a certain number of shares issued pursuant to any award are immediately
sold and proceeds from such sale are remitted to the Company or its subsidiaries in an amount that would satisfy the withholding amount
due.
Equitable Adjustments
In the
event of a merger, consolidation, recapitalization, stock split, reverse stock split, reorganization, split-up, spin-off, combination,
repurchase or other change in corporate structure affecting shares of Common Stock, the maximum number and kind of shares reserved for
issuance or with respect to which awards may be granted under the 2024 Plan will be adjusted to reflect such event, and the plan administrator
will make such adjustments as it deems appropriate and equitable in the number, kind, and exercise price of shares of Common Stock covered
by outstanding awards made under the 2024 Plan.
Change in Control
In the
event of any proposed change in control (as defined in the 2024 Plan), the plan administrator will take any action as it deems appropriate,
which action may include, without limitation, the following: (i) the continuation of any award, if the Company is the surviving corporation;
(ii) the assumption of any award by the surviving corporation or its parent or subsidiary; (iii) the substitution by the surviving corporation
or its parent or subsidiary of equivalent awards; (iv) accelerated vesting of the award, with all performance objectives and other vesting
criteria deemed achieved at targeted levels, and a limited period during which to exercise the award prior to closing of the change in
control, or (v) settlement of any award for the change in control price (less, to the extent applicable, the per share exercise price).
Unless determined otherwise by the plan administrator, in the event that the successor corporation refuses to assume or substitute for
the award, a participant shall fully vest in and have the right to exercise the award as to all shares of Common Stock, including those
that would not otherwise be vested or exercisable, all applicable restrictions will lapse, and all performance objectives and other vesting
criteria will be deemed achieved at targeted levels.
Transferability of Awards
Unless
determined otherwise by the plan administrator, an award may not be sold, pledged, assigned, hypothecated, transferred, or disposed of
in any manner, except to a participant’s estate or legal representative, and may be exercised, during the lifetime of the participant,
only by the participant. If the plan administrator makes an award transferable, such award will contain such additional terms and conditions
as the plan administrator deems appropriate.
55
Term
The 2024
Plan became effective when approved by our shareholders, and, unless terminated earlier, the 2024 Plan will continue in effect for a term
of ten (10) years.
Amendment and Termination
Our Board
may amend or terminate the 2024 Plan at any time. Any such termination will not affect outstanding awards. No amendment or termination
of the 2024 Plan will materially impair the rights of any participant, unless mutually agreed otherwise between the participant and the
Company. Approval of the stockholders shall be required for any amendment, where required by applicable law, as well as (i) to increase
the number of shares available for issuance under the 2024 Plan and (ii) to change the persons or class of persons eligible to receive
awards under the 2024 Plan.
Recoupment Policy
All awards
granted under the 2024 Plan, all amounts paid under the 2024 Plan, and all shares of Common Stock issued under the 2024 Plan shall be
subject to reduction, recoupment, clawback, or recovery by the Company in accordance with applicable laws and with Company policy.
Form S-8
The Company
intends to file with the SEC a registration statement on Form S-8 covering the shares of Common Stock issuable under the 2024 Plan.
Material United States Federal Income Tax Considerations
The following
is a general summary under current law of the material U.S. federal income tax considerations related to awards and certain transactions
under the 2024 Plan, based upon the current provisions of the Code and regulations promulgated thereunder. This summary deals with the
general federal income tax principles that apply and is provided only for general information. It does not describe all federal tax consequences
under the 2024 Plan, nor does it describe state, local, or foreign income tax consequences or federal employment tax consequences. The
rules governing the tax treatment of such awards are quite technical, so the following discussion of tax consequences is necessarily general
in nature and is not complete. In addition, statutory provisions are subject to change, as are their interpretations, and their application
may vary in individual circumstances. This summary is not intended as tax advice to participants, who should consult their own tax advisors.
The 2024
Plan is not qualified under the provisions of Section 401(a) of the Code and is not subject to any of the provisions of the Employee Retirement
Income Security Act of 1974, as amended. The Company’s ability to realize the benefit of any tax deductions described below depends
on the Company’s generation of taxable income as well as the requirement of reasonableness and the satisfaction of the Company’s
tax reporting obligations.
Incentive Stock Options .
No taxable
income is generally realized by the optionee upon the grant or exercise of an incentive stock option. If shares of Common Stock issued
to an optionee pursuant to the exercise of an incentive stock option are sold or transferred after two years from the date of grant and
after one year from the date of exercise, then generally (i) upon sale of such shares, any amount realized in excess of the option exercise
price (the amount paid for the shares) will be taxed to the optionee as a long-term capital gain, and any loss sustained will be a long-term
capital loss, and (ii) neither the Company nor its subsidiaries will be entitled to any deduction for federal income tax purposes; provided
that such incentive stock option otherwise meets all of the technical requirements of an incentive stock option. The exercise of an incentive
stock option will give rise to an item of tax preference that may result in alternative minimum tax liability for the optionee.
56
If the
shares of Common Stock acquired upon the exercise of an incentive stock option are disposed of prior to the expiration of the two-year
and one-year holding periods described above (a “disqualifying disposition”), generally (i) the optionee will realize ordinary
income in the year of disposition in an amount equal to the excess (if any) of the fair market value of the shares of Common Stock at
exercise (or, if less, the amount realized on a sale of such shares of Common Stock) over the option exercise price thereof, and (ii)
the Company or its subsidiaries will be entitled to deduct such amount. Special rules will apply where all or a portion of the exercise
price of the incentive stock option is paid by tendering shares of Common Stock.
If an incentive
stock option is exercised at a time when it no longer qualifies for the tax treatment described above, the option is treated as a nonqualified
option. Generally, an incentive stock option will not be eligible for the tax treatment described above if it is exercised more than three
months following termination of employment (or one year in the case of termination of employment by reason of disability). In the case
of termination of employment by reason of death, the three-month rule does not apply.
Nonqualified Options .
No income
is generally realized by the optionee at the time a nonqualified option is granted. Generally, (i) at exercise, ordinary income is realized
by the optionee in an amount equal to the difference between the option exercise price and the fair market value of the shares of Common
Stock issued on the date of exercise, and the Company or its subsidiaries receive a tax deduction for the same amount, and (ii) at disposition,
appreciation or depreciation after the date of exercise is treated as either short-term or long-term capital gain or loss depending on
how long the shares of Common Stock have been held. Special rules will apply where all or a portion of the exercise price of the nonqualified
option is paid by tendering shares of Common Stock. Upon exercise, the optionee will also be subject to Social Security taxes on the excess
of the fair market value of the shares of Common Stock over the exercise price of the option.
Stock Appreciation Rights,
Restricted Stock, Restricted Stock Units, and Other Stock-Based Awards .
The current
federal income tax consequences of other awards authorized under the 2024 Plan generally follow certain basic patterns: (i) stock appreciation
rights are taxed and deductible in substantially the same manner as nonqualified options; (ii) nontransferable restricted stock subject
to a substantial risk of forfeiture results in income recognition equal to the excess of the fair market value of the shares of Common
Stock over the price paid, if any, only at the time the restrictions lapse (unless the recipient elects to accelerate recognition as of
the date of grant through a Section 83(b) election); and (iii) restricted stock units, dividend equivalents, and other stock or cash based
awards are generally subject to tax at the time of payment. The Company or its subsidiaries generally should be entitled to a federal
income tax deduction in an amount equal to the ordinary income recognized by the participant at the time the participant recognizes such
income.
The participant’s
basis for the determination of gain or loss upon the subsequent disposition of shares of Common Stock acquired from a stock appreciation
right, restricted stock, restricted stock unit, or other stock-based award will be the amount paid for such shares plus any ordinary income
recognized when the shares were originally delivered, and the participant’s capital gain holding period for those shares will begin
on the day after they are transferred to the participant.
Parachute Payments .
The vesting
of any portion of an award that is accelerated due to the occurrence of a change in control (such as a sale event) may cause all or a
portion of the payments with respect to such accelerated awards to be treated as “parachute payments” as defined in the Code.
Any such parachute payments may be non-deductible to either the Company or its subsidiaries, in whole or in part, and may subject the
recipient to a non-deductible 20% federal excise tax on all or a portion of such payment (in addition to other taxes ordinarily payable).
57
Section 409A .
The foregoing description assumes that Section 409A of the Code does not
apply to an award under the 2024 Plan. In general, stock options and stock appreciation rights are exempt from Section 409A if the exercise
price per share is at least equal to the fair market value per share of the underlying stock at the time the option or stock appreciation
right was granted. Restricted stock awards are not generally subject to Section 409A. Restricted stock units are subject to Section 409A
unless they are settled within two and one-half months after the end of the later of (1) the end of the Company’s fiscal year in
which vesting occurs or (2) the end of the calendar year in which vesting occurs. If an award is subject to Section 409A and the provisions
for the exercise or settlement of that award do not comply with Section 409A, then the participant would be required to recognize ordinary
income whenever a portion of the award vested (regardless of whether it had been exercised or settled). This amount would also be subject
to a 20% federal tax and premium interest in addition to the federal income tax at the participant’s usual marginal rate for ordinary
income.
Security
Ownership of Certain Beneficial Owners and Management
The
following table provides information regarding the beneficial ownership of our common stock as of March 31, 2025, or the Evaluation Date,
by: (i) each of our current directors, (ii) each of our named executive officers as set forth in Item 11 of this Annual Report, (iii)
all such directors and executive officers as a group and (iv) our five percent or greater stockholders. The table is based upon information
supplied by our officers, directors and principal stockholders and a review of Schedules 13D and 13G, if any, filed with the SEC. Unless
otherwise indicated in the footnotes to the table and subject to community property laws where applicable, we believe that each of the
stockholders named in the table has sole voting and investment power with respect to the shares indicated as beneficially owned.
Applicable
percentages are based on 25,585,853 shares outstanding as of the Evaluation Date, adjusted as required by rules promulgated by the SEC.
These rules generally attribute beneficial ownership of securities to persons who possess sole or shared voting power or investment power
with respect to those securities. In addition, the rules include shares of our common stock issuable pursuant to the exercise of stock
options or warrants or settlement of shares issued for services that are either immediately exercisable or exercisable within 60 days
of the Evaluation Date. These shares are deemed to be outstanding and beneficially owned by the person holding those securities for the
purpose of computing the percentage ownership of that person, but they are not treated as outstanding for the purpose of computing the
percentage ownership of any other person. Unless otherwise noted, the business address of each of the following entities or individuals
is 301 Rte. 17 North, Ste. 800, Rutherford, NJ 07070.
Name of Beneficial Owner
Number of
Shares
Beneficially
Owned
Percent of
Common
Stock
Named Executive Officers and Directors
Paul V. Goode
27,662 (1)
*
Peter C. Wulff
—
*
Luis Malave
150,502 (2)
*
Erin Carter
47,710 (3)
*
Dr. Robert Fischell
2,077 (4)
*
Andrew K. Balo
4,490 (5)
*
Allen Danzig
1,922 (6)
*
John A. Ballantyne
3,121,871 (7)
12.02 %
All of our named executive officers and directors as a group (8 individuals)
3,356,234 (8)
12.91 %
5% or Greater Stockholders
John A. Ballantyne Rev Trust 08/01/2017
3,117,745 (9)
11.82 %
*
Indicates less than one
percent of the outstanding shares of the Company’s common stock.
(1)
Includes (i) 3,277 shares
of common stock subject to options currently exercisable or exercisable within 60 days of the Evaluation Date, (ii) 2,896 warrants
currently exercisable, (iii) 2,500 shares earned under the IP Purchase Agreement and issuable within 60 days of the Evaluation Date
and (iv) 18,989 shares of common stock held directly by Mr. Goode.
(2)
Includes (i) 6,886 warrants
currently exercisable, (ii) 2,076 unissued shares earned in connection with Board service and issuable within 60 days of the Evaluation
Date and (iii) 141,540 shares of common stock held directly by Mr. Malave.
(3)
Includes (i) 2,078 warrants
currently exercisable, (ii) 1,896 unissued shares earned in connection with Board service and issuable within 60 days of the Evaluation
Date and (iii) 43,736 shares of common stock held directly by Ms. Carter.
(4)
Includes (i) 32 shares
of common stock subject to options currently exercisable or exercisable within 60 days of the Evaluation Date, (ii) 1,498 unissued
shares earned in connection with Board service and issuable within 60 days of the Evaluation Date and (iii) 547 shares of common
stock held directly by Dr. Fischell.
(5)
Includes 4,490 unissued
shares earned in connection with Board service and issuable within 60 days of the Evaluation Date.
(6)
Includes (i) 1,498 unissued
shares earned in connection with Board service and issuable within 60 days of the Evaluation Date and (ii) 424 shares of common stock
held directly by Mr. Danzig.
(7)
Includes (i) 4,126 unissued
shares earned in connection with Board service and issuable within 60 days of the Evaluation Date, (ii) 2,743,591 shares owned by
the John A. Ballantyne Revocable Trust 08/01/2017, and (iii) 374,154 warrants currently exercisable and owned by John A. Ballantyne
Revocable Trust 08/01/2017.
(8)
Includes (i) an aggregate
of 3,309 shares of common stock subject to options currently exercisable or exercisable within 60 days of the Evaluation Date, (ii)
386,014 warrants currently exercisable, (iii) 15,584 unissued shares earned in connection with Board service and issuable within
60 days of the Evaluation Date, (iv) 2,500 shares earned under the IP Purchase Agreement and issuable within 60 days of the Evaluation
Date and (v) 2,948,827 shares of common stock, held by all directors and executive officers as a group.
(9)
Includes
2,743,591 shares owned by the John A. Ballantyne Revocable Trust 08/01/2017 and 374,154 warrants currently exercisable and
owned by John A. Ballantyne Revocable Trust 08/01/2017. The address of John A. Ballantyne Rev Trust 08/01/2017 is 7410 Claire Drive
South, Fargo ND 58104. John A. Ballantyne has voting and investment control over the shares held by John A. Ballantyne Rev Trust
08/01/2017.
Changes in Control
Management of the Company knows of no arrangements, including any pledge
by any person or securities of the Company, the operation of which may at a subsequent date result in a change in control of the registrant.
Item
13. Certain Relationships and Related Transactions, and Director Independence
Other
than as listed below, during 2024 and 2023, we were not a participant in any transaction or series of transactions in which the amount
involved did exceed or may exceed the lesser of $120,000 or 1% of the average of our total assets at year-end for 2024 and 2023 in which
any directors, director nominees, executive officers, greater than 5% beneficial owners and their respective immediate family members
(each, a “Related Person”) had or will have a direct or indirect material interest, other than the compensation arrangements
(including with respect to equity compensation) described in “ Executive Compensation ” beginning on page 50
and “ Director Compensation ” on page 51.
