Item 8. Financial Statements and Supplementary Data
ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
MY
SIZE, INC. AND ITS SUBSIDIARIES
CONSOLIDATED
FINANCIAL STATEMENTS
AS
OF DECEMBER 31, 2021
U.S.
DOLLARS IN THOUSANDS
INDEX
Page
Report
of Independent Registered Public Accounting Firm (PCAOB ID: ID 1057 )
F-2
Consolidated
Balance Sheets
F-3
Consolidated
Statements of Comprehensive Loss
F-4
Consolidated
Statements of Shareholders’ Equity
F-5
Consolidated
Statements of Cash Flows
F-6
Notes
to Consolidated Financial Statements
F-7
- F-27
F- 1
Report
of Independent Registered Public Accounting Firm
To
the Shareholders and Board of Directors
My
Size, Inc.:
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheets of My Size, Inc. and subsidiaries (the Company) as of December 31, 2021 and
2020, the related consolidated statements of comprehensive loss, shareholders’ equity, and cash flows for each of the years in
the two-year period ended December 31, 2021, and the related notes (collectively, the consolidated financial statements). In our
opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of
December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the years in the two-year period ended December
31, 2021, in conformity with U.S. generally accepted accounting principles.
Going
Concern
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed
in Note 1d to the consolidated financial statements, the Company has incurred significant losses and negative cash flows from operations
and has an accumulated deficit that raises substantial doubt about its ability to continue as a going concern. Management’s plans
in regard to these matters are also described in Note 1d. 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 these 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 consolidated financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part
of our 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 consolidated financial statements, whether
due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence
regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles
used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.
Critical
Audit Matters
Critical
audit matters are matters arising from the current period audit of the consolidated financial statements that were communicated or required
to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial
statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there are no critical audit
matters.
/s/
Somekh Chaikin
Somekh
Chaikin
Member
Firm of KPMG International
We
have served as the Company’s auditor since 2017.
Tel
Aviv, Israel
March
18, 2022
F- 2
MY
SIZE, INC. AND ITS SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
U.S.
dollars in thousands (except share data)
Note
2021
2020
December
31,
Note
2021
2020
Assets
Current assets:
Cash and cash equivalents
3
10,670
1,689
Restricted cash
273
85
Restricted deposit
-
184
Accounts receivable
40
28
Other receivables and
prepaid expenses
4
579
482
Total
current assets
11,562
2,468
Property and equipment, net
5
112
128
Right-of-use asset
6
776
911
Investment in marketable
securities
8
108
59
Total non-current asset
996
1,098
Total
assets
12,558
3,566
Liabilities and shareholders’
equity
Current liabilities:
Operating lease liability
6
138
129
Trade payables
635
381
Accounts payable
453
400
Warrants and derivatives
8
2
1
Total
current liabilities
1,228
911
Operating lease liability
6
473
579
Total
non-current liabilities
473
579
CONTINGENCIES AND COMMITMENTS
12
-
Total
Liabilities
1,701
1,490
SHAREHOLDERS’ EQUITY
10
Stock capital -
Common stock of $ 0.001 par value - Authorized:
100,000,000 shares; Issued and outstanding: 23,982,503 and 7,232,836 , respectively
24
7
Additional paid-in capital
56,430
37,164
Accumulated other comprehensive loss
( 406 )
( 424 )
Accumulated deficit
( 45,191 )
( 34,671 )
Total
shareholders’ equity
10,857
2,076
Total
liabilities and shareholders’ equity
12,558
3,566
The
accompanying notes are an integral part of the consolidated financial statements.
F- 3
MY
SIZE, INC. AND ITS SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE LOSS
U.S.
dollars in thousands (except share data and per share data)
Year
ended
December 31,
Note
2021
2020
Revenues
131
142
Cost of revenues
-
( 2 )
Gross profit
131
140
Operating expenses
Research and development
( 4,248 )
( 1,523 )
Sales and marketing
13
( 2,336 )
( 2,196 )
General and administrative
14
( 4,124 )
( 2,567 )
Total operating expenses
( 10,708 )
( 6,286 )
Operating loss
( 10,577 )
( 6,146 )
Financial income (expense),
net
15
57
( 11 )
Net loss
( 10,520 )
( 6,157 )
Other comprehensive income
(loss):
Foreign currency translation
differences
18
115
Total
comprehensive loss
( 10,502 )
( 6,042 )
Basic and diluted loss
per share
( 0.71 )
( 1.11 )
Basic and diluted weighted average number
of shares outstanding
10,509,622
5,539,700
The
accompanying notes are an integral part of the consolidated financial statements.
F- 4
MY
SIZE, INC. AND ITS SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF SHAREHOLDERS’ EQUITY
U.S.
dollars in thousands (except share data)
Number
Amount
capital
loss
Deficit
(deficit)
Common
stock
Additional
paid-in
Accumulated
other
comprehensive
Accumulated
Total
stockholders’
Number
Amount
capital
loss
Deficit
equity
Balance as of December 31, 2019
2,085,900
2
30,102
( 539 )
( 28,514 )
1,051
Stock-based compensation related to options
granted to employees and consultants
-
-
645
-
-
645
Exercise of options granted to employees
Exercise of options granted to employees, shares
Restricted shares issued to shareholder (***)
Restricted shares issued to shareholder
(***) , shares
Issuance of shares, net of issuance cost of $ 1,160
2,439,802
3
5,992
-
-
5,995
Exercise of warrants and pre funded warrants
2,707,134
2
97
-
-
99
Liability reclassified to equity ( ** )
-
-
328
-
-
328
Exercise of warrants
Exercise of warrants , shares
Total comprehensive
loss
-
-
-
115
( 6,157 )
( 6,042 )
Balance as of December 31, 2020
7,232,836
7
37,164
( 424 )
( 34,671 )
2,076
Stock-based compensation related to options
granted to employees and consultants
-
-
373
-
-
373
Exercise of options granted to employees
4,458
(* )
-
-
-
-
Restricted shares issued to shareholder ( *** )
2,500,000
3
2,615
-
-
2,618
Issuance of shares, net of issuance cost of $ 1,160
10,867,499
11
12,572
-
-
12,583
Exercise of warrants
3,377,710
3
3,706
-
-
3,709
Total comprehensive
income (loss)
-
-
-
18
( 10,520 )
( 10,502 )
Balance as of December 31, 2021
23,982,503
24
56,430
( 406 )
( 45,191 )
10,857
(*)
Represents an amount of less than
$1.
(**)
See note 2 b
(***)
See note 1 b
The
accompanying notes are an integral part of the consolidated financial statements.
F- 5
MY
SIZE, INC. AND ITS SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
U.S.
dollars in thousands
2021
2020
Year
ended
December 31,
2021
2020
Cash flows from
operating activities:
Net loss
( 10,520 )
( 6,157 )
Adjustments to reconcile net loss to net cash
used in operating activities:
Depreciation
42
40
Amortization of operating lease right-of-use
asset
43
42
Revaluation of warrants and derivatives
1
-
Revaluation of investment in marketable securities
( 49 )
( 33 )
Restricted Shares issued to shareholder
2,618
-
Stock based compensation
373
645
(Increase) decrease in accounts receivable
( 12 )
13
Increase in other receivables and prepaid expenses
( 99 )
( 155 )
(Decrease) increase in trade payables
253
( 69 )
(Decrease) increase
in accounts payables
53
( 5 )
Net cash used in operating
activities
( 7,297 )
( 5,679 )
Cash flows from
investing activities:
Proceeds from short-term deposits, net
-
-
Proceeds from (investment in) restricted deposits,
net
184
( 170 )
Investment in right to use asset
-
( 25 )
Purchase of property
and equipment
( 23 )
( 16 )
Net cash provided by
(used in) investing activities
161
( 211 )
Cash flows from
financing activities:
Proceeds from issuance of shares, net of issuance
costs
12,583
5,995
Proceeds from exercise of warrants and
pre funded warrants
-
99
Proceeds from exercise
of warrants
3,709
-
Net cash provided by
financing activities
16,292
6,094
Effect of exchange rate fluctuations on cash
and cash equivalents
13
104
Increase (Decrease) in cash and cash equivalents
and restricted cash
9,169
308
Cash and cash equivalents
and restricted cash at the beginning of the year
1,774
1,466
Cash and cash equivalents
and restricted cash at the end of the year
10,943
1,774
The
accompanying notes are an integral part of the consolidated financial statements.
