Item 1. Financial Statements
Item
1. Financial Statements.
My
Size, Inc. and Subsidiaries
Condensed
Consolidated
Interim
Financial
Statements
As
of September 30, 2025
(unaudited)
U.S.
Dollars in Thousands
1
MY
SIZE, INC. AND ITS SUBSIDIARIES
Condensed
Consolidated Interim Financial Statements as of September 30, 2025 (Unaudited)
Contents
Page
Condensed
Consolidated Interim Balance Sheets (Unaudited)
3
Condensed
Consolidated Interim Statements of Comprehensive Loss (Unaudited)
4
Condensed
Consolidated Interim Statements of Changes in Stockholders’ Equity (Unaudited )
5
Condensed
Consolidated Interim Statements of Cash flows (Unaudited)
6
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
7-18
2
MY
SIZE, INC. AND ITS SUBSIDIARIES
Condensed
Consolidated Interim Balance Sheets (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
September
30,
December 31,
2025
2024
Assets
Current Assets:
Cash and cash equivalents
4,493
4,880
Inventory
3,345
2,796
Account receivables
506
278
Other receivables and
prepaid expenses
743
1,118
Total current assets
9,087
9,072
Long term deposits
-
7
Property and equipment, net
72
67
Operating right-of-use asset
13
23
Intangible assets
1,772
750
Goodwill
686
133
Investment in marketable securities
14
7
Other non-current asset
10
-
Total non-current assets
2,567
987
Total
assets
11,654
10,059
Liabilities and stockholders’
equity
Current liabilities:
Operating lease liability
13
15
Short-term loans
101
107
Trade payables
1,273
2,084
Liabilities to related parties
69
151
Seller payable
282
-
Other payables
1,595
639
Total current liabilities
3,333
2,996
Long-term loans
832
146
Operating lease liability
-
8
Other Non-Current Liabilities
193
-
Total non-current liabilities
1,025
154
Commitments and contingencies
-
-
Total
liabilities
4,358
3,150
Stockholders’ equity:
Stock Capital -
Common stock of $ 0.001 par value - Authorized: 250,000,000 shares; Issued
and outstanding: 3,848,979 and 2,040,159 as of September 30, 2025 and December 31, 2024, respectively
4
2
Additional paid-in capital
74,874
71,608
Accumulated other comprehensive loss
( 861 )
( 825 )
Accumulated deficit
( 66,721 )
( 63,876 )
Total
stockholders’ equity
7,296
6,909
Total
liabilities and stockholders’ equity
11,654
10,059
The
accompanying notes are an integral part of the condensed consolidated interim financial statements.
3
MY
SIZE, INC. AND ITS SUBSIDIARIES
Condensed
Consolidated Interim Statements of Comprehensive Loss (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
2025
2024
2025
2024
Nine-Months
Ended
September 30,
Three-Months
Ended
September 30,
2025
2024
2025
2024
Revenues
6,057
6,802
2,572
1,839
Cost of revenues
( 3,504 )
( 3,831 )
( 1,563 )
( 1,048 )
Gross profit
2,553
2,971
1,009
791
Operating expenses
Research and development
( 355 )
( 352 )
( 131 )
( 89 )
Sales and marketing
( 2,321 )
( 2,670 )
( 1,234 )
( 737 )
General and administrative
( 2,735 )
( 2,572 )
( 1,000 )
( 640 )
Impairment of goodwill
( 144 )
( 631 )
-
( 631 )
Total operating expenses
( 5,555 )
( 6,225 )
( 2,365 )
( 2,097 )
Operating loss
( 3,002 )
( 3,254 )
( 1,356 )
( 1,306 )
Financial income (expenses), net
157
( 26 )
21
6
Loss before taxes
( 2,845 )
( 3,280 )
( 1,335 )
( 1,300 )
Taxes on income
-
-
-
-
Net loss
( 2,845 )
( 3,280 )
( 1,335 )
( 1,300 )
Other comprehensive income
(loss):
Foreign currency translation
differences
( 36 )
( 125 )
4
( 26 )
Total
comprehensive loss
( 2,881 )
( 3,405 )
( 1,331 )
( 1,326 )
Basic and diluted loss per share
( 1.00 )
( 4.21 )
( 0.40 )
( 1.25 )
Basic and diluted weighted average number
of shares outstanding
2,837,552
779,319
3,313,569
1,040,446
The
accompanying notes are an integral part of the interim condensed consolidated financial statements.