We
intend to ensure that in accordance with the Audit Committee charter, that the Audit Committee shall conduct reasonable prior review
and oversight of all related party transaction for potential conflicts of interest, except for transactions involving the compensation
of executive officers or directors, which shall be overseen by the compensation committee.
58
Issuance
Under IP Purchase Agreement
On
October 7, 2022, the Company entered into the IP Purchase Agreement with
Paul Goode, which is the Company’s Chief Executive Officer, pursuant to which Dr. Goode sold, assigned, transferred, conveyed and
delivered to the Company the
Purchased Assets: (a) the Conveyed Intellectual Property and (b) all the goodwill relating to the Purchased Assets.
In
consideration for the sale by Dr. Goode of the Purchased Assets to the Company, the Company paid to Dr. Goode cash in the amount of one
dollar and became obligated to issue up to 10,000 shares of Common Stock based upon specified performance milestones as set forth in
the IP Purchase Agreement. In addition, if upon the final issuance of Common Stock under the IP Purchase
Agreement, the aggregate 10,000 shares represent less than 1.5% of the then outstanding Common Stock of the Company, the final issuance
will include such number of additional shares so that the total aggregate issuance equals 1.5% of the outstanding shares (the “True-Up
Shares”) of Common Stock of the Company. All shares of Common Stock to be issued under the IP Purchase Agreement shall be (i) restricted
over a limited period as defined in the IP Purchase Agreement and issued in transactions exempt from registration under Section 4(a)(2)
of the Securities Act of 1933, as amended and (ii) subject to the lockup provisions.
On
December 29, 2023, 1,000 shares of Common Stock were earned under the terms of the IP Purchase Agreement and were issued to Dr.
Goode on February 6, 2024. On May 1, 2024, 1,500 shares of Common Stock were earned under the terms of the IP Purchase Agreement. On March 26, 2025, the Board determined that the third milestone was met and that an additional 2,500 shares of Common
Stock have been earned under the terms of the IP Purchase Agreement.
April
Private Placement
On
April 22, 2024, the Company entered into a private placement agreement under which the Company issued 3,969 shares of its Common Stock
at a price of $126.0 per share for aggregate gross proceeds of $500. The Offering included participation of certain members of the Company’s
executive management, Board of Directors and existing shareholders.
June 27 Private Placement
On
June 27, 2024, the Company entered into note and warrant purchase agreements with certain officers, directors, and existing investors
(the “June 27 Investors”), providing for the private placement of unsecured promissory notes in the aggregate principal amount
of $100,000 (the “June 27 Notes”) and warrants (the “June 27 Warrants”) to purchase up to an aggregate of 15,000
shares of Common Stock. The closing of the private placement occurred on June 27, 2024.
The
June 27 Notes bore simple interest at the rate of three percent (3%) per annum and were due and payable in cash on the earlier of: (a)
twelve (12) months from the date of the June 27 Note; or (b) the date the Company raised third-party equity capital in an amount equal
to or in excess of $1,000,000 (the “June 27 Maturity Date”). The Company could prepay the June 27 Notes at any time prior to
the June 27 Maturity Date without penalty.
Each
June 27 Warrant has an exercise price of $99.0 per share. The June 27 Warrants are immediately exercisable and have a five-year term.
July
18 Private Placement
On
July 18, 2024, the Company entered into a series of convertible promissory notes with the July
18 Investors, providing for the private placement of unsecured convertible promissory notes in the aggregate principal amount
of $360,000.
The
July 18 Notes bore simple interest at the rate of eight percent (8%) per annum and were due and payable in cash on the earlier of: (a)
the twelve (12) month anniversary of the July 18 Note, or (b) the date of closing of a Qualified Financing (defined below) (the “July
18 Maturity Date”).
59
Except
with regard to conversion of the July 18 Notes as discussed below, the Company could not prepay the July 18 Notes without the written
consent of the holder. If not sooner repaid, all outstanding principal and accrued but unpaid interest on the July 18 Notes (the “Note
Balance”), as of the close of business on the day immediately preceding the date of the closing of the next issuance and sale of
capital stock of the Company, in a single transaction or series of related transactions, to investors resulting in gross proceeds to
the Company of at least $500,000 (excluding indebtedness converted in such financing) (a “Qualified Financing”), would automatically
be converted into that number of shares of equity securities of the Company sold in the Qualified Financing equal to the number of shares
calculated by dividing (X) the Note Balance by (Y) an amount equal to the price per share or other unit of equity securities issued in
such Qualified Financing, and otherwise on the same terms as the security issued in the Qualified Financing, provided that the conversion
price per share shall not be lower than $31.20 (the “Floor Price”).
July
30 Private Placement
On
July 30, 2024, the Company entered into the July 30 Notes and the July
30 Warrants with the July 30 Holder, providing for the private placement of a secured convertible promissory note in the aggregate principal
amount of 4,000,000. The July 30 Note was not convertible until and Stockholder Approval was obtained, which occurred on September
26, 2024. The July 30 Note bore simple interest at the rate of eight percent (8%) per annum and was due and payable in cash on the July
30 Maturity Date. The July 30 Note was secured by a first-priority security interest on all Company assets.
Except
with regard to conversion of the July 30 Note or a Sale Transaction as discussed below, the Company could not prepay the July 30 Notes
without the written consent of the July 30 Holder. The July 30 Note (i) was convertible at the discretion of the July 30 Holder at a
price equal to the closing price of the Common Stock on the date of conversion and, (ii) if the closing price of the Common Stock exceeds
$100.00 per share for a period of five (5) consecutive trading days, would automatically convert at a price equal to the five-day (5)
VWAP (subject to adjustment for any stock split, stock dividend, reverse stock split, combination or similar transaction). “VWAP”
means the daily volume weighted average price of the Common Stock.
In
the event of a Sale Transaction on or prior to the Maturity Date, the Company would repay the July 30 Holder, at the July 30 Holder’s
election, as follows: (a) cash equal to 200% of the Note balance, or (b) transaction consideration in the amount to be received by the
July 30 Holder in such Sale Transaction if the July 30 Note was converted pursuant to an optional conversion. “Sale Transaction”
means a merger or consolidation of the Company with or into any other entity, or a sale of all or substantially all of the assets of
the Company, or any other transaction or series of related transactions in which the Company’s stockholders immediately prior to
such transaction(s) receive cash, securities or other property in exchange for their shares and, immediately after such transaction(s),
own less than 50% of the equity securities of the surviving corporation or its parent.
Each
July 30 Warrant becomes exercisable 12 months after its issuance and has term of 10 years. The July 30 Warrants are exercisable for cash
only and have no price-based antidilution. The first July 30 Warrant is for 106,667 shares at $37.50 per share. The second July 30 Warrant
is for 76,191 shares at $52.50 per share. The third July 30 Warrant is for 59,260 shares at $67.50 per share.
Concurrent
Private Offering
In the Concurrent Private Offering,
the July 30 Holder, which is an existing investor controlled by a director of the Company, converted the July 30 Note Debt, equaling approximately $4,093,112 of debt, which represented the then outstanding principal and accrued interest
under the July 30 Note. The
July 30 Note Debt was converted to Common Stock and Common Warrants on substantially the same terms as the November 2024 Offering, resulting
in the issuance of 132,036 shares of Common Stock, 132,036 accompanying Series A Common Warrants, and 132,036 accompanying Series B Common
Warrants, based on a conversion price of $31.0 per share, which is equal to the consolidated closing bid price of the Common Stock on
the Nasdaq Capital Market on November 12, 2024.
60
July
18 Note Conversion
In
addition, concurrently with the November 2024 Offering, the Company converted on substantially the same terms as the November Offering,
the three outstanding July 18 Notes, with an aggregate outstanding principal and accrued interest in the amount of $304,494. As previously
disclosed in the Form 8-K filed by the Company with the SEC on July 22, 2024, that disclosed the entry into the July 18 Notes, the July
18 Notes were to automatically convert upon a Qualified Financing, into a number of equity securities of the Company sold in the Qualified
Financing, equal to a number of shares calculated by dividing (X) the Note Balance by (Y) an amount equal to the price per share or other
unit of equity securities issued in such Qualified Financing, and otherwise on the same terms as the security issued in the Qualified
Financing, provided that the conversion price per share shall not be lower than the Floor Price. The three outstanding July 18 Notes
automatically converted in connection with the closing of the November 2024 Offering at a conversion price of $31.20, which is equal
to the Floor Price as defined in the July 18 Notes, for an aggregate of 9,760 shares of Common Stock, 9,760 Series A Common Warrants,
and 9,760 Series B Common Warrants (the “July 18 Note Conversion”).
Item
14. Principal Accountant Fees and Services
Fahn Kanne
& Co. Grant Thornton Israel has served as the independent registered public accounting firm for the Company for 2024 and 2023. The
following table sets forth the fees billed to the Company by Fahn Kanne & Co. Grant Thornton Israel for 2024 and 2023.
2024
2023
(in thousands)
Audit Fees (1)
$ 113,152
145,000
Audit-Related Fees
71,000
-
All Other Fees
-
-
Total Fees
$ 184,152
145,000
(1) Represents,
for each year, fees for services related to the Company’s annual financial statement audit and quarterly reviews.
Under its charter, the Company’s Audit Committee must review and
pre-approve both audit and permitted non-audit services provided by the Company’s independent registered public accounting firm
and shall not engage the independent registered public accounting firm to perform any non-audit services prohibited by law or regulation.
The independent registered public accounting firm’s retention to audit the Company’s financial statements, including the associated
fee, is subject to approval each year by the Audit Committee. The Audit Committee does not regularly evaluate potential engagements of
the independent registered public accounting firm and approve or reject such potential engagements. At each Audit Committee meeting, the
Audit Committee receives updates on the services actually provided by the independent registered public accounting firm, and management
may present additional services for pre-approval.
61
PART
IV
Item
15. Exhibits and Financial Statement Schedules
(a)
Documents filed as part of this Annual Report
(1)
All financial statements
Report of Independent Registered Public Accounting Firm*
F-2
Consolidated Balance Sheets as of December 31, 2024 and 2023
F-4
Consolidated Statements of Operations for the Years Ended December 31, 2024, 2023, and 2022
F-5
Consolidated Statements of Changes in Stockholders’ Equity for the Years Ended December 31, 2024, 2023, and 2022
F-6
Consolidated Statements of Cash Flows for the Years Ended December 31, 2024, 2023, and 2022
F-7
Notes to Consolidated Financial Statements
F-8
*
Fahn Kanne & Co., PCAOB Firm ID No. 1375
(2)
Financial Statement Schedules
All
financial statement schedules are omitted because they are either inapplicable or not required, or because the required information is
included in the Consolidated Financial Statements or notes thereto contained in this Annual Report.
(3)
Exhibits required by Item 601 of Regulation S-K
The
following documents are filed as exhibits to this registration statement:
Exhibit
Number
Description
of Exhibit
2.1
Merger Agreement and Plan of Reorganization, dated as of May 25, 2010, by and among Integrity Applications, Inc., Integrity Acquisition Ltd. and A.D. Integrity Applications Ltd. (incorporated by reference to Exhibit 2.1 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on August 22, 2011)
3.1
Certificate of Incorporation of Integrity Applications, Inc. (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on August 22, 2011)
3.2
Certificate of Amendment to Certificate of Incorporation of Integrity Applications, Inc. (incorporated by reference to Exhibit 3.2 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on August 22, 2011)
3.3
Bylaws of Integrity Applications, Inc. (incorporated by reference to Exhibit 3.3 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on August 22, 2011)
3.4
Certificate of Amendment to Certificate of Incorporation of Integrity Applications, Inc. (incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K filed by Integrity Applications, Inc. on April 23, 2020)
3.5
Amendments to The Company’s Certificate of Incorporation (incorporated by reference to Exhibit 3.5 to the Annual Report on Form 10-K filed by Glucotrack, Inc. on March 28, 2024)
3.6
First Amendment to Bylaws dated June 14, 2024 (incorporated by reference to Exhibit 3.01 to the Current Report on Form 8-K filed by Glucotrack, Inc. on June 20, 2024)
3.7
Certificate of Amendment to Amended and Restated Certificate of Incorporation, as filed with the Secretary of State of the State of Delaware on May 17, 2024 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on May 20, 2024)
3.8
Certificate of Amendment of Certificate of Incorporation of Glucotrack, Inc., dated January 3, 2025 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on January 7, 2025)
3.9
Certificate of Amendment to Certificate of Incorporation, as filed with the Secretary of State of the State of Delaware on February 3, 2025 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on February 4, 2025)
4.1*
Description of Registrant’s Securities
4.2
Specimen Certificate Evidencing Shares of Common Stock (incorporated by reference to Exhibit 4.1 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on August 22, 2011)
4.3
Form of Warrant (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on July 1, 2024)
4.4
Form of Warrant (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by Glucotrack, Inc. on July 31, 2024)
4.5
Form of Pre-Funded Warrant (incorporated by reference to Exhibit 4.3 to the Current Report on Form 8-K filed by Glucotrack, Inc. on November 14, 2024)
4.6
Form of Series A Common Warrant (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on November 14, 2024)
4.7
Form of Series B Common Warrant (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed by Glucotrack, Inc. on November 14, 2024)
10.1+
Integrity Applications, Inc. 2010 Incentive Compensation Plan (incorporated by reference to Exhibit 10.1 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on August 22, 2011)
10.2+
Amendment No. 1 to Integrity Applications, Inc. 2010 Incentive Compensation Plan (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K filed by Integrity Applications, Inc. on March 23, 2016)
10.3+
Amendment No. 2 to Integrity Applications, Inc. 2010 Incentive Compensation Plan (incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K filed by Integrity Applications, Inc. on April 13, 2017)
10.4+
Form of Stock Option Agreement (incorporated by reference to Exhibit 10.14 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on August 22, 2011)
10.5+
Form of Stock Option Agreement (ESOP) (incorporated by reference to Exhibit 10.15 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on August 22, 2011)
10.6
Letter of Approval, addressed to Integrity Applications Ltd. from the Ministry of Industry, Trade and Employment of the State of Israel (incorporated by reference to Exhibit 10.16 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on November 10, 2011)
62
10.7
Letter of Undertaking, addressed to the Ministry of Industry, Trade and Employment of the State of Israel - Office of the Chief Scientist from Integrity Applications Ltd. (incorporated by reference to Exhibit 10.17 to the Registration Statement on Form S-1 filed by Integrity Applications, Inc. on November 10, 2011)
10.8+
Consulting Agreement, dated October 11, 2023, by and between GlucoTrack, Inc. and James S. Cardwell (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on October 12, 2024)
10.9†
Form of Exchange Agreement, dated February 13, 2024, by and among GlucoTrack, Inc. and certain holders thereof (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on February 16, 2024)
10.10+
Employment Agreement, dated October 19, 2021, by and between Integrity Applications, Inc. and Paul V. Goode (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Integrity Applications, Inc. on October 25, 2021)
10.11+
Employment Agreement, dated January 29, 2025, by and between Glucotrack, Inc. and Peter Wulff (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on January 29, 2025)
10.12
Form of Note and Warrant Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on July 1, 2024)
10.13
Form of Promissory Note (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by Glucotrack, Inc. on July 1, 2024)
10.14
Form of Convertible Promissory Note (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on July 22, 2024)
10.15
Form of Convertible Promissory Note (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on July 31, 2024)
10.16
Placement Agent Agreement, dated November 13, 2024, between the Company and Dawson James Securities, Inc. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on November 14, 2024)
10.17
Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed by Glucotrack, Inc. on November 14, 2024)
10.18+
Glucotrack, Inc. 2024 Equity Incentive Plan (incorporated by reference to Appendix A of Glucotrack, Inc.’s DEF 14A filed with the Commission on April 1, 2024)
10.19
Form of Lock-up Agreement (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K filed by Glucotrack, Inc. on November 14, 2024)
10.20
Securities Purchase Agreement, dated November 13, 2024, by and between the Company and John A. Ballantyne Revocable Trust DTD 8/1/2017 (incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K filed by Glucotrack, Inc. on November 14, 2024)
10.21
Form of Support Agreement (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on November 18, 2024)
10.22
At-the-Market Sales Agreement, dated December 17, 2024, by and between Glucotrack, Inc. and Dawson James Securities, Inc. (incorporated by reference to Exhibit 1.1 to the Current Report on Form 8-K filed by Glucotrack, Inc. on December 17, 2024)
19.1
Insider Trading Policies and Procedures, adopted March 22, 2024 (incorporated by reference to Exhibit 19 to the Annual Report on Form 10-K filed by Glucotrack, Inc. on March 28, 2024)
21.1*
Subsidiaries of the Registrant
23.1*
Consent of Fahn Kanne & Co., an Independent Public Accounting Firm
97.1
Policy Related to Recovery of Erroneously Awarded Compensation, adopted November 30, 2023 (incorporated by reference to Exhibit 97.1 to the Annual Report on Form 10-K filed by Glucotrack, Inc. on March 28, 2024)
31.1*
Certification of Principal Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of Principal Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*
Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002
32.2*
Certification of Principal Financial Officer, pursuant to 18 U.S.C. Section 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002
99.1*
Code of Ethics
101.INS
Inline
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its Inline XBRL tags are embedded
within the Inline XBRL document
101.SCH
Inline
XBRL Taxonomy Extension Schema Document
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)
+
Denotes a management contract or compensatory plan or arrangement.