F- 6
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
1 -
GENERAL
a.
My
Size, Inc. is developing unique measurement technologies based on algorithms with applications
in a variety of areas, from the apparel e-commerce market, to the courier services market
and to the Do It Yourself (“DIY”) smartphone and tablet apps market. The technology
is driven by proprietary algorithms, which are able to calculate and record measurements
in a variety of novel ways.
The
Company has three subsidiaries, My Size Israel 2014 Ltd. (“My Size Israel”) and Topspin Medical (Israel) Ltd., both of
which are incorporated in Israel and My Size LLC which was incorporated in Russian Federation. References to the Company include
the subsidiaries unless the context indicates otherwise.
My
Size, Inc., was incorporated and commenced operations in September 1999, as Topspin Medical Inc. (“Topspin”), a private company
registered in the State of Delaware. In December 2013, the Company changed its name to Knowledgetree Ventures Inc. Subsequently, in February
2014, the Company changed its name to My Size, Inc. Topspin was engaged, through its Israeli subsidiary, in research and development
in the field of cardiology and urology.
Since
September 1, 2005, the Company has traded on the Tel Aviv Stock Exchange (“TASE”).
Between
2007 and 2012 the Company reported as a public company with the U.S. Securities and Exchange Commission (the “SEC”). In August
2012, the Company suspended its reporting obligations under Section 13(a) and 15(d) of the Securities Exchange Act of 1934. In mid-2015,
the Company resumed reporting as a public company.
b.
On
January 9, 2014, at the Company’s general meeting of shareholders, its shareholders approved an engagement with one of the
Company’s investors (the “Seller”) for the purchase of rights in a Venture (the “Venture”), including
the rights to the method and the certain patent application that had been filed by the Seller (the “Assets”). The Venture
relates to the development of technologies and applications which will assist the consumer to take his or her body measurements accurately
using a mobile device to ensure the purchase of clothing with the best possible fit without the need to try them on.
In
February 2014, the Company established a wholly owned subsidiary, My Size (Israel) 2014 Ltd., a company registered in Israel, which
is currently engaged in the development of the Venture described above.
In
return for purchasing an interest in the Venture, the Company undertook to pay the Seller 18 % of the Company’s operating profit,
direct or indirect, connected to the Venture for a period of seven years starting from the end of the Venture’s development period.
As
part of the agreement, the Seller received an option to buy back the Assets for consideration which will reflect the market fair value
at that time, on the occurrence of the following events: a) if a motion is filed to liquidate the Company; b) if seven years after signing
the agreement, the Company’s total accumulated revenues, direct or indirect, from the Venture or the commercialization of the patent
will be lower than NIS 3.6 million .
In
such an event, Seller may repurchase the interest in the Venture at a market price to be determined by an independent third party valuation
consultant, who shall be chosen by agreement by the parties, and the audit committee shall conduct the negotiations on behalf of the
Company to determine the identity of the consultant.
On
May 26, 2021, the Company, My Size Israel and Shoshana Zigdon entered into an Amendment to Purchase Agreement (the “Amendment”)
which made certain amendments to a Purchase Agreement between the parties dated February 16, 2014 (the “Purchase Agreement”).
Pursuant to the Amendment, Ms. Zigdon agreed to irrevocably waive the right to repurchase certain assets related to the collection of
data for measurement purposes that My Size Israel acquired from Ms. Zigdon under the Purchase Agreement and upon which the Company’s
business is substantially dependent, and all past, present and future rights in any of the intellectual property rights sold, transferred
and assigned to My Size Israel under the Purchase Agreement and any modifications, amendments or improvements made thereto, including,
without limitation, any compensation, reward or any rights to royalties or to receive any payment or other consideration whatsoever in
connection with such intellectual property rights (the “Waiver”). In consideration of the Waiver, the Company issued 2,500,000
shares of common stock to Ms. Zigdon in a private placement.
F- 7
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
1 -
GENERAL
(Cont.)
c.
On
July 25, 2016, the Company’s common stock began publicly trading on the Nasdaq Capital Market under the symbol “MYSZ”.
The Company’s shares of common stock are listed both on the Nasdaq Capital Market and TASE.
d.
Since
inception, the Company has incurred significant losses and negative cash flows from operations and has an accumulated deficit of
$ 45,191 .
The Company has financed its operations mainly through fundraising from various investors.
The
Company’s management expects that the Company will continue to generate losses and negative cash flows from operations for the
foreseeable future. Taking into account the proceeds from warrant exercises and the Company’s financing in October 2021 described
in note 10c and 10f below managements believes that cash on hand will be sufficient to meet its obligations. Nevertheless, due to the recent acquisition of Orgad (as described in note 16a below) there is uncertainty regarding
the expected cash burn in the foreseeable future, and as such there is substantial doubt about the Company’s ability to continue
as a going concern.
Management’s plans include the continued
commercialization of the Company’s products and securing sufficient financing through the sale of additional equity securities,
debt or capital inflows from strategic partnerships. Additional funds may not be available when the Company needs them, on terms that
are acceptable to it, or at all. If the Company is unsuccessful in commercializing its products and securing sufficient financing, it
may need to cease operations.
The financial statements include no
adjustments for measurement or presentation of assets and liabilities, which may be required should the Company fail to operate as a
going concern.
e.
The
Company operates in one reportable segment and all of its long-lived assets are located in Israel.
f.
In
late 2020, a novel strain of COVID-19, also known as coronavirus, was reported in Wuhan, China. While initially the outbreak was
largely concentrated in China, it has now spread to Israel and the United States, and infections have been reported globally. Many
countries around the world, including in Israel, have significant governmental measures being implemented to control the spread of
the virus, including temporary closure of businesses, severe restrictions on travel and the movement of people, and other material
limitations on the conduct of business. These measures have resulted in work stoppages and other disruptions. The Company has implemented
remote working and work place protocols for its employees in accordance with government requirements. In addition, while the Company
has seen an increased demand for MySizeID, the COVID-19 pandemic has had a particularly adverse impact on the retail industry and
this has resulted in an adverse impact on the Company’s marketing and sales activities. The extent to which COVID-19 continues to impact the Company’s operations will depend on future developments, which are highly
uncertain and cannot be predicted with confidence, including the duration and severity of the outbreak, and the actions that may
be required to contain COVID-19 or treat its impact.
NOTE
2 -
SIGNIFICANT
ACCOUNTING POLICIES
The
consolidated financial statements are prepared according to United States generally accepted accounting principles (“U.S. GAAP”),
applied on a consistent basis, as follows
a.
Use
of estimates :
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that
affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
b.
Functional
currency :
The currency of the primary economic
environment in which the operations of the Company is conducted is the United States Dollar and thus it is the Company’s
functional currency. The reporting currency according to which these financial statements are prepared is the U.S. dollar.
The currency of the primary economic
environment in which the operation of the Subsidiary, My Size Israel functional currency is the New Israeli Shekel (“NIS”).
The currency of the primary economic
environment in which the operation of the Subsidiary, My Size LLC, functional currency is Russian Ruble.
F- 8
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
2 -
SIGNIFICANT
ACCOUNTING POLICIES (Cont.)
c.
Principles
of consolidation :
The
consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany balances
and transactions have been eliminated upon consolidation.
d.