4
MY
SIZE, INC. AND ITS SUBSIDIARIES
Condensed
Consolidated Interim Statements of Changes in Stockholders’ Equity (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Number
Amount
capital
loss
deficit
equity
Common
stock
Additional
paid-in
Accumulated
other
comprehensive
Accumulated
Total
stockholders’
Number
Amount
capital
loss
deficit
equity
Balance as of January 1, 2025
2,040,159
2
71,608
( 825 )
( 63,876 )
6,909
Stock-based compensation related to options
granted to employees and consultants
10,000
- *
84
-
-
84
Issuance of shares pursuant to At The Market
Offering Agreement for - net of $ 252
issuance cost **
1,557,727
2
2,844
-
-
2,846
Issuance of shares pursuant to At The Market
Offering Agreement for - net
1,557,727
2
2,844
-
-
2,846
Investment in Shoe Size Me ***
241,093
- *
338
-
-
338
Total comprehensive loss
-
-
( 36 )
( 2,845 )
( 2,881 )
Balance as of September 30, 2025
3,848,979
4
74,874
( 861 )
( 66,721 )
7,296
(*)
Represents
an amount less than $1.
(**)
See
note 9
(***)
See
note 6
Common
stock
Additional
paid-in
Accumulated
other
comprehensive
Accumulated
Total
stockholders’
Number
Amount
capital
loss
deficit
equity
Balance as of January 1, 2024
452,724
1
65,386
( 771 )
( 59,881 )
4,735
Stock-based compensation related to options
granted to employees and consultants
80,000
- *
306
-
-
306
Issuance of shares post Business Combination
4,360
- *
3
-
-
3
Effect of reverse stock split
74,683
- *
-
-
-
-
Issuance of shares, net of issuance cost of $ 442
79,000
- *
2,819
-
-
2,819
Issuance of shares, net of issuance cost
79,000
- *
2,819
-
-
2,819
Exercise of shares in abeyance
478,364
- *
-
-
-
-
Total comprehensive loss
-
-
-
( 125 )
( 3,280 )
( 3,405 )
Balance as of September 30, 2024
1,169,131
1
68,514
( 896 )
( 63,161 )
4,458
(*)
Represents
an amount less than $1.
Common
stock
Additional
paid-in
Accumulated
other
comprehensive
Accumulated
Total
stockholders’
Number
Amount
capital
loss
deficit
equity
Balance as of July 1, 2025
3,103,076
3
73,662
( 865 )
( 65,386 )
7,414
Stock-based compensation related to options
granted to employees and consultants
-
-
16
-
-
16
Issuance of shares pursuant to At The Market
Offering Agreement for - net of $ 37
issuance cost **
504,810
1
858
-
-
859
Issuance of shares pursuant to At The Market
Offering Agreement for - net
504,810
1
858
-
-
859
Investment Shoe Size Me
241,093
- *
338
-
-
338
Total comprehensive loss
-
-
-
4
( 1,335 )
( 1,331 )
Balance as of September 30, 2025
3,848,979
4
74,874
( 861 )
( 66,721 )
7,296
(*)
Represents
an amount less than $1.
(**)
See
note 9
(***)
See
note 6
Common
stock
Additional
paid-in
Accumulated
other comprehensive
Accumulated
Total stockholders’
Number
Amount
capital
loss
deficit
equity
Balance as of July 1, 2024
883,131
1
68,425
( 870 )
( 61,861 )
5,695
Balance
883,131
1
68,425
( 870 )
( 61,861 )
5,695
Stock-based compensation related to options
granted to employees and consultants
-
-
89
-
-
89
Exercise of shares in abeyance
286,000
- *
-
-
-
-
Total comprehensive loss
-
-
-
( 26 )
( 1,300 )
( 1,326 )
Balance as of September 30, 2024
1,169,131
1
68,514
( 896 )
( 63,161 )
4,458
Balance
1,169,131
1
68,514
( 896 )
( 63,161 )
4,458
(*)
Represents
an amount less than $1.
5
MY
SIZE, INC. AND ITS SUBSIDIARIES
Condensed
Consolidated Interim Statements of Cash Flows (Unaudited)
U.S.