*
Filed or furnished herewith
†
Certain of the exhibits and schedules to this Exhibit have been omitted in accordance with Regulation S-K Item 601(a)(5). The Registrant
agrees to furnish a copy of all omitted exhibits and schedules to the SEC upon its request.
Item
16. Form 10-K Summary
None.
63
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
Contents
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM (Fahn Kanne & Co., PCAOB Firm ID No. 1375 )
F-2
Consolidated Financial Statements
Consolidated Balance Sheets as of December 31, 2024 and 2023
F-4
Consolidated Statements of Operations for the Years Ended December 31, 2024 and 2023
F-5
Consolidated Statements of Changes in Stockholders’ Equity for the Years Ended December 31, 2024 and 2023
F-6
Consolidated Statements of Cash Flows for the Years Ended December 31, 2024 and 2023
F-7
Notes to Consolidated Financial Statements
F-8
F- 1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Fahn
Kanne & Co.
Head
Office
32
Hamasger Street
Tel-Aviv
6721118, ISRAEL
PO
Box 36172, 6136101
T
+972 3 7106666
F
+972 3 7106660
www.gtfk.co.il
Report
of Independent Registered Public Accounting Firm
Board
of Directors and the Stockholders of
GLUCOTRACK
INC.
Opinion
on the financial statements
We
have audited the accompanying consolidated balance sheets of Glucotrack Inc. a Delaware corporation (the “Company”) as
of December 31, 2024, and 2023, the related consolidated statements of operations and comprehensive loss, changes in
stockholders’ equity and cash flows for each of the two years in the period ended December 31, 2024, and the related notes
(collectively referred to as 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, 2024, and 2023, and
the results of its operations and its cash flows for each of the two years in the period ended December 31, 2024, in conformity with
accounting principles generally accepted in the United States of America .
Going
Concern
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As
discussed in Note 1B to the consolidated financial statements, the Company has incurred operating losses and negative cash flows from its
operations and comprehensive loss since its inception and as of December 31, 2024, there is an accumulated deficit of $132,450.
These conditions, along with other matters as set forth in Note 1B, raise substantial doubt about the Company’s ability to
continue as a going concern. Management’s plans regarding these matters are also described in Note 1B. The consolidated
financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for opinion
These
consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an
opinion on the Company’s consolidated financial statements based on our audits. 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 audits 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 audits,
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
audits 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 audits 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 audits
provide a reasonable basis for our opinion.
Critical
Audit Matters
The
critical audit matters communicated below 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 (1) relate to accounts or disclosures that are material
to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication
of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are
not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or
disclosures to which they relate.
F- 2
The accounting and valuation of warrant derivative
liability
As described further in Notes 4F, 4G and 4J to the
consolidated financial statements, the Series A warrants, and Series B warrants issued by the Company in November 2024, as part of a package
issuance (hereinafter – “the Warrants”), include certain features that management has determined to preclude such financial
instruments from being considered as indexed to the company’s own stock and accordingly, the Warrants are accounted for as warrant
derivative liability. In evaluating whether the Warrants are deemed indexed to the company’s own equity, the management used the
assistance of a third-party accounting expert. The Warrants were recognized upon initial recognition and on each reporting date at fair
value with changes in fair value reported in earnings. As the Warrants are not traded on a public exchange, the Company is required to
estimate their fair value based on a valuation technique.
Upon initial recognition and at each reporting date,
management, with the assistance of a third-party appraiser, performs a fair value measurement using option pricing model with inputs that
include the exercise price, share prices risk-free interest rates, term to expiration and volatility. Because certain inputs used to determine
the fair value of option contracts are unobservable (principally implied volatility) and require the management to use Judgments and assumptions,
the Company has categorized the warrant derivative liability as Level 3 fair value measure.
On December 31, 2024, the fair value of the Company’s warrant derivative liability was $17,421 thousands and, in the year, ended
December 31, 2024, the company recognized loss from changes in fair value in earnings in the amount of $798 thousands.
We identified the accounting and the valuation of the Warrants as a critical audit matter. The principal considerations for our determination
that the accounting and the valuation of the Warrants is a critical audit matter are due to the high degree of auditor judgment, effort
and subjectivity in performing procedures and evaluating management’s accounting analysis and the estimates and assumptions. Given
the complexity of the accounting of financial instruments involved, the subjective nature and judgment applied by management, auditing
these accounting treatment and estimates required a high degree of auditor judgment and an increased extent of effort including the use
of specialists.
Our audit procedures related to the accounting
and the valuation of the warrant derivative liability included the following, among others. We evaluated the appropriateness of the option
pricing model; tested the completeness, accuracy and relevance of underlying data used in the model; and evaluated the reasonableness
of significant assumptions used by management, including mainly implied volatility. Our evaluation involved evaluating whether the assumptions
used by management were reasonable. We utilized a valuation specialist and an accounting expert to assess the accounting analysis and
the appropriateness of the option pricing model used by the company and to assist us with testing the assumptions in the model.
Going
Concern
As
described further in Note 1B to the consolidated financial statements, the Company has not yet generated significant revenues from
its previous product and the development and commercialization of its current product is expected to require substantial additional
expenditures. Thus, it was determined by Company’s management that the Company is dependent upon external sources for
financing its operations. As of December 31, 2024, the Company has incurred an accumulated deficit of $132,450. Furthermore, the
Company has generated recurring operating losses and negative operating cash flow. As of December 31, 2024, the remaining balance of
cash was determined by the Company’s management as insufficient for the Company to realize its business
plans for the twelve-month period subsequent to the reporting period. Accordingly, the Company’s management has determined
that these conditions raise substantial doubt about the Company’s ability to continue as a going concern.
The
Company plans to finance its operations through the sale of equity and/or debt securities. However, Company’s management has concluded
that such plans do not alleviate the substantial doubt regarding to the Company’s ability to continue as a going concern as it
was determined by management that there can be no assurance that the Company will succeed in obtaining the necessary financing or generating
sufficient revenues from sales of its current product in order to continue its operations as a going concern.
We
identified the assessment of the Company’s ability to continue as a going concern as a critical audit matter. The principal considerations
for our determination are due to significant judgment required by management when assessing the Company’s ability to continue as
a going concern, taking into consideration management plans, the Company’s available funds, the ability of the Company to generate
revenues from sales of its current product and the risk of bias in management’s judgments and assumptions in their determination.
Our
audit procedures related to this matter included the following, among others. We reviewed and evaluated management’s plans for
dealing with the adverse effect of these conditions and events. We inquired Company management and reviewed the company records to assess
whether there are additional factors that might contribute to the uncertainties disclosed. We evaluated the reasonableness of significant
assumptions used by management in its determination. We assessed whether the Company’s determination that there is substantial
doubt about its ability to continue as a going concern was adequately disclosed.
/s/
FAHN KANNE & CO. GRANT THORNTON ISRAEL
Certified
Public Accountants (Isr.)
We
have served as the Company’s auditor since 2010.
Tel-Aviv,
Israel
March
31, 2025
F- 3
GLUCOTRACK
INC.
CONSOLIDATED
BALANCE SHEETS
December
31,
2024
December
31,
2023
In
thousands of US dollars
(except
stock data)
December
31,
2024
December
31,
2023
Current Assets
Cash and cash
equivalents (Note 2D)
5,617
4,492
Other
current assets
151
376
Total
current assets
5,768
4,868
Operating lease right-of-use asset, net (Note
6)
59
-
Property and equipment, net
95
27
Restricted cash (Note
2D)
10
10
TOTAL
ASSETS
5,932
4,905
LIABILITIES AND STOCKHOLDERS’
(DEFICIT) EQUITY
Current Liabilities
Accounts payable
992
839
Operating lease liability,
current (Note 6)
26
-
Convertible promissory
notes (Note 4E)
5
-
Other
current liabilities
252
673
Total current liabilities
1,275
1,512
Non-Current Liabilities
Derivative financial liabilities
(Note 4F, 4G and Note 4J)
17,421
-
Operating lease liability,
non-current (Note 6)
33
-
Loans
from stockholders (Note 3)
203
196
Total liabilities
18,932
1,708
Commitments and contingent liabilities (Note
5)
-
Stockholders’ (Deficit) Equity (Note
8)
Common Stock of $ 0.001 par value (“Common
Stock”):
100,000,000 shares authorized as of December
31, 2024 and 2023; 791,609 and 208,914 shares issued and outstanding as of December 31, 2024 and 2023, respectively
1
-
Common Stock of $0.001 par value (“Common
Stock”): 100,000,000 shares authorized as of December
31, 2024 and 2023; 802,609 and 208,914 shares issued and outstanding as of December 31, 2024 and 2023, respectively
1
-
Additional paid-in capital
119,229
112,986
Receipts on account of shares
228
48
Accumulated other comprehensive
income
( 8 )
16
Accumulated
deficit
( 132,450 )
( 109,853 )
Total
stockholders’ (deficit) equity
( 13,000 )
3,197
TOTAL LIABILITIES AND
STOCKHOLDERS’ (DEFICIT) EQUITY
5,932
4,905
The
accompanying notes are an integral part of these consolidated financial statements
F- 4
GLUCOTRACK
INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
2024
2023
In
thousands of US dollars
(except
stock and per stock amounts)
2024
2023
Research and development expenses
(Note 9)
9,499
4,704
Marketing expenses
393
122
General and administrative
expenses (Note 10)
4,655
2,278
Total operating expenses
14,547
7,104
Operating loss
14,547
7,104
Other (income) expense
( 14 )
-
Change in fair value of derivative liability
798
-
Loss on equity issuance
1,925
-
Loss on settlement of liabilities
4,758
-
Finance expense (income), net (Note
7)
583
( 7 )
Loss for the year
22,597
7,097
Other comprehensive loss:
Foreign currency translation
adjustment
( 24 )
1
Comprehensive
loss for the year
22,573
7,098
Basic and diluted loss per
share (Note 2O)
68.44
34.18
Weighted average number
of Common Stock outstanding used in computing basic and diluted net loss per share
330,171
207,603
The
accompanying notes are an integral part of the consolidated financial statements.
F- 5
GLUCOTRACK
INC.
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ (DEFICIT) EQUITY
In
thousands of US Dollars (except share data)
Common
Stock
Receipts
on
Accumulated
Total
Numbers
of
Shares
Amount
Additional
Paid-in
Capital
account of
shares
Other
Comprehensive
Income
Accumulated
Deficit
Stockholders’
(Deficit) Equity
Balance as of January 1, 2023
154,999
-
103,110
4
17
( 101,901 )
1,230
Loss for the year
-
-
-
-
-
( 7,097 )
( 7,097 )
Other comprehensive loss
-
-
-
-
( 1 )
-
( 1 )
Net proceeds received from underwritten U.S.
public offering
53,765
-
8,730
-
-
-
8,730
Deemed dividend resulted from trigger of down
round protection feature of certain warrants granted
-
-
855
-
-
( 855 )
-
Stock-based compensation
-
-
281
-
-
-
281
Issuance of restricted
shares as compensation to directors
150
- (* )
10
44
-
-
54
Balance as of December
31, 2023
208,914
-
112,986
48
16
( 109,853 )
3,197
Balance
208,914
-
112,986
48
16
( 109,853 )
3,197
Loss for the year
-
-
-
-
-
( 22,597 )
( 22,597 )
Other comprehensive loss
-
-
-
-
( 24 )
-
( 24 )
Stock-based compensation
-
-
173
-
-
-
173
Issuance of restricted shares as compensation
to directors
4,343
-
126
( 48 )
-
-
78
Restricted shares to be issued as compensation
towards directors
-
-
-
228
-
-
228
Issuance of restricted shares as payment for
achievement of milestone pursuant to purchase agreement (Note 5B)
2,500
-
192
-
-
-
192
Issuance of Common Stock upon private placement
transaction (Note 4C)
3,968
-
500
-
-
-
500
Exercise of prefunded warrants into shares
19,765
-
-
-
-
-
-
Issuance of Ordinary Shares upon completion
of public offering, net of offering expenses
121,867
-
-
-
-
-
-
Issuance of detachable warrants through private
placement transactions
237,845
-
-
-
-
-
-
Exchange of warrants into shares
35,932
1
( 1 )
-
-
-
-
Issuance of shares and warrants as settlement
of financial liabilities
156,475
-
2,618
-
-
-
2,618
Issuance of detachable
warrants through private placement transactions
-
-
2,635
-
-
-
2,635
Balance as of December
31, 2024
791,609
1
119,229
228
( 8 )
( 132,450 )
( 13,000 )
Balance
791,609
1
119,229
228
( 8 )
( 132,450 )
( 13,000 )
(*) Less than 1.