Cash
equivalents :
Cash
equivalents are short-term highly liquid investments that are readily convertible to cash with original maturities of three months or
less at the date acquired.
e.
Property
and equipment :
Property
and equipment are stated at cost, net of accumulated depreciation. Depreciation is calculated by the straight-line method over the estimated
useful lives of the assets, at the following annual rates:
SCHEDULE
OF PROPERTY AND EQUIPMENT ANNUAL RATE
%
Computers and peripheral equipment
33
Office furniture and equipment
7 - 15
Leasehold improvements
Over the term of the lease or the useful life of the improvements, whichever is shorter
f.
Impairment
of long-lived assets :
The
Company’s property and equipment 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 assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by
which the carrying amount of the assets exceeds the fair value of the assets. Assets to be disposed of are reported at the lower of the
carrying amount or fair value less selling costs. During the periods ended December 31, 2021 and 2020, no impairment losses have been
recorded.
g.
Severance
pay :
The
Subsidiary’s liability for severance pay is covered by Section 14 of the Israeli Severance Pay Law (“Section 14”).
Under Section 14, employees in Israel are entitled to have monthly deposits, at a rate of 8.33 % of their monthly salary, made on their
behalf to their insurance funds. Payments in accordance with Section 14 exempt the Subsidiary from any additional obligation for these
employees. As a result, the Subsidiary does not recognize any liability for severance pay due to these employees and the deposits under
Section 14 are not recorded as an asset in the Subsidiary’s balance sheet. These contributions for compensation represent defined
contribution plans and expenses are recorded based on actual deposits.
F- 9
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
2 -
SIGNIFICANT
ACCOUNTING POLICIES (Cont.)
h.
Research
and development costs :
Research
and development costs are charged to the statement of operations, as incurred. Most of the research and development expenses are for
wages, related expenses and subcontractors.
i.
Income
taxes :
The
Company accounts for income taxes using the asset and liability method, which requires the recognition of deferred tax assets and liabilities
for the expected future tax consequences of events that have been recognized in the consolidated financial statements or in the Companies’
tax returns. Deferred taxes are determined based on the difference between the financial statement and tax basis of assets and liabilities
using enacted tax rates in effect in the years in which the differences are expected to reverse. The Company assesses the likelihood
that its deferred tax assets will be recovered from future taxable income and, to the extent it believes, based upon the weight of available
evidence, that it is more likely than not that all or a portion of deferred tax assets will not be realized. The Company establishes
a valuation allowance, if necessary, to reduce deferred tax assets to the amount more likely than not to be realized. As of December
31, 2021, and 2020, a full valuation allowance was established by the Company.
The
Company implements a two-step approach to recognize and measure the benefit of its tax positions. The first step is to evaluate the tax
position taken or expected to be taken in a tax return by determining if the weight of available evidence indicates that it is more likely
than not that, on an evaluation of the technical merits, the tax position will be sustained on audit, including resolution of any related
appeals or litigation processes. The second step is to measure the tax benefit as the largest amount that is greater than 50 percent
(cumulative basis) likely to be realized upon settlement . The Company believes that its tax positions are all highly certain of being
upheld upon examination. As such, as of December 31, 2021 and 2020 the Company has no t recorded a liability for unrecognized tax benefits.
j.
Accounting
for stock-based compensation :
The
Company accounts for its employees’ stock-based compensation as an expense in the financial statements based on ASC 718. All
awards are equity classified and therefore such costs are measured at the grant date fair value of the award and graded vesting
attribution approach to recognize compensation cost over the vesting period. The Company estimates stock option grant date fair
value using the Binomial and Black Scholes option pricing-model.
The
Company recorded stock options issued to non-employees at the grant date fair value, and recognizes expenses over the related service
period by using the straight-line attribution approach in accordance with ASU 2018-07. All awards are equity classified.
The
expected volatility of the share prices reflects the assumption that the historical volatility of the share prices is reasonably indicative
of expected future trends.
The
risk-free interest rate for grants with an exercise price denominated in USD for employees and several consultants is based on the yield
from US treasury zero-coupon bonds with an equivalent term.
The
Company has historically not paid dividends and has no foreseeable plans to pay dividends.
F- 10
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
2 -
SIGNIFICANT
ACCOUNTING POLICIES (Cont.)
k.
Fair
value of financial instruments :
ASC
820, Fair Value Measurements and Disclosures, relating to fair value measurements, defines fair value and established a framework for
measuring fair value. The ASC 820 fair value hierarchy distinguishes between market participant assumptions developed based on market
data obtained from sources independent of the reporting entity and the reporting entity’s own assumptions about market participant
assumptions developed based on the best information available in the circumstances. ASC 820 defines fair value as the price that would
be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
date, essentially an exit price. In addition, the fair value of assets and liabilities should include consideration of non-performance
risk, which for the liabilities described below includes the Company’s own credit risk.
As
a basis for considering such assumptions, ASC 820 establishes a three-tier value hierarchy, which prioritizes the inputs used in the
valuation methodologies in measuring fair value:
Level
1 -
Valuations
based on quoted prices in active markets for identical assets that the Company has the ability to access. Valuation adjustments and
block discounts are not applied to Level 1 instruments. Since valuations are based on quoted prices that are readily and regularly
available in an active market, valuation of these products does not entail a significant degree of judgment.
Level
2 -
Valuations
based on one or more quoted prices in markets that are not active or for which all significant inputs are observable, either directly
or indirectly.
Level
3 -
Valuations
based on inputs that are unobservable and significant to the overall fair value measurement.
The
expected volatility of the share prices reflects the assumption that the historical volatility of the share prices is reasonably indicative
of expected future trends.
The
Company holds share certificates in iMine Corporation (“iMine”) formerly known as Diamante Minerals, Inc., a publicly-traded
company on the OTCQB.
Due
to sales restrictions on the sale of the iMine shares, the fair value of the shares was measured on the basis of the quoted market price
for an otherwise identical unrestricted equity instrument of the same issuer that trades in a public market, adjusted to reflect the
effect of the sales restrictions and is therefore, ranked as Level 2 asset.
l.
Basic
and diluted net loss per share :
Basic net loss per share is computed
based on the weighted average number of shares of common stock outstanding during each year. Diluted net income per share is computed
based on the weighted average number of shares of common stock outstanding during each year plus dilutive potential equivalent common
stock considered outstanding during the year, in accordance with ASC 260, “Earnings per Share”. For the years ended
December 31, 2021 and 2020, all outstanding options and warrants have been excluded from the calculation of the diluted net loss
per share since their effect was anti-dilutive.
m.
Concentrations
of credit risk :
Financial
instruments that potentially subject the Company and its subsidiaries to concentrations of credit risk consist principally of cash and
cash equivalents.
Cash
and cash equivalents are invested in banks in Israel and United States. Such deposits in Israel may be in excess of insured limits and
are not insured in other jurisdictions. Management believes that the financial institutions that hold the Company’s investments
are financially sound and, accordingly, minimal credit risk exists with respect to these investments.
The
Company and its subsidiaries have no off-balance-sheet concentration of credit risk such as foreign exchange contracts, option contracts
or other foreign hedging arrangements.
F- 11
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
2 -
SIGNIFICANT
ACCOUNTING POLICIES (Cont.)
n.
Revenue
from contracts with customers :
The
Company implemented ASC 606, Revenue from Contract with Customers.
To
recognize revenue under ASC 606, the Company applies the following five steps:
1.
Identify
the contract with a customer. A contract with a customer exists when the Company enters into an enforceable contract with a customer
and the Company determines that collection of substantially all consideration for the services is probable.
2.
Identify
the performance obligations in the contract.
3.
Determine
the transaction price. The transaction price is determined based on the consideration to which the Company will be entitled in exchange
for providing the service to the customer.
4.