dollars in thousands
2025
2024
Nine-Months
Ended September 30,
2025
2024
Cash flows from
operating activities:
Net loss
( 2,845 )
( 3,280 )
Adjustments to reconcile net loss to net cash
used in operating activities:
Depreciation
24
33
Loss on disposition of
property and equipment
-
28
Change in operating lease
right-of-use asset
9
142
Amortization of intangible
assets
226
227
Impairment of goodwill
144
631
Change in liabilities to
related parties
( 82 )
( 525 )
Interest on long-term liabilities
-
43
Interest paid
( 6 )
( 38 )
Revaluation of investment
in marketable securities
( 7 )
( 1 )
Stock based compensation
84
306
Change in inventory
( 453 )
633
Change in account receivable
( 120 )
285
Changes in operating lease
liabilities
( 10 )
( 103 )
Change in other receivables
and prepaid expenses
379
( 165 )
Change in other non-current asset
( 10 )
-
Change in trade payables
( 866 )
( 774 )
Change in other payables
846
35
Change
in Seller payable
( 119 )
-
Net
cash used in operating activities
( 2,806 )
( 2,523 )
Cash flows from
investing activities:
Purchase of Percentil
( 45 )
-
Purchase of ShoeSizeMe
( 142 )
-
Proceeds from investment
in JV
-
38
Purchase of Property, Equipment
& Intangibles
( 16 )
-
Proceeds
from short-term deposits
7
22
Net
cash (used) provided by investing activities
( 196 )
60
Cash flows from
financing activities:
Proceeds from issuance
of shares, net of issuance costs
2,846
2,819
Loans received
-
500
Repayment of loans
( 136 )
( 693 )
Net
cash provided by financing activities
2,710
2,626
Effect of exchange rate fluctuations on cash
and cash equivalents
( 95 )
( 56 )
Increase (decrease) in cash, cash equivalents
and restricted cash
( 387 )
107
Cash, cash equivalents
and restricted cash at the beginning of the period
4,880
2,264
Cash,
cash equivalents and restricted cash at the end of the period
4,493
2,371
Noncash activities:
Purchase of ShoeSizeMe - see note 6
338
-
Change in operating lease right-of-use asset
and liability
-
181
The
accompanying notes are an integral part of the interim condensed consolidated financial statements.
6
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
1 - General
a.
My
Size, Inc. (the “Company”) is developing unique measurement technologies based
on algorithms with applications focused on the apparel e-commerce market. The technology
is driven by proprietary algorithms, which are able to calculate and record measurements
in a variety of novel ways.
Following
the acquisitions of Naiz Fit Bespoke Technologies, S.L (“Naiz”) in October 2022 and ShoeSize.Me AG (“ShoeSizeMe”)
in September 2025 (refer to note 6), the Company expanded its offering outreach and customer base. Following the acquisition
of Orgad International Marketing Ltd. (“Orgad”) in February 2022, the Company also operates an omnichannel e-commerce
platform.
Following
the formation of a new subsidiary, New Percentil S.L. (“New Percentil”), and acquisition of a new business unit in May 2025 (see note 6), the
Company also operates a resale platform that enables consumers to buy and sell primarily secondhand apparel.
The
Company has nine subsidiaries. My Size Israel 2014 Ltd. (“My Size Israel”), Topspin Medical (Israel) Ltd., Orgad
and Rotrade Ltd., are all incorporated in Israel, My Size LLC, is incorporated in the Russian Federation, there are two limited
liability companies incorporated under the laws of Spain namely Naiz Fit and New Percentil, and ShoeSizeMe, which is incorporated
in Switzerland. On July 21, 2025, the Company established Ten Peacks Ltd. (“Ten Peacks”), which is incorporated in Israel
and is a wholly-owned subsidiary of My Size Israel, that focuses on marketing and distribution of global apparel and shoes brands
in Israel. 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.
On
July 25, 2016, the Company’s common stock began publicly trading on the Nasdaq Capital Market under the symbol “MYSZ”.
On
May 9, 2025, a newly-formed, wholly-owned subsidiary of the Company, New Percentil entered into a production unit transfer agreement
with Casi Nuevo Kids, S.L., a limited liability company incorporated under the laws of Spain (“Casi Nuevo”), pursuant to
which New Percentil acquired (the “Acquisition”) a production unit of Casi Nuevo with a trade name of Percentil that was
judicially awarded to the Company in April 2025 within the framework of insolvency proceedings of Casi Nuevo filed with Commercial
Court No. 13 of Madrid (Spain). The Acquisition was completed on May 9, 2025.
The
Company paid a total transaction value of € 610 (approximately $ 679 ), consisting of a € 40 (approximately $ 45 ) cash payment
and the assumption of certain customer and labor liabilities and debt and social security payments in the aggregate amount of approximately
€ 570 (approximately $ 634 ). The Acquisition was financed through existing cash reserves and does not involve the issuance of
additional shares or debt.
On
September 8, 2025, the Company entered into a Share Sale and Purchase Agreement (the “Purchase Agreement”) with certain shareholders
of ShoeSizeMe (the “Sellers”), who were the holders of 100 %
of the share capital of ShoeSizeMe, pursuant to which the Sellers sold to the Company all of the issued and outstanding shares of ShoeSizeMe.