The
accompanying notes are an integral part of the consolidated financial statements.
F- 6
GLUCOTRACK
INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
2024
2023
Cash flows from operating
activities:
Loss for the
year
( 22,597 )
( 7,097 )
Adjustments to reconcile
loss for the year to net cash used in operating activities:
Depreciation
36
13
Equity issuance costs
1,217
-
Stock-based compensation
173
281
Issuance of restricted
shares as compensation to directors
306
54
Shares issued to CEO for
achieving of IP Agreement milestones
192
-
Loss on settlement of liabilities
4,758
-
Loss on equity issuance
1,925
-
Change in fair value of
derivative liability
798
-
Discount amortization and interest expenses related to promissory notes
628
-
Linkage difference on principal
of loans from stockholders
7
1
Changes
in assets and liabilities:
Decrease (increase) in other current
assets
225
( 309 )
Increase in accounts payable
263
167
Increase
(decrease) in other current liabilities
( 421 )
332
Net cash used in operating
activities
( 12,490 )
( 6,558 )
Cash flows from investment
activities:
Purchase
of property and equipment
( 104 )
-
Net cash used in investment
activities
( 104 )
-
Cash flows from financing
activities
Issuance of promissory
notes and detachable warrants through private placement Transaction (Note 4E)
100
-
Net proceeds received from
underwritten U.S. public offering (Note 4J)
8,783
-
Issuance of convertible
promissory notes - related parties (Note 4G)
4,000
-
Issuance of convertible
promissory notes and bifurcated conversion feature through
private placement transaction (Note 4F)
360
-
Net
proceeds received from underwritten U.S. public offering (Note 4C)
500
8,730
Net cash provided by financing
activities
13,743
8,730
Effect of exchange rate
changes on cash and cash equivalents
( 24 )
( 1 )
Change in cash, cash equivalents, and restricted
cash
1,125
2,171
Cash, cash equivalents,
and restricted cash at beginning of the year
4,502
2,331
Cash, cash equivalents,
and restricted cash at end of the year
5,627
4,502
Supplemental
disclosure of cash flow activities:
(a) Net cash (received) paid during the year
for:
Interest
$ ( 62 )
$ -
(b) Non-cash investment and financing activities:
Deemed dividend upon
trigger of down round protection
$ -
$ 855
Recognition of right
for use asset against a lease liability (Note 6)
$ 79
$ -
Settlement of liabilities
with equity (Note 4H and 4I)
$ 1,743
$ -
Derivative liability
(Note 4G)
$ 35
$ -
Conversion of debt into
equity (Note 4F and 4G)
$ 2,284
$ -
The
accompanying notes are an integral part of the consolidated financial statements.
F- 7
GLUCOTRACK
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – GENERAL
A.
The
Company was incorporated on May 18, 2010 under the laws of the State of Delaware. The Company is currently developing an implantable
CBGM, the Glucotrack CBGM, for persons with Type 1 diabetes and insulin-dependent Type 2 diabetes.
The
Glucotrack CBGM is being developed for use by Type 1 diabetes patients as
well as insulin-dependent Type 2 patients. Implant longevity is key to the success of such
a device. The Company has continued to evolve its sensor chemistry following the successful
in-vitro feasibility study demonstrating that a minimum two-year implant life is highly probable
with the current sensor design. Recently the Company announced that a 3-year longevity is
feasible leveraging both in-vitro and in-silico test results. The Company has also completed
multiple animal studies with initial prototype systems which demonstrated a simple implant
procedure with good safety and functionality. The results of both were presented in poster
form at the 2024 American Diabetes Association annual conference.
Further
to the above progress on the Glucotrack CBGM, the Company has also successfully demonstrated continuous glucose sensing in the epidural
space. This latter approach is of importance for patients with diabetes already contemplating spinal cord stimulation therapy for their
condition.
A
regulatory submission has been made for a first in human study outside of the United States. This will be an acute study intended to
demonstrate device performance and safety. All preparatory clinical activities and applicable regulatory approvals are complete. In parallel,
the Company is also preparing for a long-term clinical trial outside the United States that is expected to begin in the second quarter
of 2025.
The
Company believes its technology, if successful, has the potential to be more accurate, more convenient and have a longer duration than
other implantable glucose monitors that are either in the market or currently under development.
B.
Liquidity
and capital resources
To
date, the Company has not yet commercialized the Glucotrack CBGM Product. Further development
and commercialization efforts are expected to require substantial additional expenditure.
Therefore, the Company is dependent upon external sources for financing its operations. As
of December 31, 2024, the Company has incurred an accumulated deficit of $ 132,450 . In addition,
the Company has generated operating losses and negative cash flow from operations since inception.
As of December 31, 2024, the balance of cash and cash equivalents amounted to $ 5,617 .
During
the year ended December 31, 2024, the Company raised approximately $ 15 million through public offerings and debt issuances which
were subsequently converted to equity. In addition, subsequent to the balance sheet date, the Company raised $ 6.3 million through the
sale of shares of Common Stock. See Note 4 and 14. The Company plans to finance its operations through the sale of equity
securities (and/or debt securities). There can be no assurance that the Company will succeed in obtaining the necessary financing
or generating sufficient revenue from sale of its Glucotrack CBGM Product in order to continue its operations as a going concern.
Management
has considered the significance of such conditions in relation to the Company’s ability to meet its current obligations and
to achieve its business targets and determined that these conditions raise substantial doubt about the Company’s ability to
continue as a going concern.
The
consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
F- 8
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The
consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States of America
(US GAAP).
A.
Use
of estimates in the preparation of financial statements
The
preparation of the consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of
the financial statements, and the reported amounts of expenses during the reported periods. Actual results could differ from those
estimates. As applicable to these financial statements, the most significant estimates and assumptions relate to evaluation of going
concern, the classification of financial instruments as equity or liability, share based compensation and the determination of the fair value of derivative
liabilities.
B.
Functional
currency
The
functional currency of the Company is the US dollar, which is the currency of the primary economic environment in which it operates.
In accordance with ASC 830, “Foreign Currency Matters” (ASC 830), balances denominated in or linked to foreign currency
are stated on the basis of the exchange rates prevailing at the applicable balance sheet date. For foreign currency transactions
included in the statement of operations, the exchange rates applicable on the relevant transaction dates are used. Gains or losses
arising from changes in the exchange rates used in the translation of such transactions are carried as financing income or expenses.
The functional currency of the Israeli subsidiary is the New Israeli Shekel (“NIS”) and its financial statements are
included in consolidation, based on translation into US dollars. Accordingly, assets and liabilities were translated from NIS to
US dollars using year-end exchange rates, and expense items were translated at average exchange rates during the year. Gains or losses
resulting from translation adjustments are reflected in stockholders’ equity, under “accumulated other comprehensive
income”.
SCHEDULE OF OFFICIAL EXCHANGE RATE
2024
2023
Official exchange rate of NIS
1 to US dollar
0.274
0.272
Increase (Decrease) of the official exchange
rate of NIS 1 to US dollar during the year:
0.74 %
( 8.86 )%
C.
Principles
of consolidation
The
consolidated financial statements include the accounts of the Company and its subsidiary. All intercompany balances and transactions
have been eliminated in consolidation.
D.
Cash
and cash equivalents and restricted cash
The
Company considers all short-term investments, which are highly liquid investments with original
maturities of three months or less at the date of purchase, to be cash equivalents.
Restricted
cash is invested in certificates of deposit, which are used to secure Integrity Israel’s obligations in respect of its credit
card.
For
presentation of statement of cash flows purposes, restricted cash balances are included with cash and cash equivalents, when reconciling
the reported period total amounts.
The
Company’s cash is held with financial institutions in the United States and Israel. Management believes that the financial
institutions that hold the Company’s cash are financially sound and, accordingly, minimal credit risk exists with respect to
these investments. Account balances held in the Unites States may, at times, exceed the Federal Deposit Insurance Corporation (FDIC)
insurance limit. As of December 31, 2024 and 2023, the Company had $ 4,968 and $ 3,942 , respectively, in excess of the FDIC insurance
limit.
F- 9
SCHEDULE OF RESTRICT CASH BALANCES ARE INCLUDED WITH CASH AND CASH EQUIVALENTS
2024
2023
In
thousands of US dollars
December 31,
December 31,
2024
2023
Cash and cash equivalents
$ 5,617
$ 4,492
Restricted cash
$ 10
$ 10
Total cash, cash equivalents,
and restricted cash shown in the statement of cash flows
$ 5,627
$ 4,502
E.
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 carrying value 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:
SCHEDULE OF PROPERTY AND EQUIPMENT, RATES OF DEPRECIATION
Years
Computers and equipment
3
Furniture and office equipment
7 - 15
F.
Impairment
of long-lived assets
The
Group’s long-lived assets are reviewed for impairment in accordance with ASC 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 asset is 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. To date the Group did not incur any material impairment
losses related to long lived assets.
G.
Modification
of equity-classified contracts
The
modification or exchange of equity-classified contracts, such as warrants that were classified as equity before the modification or
exchange and remained eligible for equity classification after the modification, was accounted for in a similar manner to a
modification of stock-based compensation. Accordingly, the incremental fair value from the modification or exchange (the change in
the fair value of the instrument before and after the modification or exchange), due to the characteristics of the modification, was recognized as a reduction of retained earnings (or an increase of
accumulated deficit) as a deemed dividend. Modifications or exchanges that result in a decrease in the fair value of an
equity-classified share-based payment awards are not recognized. In addition, the amount of the deemed dividend is also recognized
as an adjustment to earnings available to common shareholders for purposes of calculating earnings per share.
H.
Convertible
Promissory Notes
Upon
initial recognition of convertible promissory notes and similar instruments, the Company considers the provisions of ASC 815-40,
“Derivatives and Hedging - Contracts in Entity’s Own Equity” (“ASC 815-40”) in order to determine whether
the conversion features embedded within the convertible instrument should be separated from the host instrument.
F- 10
When
it is determined that an embedded derivative required to be bifurcated (such as embedded
conversion feature that does not qualify for equity classification), the Company recognizes
the embedded derivative bifurcated as a separate derivative liability upon initial recognition
and on subsequent periods at fair value. The remaining consideration amount received or allocated
to the entire convertible instrument is allocated to the host debt instrument. The difference
between the face value of the host and the allocated amount represents a discount which is
amortized as finance expense to profit or loss using the effective interest method over the
term of the note until its stated maturity.
When
it is determined that the embedded conversion feature qualifies for equity classification (such when the embedded conversion option,
if it were freestanding, is not qualified as a derivative in accordance with the provisions of ASC 815-10, “Derivatives and
Hedging” since its terms did not require or permit net settlement or when the embedded conversion option is indexed to the
entity’s own stock), the conversion option is not bifurcated. When bifurcation is not required, the Company considers whether
the debt instrument involves a significant premium (i.e. when the proceeds received or allocated upon issuance exceed the principal
amount that will be paid at maturity). When it is determined that a substantial premium exists, the entire premium is allocated to
paid-in capital and when it is determined, otherwise no additional accounting is required and the convertible promissory note is
accounted for at amortized cost using the effective interest method over the term of the note until its stated maturity.
I.
Allocation
of proceeds and related issuance costs
When
multiple instruments are issued in a single transaction (package issuance), the total gross
proceeds from the transaction are allocated among the individual freestanding instruments
identified. The allocation occurs after identifying all freestanding instruments and the
subsequent measurement basis for those instruments.
Financial
instruments that are required to be subsequently measured at fair value (such as derivative liabilities) are measured at fair value
and the remaining consideration is allocated to other financial instruments that are not required to be subsequently measured at
fair value (such as liabilities measured at amortized cost, common shares and warrants eligible for equity classification), based
on the relative fair value basis for such instruments.
Issuance
costs allocated to financial instruments that are required to be subsequently measured at fair value are immediately expensed.
Issuance costs allocated to shares and warrants classified as equity components and are recorded as a reduction of additional
paid-in capital. Issuance costs allocated to financial liabilities measured at amortized cost are recorded as a discount and
accreted over the contractual term of the financial instrument using the effective interest method.
J.
Warrants
Equity
classified warrants
Certain
warrants that were determined to be freestanding financial instruments that are legally detachable and separately exercisable, do
not embody an obligation for the Company to repurchase its own shares, and permit the holders to receive a fixed number of Ordinary
Shares upon exercise for a fixed exercise price and thus, are considered as indexed to the Company’s own shares, were classified
as equity instruments. As such warrants were issued together with financial instruments that are not subsequently measured at fair
value, the warrants were measured based on allocation of the proceeds received by the Company in accordance with the relative fair
value basis. Direct issuance expenses that were allocated to such warrants were deducted from additional paid-in capital.
F- 11
Warrants
classified as derivative liabilities
Upon
initial recognition of Series A Warrants and Series B Warrants that were issued in November 2024 as part of an equity issuance and
debt conversions, management considered the provisions of ASC 815-40, Derivatives and Hedging — Contracts in Entity’s
Own Equity and determined that the settlement amount of Series 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 thus such Warrants are not eligible to be considered as indexed
to the Company’s own shares. Accordingly, the Series A Warrants and Series B Warrants were accounted for as warrant derivative
liability at fair value and the changes in fair values are carried to profit or loss. In accordance with ASC 210-10-20, the warrant
derivative liability is presented as a noncurrent liability since its settlement will require the issuance of shares and not the
use of any resources that are properly classified as current assets.
K.
Leases
The
Company applies ASC Topic 842, “Leases” (“ASC 842”) under which the
Company determines if an arrangement is a lease at inception.