Allocate
the transaction price to performance obligations in the contract. If a contract contains a single performance obligation, the entire
transaction price is allocated to the single performance obligation.
5.
Recognize
revenue when or as the Company satisfies a performance obligation. When the Company provides a service, revenue is recognized over
the service term.
The
Company’s revenue is derived from License cloud-enabled software subscriptions, associated software maintenance and support.
Revenue
is recognized when a contract exists between the Company and a customer (business) and upon transfer of control of promised products
or services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services.
The Company enters into contracts that can include various combinations of products and services, which may be capable of being distinct
and accounted for as separate performance obligations. In case of offerings such as cloud-enabled license services, other service elements
in the contract are generally delivered concurrently with the subscription services and therefore revenue is recognized in a similar
manner as the subscription services.
Product,
Subscription and Services Offerings
Such
performance obligations include cloud-enabled subscriptions, software maintenance and technical support.
Fully
hosted subscription services (SaaS) allow customers to access hosted software during the contractual term without taking possession of
the software. Cloud-hosted subscription services are sold on a fee-per-subscription that is based on consumption or usage (per fit recommendation).
The
Company recognizes revenue ratably over the contractual service term for hosted services that are priced based on a committed number
of transactions where the delivery and consumption of the benefit of the services occur evenly over time, beginning on the date the services
associated with the committed transactions are first made available to the customer and continuing through the end of the contractual
service term. Over-usage fees and fees based on the actual number of transactions are billed in accordance with contract terms as these
fees are incurred and are included in the transaction price of an arrangement as variable consideration. Fees based on a number of transactions
or impressions per month, are allocated to the period in which the transactions occur. Revenue for subscriptions sold as a fee per period
is recognized ratably over the contractual term as the customer simultaneously receives and consumes the benefit of the underlying service.
F- 12
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
2 -
SIGNIFICANT
ACCOUNTING POLICIES (Cont.)
o.
Contingencies
and Commitments
Liabilities
for loss contingencies arising from claims, assessments, litigation, fines, and penalties and other sources are recorded when it is probable
that a liability has been incurred and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies
are expensed as incurred.
p.
Derivative
instruments
The
Company accounts for its derivative instruments as either assets or liabilities and measures them at fair value through profit or loss.
q.
Leases
The Company implemented ASU 2016-02, Leases
(Topic 842) (“ASU 2016-02”). ASU 2016-02 is intended to increase transparency and comparability of accounting for lease transactions.
For all leases with terms greater than twelve months, the guidance requires lessees to recognize right-of-use assets and corresponding
lease liabilities on the balance sheet and to disclose qualitative and quantitative information about lease transactions. The standard
maintains a distinction between finance leases and operating leases. The Company leases include an office space lease agreement for 36
months, with an option to extend for an additional 36 months and 36 months cancelable operating lease agreements on behalf of personnel
vehicles. The lease term includes a non-cancellable period of the lease plus any additional periods covered by either a Company option
to extend (or not to terminate) the lease that the Company is reasonably certain to exercise, or an option to extend (or not to terminate)
the lease controlled by the lessor.
For the office rent lease, the
Company has elected to account for the lease and non-lease maintenance components as a single lease component. Therefore, the lease payments
used to measure the lease liability include all of the fixed consideration in the contract, including in-substance fixed payments, owed
over the lease term.
p.
Restricted
cash
Restricted
cash are deposits for rent, credit card and for hedging activities.
F- 13
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
3 -
CASH
AND CASH EQUIVALENTS
The
Company’s cash and cash equivalents balance at December 31, 2021 and 2020 is denominated in the following currencies:
SCHEDULE
OF CASH AND CASH EQUIVALENT BALANCE
2021
` 2020
December
31,
2021
2020
US Dollars
10,184
1,217
New Israeli Shekels
433
455
Other
53
17
10,670
1,689
NOTE
4 -
OTHER
RECEIVABLES AND PREPAID EXPENSES
SCHEDULE
OF OTHER RECEIVABLES AND PREPAID EXPENSES
2021
2020
December
31,
2021
2020
Prepaid expenses and other current
assets
429
413
Government authorities
17
19
Other
133
50
Total
579
482
NOTE
5 -
PROPERTY
AND EQUIPMENT, NET
SCHEDULE
OF PROPERTY AND EQUIPMENT, NET
Computers
and
peripheral
equipment
Office
furniture
and
equipment
Leasehold
improvements
Total
Cost
Balance as at January 1, 2020
156
52
55
263
Additions
16
-
-
16
Disposals
( 2 )
-
-
( 2 )
Translation adjustments
12
6
5
23
Balance as at December 31, 2020
182
58
60
300
Balance as at January 1, 2021
182
58
60
300
Additions
23
-
-
23
Translation adjustments
7
2
2
11
Balance as at December 31, 2021
212
60
62
334
Accumulated Depreciation
Balance as at January 1, 2020
112
8
2
122
Additions
26
5
9
40
Disposals
( 2 )
-
-
( 2 )
Translation adjustments
10
1
1
12
Balance as at December 31, 2020
146
14
12
172
Balance as at January 1, 2021
146
14
12
172
Additions
27
5
10
42
Translation adjustments
6
1
1
8
Balance as at December 31, 2021
179
20
23
222
Carrying amounts
As at December 31, 2020
36
44
48
128
As at December 31, 2021
33
40
39
112
F- 14
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
6 -
LEASES
In
August 2019, the Company entered into an office space lease agreement. The lease term is for 36 months beginning on August 20, 2019 and
ending on August 20, 2022 , with an option to extend for an additional 36 months . Monthly rent payments including utilities amounting
to approximately USD 14 (NIS 45,000 ) per month .
In
addition, The Company entered into a three-year cancelable operating lease agreement for cars.
Approximate
future minimum remaining rental payments due under these leases are as follows:
SCHEDULE OF FUTURE MINIMUM REMAINING RENTAL PAYMENTS
Year Ending:
2022
$ 175
2023
$ 184
2024
$ 184
2025
$ 123
These
leases generally have terms which range from 1 year to 6 years, and often include one or more options to renew. These renewal terms can
extend the lease term from 1 year to 6 years, and are included in the lease term when it is reasonably certain that the Company will
exercise the option . These operating leases are included
in “Right of use asset” on the Company’s December 31, 2021 consolidated balance sheets, and represent the Company’s
right to use the underlying asset for the lease term. The Company’s obligations to make lease payments are included in the current
liabilities as “Operating lease liability” and in the non-current liabilities as “Operating lease liability - long
term” on the Company’s December 31, 2021 consolidated balance sheets. As of December 31, 2021, right-of-use of asset
was $ 776 . operating
lease liabilities were $ 138
and non current Operating lease liabilities were $ 473 .
Right-of-use asset includes the capitalization of improvements (net of amortization) amounting to $ 164 .
Because
the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate to determine the present
value of the lease payments.
The
interest rate used to discount future lease payment was 8.69 %.
Maturities
of lease liabilities as of December 31, 2021 were as follows:
SCHEDULE OF MATURITIES OF LEASE LIABILITIES
Year Ending:
2022
$ 180
2023
$ 191
2024
$ 191
2025
$ 127
Thereafter
$ 689
Less imputed interest:
$ ( 78 )
Total lease liabilities
$ 611
F- 15
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
7 -
RELATED
PARTY TRANSACTIONS
A.
Balances with related parties:
The
following related party payables are included in trade payables and accounts payable.
SCHEDULE OF RELATED PARTY PAYABLES
2021
2020
December
31,
2021
2020
Officers (*)
43
38
Directors
20
11
Due to related parties
63
49
(*)
The
amount includes the net salary payable.
B.