The acquisition of ShoeSizeMe closed on the same day. In consideration for the purchase of the shares
of ShoeSizeMe and in accordance with the Purchase Agreement, the Company (i) paid a cash payment of $ 150
and (ii) issued 241,093
shares of the Company’s common stock. The fair value
of the shares for the purchase price allocation was determined using the closing price on September 8, 2025 at $ 338 .
In addition, pursuant to the Purchase Agreement, the Company issued to a key employee of ShoeSizeMe a warrant to purchase up to 28,000
shares of the Company’s common stock. See note 4. In
connection with the acquisition of ShoeSizeMe, certain major shareholders of ShoeSizeMe entered into (i) a voting agreement with the
Company and (ii) customary six-month lock up agreements with the Company.
7
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
1 - General (Cont.)
b.
Since
inception, the Company has incurred significant losses and negative cash flows from operations
and has an accumulated deficit of $ 66,721 .
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. Based on the projected cash flows and cash balances as of the date of these financial statements, management
is of the opinion that there is an uncertainty that its existing cash will be sufficient to fund operations for a period of more
than 12 months. As a result, 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 acquisition of technology, intellectual property
or businesses and securing sufficient financing through the sale of additional equity securities, debt or capital inflows from strategic
partnerships. Management is actively looking for additional technology and commercial opportunities that will increase the company’s
cashflow. The Company has sold additional securities for $ 2,846 see note 9. 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.
c.
In
October 2023, Israel was attacked by the Hamas terrorist organization and entered a state
of war on several fronts. In June 2025, following escalating threats and intelligence reports
of imminent attacks, Israel conducted preemptive strikes on military and nuclear infrastructure
in Iran. Iran responded with drones and missiles attacks, some of which caused civilian casualties
and infrastructure damage. After 12 days of hostilities, a ceasefire between Israel and Iran
was reached in June 2025. As of October 9, 2025, Israel and Hamas entered into a ceasefire
agreement calling for a permanent end of the war. However, there are no assurances that such
agreements will hold. As a result, while the ceasefire marks a potential shift towards stability
in the region, the situation remains volatile, and the risk of broader regional escalation
involving additional actors persists. As of the date of these consolidated financial statements,
conflict continues in parts of the region.
The
security situation in Israel has had an immaterial effect on its operations and financial results so far. This is attributable to
its offices in Spain which has become a hub for the Company’s sizing solutions business. The majority of Orgad’s inventory
utilizes fulfillment by Amazon rather than fulfilling directly. Inventory is now maintained and orders are shipped from regional
Amazon warehouses, thereby reducing exposure to inventory risk and contributing to operating efficiencies.
On
February 24, 2022, Russia invaded Ukraine. The outbreak of hostilities between the two countries
could result in more widespread conflict and could have a severe adverse effect on the region.
Following Russia’s actions, various countries, issued broad-ranging economic sanctions
against Russia. Such sanctions included, among other things, a prohibition on doing business
with certain Russian companies, officials and oligarchs; a commitment by certain countries
and the European Union to remove selected Russian banks from the Society for Worldwide Interbank
Financial Telecommunications (SWIFT) electronic banking network that connects banks globally;
and restrictive measures to prevent the Russian Central Bank from undermining the impact
of the sanctions.
The
Company shut down its operation in Russia and is expected to close down its subsidiary, My Size LLC, but due to technical reasons
it is expected to occur in the near future. Therefore, the impact from the current situation is very limited.
8
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
2 - Significant Accounting Policies
a.
Unaudited
condensed consolidated financial statements :
The
accompanying unaudited condensed consolidated interim financial statements included herein have been prepared by the Company in accordance
with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information
and in accordance with the rules and regulations of the United States Securities and Exchange Commission (“SEC”). The
unaudited condensed consolidated financial statements are comprised of the financial statements of the Company. In management’s
opinion, the interim financial data presented includes all adjustments necessary for a fair presentation. All intercompany accounts
and transactions have been eliminated. Operating results for the nine months ended September 30, 2025 not necessarily indicative
of the results that may be expected for any future period or for the year ending December 31, 2025.
These
unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated
financial statements and the notes thereto for the year ended December 31, 2024.
b.
Recently
accounting standard that have not yet been adopted.
In
July 2025, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Updates (“ASU”)
2025-05 “Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract
Assets”. The ASU introduces a practical expedient for all entities when estimating expected credit losses for current accounts
receivable and current contract assets arising from transactions accounted for under ASC 606. Under the practical expedient, when
developing reasonable and supportable forecast as part of estimating expected credit losses, an entity may assume that current conditions
as of the balance sheet date do not change for the remining life of the asset. The ASU is effective for annual reporting period beginning
after December 15, 2025 and interim reporting within those annual reporting periods. Early adoption is permitted in both interim
and annual reporting periods. The Company is evaluating the impact of ASU 2025-05 on its consolidated financial statements if it
elects to apply the practical expedient.