Leases
are classified as either finance leases or operating leases. A lease is classified as a finance lease if any one of the following
criteria are met: (i) the lease transfers ownership of the asset by the end of the lease term, (ii) the lease contains an option
to purchase the asset that is reasonably certain to be exercised, (iii) the lease term is for a major part of the remaining useful
life of the asset, (iv) the present value of the lease payments equals or exceeds substantially all of the fair value of the asset,
or (v) the underlying asset is of such a specialized nature that it is expected to have no alternative use to the lessor at the end
of lease term. A lease is classified as an operating lease if it does not meet any one of these criteria. Since all the Company’s
lease contracts for premises do not meet any of the criteria above, the Company concluded that all its lease contracts should be
classified as operating leases.
Right
of Use (“ROU”) assets and liabilities are recognized on the commencement date based on the present value of remaining
lease payments over the lease term. For this purpose, the Company considers only payments that are fixed and determinable at the
time of commencement. As most of the Company’s leases do not provide an implicit rate, the Company uses its Incremental Borrowing
Rate (“IBR”) based on the information available on the commencement date in determining the present value of lease payments.
The Company’s IBR is estimated to approximate the interest rate for collateralized borrowing with similar terms and payments
and in economic environments where the leased asset is located. The ROU asset also includes any lease payments made prior to commencement
and is recorded net of any lease incentives received. Moreover, the ROU asset may also include initial direct costs, which are incremental
costs of a lease that would not have been incurred if the lease had not been obtained. The Company uses the long-lived assets impairment
guidance in ASC 360-10, “Property, Plant, and Equipment - Overall”, to determine whether a ROU asset is impaired, and
if so, the amount of the impairment loss to recognize. Certain leases include options to extend or terminate the lease. An option
to extend the lease is considered in connection with determining the ROU asset and lease liability when it is reasonably certain
that the Company will exercise that option. An option to terminate is considered unless it is reasonably certain that the Company
will not exercise the option.
L.
Income
tax
The
Company accounts for income taxes in accordance with ASC 740, “Income Taxes”. Accordingly, deferred income taxes are
determined utilizing the asset and liability method based on the estimated future tax effects of differences between the financial
accounting and the tax bases of assets and liabilities under the applicable tax law. Deferred tax balances are computed using the
enacted tax rates expected to be in effect when these differences reverse. Valuation allowances in respect of deferred tax assets
are provided for, if necessary, to reduce deferred tax assets to amounts more likely than not to be realized.
F- 12
The
Company 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 2024 and 2023 financial statements and did not recognize any liability with respect to unrecognized
tax position in its balance sheet.
M.
Research
and development expenses
Research
and development expenses are charged to operations and comprehensive loss, as incurred.
N.
Royalty-bearing
grants
Royalty-bearing
grants from the Israeli Innovation Authority (IIA) to fund approved research and development projects are recognized at the time
Integrity Israel is entitled to such grants, on the basis of the costs incurred and reduce research and development costs. To date,
the cumulative research and development grants received by Integrity Israel from IIA amounted to $ 93 . See also Note 5A below.
O.
Basic
and diluted loss per share
Basic
loss per share for the year ended December 31, 2024 is computed by dividing the loss for the period applicable for Common Stockholders
and the holders of the pre-funded warrants divided by the weighted average number of shares of Common Stock outstanding and shares of
Common Stock to be issued upon the exercise of prefunded warrants during the period. Basic loss per share for December 31, 2023 is computed
by dividing the loss for the period applicable (after considering the effect of deemed dividend related to trigger of down round protection
feature) for Common Stockholders and the holders of the pre-funded warrants divided by the weighted average number of shares of Common
Stock outstanding and shares of Common Stock to be issued upon achievement of first performance milestone (see
Note 5B below) and upon exercise of pre-funded warrants (see Note 8B below) during
the period.
In
computing, diluted loss per share, basic earnings per share are adjusted to reflect the potential dilution that could occur upon the
exercise of options or warrants issued or granted using the “treasury stock method”, and using the if-converted method for
other financial instruments such as convertible liabilities and other share settled derivative liabilities, if the effect of each of
such financial instruments is dilutive.
In
computing diluted loss per share, the average stock price for the period is used in determining the number of Common Stock assumed to
be purchased from the proceeds to be received from the exercise of stock options or stock warrants.
Shares
that will be issued upon exercise of all stock options and stock warrants, have been excluded from the calculation of the diluted net
loss per share for all the reported periods for which net loss was reported because the effect of the common shares issuable as a result
of the exercise or conversion of these instruments was anti-dilutive
SCHEDULE OF ANTIDILUTIVE NET LOSS AND WEIGHTED AVERAGE
2024
2023
In thousands
of US dollars
(except
share data)
Year ended
December
31,
2024
2023
Numerator:
Net loss
$ 22,597
$ 7,097
Deemed
dividend related to trigger of down round protection feature (see Note 8C3 below)
-
855
Net loss attributable
to common stockholders
$ 22,597
$ 7,952
Denominator:
Shares of Common Stock
used in computing basic and diluted net loss per common stock
330,171
193,131
Shares of Common Stock
to be issued upon exercise of pre-funded warrants (see Note 8B1 below)
-
13,971
Shares
of Common Stock to be issued upon achievement of first performance milestone (see Note 5B below)
-
501
Weighted average number
of Common Stock outstanding used in computing basic and diluted net loss per share
330,171
207,603
Basic and diluted net loss
per common stock
$ 68.44
$ 34.18
See
Note 14 regarding a significant issuance of shares as part of the exercise of the Series B Warrants subsequent to the balance sheet date.
F- 13
P.
Stock-based
compensation
The
Company measures and recognizes the compensation expense for all equity-based payments to employees based on their estimated fair
values in accordance with ASC 718, “Compensation-Stock Compensation”. Share-based payments including grants of stock
options are recognized in the consolidated statement of operations and comprehensive loss as an operating expense based on the fair
value of the award at the date of grant. The fair value of stock options granted is estimated using the Black-Scholes option-pricing
model. The Company has expensed compensation costs, net of estimated forfeitures, applying the accelerated vesting method, over the
requisite service period or over the implicit service period when a performance condition affects the vesting, and it is considered
probable that the performance condition will be achieved. Share-based payments to non-employees are accounted for in accordance with
ASC 718.
Q.
Fair
value of financial instruments
ASC
Topic 825-10, “Financial Instruments” defines financial instruments and requires disclosure of the fair value of financial
instruments held by the Company. 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. ASC Topic 825-10, establishes the following fair value hierarchy, which
prioritizes the inputs used in the valuation methodologies in measuring fair value:
Level
1 - Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair
value hierarchy gives the highest priority to Level 1 inputs.
Level
2 - Observable prices that are based on inputs not quoted on active markets but corroborated by market data.
Level
3 - Unobservable inputs are used when little or no market data is available. Level 3 inputs are considered as the lowest priority
under the fair value hierarchy.
The
fair value of the financial instruments included in the working capital of the Company (cash and cash equivalents, accounts payable
and other current assets and liabilities) approximates their carrying value.
F- 14
The
Company did not estimate the fair value of the loans received from stockholders since their repayment schedule has not yet been determined.
There
were no Level 3 assets or liabilities for the year ended December 31, 2023. The following table presents changes in Level 3 assets and
liabilities measured at fair value for the year ended December 31, 2024:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE
Liability
Balance – November 14, 2024
– Warrant issuance date
$ 16,626
Fair
value adjustments – Derivative financial liability
795
Balance – December 31, 2024
$ 17,421
The
following table sets forth the Company’s assets and liabilities which are measured at fair value on a recurring basis by level
within the fair value hierarchy:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON A RECURRING BASIS
Fair
Value Measurements as of December 31, 2024
Level
I
Level
II
Level
III
Total
Liability:
Warrant derivative
liability
$ -
$ -
$ 17,421
$ 17,421
R.
Segment
reporting
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”). The Company has identified its Chief Executive Officer, Paul V. Goode, as the CODM who is responsible for making decisions regarding resource allocation and assessing performance. The Company views
its operations and manages its business as one operating segment. The Company’s long-lived assets consist primarily of property
and equipment, net, which are all held in the United States.
S.
Concentrations
of credit risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents,
and restricted cash. Cash and cash equivalents and restricted cash are deposited with a major bank in the United States. Management
believes that such financial institutions are financially sound, 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.
T.
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.
U.
Warrants
with down-round protection
The
Company disregards the down round feature when assessing whether the instrument is indexed to its own stock, for purposes of determining
liability or equity classification in accordance with the provisions of ASU 2017-11, “Earnings Per Share” (ASU 2017-11).
Based on its evaluation, management has determined that such warrants with down-round protection feature are eligible for equity
classification.
F- 15
Accordantly,
upon the occurrence of an event that triggers a down round protection feature (i.e., when the exercise price of the warrants is adjusted
downward because of the down round feature), the effect is accounted for as a deemed dividend and as a reduction of income available
to common shareholders for purposes of basic earnings per share calculation. See also Note 2P above.
V.
Recently
adopted accounting pronouncements
In
November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU
2023-07”). This standard requires a public entity to disclose significant segment expenses and other segment items on an interim
and annual basis. Additionally, it requires a public entity to disclose the title and position of the Chief Operating Decision Maker.
ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after
December 15, 2024, with early adoption permitted. A public entity should apply the amendments in this ASU retrospectively to all
prior periods presented in the financial statements. The Company adopted ASU 2023-07 for the fiscal year ended December 31, 2024
and interim financial statements thereafter, on a retrospective basis for all prior periods presented in the financial statements.
The adoption of ASU 2023-07 did not change the way that the Company identifies its reportable segments and, as a result, did not
have a material impact on the Company’s financial position or results of operations. See (Note 13) - Segment Reporting for
further information.
W.
Recently
issued accounting pronouncements, not yet adopted
In
November 2024, the FASB issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation
Disclosures” to require more detailed information about specified categories of expenses (purchases of inventory, employee
compensation, depreciation, amortization, and depletion) included in certain expense captions presented on the face of the income
statement. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026 and for interim periods within fiscal years
beginning after December 15, 2027. Early adoption is permitted. The amendments may be applied either (1) prospectively to financial
statements issued for reporting periods after the effective date of this ASU or (2) retrospectively to all prior periods presented
in the financial statements. The Company is currently evaluating the impact of adopting this guidance on its consolidated financial
statements and related disclosures. The adoption of this pronouncement is not expected to have a material impact on the Company’s
consolidated financial statements.
In
December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures related to improvements
to income tax disclosures. The amendments in this update require enhanced jurisdictional and other disaggregated disclosures for
the effective tax rate reconciliation and income taxes paid. The amendments in this update are effective for fiscal years beginning
after December 15, 2024. The adoption of this pronouncement is not expected to have a material impact on the Company’s consolidated
financial statements.
NOTE
3 – LOANS FROM STOCKHOLDERS
During
the years 2003-2004, Integrity Israel received loans from stockholders (four separate lenders) in a total amount of approximately
$ 400 . However, following the repayment of the entire balance to certain lender in 2015, the remaining balance as of December 31,
2024 is approximately $ 203 . The loans are indexed to the Israeli consumer price index from their origination date and bear no interest.
The
Company will be required to pay the loans, in quarterly installments, commencing on the first quarter following the first fiscal
year in which the Company reports net profit in its annual report. At such time, the Company will be required to make quarterly payments
equal to 10 % of its total sales for each quarter until the loans have been repaid in full. Notwithstanding the repayment mechanism,
the Company will not be required to repay the loans during any period in which such payment would cause a deficit in the Company’s
working capital.
As
of December 31, 2024, the Company does not expect to make any material repayments during the following 12-month period, if any, and
accordingly the entire remaining balance of the loans from stockholders have been presented as non-current liability.
F- 16
NOTE
4 – SIGNIFICANT TRANSACTIONS
A.
Exercise
of pre-funded warrants
On
January 3, 2024, 19,765 pre-funded warrants granted through underwritten public offering in April 2023 have been fully exercised
into the same number of shares of Common Stock of the Company.
B.
Exchange
Agreement
On
February 13, 2024, the Company entered into an Exchange Agreement with certain warrant holders (the “Holders”), pursuant
to which the Company and the Holders agreed to exchange (the “Exchange”) warrants with down round protection feature
exercisable to common shares (the “Warrants”) owned by the Holders for shares of Common Stock to be issued by the Company.
On February 15, 2024, 35,932 shares of Common Stock have been issued in exchange for 43,820 Warrants (the “Shares”).
It
was also agreed that the Holders will not, during the period (“Lock-Up Period”)
(i) offer, pledge, announce the intention to sell, contract to sell, sell any option or contract
to purchase, purchase any option or contract to sell, grant any option, right or warrant
to purchase, or otherwise transfer or dispose of, directly or indirectly, any Shares, (ii)
enter into any swap or other agreement that transfers, in whole or in part, any of the economic
consequences of ownership of the Shares of, whether any such transaction described in clause
(i) or (ii) above is to be settled by delivery of Shares or such other securities, in cash
or otherwise, (iii) make any demand for or exercise any right with respect to, the registration
of any Shares or any security convertible into or exercisable or exchangeable for shares
of common stock, or (iv) publicly announce an intention to effect any transaction specific
in clause (i), (ii) or (iii) above, provided that the Holder, during the Lock-Up Period,
may (a) sell or contract to sell Shares at a price higher than $0.5 per Share on any trading
day up to 10% of the daily volume of Shares or (b) sell or contract to sell Shares at a price
higher than $0.8 per Share on any trading day with no volume limitation.
The
Lock-Up Period shall expire at the earliest of (i) 365 days after the date hereof or (ii) until the Shares traded above $ 100.00 per
Share for five consecutive trading days.
The
Company accounted for the Exchange of the aforesaid warrants with shares in a similar manner of a modification of shares-based payment as a deemed dividend which was calculated at the closing
date by the management using the assistance of external appraiser as the excess of fair value of the shares to be issued after taking
into consideration a discount for lack of marketability at a rate of 16.81% over the Lock-Up Period over the fair value of the original
equity instrument (i.e. warrants which included down round protection feature). However, since the fair value of the shares was estimated
as less than the fair value of the replaced equity instrument, deemed dividend was not recorded.
C.
Private
Placement Agreement
On
April 22, 2024, the Company entered into a private placement agreement under which the Company issued 3,968 shares of its common
stock at a price of $ 126 per share for aggregate gross proceeds of $ 500 (the “Offering”). The Offering included participation
of certain members of the Company’s executive management, Board of Directors and existing shareholders.
F- 17
D.