Related parties benefits:
SCHEDULE OF RELATED PARTIES BENEFITS
2021
2020
Year
ended
December 31,
2021
2020
Salaries and related expenses
852
788
Share based payments
73
467
Directors
58
48
Related parties benefits
983
1,303
NOTE
8 -
FINANCIAL
INSTRUMENTS
The
following tables presents the Company’s significant assets and liabilities that are measured at fair value on recurring basis and
their classification within the fair value hierarchy:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
December
31, 2021
Fair
value hierarchy
Level
1
Level
2
Level
3
Financial assets
Investment in marketable securities
-
108
-
December
31, 2021
Fair
value hierarchy
Level
1
Level
2
Level
3
Financial liabilities
Warrants and derivative
-
2
-
December
31, 2020
Fair
value hierarchy
Level
1
Level
2
Level
3
Financial assets
Investment in marketable securities
-
59
-
December
31, 2020
Fair
value hierarchy
Level
1
Level
2
Level
3
Financial liabilities
Warrants derivative
-
1
-
F- 16
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
8 -
FINANCIAL
INSTRUMENTS (Cont.)
The
carrying amounts of cash and cash equivalents, restricted cash, short term restricted deposit, accounts receivable, other receivables
and prepaid expenses, trade payable and accounts payable approximate their fair value due to the short-term maturities of such instruments.
At
December 31, 2021, the recognized gain and fair value (based on quoted market prices with a discount due to security- restrictions
on iMine shares) of the marketable securities were $ 49
and $ 108 ,
respectively (at December 31, 2020 33
and $ 59 ,
respectively).
NOTE
9 -
TAXES
ON INCOME
a.
On
December 31, 2021, the Company had U.S.
federal net operating loss carryforwards of approximately $ 26,000
available to reduce future taxable income.
Utilization of the U.S. net operating losses may be subject to substantial limitations due to the change of ownership provisions
of the Internal Revenue Code of 1986.
The
U.S. Company has final tax assessments through 2013.
On
December 22, 2017, the Tax Reform Act was signed into law. The legislation significantly changes U.S. tax law by, among other things,
lowering the U.S. corporate income tax rate from a maximum of 35 % to a flat 21 % rate, effective January 1, 2018. As a result of the decrease
in the corporate income tax rate, the Company revalued the ending net deferred tax assets at December 31, 2017, but did not recognize
any incremental income tax expense in 2017 due to the revaluation of the valuation allowance.
b.
Foreign
tax:
1.
Tax
rates:
Presented
hereunder are the tax rates relevant to the Company’s Israeli subsidiaries:
SCHEDULE OF TAX RATES RELEVANT TO THE COMPANY'S ISRAELI SUBSIDIARY
2021
- 23 %
2020
- 23 %
2.
The
Company’s Israeli subsidiaries have estimated total available carryforward operating tax losses for Israeli income tax purposes
of approximately $ 64,000
as of December 31, 2021. Of these
losses, a total of $ 47,500
are owned by Topspin Medical (Israel)
Ltd. Topspin tax losses may be offset only by future income with respect to the same operational activity by which it was incurred
for an indefinite period of time. The other losses are owned by My Size Israel 2014 Ltd and may be carryforward to offset against
future income for an indefinite period of time.
3.
Topspin
Medical (Israel) Ltd. and My Size (Israel) 2014 Ltd. has final tax assessments through 2015.
c.
U.S.
and foreign components of loss from continuing operations, before income taxes consisted of:
SCHEDULE OF COMPONENTS OF LOSS FROM CONTINUING OPERATIONS, BEFORE INCOME TAXES
2021
2020
December
31,
2021
2020
U.S
( 3,802 )
( 2,334 )
Non-U.S. (foreign)
( 6,718 )
( 3,823 )
Net loss
( 10,520 )
( 6,157 )
F- 17
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
9 -
TAXES
ON INCOME (Cont.)
d.
Deferred
taxes:
Deferred
taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of the Company’s deferred tax assets are as follows:
SCHEDULE OF DEFERRED TAX ASSETS
2021
2020
December
31,
2021
2020
Deferred tax assets:
Operating loss carryforwards
20,238
18,177
Warrants and options
126
98
Marketable securities
377
367
Other temporary differences
341
326
Deferred tax assets before valuation allowance
21,082
18,968
Valuation allowance
( 21,082 )
( 18,968 )
Net deferred tax asset
-
-
The
following table presents a reconciliation of the beginning and ending valuation allowance:
SCHEDULE OF RECONCILIATION OF VALUATION ALLOWANCE
2021
2020
December
31,
2021
2020
Balance at beginning of the year
18,968
17,210
Additions in valuation allowance to the income
statement
1,625
991
Additions
in valuation allowance due to exchange rate differences
489
767
Balance at end of the
year
21,082
18,968
In
assessing the realization of deferred tax assets, management considers whether it is more likely than not that all or some portion of
the deferred tax assets will not be realized.
The
ultimate realization of the deferred tax assets is dependent upon the generation of future taxable income during the periods in which
temporary differences are deductible and net operating losses are utilized. Based on consideration of these factors, the Company recorded
a full valuation allowance at December 31, 2021 and 2020.
e.
Theoretical
tax
The
following presents the adjustment between the theoretical tax amount and the tax amount included in the financial statements:
SCHEDULE
OF COMPONENTS OF INCOME TAX EXPENSES BENEFITS
2021
2020
December
31,
2021
2020
Loss before income taxes
10,520
6,157
Statutory tax rate
21 %
21 %
Computed “expected” tax income
2,209
1,293
Foreign tax rate differences and exchange rate
differences
131
65
Nondeductible expenses
( 715 )
( 367 )
Change in valuation
allowance
( 1,625 )
( 991 )
Taxes on income
-
-
F- 18
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
10 -
SHAREHOLDERS’
EQUITY
a.
Common
stock confers upon their holders the right to receive notice to participate and vote in general meetings of the Company, and the
right to receive dividends if declared.
b.
On
January 8, 2021, the Company conducted a public offering of its securities pursuant to which it issued 1,569,179 shares of its common
stock for gross proceeds of $ 2,008 . The net proceeds to the Company from the offering were approximately $ 1,700 , after deducting
placement agent’s fees and other estimated offering expenses payable by the Company.
c.
During
2021, a holders of warrants exercised warrants to purchase 3,377,710 ordinary shares of the
Company in exchange for $ 3,709 .
d.
On
March 25, 2021, the Company conducted a public offering of its shares of common stock pursuant to which it issued 2,618,532 shares
of its common stock for gross proceeds of $ 3,300 . The net proceeds to the Company from the offering were approximately $ 2,872 , after
deducting placement agent’s fees and other estimated offering expenses payable by the Company.
On May 7, 2021, the Company issued an additional 392,780 shares of
the Company’s common stock in connection with the full exercise of the underwriter’s overallotment option granted in the
Company’s March 2021 public offering. These additional shares were sold to the underwriter at a public offering price of $ 1.26
per share, resulting in additional net proceeds to the Company, net of the underwriting discount, of approximately $ 463 .
e.
On
May 26, 2021, the Company issued 2,500,000 shares of common stock to Ms. Zigdon in consideration
of the Waiver. See note 1(b) above.
f.
On
October 28, 2021, the Company sold in a registered direct offering 2,514,800 shares of its common stock and, in a concurrent private
placement, an aggregate of 1,886,100 unregistered warrants to purchase shares of common stock, at an offering price of $ 1.352 per
share and associated warrant. In addition, on the same day, the Company sold in a private placement 3,772,208 unregistered shares
of common stock and unregistered warrants to purchase up to an aggregate of 2,829,156 shares of common stock at the same purchase
price as in the registered direct offering. The warrants are immediately exercisable and will expire five years from issuance at
an exercise price of $ 1.26 per share, subject to adjustment as set forth therein. The gross proceeds from the offerings were $ 8,500 .