In September 2025, the FASB issued ASU 2025-07 “Derivatives
Scope Refinements and Scope Clarification for Share-Based Noncash Consideration from a Customer in a Revenue Contract”. The ASU
excludes from the derivative accounting certain non-exchange-traded contracts with contracts with underlyings that are based on operations
or activities specific to one of the parties to the contract. Further, the ASU clarifies that an entity should apply the guidance in ASC
606 to a contract with share-based noncash consideration. The guidance in other Topics (such as ASC 815 or ASC 312) does not apply to
such consideration unless and until the entity’s right to receive or retain the consideration is unconditional. The ASU is effective
for annual periods beginning after December 15, 2026 and interim periods within those annual periods. Early adoption is permitted. The
amendment can be applied either prospectively to new contracts entered into on or after the date of adoption or on a modified retrospective
basis through cum.
In September 2025, the FASB issued ASU 2025-06 “Targeted
Improvements to the Accounting for Internal-Use Software”. The ASU removes all references to software development stages throughout
ASU 350-40. Therefore, under the ASU, an entity will be required to start capitalizing software costs when management has authorized and
committed to funding the software project, and it is probable that the project will be completed and the software will be used to perform
the function intended (‘probable-to-complete’ recognition threshold). In applying the probable-to-complete recognition threshold,
an entity is required to consider whether there is significant uncertainty associated with the development activities of the software.
The ASU is effective for annual reporting periods beginning after December 15, 2027, and interim reporting periods within those annual
periods. The ASU allows adoption either on a prospective basis, a modified prospective approach or a retrospective approach.
c.
Critical
accounting estimates :
ASC
350 requires goodwill to be tested for impairment at the reporting unit level at least annually, or between annual tests under certain
circumstances, and written down when impaired. Goodwill is tested for impairment by comparing the fair value of the reporting unit
with it carrying value.
An
impairment charge of $ 144 was recorded as the carrying value of Fashion and equipment e-commerce reporting segment exceeded its expected
fair value, as determined using a discounted cash flow model which is primarily based on management’s future revenue and cost
estimates. This impairment charge was recorded within Impairment of goodwill, within the Consolidated Statement of Operations, and
within the Fashion and equipment e-commerce segment for three months ended September 30, 2025. See note 7- Goodwill.
d.
Significant
Accounting Policies :
The
significant accounting policies followed in the preparation of these unaudited interim condensed consolidated financial statements
are identical to those applied in the preparation of the latest annual financial statements, except the following new policies which
were adopted following the business combination (see note 6):
Revenue
Recognition from resale platform
Revenue
is recognized in accordance with FASB Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with
Customers (“ASC 606”). Under ASC 606, revenue is recognized upon transfer of control of promised goods and services to
customers in an amount that reflects the consideration the Company expects to receive for those goods and services. The Company generates
the majority of its revenue from its marketplaces, which allows its buyers to browse and purchase resale items for apparel, shoes
and accessories on behalf of sellers. The Company recognizes revenue through the following steps: (1) identification of the contract,
or contracts, with the customer; (2) identification of the performance obligations in the contract; (3) determination of the transaction
price; (4) allocation of the transaction price to the performance obligations in the contract; and (5) recognition of revenue when,
or as, it satisfies a performance obligation.
Both
buyers and sellers may be customers in the Company’s revenue arrangements. Sellers are the primary customer in a consignment
arrangement while the buyer is the primary customer in a sale of Company-owned inventory, referred to as product sales. A contract
with a customer exists in both cases when the end-customer purchases the goods obligating the Company to deliver the identified performance
obligation(s). The Company requires authorization from a credit card or other payment method or verification of receipt of payment,
before the products are shipped to buyers.
9
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
2 - Significant Accounting Policies (Cont.)
The
Company generally receives payments from buyers before payments to the sellers are due.
Consignment
Revenue
The
Company generates consignment revenue primarily from the sale of secondhand apparel on behalf of sellers. The Company retains a percentage
of the proceeds received as payment for its consignment service. The Company reports consignment revenue on net. Title to the consigned
goods remain with the seller until transferred to the buyer, which occurs 90 days subsequent to purchase of the consigned goods and
upon expiration of the allotted return period. The Company does not take title of consigned goods at any time except in certain cases
where the consignment window of 90 days expires or returned goods become Company owned inventory and becomes product revenue. Consignment
revenue is generally recognized upon purchase of the consigned good by the buyer as its performance obligation of providing consignment
services to the consignor is satisfied at that point. Consignment revenue is also recognized upon purchase of the consigned good
for which the consignment window has already expired and the Company has taken title to the consigned good. Consignment revenue is
recognized gross of seller payouts but net of discounts, incentives and returns. Value added tax assessed by governmental authorities
is excluded from revenue.