Adoption
of 2024 Equity Incentive Plan and Reverse Share Split
On
April 26, 2024, the Company held its Annual Meeting of Shareholders (the “Annual Meeting”)
under which the Company’s stockholders approved, inter alia, the following proposals:
(i) adoption of the Company’s 2024 Equity Incentive Plan and (ii) an amendment to Article
IV of the Company’s Certificate of Incorporation, to effect a reverse stock split of
the Company’s Common Stock at a ratio of between one-for-five and one-for-thirty, with
such ratio to be determined at the sole discretion of the Board of Directors. Following the
Annual Meeting, on April 30, 2024, the Company’s Board of Directors approved a one-for-five
reverse stock split of the Company’s issued and outstanding shares of common stock.
On May 17, 2024, the Company filed a Certificate of Amendment to the Company’s Certificate
of Incorporation with the Secretary of State of the State of Delaware which effected the
reverse stock split.
On
February 3, 2025, subsequent to the balance sheet date on December 31, 2024, the Company approved to effect an additional reverse
stock split of twenty-for-one (20 to 1). The reverse split did not impact the total number of authorized shares of common stock or
the par value per share.
For
accounting purposes, all shares, options and warrants to purchase shares of common stock and loss per share amounts have been adjusted
to give retroactive effect to both of the reverse splits for all periods presented in these consolidated financial statements. Any
fractional shares resulting from the reverse splits were rounded up to the nearest whole share.
E.
Note
and Warrant Purchase Agreements
On
June 27, 2024, the Company entered into note and warrant purchase agreements (the “Purchase
Agreement”) with certain investors (the “June 27 Investors”), providing
for the private placement of unsecured promissory notes in the aggregate principal amount
of $ 100 (the “June 27 Notes” and each a “June 27 Note”) and warrants
to purchase up to an aggregate of 15,000 shares of the Company’s Common Stock (the
“June 27 Warrants”).
The
June 27 Notes bear simple interest at a rate of 3% per annum and are due and payable in cash on the earlier of: (a) 12 months from
the date of the June 27 Note; or (b) the date the Company raises third-party equity capital in an amount equal to or in excess of
$1,000 (the “Maturity Date”). The Company may prepay the June 27 Notes at any time prior to the Maturity Date without
penalty. If an event of default occurs, the then-outstanding principal amount of the June 27 Notes plus any unpaid accrued interest
will accelerate and become immediately payable in cash.
Each
of June 27 Warrants has a fixed exercise price of $ 99 per share. The June 27 Warrants are immediately exercisable and have a 5 -year
term.
Upon
initial recognition, the management allocated the gross cash proceeds received based on the relative fair value of the June 27 Notes
and the detachable June 27 Warrants in total amount of $ 15 and $ 85 , respectively. The fair value of the June 27 Note was determined
based on a rating model using a debt discount rate of 28.65 % which represented the Company’s applicable rate of risk. The fair
value of the June 27 Warrants was determined by using Black-Scholes pricing model taking into account, inter alia, expected stock
price volatility of 245 % and risk-free interest rate of 4.52 %. The amount allocated to June 27 Warrants was classified as a component
of equity (as their terms permit the holders to receive a fixed number of shares of common stock upon exercise for a fixed exercise
price).
The
June 27 Notes were accounted for as a financial liability measured at amortized cost. In subsequent periods, the Company recognized
a discount and interest expense over the economic life of the June 27 Notes based on the effective interest rate method.
F- 18
The
following tabular presentation reflects the reconciliation of the carrying amount of the June 27 Notes during the period of years ended
December 31, 2024:
SCHEDULE OF RECONCILIATION OF THE CARRYING AMOUNT OF JUNE 27 NOTES
Year
ended
December 31, 2024
Opening balance
$ -
Total proceeds received
100
Total proceeds allocated to June 27 Warrants
at initial recognition
( 85 )
Discount amortization and interest expenses
related to June 27 Notes (Note 7 below)
16
Partial conversion June
27 Notes and accrued Interest (Note 4H and Note 4I below)
( 26 )
Balance December
$ 5
During
the period commencing the issuance date through December 31, 2024, none of the June 27 Warrants have been exercised.
F.
Convertible
Promissory Notes
On
July 18, 2024, the Company entered into a series of convertible promissory notes with three
directors, and one member of the Company’s executive management (the “July 18
Investors”), providing for the private placement of unsecured convertible promissory
notes in the aggregate principal amount of $ 360 (the “July 18 Notes” and each
a “July 18 Note”).
The
July 18 Notes bore simple interest at a rate of 8 % per annum. Upon initial date, the management measured the fair value of the embedded
conversion feature which is accounted for as embedded derivative liability. The difference between the total gross cash proceeds
received and the fair value of the embedded conversion feature is allocated to the host component of the July 18 Notes that are measured
at amortized cost under which in subsequent periods the Company recognizes a discount expense over the economic life of the July
18 Notes based on the effective interest rate method. However, the fair value of the embedded derivative liability related to the
conversion feature was determined by the management at an insignificant amount since upon closing of a Qualified Financing, the loan
will convert based on market conditions (i.e. conversion price will be equal to the fair value of the share upon conversion) and
thus all proceeds received of $ 360 were allocated to the July 18 Notes.
On
September 5, 2024, the Company and one of July 18 noteholders entered into a conversion agreement, under which the Company agreed
to convert his portion of the outstanding principal nominal amount plus any accrued but unpaid interest pursuant to the July 18 Note,
totaling $ 101 into 4,955 shares of Common Stock at a conversion price of $ 20.4 per share. Please see note 4I.
In
November 2024, the Company and the remaining July 18 noteholders entered into a conversion agreement under which the Company agreed
to convert their portion of the outstanding principal nominal amount plus any accrued but unpaid interest pursuant to the July 18
Note, totaling $ 305
to Common Stock and warrants at a conversion price of $ 31.2
per share. The July 18 noteholders received 9,760
shares of Common Stock, 9,760
Series A Warrants and 9,760
Series B Warrants. The fair value of the shares of Common Stock received was $ 60 .
The Series A and Series B Warrants are treated as derivative liabilities and at grant date were valued at $ 43
and $ 279 ,
respectively. As a result, the Company recorded a loss on the settlement of debt in the amount of $ 79
in the Statement of Operations. Please see Note 4J for the terms and valuation methodology of the Series A and Series B
Warrants.
G.
Convertible
Promissory Note and Warrant Agreements
On
July 30, 2024, the Company entered into a convertible promissory note and three warrant agreements (the “July 30 Warrants”)
with an existing investor (the “July 30 Holder”), providing for the private placement of a secured convertible promissory
note in the aggregate principal amount of $ 4,000 (the “July 30 Note”). The July 30 Note bore simple interest at a rate
of 8 % per annum and is due and payable in cash on earlier of: (i) 12 months anniversary of July 30 Note, or (ii) closing date of
a Sale Transaction (defined below) (the “Maturity Date”). The July 30 Note is secured by a first-priority security interest
on all Company’s assets.
F- 19
Each
July 30 Warrant becomes exercisable 12 months after its issuance and has term of 10 years. The July 30 Warrants are exercisable for cash
only and have no price-based antidilution. The first July 30 Warrant is for 106,667 shares at $ 37.50 per share. The second July 30 Warrant
is for 76,191 shares at $ 52.50 per share. The third July 30 Warrant is for 59,259 shares at $ 67.50 per share. Management has determined
that the warrants are eligible to be classified as a component of equity as their terms permit the holders to receive a fixed number
of shares of common stock upon exercise for a fixed exercise price.
At
the initial date, the Company has issued four freestanding instruments that include (i) a financial instrument that is considered as
“host” which comprised of July 30 Note and two embedded derivative financial instruments (i.e. an embedded conversion feature
and an embedded redemption feature to receive cash equals to 200 % of July 30 Note balance upon the occurrence of a Sale Transaction)
and (ii) three series of detachable warrants. At the initial date, the Company is required to estimate the fair value of the freestanding
instruments and allocate the total gross proceeds received between them based on that relative fair value identified. The fair value
of the embedded derivative financial instruments (i.e. the conversion right and the redemption right) should be bifurcated from the host
instrument and remeasured on recurring basis at each reporting period under marked to market approach, the July 30 Note was accounted
for at amortized cost whereby discount and interest expenses are recorded over the economic life of the July 30 Note based on the effective
interest rate method and the July 30 Warrants are classified into equity without any further subsequent measurement.
Upon
initial recognition, the management by using the assistance of an external appraiser allocated
the gross cash proceeds received based on the relative fair value of the July 30 Note and
the detachable July 30 Warrants in total amount of $ 1,450 and $ 2,550 , respectively. The fair
value of the convertible note was determined by using hybrid method that includes conversion
scenario and liquidation scenario taking into account, inter alia, a debt discount rate of
28.65 %. The fair value of the July 30 Warrants was determined by using Black-Scholes pricing
model taking into account, inter alia, expected stock price volatility of 122.8 % and risk-free
interest rate of 4.78 %. The amount allocated to July 30 Warrants was classified as a component
of equity.
Furthermore,
it was determined that the embedded conversion feature and embedded redemption feature are required to be bifurcated from the host
loan instrument. The fair value of the bifurcated derivatives was determined by the management using the assistance of an external
appraiser in a total amount of $ 35 upon initial recognition and in subsequent periods as derivative liability at fair value through
profit and loss. The remaining amount of $ 1,415 was allocated to the host loan instrument which in subsequent periods was accounted
for using the effective interest method over the term of the loan, until its stated maturity.
On
September 24, 2024, the Company held a special meeting of its stockholders under which shares of common stock issuable by the Company
upon conversion of the July 30 Note and exercise of the July 30 Warrants was approved. The July 30 Holder has not elected to trigger
the exercise of the July 30 Warrants into shares of common stock.
On
November 12, 2024, the Company and the July 30 Holder entered into an agreement for the settlement of the July 30 Note plus any accrued
but unpaid interest totaling $ 4,093 to Common Stock and warrants at a conversion price of $ 31.0 per share. The July 30 Holder received
132,036 shares of Common Stock, 132,036 Series A Warrants and 132,036 Series B Warrants. The fair value of the shares of Common Stock
received was $ 813 . The Series A and Series B Warrants are treated as derivative liabilities and at grant date were valued at $ 609 and
$ 3,768 , respectively. As of the settlement date, the carrying amount of the July 30 Note under the effective interest method was $ 1,978
and the fair value of the derivative liability relating to the conversion feature was $ 37 . Upon settlement, the total fair value of
the warrant related derivatives of $ 4,377 and the equity received of $ 813 exceeded the net book value of the July 30 Note of $ 1,978 and
the value of the debt conversion derivative that was settled of $ 37 . As a result, the Company recorded a loss on extinguishment of debt
in the amount of $ 3,175 in the Statement of Operations. Please see Note 4J for the terms and valuation methodology of the Series A and
Series B Warrants.
F- 20
H.
August
23 Conversion
On
August 23, 2024 (the “Commitment Date”), the Company and two of June 27 Investors entered into conversion agreement,
under which the Company agreed to convert the principal nominal amount plus any accrued but unpaid interest pursuant to each of June
27 Notes, with a face value of $ 20 each (the “Debt”), held by the Investors to Common Stock at a conversion price of
$ 20.4 per share. On October 15, 2024, the Company issued 985 shares of common stock for each of the two of the June 27 Investors
in respect of each respective Debt converted.
In
satisfaction of the Debt, the Company also issued to each of the two June 27 Investors three
warrants (each an “August 23 Warrant”). Each August 23 Warrant becomes exercisable
on August 16, 2025 and has term of 10 years . The August 23 Warrants are exercisable for cash
only and have no price-based antidilution. The first August 23 Warrant is for 535 shares
of Common Stock and is exercisable at $ 37.5 per share. The second August 23 Warrant is for
382 shares of Common Stock, exercisable at $ 52.5 per share. The third August 23 Warrant is
for 297 shares of Common Stock, exercisable at $ 67.5 per share.
The
above transaction was accounted for as a settlement of financial liabilities under which the instruments issued or to be issued to
the June 27 Investors (i.e. shares of common stock and August 23 Warrants) are eligible for equity classification and thus both have
been recorded as part of equity based on the total fair value of $ 238 at the Commitment Date. The difference between the fair value
of these equity instruments and the carrying amount of each of the respective Debt at the Commitment Date amounted to $ 11 was charged
immediately to the finance expenses (see also Note 7 below). Due to the above settlement, the Company recorded a loss on the settlement
on the amount of $ 216 .
During
the period commencing the issuance date through December 31, 2024, none of the August 23 Warrants have been exercised.
I.
September
5 Conversion
On
September 5, 2024 (the “Commitment Date”), the Company and one of June 27 Investors
and July 18 Investors entered into a conversion agreement, under which the Company agreed
to convert outstanding board fees amounted $ 113 and the principal nominal amount plus any
accrued but unpaid interest pursuant to June 27 Note and July 18 Note, totaling $ 146 (referring
together as a “Debt”), held by the Investor to Common Stock at a conversion price
of $ 20.4 per share. On October 15, 2024, the Company issued 12,712 shares of common stock
for the June 27 Investor in respect of the Debt converted.
In
satisfaction of the Debt, the Company also issued to June 27 Investor and July 18 Investor three warrants (each an “September
5 Warrant”). Each September 5 Warrant becomes exercisable on August 16, 2025 and has term of 10 years . The September 5 Warrants
are exercisable for cash only and have no price-based antidilution. The first September 5 Warrant is for 6,915 shares of Common Stock
and is exercisable at $ 37.5 per share. The second September 5 Warrant is for 4,940 shares of Common Stock, exercisable at $ 52.5 per
share. The third September 5 Warrant is for 3,842 shares of Common Stock, exercisable at $ 67.5 per share.
The
above transaction was accounted for as settlements of financial liabilities under which the instruments issued or to be issued to
the July 18 Investor (i.e. shares of common stock and September 5 Warrants) are eligible for equity classification and thus both
have been recorded as part of equity based on the total fair value of $ 1,505 at the Commitment Date. The carrying amount of the Debt
at the Commitment Date amounted to $ 227 and the difference was recorded as loss on settlement of debt in the Statement of Operations
in the amount of $ 1,278 (see also Note 7 below).
During
the period commencing the issuance date through December 31, 2024, none of the September 5 Warrants have been exercised.
F- 21
J.