The net proceeds to the Company from the offerings were approximately $ 7,560 , after deducting placement agent’s fees and other
estimated offering expenses payable by the Company. In connection with the offerings, the Company issued to the placement agent warrants
to purchase 440,091 shares on substantially the same terms as the purchasers in the offerings at an exercise price of $ 1.69 per share
and a term expiring on October 26, 2026 .
F- 19
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
10 -
SHAREHOLDERS’
EQUITY (Cont.)
g.
A
summary of the warrant activity during the years ended December 31, 2021 and 2020 is presented below:
SCHEDULE
OF WARRANT ACTIVITY
Number
of
Warrants
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Life in
Years
Outstanding, December 31, 2019
144,277
4.1
3.06
Issued
5,363,870
-
Expired or exercised
( 86,681 )
-
Outstanding, December 31, 2020
5,421,466
1.47
4.26
Issued
5,155,347
Expired or exercised
( 3,377,710 )
Outstanding, December 31, 2021
7,199,103
1.24
4.35
Exercisable, December 31, 2021
7,199,103
1.24
4.35
NOTE
11 -
STOCK
BASED COMPENSATION
The
stock-based expense recognized in the financial statements for services received is related to Research and Development, Sales and Marketing
and General and Administrative expenses as shown in the following table:
SCHEDULE
OF STOCK BASED COMPENSATION EXPENSES
2021
2020
Year
ended
December 31,
2021
2020
Stock-based compensation expense
- Research and development
95
206
Stock-based compensation expense - Sales and
marketing
180
146
Stock-based compensation
expense - General and administrative
98
293
Stock-based compensation
expense
373
645
F- 20
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
11 -
STOCK
BASED COMPENSATION (Cont.)
Options
issued to consultants
a.
In
July 2019, the Company entered into a three-year agreement with a consultant (“Consultant14”)
to provide services to the Company including assisting the Company to promote, market and
sell the Company’s technology to potential customers. Pursuant to such agreement and
in partial consideration for such consulting services, the Company agreed to issue to Consultant14
options to purchase up to 2,667
shares
of the Company’s common stock upon execution of the agreement. The options are exercisable
at $ 15.00
per
share and shall vest in 3 equal instalments every twelve months starting July 2019.
Unexercised options shall expire 4
years
from the effective date.
In
addition, the Company agreed to issue to Consultant14 options to purchase up to 22,233
shares of the Company’s common stock
upon execution of the agreement. The options are exercisable at $ 1.08
per share and shall vest in 4 equal instalments
every six months starting September 2020. Unexercised options shall expire 5
years from the effective date.
During
2021 and 2020, an amount of $ 14 and $ 8 respectively, were recorded by the Company as stock-based equity awards with respect to Consultant14.
b.
In
April 2020, the Company entered into a twelve month agreement with a consultant (“Consultant16”) to provide services
to the Company including assisting the Company to promote, market and sell the Company’s technology to potential customers.
Pursuant to said agreement and in partial consideration for such consulting services, the Company agreed to issue to Consultant16
options to purchase up to 6,000
shares of the Company’s common stock
upon execution of the agreement. The options are exercisable at $ 2.00
per share and shall vest in 4 equal instalments
every three months starting May 2020. Unexercised options shall expire 18
month from the effective date.
During
2021 and 2020, an amount of $ 1 and $ 1 respectively, were recorded by the Company as stock-based equity awards with respect to Consultant16.
c.
In
October 2020, the Company entered into a twelve month agreement with a consultant (“Consultant17”) to provide services
to the Company including assisting the Company to promote, market and sell the Company’s technology to potential customers.
Pursuant to said agreement and in partial consideration for such consulting services, the Company agreed to issue to Consultant17
options to purchase up to 15,000
shares of the Company’s common stock
upon execution of the agreement. The options are exercisable at $ 1.10
per share and shall vest in 3 equal instalments
every twelve months starting October 2021. Unexercised options shall expire 4
years from the effective date.
During
2021 and 2020, an amount of $ 8 and $ 3 respectively, were recorded by the Company as stock-based equity awards with respect to Consultant17.
d.
In
May 2021, the Company entered into a consulting agreement with a consultant (“Consultant18”) pursuant to which the Company
agreed upon the three-month anniversary of the agreement to issue to consultant18 a (i) a warrant to purchase up to 50,000 shares
of the Company’s common stock exercisable at $ 1.50 per share and expiring on December 31, 2022 , and (ii) a warrant to purchase
up to 50,000 shares of the Company’s common stock exercisable at $ 2.00 per share and expiring on December 31, 2022 .
During
2021, an amount of $ 64 , was recorded by the Company as stock-based equity awards with respect to Consultant18.
e.
In
June 2021, the Company entered into a consulting agreement with a consultant (“Consultant19”) pursuant to which the Company
agreed to issue to the consultant a warrant to purchase up to 50,000 shares of the Company’s common stock exercisable at $ 1.50
per share and expiring on December 31, 2022 .
During
2021, an amount of $ 34 , was recorded by the Company as stock-based equity awards with respect to Consultant19.
F- 21
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
11 -
STOCK
BASED COMPENSATION (Cont.)
The
Company’s outstanding options granted to consultants as of December 31, 2021 are as follows:
SCHEDULE OF OPTIONS
GRANTED TO CONSULTANTS
Issuance
date
Options
for
Common stock
Weighted
Average
exercise price
per share
Options
exercisable
Expiration
date
April 2012
3,068
NIS
2.25
3,068
April 2022
February 2018
367
USD
21.15
367
May 2021- February 2023
August 2018-December 2018
13,335
USD
14.1
6,668
August 2023 - December 2023
July 2020
2,667
USD
15
1,778
April 2021- July 2023
June 2020
7,500
USD
1.3
7,500
March 2022
September-October 2020
37,233
USD
1.09
21,675
October 2024- September 2025
May-June 2021
150,000
USD
1.67
150,000
December 31 2022
Total
214,170
191,056
The
Company uses the Black Scholes model to measure the fair value of the stock options with the assistance of a third party valuation.
The
fair value of the Company’s stock options granted to non-employees was calculated using the following weighted average assumptions:
SCHEDULE
OF STOCK OPTIONS ASSUMPTIONS
2021
2020
Grants
Grants
Dividend
yield
0
%
0
%
Expected
volatility
125.15
%
101.65 %- 106.74
%
Risk-free
interest
0.16
%
0.17 %- 0.3
%
Contractual
term of up to (years)
1.52
1.5 - 4
F- 22
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
11 -
STOCK
BASED COMPENSATION (Cont.)
Stock
Option Plan for employees
In
March 2017, the Company adopted a stock option plan (the “Plan”) pursuant to which the Company’s Board of Directors
may grant stock options to officers and key employees. The total number of options which may be granted to directors, officers, employees
under this plan, is limited to 5,770,000
options. Stock options can be granted with
an exercise price equal to or less than the stock’s fair market value at the date of grant.
The
fair value of each option award is estimated on the date of grant using the Binomial option-pricing model that used the weighted average
assumptions in the following table. The risk free rate for the expected term of the option is based on the U.S. Treasury yield curve
in effect at the time of grant.
SCHEDULE
OF STOCK OPTIONS ASSUMPTIONS
2021
Grants
2020
Grants
Dividend yield
0 %
0 %
Expected volatility
98.47 %
95.06 %
Risk-free interest
0.96 %
0.338 %
expected life
2 - 2.27
2 - 4.8
In
the years ended December 31, 2021 and 2020, 97,500 and 861,999 options, respectively, were granted.
On
May 25, 2020, the compensation committee of the Board of Directors of the Company reduced the exercise price of outstanding options of
employees and directors of the Company for the purchase of an aggregate of 140,237
shares of common stock of the Company (with exercise
prices ranging between $ 18.15
and $ 9.15 )
to $ 1.04
per share, which was the closing price for the
Company’s common stock on May 22, 2020, and extended the term of the foregoing options for an additional one year from the original
date of expiration. The incremental compensation cost resulting from the repricing was $ 53
and the expenses during the years ended December 31, 2021 and 2020 was $ 1 and $ 50 respectively.