Product
Revenue
The
Company recognizes product revenue on a gross basis as the Company acts as the principal in the transaction. Revenue is recognized at
the time control of the asset is transferred to the customer, which is typically upon delivery and acceptance by the customer. The Company
is the seller and not an agent due to inventory risk.
Shipping
Fees
The
Company charges shipping fees to buyers, which are included in revenue. All outbound shipping costs are accounted for in cost of revenue
at the time revenue is recognized.
Returns
The
Company generally has a 14-day return period, and possibly longer accordingly to regulations which may change from time to time, and
recognizes a returns reserve based on historical experience, which is recorded in accrued and other current liabilities within the Company’s
consolidated balance sheets and reduction of revenue within the Company’s consolidated statements of operations.
Inventory
of resale platform.
Inventories,
consisting of merchandise that the Company has purchased and to which the Company holds title, are accounted for using the specific identification
method, and are valued at the lower of cost or net realizable value. The cost of inventory is equal to the cost of the merchandise paid
to the seller and related inbound shipping costs. Inventory valuation requires the Company to make judgments based on currently available
information about the likely method of disposition, such as through sales to individual customers or liquidations, and expected recoverable
values of each disposition category. The Company records an inventory write-down based on the age of the inventory and historical experience
of expected sell-through.
Seller
Payable
Seller
payable includes amounts owed to sellers upon the purchase of sellers’ goods by the Company. Amounts are initially provided as
a credit to sellers. These credits may be applied towards purchases from the Company or redeemed for cash. Seller payables show up as
seller payables in the consolidated balance sheet.
Cost
of Revenue
Cost
of consignment revenue consists of outbound shipping, outbound labor and packaging costs. Cost of product revenue mainly consists of
the inventory cost, inbound shipping related to the sold merchandise, outbound shipping, outbound labor, packaging costs and inventory
writedowns.
10
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
3 – Financial Instruments
The
carrying amounts of cash and cash equivalents, restricted cash, accounts receivable, other receivables, trade payables, accounts payable
and short and long term loans approximate their fair value due to the short-term maturities of such instruments.
The
Company holds share certificates in My City Builders, Inc. (“MYCB”), formerly known as Diamante Minerals, Inc., a publicly
traded company on the OTCQB.
Due
to sales restrictions on the sale of the MYCB 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 assets.
Schedule
of Significant Assets and Liabilities Measured at Fair Value on Recurring Basis
September
30, 2025
Fair
value hierarchy
Level
1
Level
2
Level
3
Financial assets
Investment in marketable securities
(*)
-
14
-
December
31, 2024
Fair
value hierarchy
Level
1
Level
2
Level
3
Financial assets
Investment in marketable securities
(*)
-
7
-
(*)
For
the nine-month period and three months ended September 30, 2025 and 2024, the Company recognized gain (based on quoted market prices
with a discount due to security restrictions on MYCB shares) of the marketable securities was $ 7 , $ 0 , $ 1 and $( 21 ) respectively.
Note
4 - Stock Based Compensation
The
stock-based expense equity awards recognized in the financial statements for services received is related to Cost of Revenues, Research
and Development, Sales and Marketing and General and Administrative expenses as shown in the following table:
Schedule
of Stock Based Compensation Expenses
2025
2024
Nine
months ended September 30,
2025
2024
Stock-based compensation expense
– Cost of revenues
-
1
Stock-based compensation expense - Research
and development
19
45
Stock-based compensation expense - Sales and
marketing
4
37
Stock-based compensation
expense - General and administrative
61
226
Stock-based compensation
expense
84
309
2025
2024
Three
months ended September 30,
2025
2024
Stock-based compensation expense
- Research and development
5
16
Stock-based compensation expense - Sales and
marketing
0
13
Stock-based compensation
expense - General and administrative
11
60
Stock-based compensation expense
16
89
11
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
4 - Stock Based Compensation (Cont.)
Stock
Option Plan for Employees:
The
total number of shares of common stock which may be granted to directors, officers and employees under the 2017 Equity Incentive Plan
(the “Plan”), is limited to 756,691 shares. In addition, in September 2025, the Company’s stockholders approved an
amendment to the Plan to adopt an evergreen provision such that, beginning on January 1, 2026 and ending on and including January 1,
2029, the share reserve under the Plan will be automatically increased by a number of shares of the Company’s common stock equal
to the lesser of (A) 5 % of the aggregate number of shares of the Company’s common stock outstanding on the final day of the immediately
preceding calendar year or (B) such smaller number of shares as is determined by the Company’s board of directors.