November
12 Issuance
On
November 12, 2024, the Company completed a public offering (the “Offering”) under
which the Company received gross proceeds of $ 10,000 in exchange for issuance of an aggregate
of (i) 121,867 shares (the “Shares”) of its Common Stock, (ii) 237,845 pre-funded
warrants (the “Pre-Funded Warrants”) to purchase up to an aggregate of 237,845
shares of Common Stock (the “Pre-Funded Warrant Shares”) in lieu of Shares, (iii)
Series A Warrants (the “Series A Warrants”) to purchase up to 359,712 shares
of Common Stock (the “Series A Warrant Shares”) and (iv) Series B Warrants (the
“Series B Warrants” and, together with the Series A Warrants, the “Common
Warrants”) to purchase up to 359,712 shares of Common Stock (“the “Series
B Warrant Shares” together with the Series A Warrant Shares, the “Warrant Shares”).
Each Share or Pre-Funded Warrant, as applicable, was sold together with one Series A Warrant
to purchase one share of Common Stock and one Series B Warrant to purchase one Common Share.
The public offering price for each Share and accompanying Common Warrants was $ 27.80 , and
the public offering price for each Pre-Funded Warrant and accompanying Common Warrants was
$ 27.78 (the “Offering Price”).
The
Pre-Funded Warrants have an exercise price of $ 0.02 per share, are exercisable immediately and expire when exercised in full. Each
Series A Common Warrant will have an exercise price per share of $ 36.2 and will be exercisable beginning on the date on which Stockholder
Approval (as defined below) is received and deemed effective (the “Initial Exercise Date” or the “Stockholder Approval
Date”). The Series A Warrants will expire on the five-year anniversary of the Initial Exercise Date. The Series B Warrants
will have an exercise price per share of $ 36.2 and will be exercisable beginning on the Initial Exercise Date. The Series B Warrants
will expire on the two and one-half year anniversary of the Initial Exercise Date. The issuance of Common Warrant Shares upon exercise
of the Common Warrants is subject to stockholder approval under applicable rules and regulations of The Nasdaq Stock Market LLC (“Nasdaq”)
(“Stockholder Approval” and the date on which Stockholder Approval is received and deemed effective, the “Stockholder
Approval Date”).
The
exercise price of Series A Warrants and Series B Warrants is subject to certain adjustments. If at the time of exercise there is
no effective registration statement registering, or the prospectus is not available for the issuance of the Series A Warrants Shares
and Series B Warrant Shares to the holders, then the Series A Warrants and Series B Warrants may also be exercised, in whole or in
part, at such time by means of a “cashless exercise”. In addition, the holders are entitled to an option to require the
Company to purchase the Series A Warrants and Series B Warrants for cash in an amount equal to their Black-Scholes Option Pricing
Model value, in the event that certain fundamental transactions (which some of them are not considered solely within the control
of the Company) as defined in the Series B Warrants agreement, occur. Additionally, holders of Series B Warrants may also effect
an “alternative cashless exercise” at any time while the Series B Warrants are outstanding following the Initial Exercise
Date. Under the alternate cashless exercise option, the holder of the Series B Warrant has the right to receive an aggregate number
of shares equal to the product of (i) the aggregate number of shares of Common Stock that would be issuable upon a cashless exercise
of the Series B Warrant and (ii) 3.0. The Company analyzed the terms of the warrants in accordance with Accounting Standards Codification
No. 480, Distinguishing Liabilities from Equity (“ASC 480”) and determined that the Series A and Series B Warrants
are not eligible for equity classification and thus would be classified as derivative liabilities and recorded at fair value, with
changes in fair value recorded through profit or loss. The Company used the Monte Carlo Simulation method for determining the fair
value of the warrants. The Series A Warrant assumptions used in the Monte Carlo simulations are an expected term of 5 years, exercise
price of $ 36.2 , comparable company volatility of 96.3 %, risk-free interest rate of 4.32 % and share price of $ 6.17 . The Series B Warrant
assumptions used in the Monte Carlo simulations are an expected term of 2.5 years, exercise price of $ 36.2 , company historical volatility
of 378.6 %, risk-free interest rate of 4.30 % and share price of $ 6.17 .
Upon
initial recognition, the management allocated the gross cash proceeds to the detachable instruments included in the issuance, firstly
to Series A Warrants and Series B Warrants which were classified as financial instruments that are required to be subsequently measured
at fair value. The fair value at the issuance date of the Series A and Series B Warrants received was $ 1,659 and 10,266 , respectively.
Accordingly, there were no remaining proceeds to allocate to the equity instruments (the Shares and the Pre-Funded Warrants). Issuance
costs in the amount of $ 1,217 were recorded as expenses in the Statement of Operations.
In
addition, as the total fair value of the derivative liabilities amounting to $ 11,925 exceeded the $ 10,000 of cash raised in the issuance,
the Company recorded an immediate loss from the issuance of equity in the amount of $ 1,925 in the Statement of Operations.
See
Note 14 regarding a significant issuance of shares as a settlement of Series B Warrants subsequent to the balance sheet date.
F- 22
The
following tabular presentation reflects the reconciliation of the fair value of the Warrants during the period from their issuance through
December 31, 2024:
SCHEDULE OF RECONCILIATION OF THE
FAIR VALUE OF THE WARRANTS
Common Warrants
Series
A Warrants
Series
B Warrants
Total
Opening balance
July issuance
$
34
-
-
$ -
Settlement of July warrants
( 37
)
-
-
-
November issuance
-
1,659
10,266
11,925
Settlement of July 30 Convertible Promissory
Note
-
609
3,768
4,377
Settlement of July 18 Convertible Promissory
Note
-
45
279
324
Change in fair value
3
230
565
798
Balance as of December 31, 2024
$
-
2,544
14,877
$ 17,421
NOTE
5 - COMMITMENTS AND CONTINGENT LIABILITIES
A.
In
2004, the Israeli Innovation Authority (IIA) provided Integrity Israel with a grant of approximately $ 93 (NIS 420,000 ), for develop
a non-invasive blood glucose monitor (the “Development Plan”). Integrity Israel is required to pay royalties to IIA at
a rate ranging between 3 - 5 % of the proceeds from sale of the Company’s products arising from the Development Plan up to an
amount equal to $ 93 , plus interest at LIBOR from the grant date. Until December 31,2023 the Liability was subject to LIBOR interest
rate and commencing January 1,2024 the interest rate was replaced with Term SOFR (Secured Overnight Financing Rate). As of December
31, 2024, the remaining contingent liability with respect to royalty payment on future sales equals approximately $ 93 , excluding
interest. Such contingent obligation has no expiration date.
B.
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”): (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”); and (ii) all the goodwill relating to the Purchased Assets.
In
consideration for the sale of the Purchased Assets 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 of Common Stock to be issued based upon specified performance milestones as set forth
in the Agreement (the “Purchase Price”). In addition, if upon the final issuance,
the aggregate 10,000 shares represent less than 1.5 % of the then outstanding Common Stock
of the Company, the final issuance will include such number of additional shares so that
the total aggregate issuance equals 1.5 % of the outstanding shares (the “True-Up Shares”).
All shares of Common Stock of the Company that will be issued under the agreement shall be
(i) restricted over a limited period as defined in the Agreement and (ii) subject to the
lockup provisions.
When
the Company acquires net assets that do not constitute a business, as defined under ASU 2017-01 Business Combinations (Topic 805)
Clarifying the Definition of a Business (such when there is no substantive process in the acquired entity) the transaction is accounted
for as asset acquisition and no goodwill is recognized. The acquired In-Process Research and Development intangible asset (“IPR&D”)
to be used in research and development projects which have been determined not to have alternative future use at the acquisition
date, is expensed immediately.
At
the Closing Date, it was determined that the asset acquisition represents the purchase of IPR&D with no alternative future use.
However, the achievement of each of the performance milestones is considered as a contingent event outside the Company’s control
and thus the contingent consideration which is equal to the fair 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 achieved within the reasonable period. Such additional contingent
consideration will be recognized in subsequent periods if and when the contingency (the achievement of targets) is resolved.
F- 23
In
June 2023, the Company achieved the first performance milestone out of the five performance
milestones outlined in the Agreement executed between the Company and the Seller as of the
Closing Date. As a result, upon the date of the fulfilment of the first performance milestone
the Company was committed to issue 1,000 restricted shares to the Seller. Accordingly, the
Company recorded an amount of $ 131 as research and development expenses with a similar amount
as an increase to additional paid-in capital. The first performance milestone shares were
issued on February 6, 2024.
In
May 2024, the Company achieved the second performance milestone out of the five performance milestones outlined in the Agreement
executed between the Company and the Seller as of the Closing Date. As result, the Company is committed to issue 1,500 restricted
shares to the Seller. Accordingly, the Company recorded stock-based compensation expenses amounted to $ 192 which represents the quoted
price of its Common Stock at the Closing Date, after taking into consideration a discount for lack of marketability in a rate of
30 % over the applicable restriction period. The second performance milestone shares were issued on November 20, 2024, excluding 11,000
shares that were issued erroneously and were returned to the Company subsequent to the balance sheet date.
As
of December 31, 2024, the achievement of all other remaining performance milestones was not considered probable and thus no stock-based
compensation expenses were recorded with respect to thereof.
NOTE
6 - LEASE AGREEMENT
On
February 19, 2024, the Company entered into Lease Agreement (the “Agreement”) with Tapsak Enterprises LLC dba Virginia
Analytical (the “Landlord”) under which it was agreed that the Company will lease from the Landlord a premises located
in Front Royal, Virginia area for a monthly rental fee of $ 2.5 over a period of 3 -years commencing March 1, 2024 through February
28, 2027 (the “Initial Lease Period”). Security deposit of $ 2.5 which represents payment of one month is held by the
Landlord which will be return to the Company at the end of the Initial Lease Period.
In
addition, the Company has an option to renew the Initial Lease Period for another two additional
periods of 3-years each following the Initial Lease Period (the “Option Term”),
following advanced notice as defined in the Agreement. The monthly rental fee over the Option
Term shall be the fair market rate determined as what is a comparable cost for similar property
in Front Royal, Virginia area.
In
accordance with the provision of ASC 842, Leases, at the commencement date of the Agreement, the Company recognized the right to
use asset equals to lease liability in total amount of $ 79 . The lease liability was measured at the present value of the future lease
payments, which are discounted based on an estimate of the incremental interest rate that the Company would be required to pay to
borrow a similar amount for a similar period in order to obtain a similar amount on the initial recognition date of the lease.
As
part of the leasing period, the Company considered only the Initial Lease Period as the realization of the option to extend the period
was not considered as reasonably certain.
Operating
lease:
SCHEDULE OF OPERATING LEASE
December
31, 2024
Operating
right-of-use asset
$ 59
Current operating lease
liability
$ 26
Non-Current operating
lease liability
$ 33
F- 24
Maturity
analysis of the Company’s lease liability:
SCHEDULE OF MATURITY ANALYSIS OF LEASE LIABILITY
December
31, 2024
Less than one year
$ 30
Between 1-2 years
30
More than 2 years
5
Total operating lease
payments
$ 65
Less: imputed interest
$ 6
Present value of lease liabilities
$ 59
Additional
information on lease
The
following is a summary of the weighted average remaining lease terms and discount rate for the lease:
SCHEDULE OF WEIGHTED AVERAGE REMAINING LEASE TERMS AND DISCOUNT RATE
December
31, 2024
Lease term (years)
2.17
Weighted average discount rate
9.03 %
NOTE
7 - FINANCE (INCOME) EXPENSES, NET
SCHEDULE OF FINANCE EXPENSES
2024
2023
Year
ended
December 31,
2024
2023
Unaudited
Discount amortization and interest
expenses related to June 27 Notes
$ 21
$ -
Interest expenses related to July 18 Notes
44
-
Interest expense and debt discount amortization
related to July 30 Notes
563
Interest on bank deposits
( 62 )
( 17 )
Exchange rate differentials,
bank commissions and miscellaneous
17
10
Finance (income) expenses,
net
$ 583
$ ( 7 )
NOTE
8 – COMMON STOCK AND WARRANTS WITH-DOWN ROUND PROTECTION
A.
Description
of the rights attached to the Common Stock
Each
share of Common Stock entitles the holder to one vote, either in person or by proxy, on each matter submitted to the approval of
the Company’s stockholders. The holders of Common Stock are not permitted to vote their shares cumulatively.
B.
Equity
Issuances
1.
2023 Equity Issuances
On
April 13, 2023, the Company completed an underwritten public offering under which the Company received gross proceeds of approximately
$ 10 million for issuance of (i) 53,765 shares of common stock and (ii) 19,765 pre-funded warrants at a price to the public of $ 136
per share. The pre-funded warrants are exercisable for the same number of shares of common stock and may be exercised at any time
until exercised in full at an exercise price of $ 0.001 .
F- 25
Upon
satisfaction of customary closing conditions, the closing date of the above underwritten
public offering was April 17, 2023 (the “Closing Date”). The Company received
substantially all the pre-funded warrant’s proceeds upfront (without any conditions)
as part of the pre-funded warrant’s purchase price and in return the Company is obligated
to issue fixed number of 19,765 shares of Common Stock to the holders. Thus, pre-funded warrants
were accounted for and were classified as additional paid-in capital as part of the Company’s
stockholders’ equity.
Total
incremental and direct issuance costs amounted to $ 1,270 thousand. These expenses were deducted from additional paid-in capital as
they were allocated to shares of Common Stock and pre-funded warrants.
On
January 3, 2024, the above pre-funded warrants have been fully exercised to 19,765 shares of Common Stock of the Company.
2.
2024 Equity Issuances
See
Notes 4H, 4I and 4J relating to the issuances of shares during 2024.
3.
Subsequent event issuances
See
Note 14 regarding a significant issuance of shares as a settlement of Series B Warrants subsequent to the balance sheet date.
C.
Stock-based
compensation
1.
Plan
On
January 11, 2010, the Company’s Board of Directors approved and adopted the 2010 Share Incentive Plan (the “Plan”),
pursuant to which the Company’s Board of Directors may award share options to purchase the Company’s Common Stock as
well as restricted shares, Restricted Stock Units (the “RSU”) and other share-based awards to designated participants.
Subject to the terms and conditions of the Plan, the Company’s Board of Directors has full authority in its discretion, from
time to time and at any time, to determine (i) the designate participants; (ii) the terms and provisions of the respective award
agreements, including, but not limited to, the number of share options to be granted to each optionee, the number of shares to be
covered by each share option, provisions concerning the time and the extent to which the share options may be exercised and the nature
and duration of restrictions as to the transferability or restrictions constituting substantial risk of forfeiture and to cancel
or suspend awards, as necessary; (iii) determine the fair market value of the shares covered by each award; (iv) make an election
as to the type of approved 102 Option under Israeli tax law; (v) designate the type of share options; (vi) take any measures, and
to take actions, as deemed necessary or advisable for the administration and implementation of the Plan; (vii) interpret the provisions
of the Plan and to amend from time to time the terms of the Plan .