On
August 10, 2020, the Company’s shareholders approved an increase in the shares available for issuance under the 2017 Employee Plan
from 200,000
to 1,450,000
shares. As a result and pursuant to approval
of the Company’s compensation committee that was contingent on the foregoing shareholder approval, the following occurred on August
10, 2020: (i) the number of shares available for issuance under the Company’s 2017 Consultant Incentive Plan was reduced from 466,667
to 216,667
shares: (ii) the Company granted to the Company’s
Chief Executive Officer (A) five-year options to purchase up to 160,000
ordinary shares at an exercise price of $ 1.04
per share. One
quarter of such options vested on November 26, 2020, one quarter vest on May 26, 2021, one quarter vest on November 26, 2021 and one
quarter vest on May 26, 2022 , and (B) 80,000
performance-based restricted stock units, each
representing the right to receive one share of common stock, which vest (x) upon the Company generating revenue of at least $50,000 in
the Russian Federation during the year ended 2020, or (y) upon the Company generating revenue of at least $500,000 in the Russian Federation
during the year ending 2021 ; (iii) the Company
granted five-year options to purchase up to 130,000
ordinary shares to the Company’s Chief
Financial Officer at an exercise price of $ 1.04
per share. One
quarter of such options vested on November 26, 2020, one quarter vest on May 26, 2021, one quarter vest on November 26, 2021 and one
quarter vest on May 26, 2022 ; (iv) the Company
granted five-year options to purchase up to 130,000
ordinary shares to the Company’s Chief
Operating Officer and Chief Product Officer at an exercise price of $ 1.04
per share. One
quarter of such options vested on November 26, 2020, one quarter vest on May 26, 2021, one quarter vest on November 26, 2021 and one
quarter vest on May 26, 2022 ; (v) the Company
granted five-year options to purchase up to 325,893
ordinary shares to other employees of the Company
at an exercise price of $ 1.04
per share. One
quarter of such options vested on November 26, 2020, one quarter vest on May 26, 2021, one quarter vest on November 26, 2021 and one
quarter vest on May 26, 2022 ; and (vi) the Company
granted five-year options to purchase up to 30,000
ordinary shares to each of the Company’s
non-employee Board members at an exercise price of $ 1.04
per share. These
options vested on November 26, 2020 .
On December 30, 2021, our stockholders
approved an increase in the shares available for issuance under the 2017 Equity Incentive Plan from 1,450,000 shares to 5,770,000 shares.
F- 23
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
11 -
STOCK
BASED COMPENSATION (Cont.)
The
total stock option compensation expense in the year ended December 31, 2021 amounted to $ 252
as follows: Research and development expenses
amounted to $ 94 ,
sales and marketing expenses amounted to $ 97
and general and administrative expenses amounted
to $ 61 .
The
total stock option compensation expense in the year ended December 31, 2020 amounted to $ 560 as follows: research and development expenses
amounted to $ 190 , sales and marketing expenses amounted to $ 117 and general and administrative expenses amounted to $ 253 .
As
of December 31, 2021, there was a total of $ 62 unrecognized compensation cost relating to non-vested share-based compensation arrangements.
That cost is expected to be recognized over a weighted-average period of 0.65 years.
Share
option activity during 2021 is as follows:
SCHEDULE
OF SHARES OPTION ACTIVITY
2021
Number
of
options
Weighted
average
exercise
price US$
Outstanding at January 1
977,346
$ 1.04
Granted
97,500
1.28
Exercised
( 18,778 )
-
Expired
( 162,520 )
-
Outstanding at year
end
893,548
1.06
Vested at year end
676,572
1.04
Share
option activity during 2020 is as follows:
2020
Number
of
options
Weighted
average
Exercise
price US$
Outstanding at January 1
163,904
$ 13.87
Granted
861,999
1.04
Exercised
-
-
Expired
( 48,557 )
-
Outstanding at year
end
977,346
1.04
Vested at year end
398,410
1.04
F- 24
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
12 -
CONTINGENCIES
AND COMMITMENTS
a.
On
August 7, 2018, the Company commenced an action against North Empire LLC (“North Empire”)
in the Supreme Court of the State of New York, County of New York for breach of a Securities
Purchase Agreement (the “Agreement”) in which it is seeking damages in an amount
to be determined at trial, but in no event less than $ 616,000 .
On August 2, 2018, North Empire filed a Summons with Notice against the Company, also in
the same Court, in which they allege damages in an amount of $ 11.4
million
arising from an alleged breach of the Agreement. On September 6, 2018 North Empire filed
a Notice of Discontinuance of the action it had filed on August 2, 2018. On September 27,
2018, North Empire filed an answer and asserted counterclaims in the action commenced by
the Company against them, alleging that the Company failed to deliver stock certificates
to North Empire causing damage to North Empire in the amount of $ 10,958,589 .
North Empire also filed a third-party complaint against the Company’s CEO and now former
Chairman of the Board asserting similar claims against them in their individual capacities.
On October 17, 2018, the Company filed a reply to North Empire’s counterclaims. On
November 15, 2018, the Company’s CEO and now former Chairman of the Board filed a motion
to dismiss North Empire’s third-party complaint. On January 6, 2020, the Court granted
the motion and dismissed the third-party complaint. Discovery has been completed and both
parties have filed motions for summary judgment in connection with the claims and counterclaims.
On December 30, 2021, the Court denied both My Size and North Empire’s motions for
summary judgment, arguing there were factual issues to be determined at trial. On January
26, 2022, the Company filed a notice of appeal of the summary judgment decision. The appeal
must be fully perfected and filed by July 26, 2022. On February 3, 2022, the Company filed
a motion to reargue the Court’s decision denying the Company’s motion for summary
judgment. North Empire will file its opposition papers on or before March 31, 2022, and the
Company will file reply papers on April 29, 2022. The return date on the motion to reargue
is scheduled for May 2, 2022.
The
Company believes it is more likely than not that the counterclaims will be denied.
b.
In
May 2021, the Company received notice from Custodian Ventures, LLC (“Custodian”)
of its intention to nominate four candidates to stand for election to our Board of Directors
at the Company’s 2021 annual meeting of stockholders. Custodian subsequently made
a book and records request and has made public statements calling for changes to our management.
On
September 22, 2021, Custodian commenced an action in the Court of Chancery of the State of Delaware captioned, Custodian Ventures, LLC
v. MySize, Inc. (the “Delaware Action”). In the Delaware Action, Custodian sought an order from the Court of Chancery pursuant
to Section 211 of the General Corporation Law of the State of Delaware compelling us to hold an annual meeting.
On
October 19, 2021, the Company commenced an action in the United States District Court for the Southern District of New York against
Custodian, Activist Investing LLC, Milton C. Ault III, Ault Alpha LP, Ault Alpha GP LLC, Ault Capital Management LLC, Ault &
Company Inc., David Aboudi, Patrick Loney and David Nathan, pursuant to Sections 13(d) and 14(a) of the Securities Exchange Act of
1934, and certain rules promulgated thereunder (the “SDNY Action”). The complaint sought, among other things, declaratory
and injunctive relief related to defendants’ efforts to nominate a slate of directors for election at our next annual meeting.
The complaint alleged that the defendants formed an undisclosed “group” for purposes of Section 13(d) and has misrepresented
its true purpose in purchasing My Size, Inc. stock in filings made with the SEC. In addition, the complaint alleged that the defendants
engaged in an unlawful solicitation of investors in violation of the Exchange Act proxy rules in connection with their efforts to
elect a slate of directors to the Company’s Board of Directors. On October 20, 2021, the Court signed an order granting
a hearing on an anticipated motion for a preliminary injunction and expedited scheduling and discovery in aid thereof, and scheduled
that hearing for December 2, 2021.