On
February 14, 2024, the Compensation Committee of the Company granted restricted common stock awards under the Company’s 2017 Equity
Incentive Plan to Ronen Luzon, Oren Elmaliah and Billy Pardo, pursuant to which they were issued 37,500
restricted shares, 18,750
restricted shares and 18,750
restricted shares, respectively. The restricted shares shall
vest in three equal installments on January 1, 2025, January 1, 2026 and January 1, 2027, conditioned upon continuous employment with
the Company and subject to accelerated vesting upon a change in control of the Company. On the same day, the Company granted a total
of 10,000
restricted stock units (“RSUs”) to its directors
that will vest on January 1, 2025 and 5 five-years options to purchase up to 6,875 shares of common stock to other employees of the Company
at an exercise price of $ 3.832 per share. The option vesting period is over three years in three equal portions from the vesting commencement
date.
The
compensation cost resulting from the grant is approximately $ 314 and is expected to be recognized over a period of 3 years.
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 Fair Value Assumptions of Stock Option
2024
Grants
Dividend yield
0 %
Expected volatility
86.22 %
Risk-free interest
4.3 %
Contractual term
2.0 - 2.8
2025
Repricing
Dividend yield
0 %
Expected volatility
135.6 - 211.3 %
Risk-free interest
4.0 - 4.2 %
Contractual term
0.18 - 1.70
There
were no options, shares of restricted common stock or RSUs granted during the nine-month period September 30, 2025, compared to an aggregate
of 91,875 options, shares of restricted common stock and RSUs granted during the nine-month period ended September 30, 2024, under the
Plan. No options were exercised.
On
June 4, 2025, the compensation committee of the Company’s board of directors reduced the exercise price of outstanding options
granted under the Plan of certain employees, officers and directors of the Company for the purchase of an aggregate of 13,926 shares
of common stock (with exercise prices ranging from $ 3.832 to $ 8.72 per share) to $ 1.28 per share, which was the closing price for the
Company’s common stock on June 4, 2025 (the “Option Repricing”). No options were exercised. In connection with the
Option Repricing, the Company accelerated the vesting options held by the Company’s former chief financial officer and the Company
recorded one-time expenses of $ 6 and $ 17 .
The
total stock option compensation expense for employees during the nine and three-month period ended September 30, 2025 and 2024 was $ 84 ,
$ 16 and $ 235 , and $ 214 , respectively.
The
total stock option compensation expense relating to the Orgad acquisition during the nine and three-month period ended September 30,
2025 and 2024 was $ 0 , $ 0 , $ 3 , and $ 0 respectively.
Options
issued to consultants:
In
July 2023, the Company entered into a six month agreement (the “Consultant Agreement”) with a consultant (the “Consultant”)
to provide services to the Company, including assisting the Company to promote, market and sell the Company’s technology to potential
customers and make strategic introductions and inquiries with interested parties in the financial community. Pursuant to the Consultant
Agreement and in partial consideration for such consulting services, the Company issued to the Consultant (i) 5,000 shares of restricted
common stock of the Company, (ii) a warrant to purchase 12,500 shares of common stock at an exercise price of $4.00 per share and exercisable
for a term of 36 months from the date of issuance, and (iii) a warrant to purchase 12,500 shares of common stock at an exercise price
of $6.00 per share and exercisable for a term of 36 months from the date of issuance .
The
issuance was approved by the Company’s board of directors in February 2024.
During
the nine and three-month periods ended September 30, 2025 and 2024, the Company recorded $ 0 , $ 0 and $ 71 , and $ 0 respectively, as stock-based
equity awards with respect to the Consultant.
12
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
4 - Stock Based Compensation (Cont.)
Warrant
issued in connection with the acquisition of ShoeSizeMe
Pursuant
to the Purchase Agreement, the Company issued a key employee of ShoeSizeMe a warrant (the “Warrant”) to purchase up to 28,000
shares of the Company’s common stock (such shares of common stock underlying the Warrant, the “Warrant Shares”). The
Warrant provides for a tiered exercise structure, with (i) 10,000 Warrant Shares exercisable at $ 2.00 per Warrant Share, (ii) 6,000 Warrant
Shares exercisable at $ 3.00 per Warrant Share, (iii) 5,000 Warrant Shares exercisable at $ 4.00 per Warrant Share, (iv) 4,000 Warrant
Shares exercisable at $ 5.00 per Warrant Share, and (v) 3,000 Warrant Shares exercisable at $ 6.00 per Warrant Share
The
Warrant is subject to vesting upon satisfaction of certain service-based, financial performance and integration milestones, as follows:
●
Continuing Service Milestone : 50 % of the Warrant shall vest and become exercisable on the 12-month anniversary of the issuance
date of the Warrant, provided that the Warrant holder shall have been continuously providing services to the Company through such 12-month
anniversary.