2.
Grant
of equity awards to employees
A.
In
August 2023, the Company granted Ms. Drinda Benjamin, the Vice President, Marketing of the Company, 2,220 options estimated at fair
value of $ 51 , to purchase the same number of Common Stock, with an exercise price per share equals to the greater of (A) $ 136 per
share or (B) the closing price of a share of Common Stock on the grant date, as reported by Bloomberg L.P., which shall vest in equal
monthly installments over a period of 3 -years following the grant date.
F- 26
B .
On
June 14, 2024, the Board of Directors approved the cancellation of all outstanding stock options previously granted to employees,
directors, and officers of the Company. Concurrently, the Board authorized the issuance of new stock options to the relevant parties.
The new stock options were issued in replacement with exercise price $ 245 .
C .
During
the years ended December 31, 2024 and 2023, the Company recorded stock-based compensation expenses of $ 173
and $ 281 ,
respectively.
D .
The
following table presents the Company’s stock options (excluding RSU) activity for employees and members of the Board of Directors
of the Company under the Plan, for the years ended December 31, 2024 and 2023:
SCHEDULE
OF SHARE OPTION ACTIVITY FOR EMPLOYEES AND MEMBERS
Number
of
Share
Options
Weighted
Average
Exercise
Price
Weighted
average
remaining
contractual
life
Intrinsic
value
$
(years)
$
Outstanding as of December 31, 2022
8,046
152
2.1
-
Granted
2,221
28
9.7
-
Forfeited or expired
( 269 )
1290
1.7
-
Outstanding as of December 31, 2023
9,998
90
8.0
-
Granted
6,438
49.72
9.37
-
Cancelled
-
-
-
-
Forfeited or expired
-
-
-
-
Outstanding as of December 31, 2024
16,436
49.72
9.37
-
Exercisable as of December 31, 2024
11,249
* 49.11
9.41
-
* After modification of exercise price
The
aggregate intrinsic value in the table above represents the total intrinsic value (the difference between the deemed fair value of
the Company’s Ordinary Shares on the last day of each of the applicable reported period and the exercise price, multiplied
by the number of in-the-money share options) that would have been received by the share option holders had all share options holders
exercised their share options on December 31 of each of the reported period. This amount is impacted by the changes in the fair market
value of the Company’s Ordinary Share.
E .
During
the years ended December 31, 2024 and 2023, stock options have not been exercised into Common Stock.
F .
The
following table presents the assumptions used to estimate the fair values of the share options granted in the reported periods presented:
SCHEDULE
OF ASSUMPTIONS USED TO VALUE OPTIONS
2024
2023
Years
ended
December
31
2024
2023
Volatility (%)
207 - 288 %
220 %
Risk-free interest rate (%)
3.51 - 4.64 %
4.7 %
Dividend yield (%)
-
-
Expected life (years)
3
3
Exercise price ($)
41 - 58
140
Share price ($)
49.0
30
F- 27
G .
As
of December 31, 2024, there was $ 298 of
unrecognized compensation expense related to unvested stock options. The Company recognizes compensation expense on an accelerated
vesting basis over the requisite service periods, which results in a weighted average period of approximately 1.9 years
over which the unrecognized compensation expense is expected to be recognized.
3.
Grant
of equity awards to non-employees
A.
Upon
closing of underwritten U.S. public offering in 2023 as noted in Note 8B above, a down round protection feature of certain
previously granted warrants, was triggered through the reduction of their original exercise prices from a price in a range of $ 335
-$ 7,020
to a price of $ 136
which represented the public offering price. Such reduction was accounted for in accordance with the provisions of ASU 2017-11 as a
deemed dividend estimated at a total amount of $ 855
thousand which was recorded as part of the additional paid-in capital versus increase of accumulated deficit. Regarding the effect
of the loss per share, see also Note 2O above.
B.
The
following table presents the Company’s warrants activity for the years ended December 31, 2024 and 2023:
SCHEDULE
OF WARRANTS ACTIVITY
Number
of
Share
Warrants
Weighted
Average
Exercise
Price
Weighted
average
remaining
contractual
life
Intrinsic
value
$
(years)
$
Outstanding as of December 31, 2023
-
-
-
-
Granted
1,278,259
39.66
9.31
-
Cancelled
-
-
-
-
Forfeited or expired
-
-
-
-
Outstanding as of December 31, 2024
1,278,259
39.66
9.31
-
Exercisable as of December 31, 2024
1,278,259
39.66
9.31
-
The
total compensation cost related to all of the Company’s equity-based awards recognized during the years ended December 31,
2024 and 2023 was comprised as follows:
SCHEDULE
OF TOTAL COMPENSATION COST EQUITY BASED AWARDS
In
thousands of US dollars
December
31,
2024
December
31,
2023
Research and development
307
176
General and administrative
364
159
Total compensation cost
671
335
F- 28
NOTE
9 – RESEARCH AND DEVELOPMENT EXPENSES
SCHEDULE
OF RESEARCH AND DEVELOPMENT EXPENSES
In
thousands of US dollars
Research and
Development
December
31,
2024
December
31,
2023
Salaries and related expenses
1,881
930
Professional fees
7,363
3,709
Depreciation
14
10
Other
241
55
Total Research and Development
Expense
9,499
4,704
NOTE
10 – GENERAL AND ADMINISTRATIVE EXPENSES
SCHEDULE
OF GENERAL AND ADMINISTRATIVE EXPENSES
In
thousands of US dollars
General and
Administrative
December
31,
2024
December
31,
2023
Salaries and related expenses
476
340
Professional fees (including directors’
fees)
3,724
1,527
Depreciation
22
3
Insurance
313
336
Other
120
72
Total general and administrative
expenses
4,655
2,278
NOTE
11 – INCOME TAX
A.
Measurement
of results for tax purposes under the Israeli Income Tax (Inflationary Adjustments) Law, 1985 (the “Inflationary Adjustment
Law”)
Commencing
January 1, 2008, the results of operations of Integrity Israel for tax purposes have been measured on a nominal basis.
B.
Tax
assessments
For
federal, state and local income tax purposes the Company remains open for examination by the tax authorities for the tax years from
2019 through 2022 under the general statute of limitations.
Notwithstanding,
pursuant and subject to the provisions of article 145 of the Income Tax Ordinance, Integrity Israel’s tax returns that were
filed with the tax authority up to and including 2018 are considered final.
C.
Loss
for the years ended December 31, 2024 and 2023 consists of the following:
SCHEDULE
OF INCOME TAX LOSS FOR THE YEAR
2024
2023
Year
ended
December
31
2024
2023
Domestic
$ 22,502
$ 6,945
Foreign entity (Integrity
Israel)
95
152
Total
loss for the year
22,597
7,097
D.
Net
Operating Losses (NOL) carryforward
As
of December 31, 2024, the Company had cumulative Net Operating Losses (NOL) carry forward for US federal purposes of approximately
$ 31.6 million to offset against future taxable income for an indefinite period of time. Integrity Israel has cumulative NOL carry
forward for Israeli income tax purposes of approximately $ 38.5 million to offset against future taxable income for an indefinite
period of time.
E.
For
the years ended December 31, 2024 and 2023, the main reconciling item is the recognition of valuation allowance in respect of deferred
taxes relating to accumulated net operating losses carried forward and other permanent and temporary differences due to the uncertainty
of the realization of such deferred taxes.
F- 29
F.
Deferred
taxes result principally 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:
SCHEDULE
OF DEFERRED TAX ASSETS
As
of
December
31
Composition
of deferred tax assets:
2024
2023
Vacation accrual
208
66
Research and development credits
3,276
1,033
Net operating losses carry
forwards
16,981
12,368
Net deferred tax asset
before deferred tax liabilities and valuation allowance
20,465
13,467
Valuation allowance
( 20,465 )
( 13,467 )
Net deferred tax assets
-
-
NOTE
12 – RELATED PARTIES
A.
For
more information regarding the intellectual property purchase agreement from the company’s CEO - See Note 5B above.
B.
For
more information regarding loans received from certain Stockholders - See Note 3 above.
C.
Tapsak
Enterprises LLC, dba Virginia Analytical
On
October 25, 2022, the Company entered into agreement with Tapsak Enterprises LLC dba Virginia Analytical, which fully owned by Mark
Tapsak, who serves as the Vice President of Sensor Science of the Company, under which, Tapsak Enterprises LLC dba Virginia Analytical,
is providing laboratory space, equipment and materials to support the Company sensor development activities. During the years ended
December 31, 2024 and 2023, a total amount of $ 25 and $ 162 were recorded as part of the Company’s research and development
expenses, respectively.
For
more information regarding execution of lease agreement with Tapsak Enterprises LLC dba Virginia Analytical, see Note 6.
D.
Regarding
the issuances of notes, shares, warrants and settlement of notes, ee Note 4 above.
NOTE
13 – SEGMENT REPORTING :
ASC
280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent with
the Company’s internal organization structure as well as information about services categories, business segments and major customers
in financial statements. The Company has only one reportable segment, the Glucotrack CBGM Product Segment, as all their research and
development activities are related the development of the Glucotrack CBGM Product. Since the Company operates in one operating segment,
all required financial segment information can be found in the consolidated financial statements.
F- 30
The
Company adheres to the provisions of ASC 280, Segment Reporting, which establishes standards for the way public business enterprises
report information about operating segments in annual financial statements and requires that those enterprises report selected information
about operating segments in financial statements issued to shareholders. As the Company is currently involved in the development of one
product, the Platform, the Company has determined that it operates in a single reportable segment. The Company’s Chief Operating
Decision Maker (CODM), its Chief Executive Officer (CEO), reviews the consolidated results of operations when making decisions about
allocating resources and assessing the performance of the Company as a whole and, hence, the Company has only one reportable segment.
The Company’s assets are located in the United States of America.
NOTE
14 – SUBSEQUENT EVENTS
2025 Reverse Stock
Split and Increase in Authorized Common Stock
The Company filed with the Delaware
Secretary of State a Certificate of Amendment to its Certificate of Incorporation which became effective at 4:30 p.m. on February 3, 2025,
to implement a reverse stock split at a ratio of 1-for-20 (the “2025 Reverse Stock Split”) of the shares of its Common Stock.
The 2025 Reverse Stock Split was approved by the Company’s stockholders at the special meeting of stockholders held on January 3,
2025 (the “Special Meeting”). All shares and per share numbers in the consolidated financial statements have been retroactively adjusted and are
reflected on a post-reverse share split basis.
On
January 3, 2025, the Company filed an amendment to the Company’s Certificate of Incorporation, as to increase the Company’s
authorized shares of Common Stock from 100,000,000 to 250,000,000 . On February 3, 2025, the stockholders approved at the Special Meeting
the increase in the Company’s authorized shares of Common Stock from 100,000,000
to 250,000,000 ,
as well as the full issuance of shares of Common Stock issuable by the Company upon the exercise of Series A Warrants and Series B Warrants
(see below).
ATM Sales Agreement
On December 17, 2024, the Company entered
into an ATM sales agreement (the “Sales Agreement”) with Dawson James Securities, Inc. (“Dawson James”), pursuant
to which 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
to time, through an “at-the-market” equity offering program under which Dawson James will act as sales agent (the “Agent”).
On March 21, 2025, the Company sold 12,377,967
shares 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 deducting fees owed to the Agent from such sale. The shares of Common Stock were offered by the Company pursuant
to a prospectus supplement dated December 17, 2024, and accompanying prospectus dated October 3, 2024, which forms a part of the Company’s
registration statement on Form S-3 (Registration No. 333-282297), which was declared effective by the Securities and Exchange Commission,
on October 3, 2024.
Registered Direct Offering
On February 4, 2025, the Company
entered into a securities purchase agreement with certain institutional investors, relating to the registered direct offering and sale
of an aggregate of 2,638,042 shares of Common Stock at an offering price of $ 1.15 per share. The net proceeds to the Company from the
offering were approximately $ 2.7 million, after deducting fees owed to placement agent and other offering expenses. The February 2025
offering closed on February 5, 2025.
The shares of Common Stock from
the February 2025 registered direct offering was offered by the Company pursuant to a prospectus supplement dated February 4, 2025, and
accompanying prospectus dated October 3, 2024, which forms a part of the Company’s registration statement on Form S-3 (Registration
No. 333-282297), which was declared effective by the Securities and Exchange Commission, on October 3, 2024. Dawson James acted as the
placement agent for the offerings pursuant to a placement agency agreement, dated February 4, 2025, by and between the Company and Dawson
James.
Warrant Exchange
Beginning
on January 6, 2025, through March 15, 2025, the Company received exchange notices from certain holders of the Series B Warrants, with
respect to an aggregate of 359,612
of the Series B Warrants, requiring the delivery of 9,721,782
shares of Common Stock according to the alternative cashless exercise, as applicable to the Series B Warrants under the November
2024 offering. The remaining 100
Series B Warrants are exchangeable for an aggregate of approximately 1,940
shares of Common Stock (subject to adjustment in the event of any stock dividend and split, reverse stock split, recapitalization,
reorganization or similar transaction).
Appointment of Peter C. Wulff as Chief Financial
Officer
In connection with Mr.
Cardwell’s resignation, on January 28, 2025, the Board appointed Peter C. Wulff as Chief Financial Officer of the Company.
F- 31
SIGNATURE
Pursuant
to the requirements 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.
GLUCOTRACK,
INC.
Date:
March 31, 2025
By:
/s/
Paul Goode
Name:
Paul
Goode
Title:
Chief
Executive Officer
(Principal
Executive Officer)
Date:
March 31, 2025
By:
/s/
Peter Wulff
Name:
Peter
Wulff
Title:
Chief
Financial Officer
(Principal
Financial and 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.
Signature
Title
Date
/ s /
Paul Goode
Chief
Executive Officer and Director
March 31,
2025
Paul Goode
( Principal Executive Officer)
/ s /
Peter Wulff
Chief Financial Officer
March 31,
2025
Peter Wulff
(Principal
Financial and Accounting Officer)
/ s /
Erin Carter
Director
March 31,
2025
Erin
Carter
/ s /
Luis Malave
Director
March 31,
2025
Luis
Malave
/ s /
Robert Fischell
Director
March 31,
2025
Dr.
Robert Fischell
/ s /
Andrew Balo
Director
March 31,
2025
Andrew
Balo
/ s /
Allen Danzig
Director
March 31,
2025
Allen
Danzig
/ s /
John Ballantyne
Director
March 31,
2025
John
Ballantyne
64