On
November 4, 2021, the Company entered into the Settlement Agreement with the Lazar Parties. Pursuant to the Settlement Agreement,
the Company and the Lazar Parties agreed to compromise and settle the Delaware Action and SDNY Action. In addition, pursuant to the
Settlement Agreement, the Company agreed to reimburse Custodian for out of pocket expenses and in consideration for the dismissal
and release of claims against the Company an aggregate amount equal to $ 275 , to be paid within three business days of the effective
date of the Settlement Agreement. With respect to the Company’s 2021 annual meeting of stockholders, Custodian agreed to, among
other things, withdraw or rescind (i) its May 12, 2021 notice of stockholder nominations of four director candidates with respect
to the Company’s 2021 annual meeting of stockholders, (ii) the notice dated October 28, 2021 submitted by Custodian to the
Company notifying the Company of Custodian’s continued intent to bring its nomination of four director candidates before the
Company’s stockholders at the 2021 annual meeting, and (iii) any and all related materials and notices submitted to the Company
in connection therewith or related thereto and to not take any further action in connection with the solicitation of any proxies
in connection with the Company. Custodian also agreed to cease any and all solicitation and other activities in connection with the
2021 annual meeting. In addition, Custodian agreed to certain customary standstill provisions for a period of five years beginning
on the effective date of the Agreement (the “Standstill Period”). The Settlement Agreement also provides that during
the Standstill Period, the Lazar Parties will vote all shares of common stock of the Company it beneficially owns in in accordance
with any proposal or recommendation made by the Company or the Board of Directors of the Company that is submitted to the stockholders
of the Company, unless to do so would violate applicable law and except with respect to certain extraordinary transactions. The Settlement
Agreement also contains non-disparagement and confidentiality provisions, subject to certain exceptions.
On December 9, 2021, the Company subsequently
entered into a Settlement Agreement (the “Ault Settlement Agreement”), with Milton C. Ault III, Ault Alpha LP, Ault Alpha
GP LLC, Ault Capital Management LLC, Ault & Company Inc., collectively the Ault Parties, which we agreed to withdraw the SDNY Action
against the Ault Parties and the Ault Parties agreed to withdraw the counterclaim that they asserted in that action against the Company.
In addition, pursuant to the Settlement Agreement, the Company paid $ 70 to the Ault Parties in consideration for the releases and
other good and valuable consideration as set forth in the Ault Settlement Agreement.
c.
On
July 5, 2021, the Company was served with a legal complaint filed by Fidelity Venture Capital
Ltd. and Dror Atzmon in the Magistrate’s Court in Tel Aviv for a monetary award in
an amount of NIS 1,436,679 (approximately $ 450,000 ) and a declaratory relief. The plaintiffs
allege that the Company breached its contractual obligations to pay them for services allegedly
rendered to the Company by the plaintiffs under a certain consulting agreement dated July
2, 2014, in an amount of NIS 819,000 (approximately $ 256,000 ). Additionally, the plaintiffs
allege that the Company should compensate them for losses allegedly incurred by them following
their investment in the Company’s shares issued under a certain private offering. In
the alternative, the plaintiffs move that the court will declare the investment agreement
void with full restitution of plaintiffs’ original investment in an amount of NIS 1,329,650
(approximately $ 415,000 ). The Company filed its statement of defense on October 25, 2021.
The first preliminary court hearing of the case is scheduled for January 23, 2022.
The
first court preliminary hearing was held on March 1, 2022.
Following
the first preliminary hearing and the Court’s comments and recommendation, the Plaintiffs filed a motion to strike out the
claim without prejudice.
On
March 8, 2022 the Court ordered dismissal without prejudice of the claim.
F- 25
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
13 -
SALES
AND MARKETING
SCHEDULE
OF SALES AND MARKETING
2021
2020
Year ended
December
31,
2021
2020
Salaries
574
549
Consultants and subcontractors
1,086
823
Marketing
283
450
Share based payments for consultants and employees
180
163
Travel
42
23
Other
171
188
Sales
and marketing expenses
2,336
2,196
NOTE
14 -
GENERAL
AND ADMINISTRATIVE EXPENSES
SCHEDULE
OF GENERAL AND ADMINISTRATIVE EXPENSES
2021
2020
Year ended
December
31,
2021
2020
Salaries
461
443
Professional services
1,832
627
Share based payments for consultants, directors
and employees
98
276
Rent, office expenses and communication
372
323
Insurance
627
507
Settlement fees (*)
345
-
Travel
-
6
Directors
59
48
Other
330
337
General and administrative
expenses
4,124
2,567
(*)
See note 12(b)
F- 26
MY
SIZE, INC. AND ITS SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data and per share data)
NOTE
15 -
FINANCIAL
INCOME (EXPENSE), NET
SCHEDULE
OF FINANCIAL INCOME (EXPENSES), NET
Year ended
A.
Financial income
December
31,
2021
2020
Revaluation of derivative
7
-
Revaluation investment in marketable securities
49
33
Other
10
28
66
61
Year ended
B.
Financial expense
December
31,
2021
2020
Exchange rate differences
-
65
Other
9
7
9
72
NOTE
16 -
EVENTS
SUBSEQUENT TO THE BALANCE SHEET DATE
a.
On
February 7, 2022, the Company entered into Share Purchase Agreement (the “Agreement”),
with Amar Guy Shalom and Elad Bretfeld (the “Sellers”), pursuant to which the
Sellers agreed to sell to the Company all of the issued and outstanding equity of Orgad International
Marketing Ltd., a company incorporated under the laws of the State of Israel (“Orgad”).
The Sellers are the sole title and beneficial owners of 100 % of the shares of Orgad. In consideration
of the shares of Orgad, the Sellers are entitled to receive (i) up to $ 1,000,000 in cash
(the “Cash Consideration”), (ii) an aggregate of 2,790,049 shares (the “Equity
Consideration”) of the Company’s common stock, and (iii) earn-out payments of
10 % of the operating profit of Orgad for the years 2022 and 2023. The transaction closed
on the same day.
The Cash Consideration is payable to the Sellers in three installments, according to the following payment schedule: (i) $ 300,000
at closing, (ii) $ 350,000 payable on the two-year anniversary of the closing, and (iii) $ 350,000 payable on the three-year anniversary
of the closing; provided that in the case of the second and third installments certain revenue targets are met and subject further
to certain downward post-closing adjustment.
The
Equity Consideration is payable to the Sellers according to the following payment schedule: (i) 50% at closing, and (ii) the remaining
50% will be issued in eight equal quarterly installments until the lapse of two years from closing, subject to certain downward post-closing
adjustment .
The
payment of the second and third cash installments, the equity installments and the earn out are further subject in each case to the
Sellers being actively engaged with Orgad at the
date such payment is due (except if Seller resigns due to reasons relating to material reduction of salary or adverse change in his
position with Orgad or its affiliates).
The
Agreement contains customary representations, warranties and indemnification provisions. In addition, the Sellers will be subject
to non-competition and non-solicitation provisions pursuant to which they agree not to engage in competitive activities with respect
to the Company’s business .
In connection with the Agreement, each of the Sellers entered into employment agreements with Orgad and six-month lock-up agreements
with the Company.
The required information for purchase price allocation in accordance with the FASB ASC Topic 805 is not presented because the initial accounting
for the business combination is incomplete as of the date of these financial statements due to the short period since acquisition
and since the acquiree accounting records were not finalized.
F- 27
ITEM 9. CHANGES IN AND DISAGREEMENTS
WITH ACCOUNTANTS AND FINANCIAL DISCLOSURE
There
were no disagreements with accountants on accounting and financial disclosure of a type described in Item 304 (a)(1)(iv) or any reportable
event as described in Item 304 (a)(1)(v) of Regulation S-K.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.