●
Financial Result Milestone : The vesting of up to 25% of the Warrant is contingent on ShoeSizeMe’s gross revenue for the
12-month period following the closing date (beginning September 1, 2025) compared to the 12-month period ended August 31, 2025 (the prior-year
revenue) as follows: (i) the entire 25% of the Warrant shall vest and become exercisable if ShoeSizeMe’s post-closing revenue is
equal to or greater than 95% of the prior-year revenue, (ii) 12.5% of the Warrant (or 50% of the portion the Warrant subject to the vesting
terms in connection with the Financial Result Milestone) shall vest and become exercisable if ShoeSizeMe’s post-closing revenue
is equal to or greater than 80% but less than 95% of the prior-year revenue; and (iii) no portion of the Warrant subject to the vesting
terms in connection with the Financial Result Milestone shall vest if ShoeSizeMe’s post-closing revenue is less than 80% of the
prior-year revenue .
●
Integration Milestone : The vesting of 25 % of the Warrant is contingent on the completion of the full integration (as determined
by the Company at its reasonable discretion) of ShoeSizeMe into the Company’s wholly-owned subsidiary, Naiz Bespoke Technologies,
S.L., by March 31, 2026.
The
award was determined to be a share-based payment accounted for under ASC 718, as vesting is contingent upon the employee’s continued
service and performance conditions. The grant-date fair value of the warrant was measured using an option-pricing model and a compensation
expense is recognized over the vesting periods, based on management’s assessment of the likelihood of achieving the performance
and integration conditions. The award is classified as equity, as it will be settled in a fixed number of shares with fixed exercise
prices.
Note
5 - Contingencies and Commitments
In
July 2024, the Company was served with a legal complaint filed by Shimon Shukron in the Magistrate’s Court in Herzliya (the
“Court”) for a monetary award in an amount of NIS 1,895,345 (approximately $ 510 ). The plaintiff alleges that due to the
fire that broke out at Orgad’s warehouse in January 2023, the fire spread to the plaintiff’s business and caused heavy
damage to the structure and contents, inventory of the business and loss of profits. The Company filed its statement of defense in
September 2024. At this preliminary stage, the plaintiff did not provide sufficient documents to support his claims regarding the
extent of the alleged damage. In June 2025, the Court appointed a third party appraiser to assess the damages. The Company evaluates
the claim at a sum of NIS 175,000 (approximately $ 53 ), at this stage.
Note
6 – Business Combination
Acquisition
of Percentil
On
May 9, 2025, a newly-formed, wholly-owned subsidiary of the Company, New Percentil, entered into a production unit transfer agreement
with Casi Nuevo, pursuant to which New Percentil acquired a production unit of Casi Nuevo with a trade name of Percentil that was judicially
awarded to the Company in April 2025 within the framework of insolvency proceedings of Casi Nuevo filed with Commercial Court No. 13
of Madrid (Spain). The Acquisition was completed on May 9, 2025.
The
results of operations of New Percentil have been included in the consolidated financial statements since the acquisition date of May
9 2025. New Percentil revenues included in the Company’s consolidated statement of operations from May 9, 2025 through September
30, 2025 were $ 515 .
(a)
Consideration
transferred
The
Company paid € 40,000 (approximately $ 45 ) and assumed liabilities which the Company had prior to bankruptcy as agreed with the insolvency
court.
(b)
Identifiable
assets acquired and liabilities assumed
Under
the preliminary purchase price allocation, the Company allocated the purchase price to tangible and identified intangible assets acquired
and liabilities assumed based on the preliminary estimates of their fair values, which were determined using generally accepted valuation
techniques based on estimates and assumptions made by management at the time of the acquisition. Such estimates are subject to change
during the measurement period which is not expected to exceed one year. The purchase price allocation was not finalized due to examination
of the net working capital of New Percentil at the acquisition date. Any adjustments to the preliminary purchase price allocation identified
during the measurement period will be recognized in the period in which the adjustments are determined.
13
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
6 – Business Combination (Cont.)
The
following table summarizes the preliminary fair value of assets acquired and liabilities assumed as of the acquisition date:
Schedule of Preliminary Fair Value of Assets
Acquired and Liabilities
Thousands
USD
Cash
7
Account receivable
109
Other receivable
4
Client relationship**
191
Trade payables
( 55 )
Loans***
( 778 )
Inventory
96
Fixed assets
14
Technology**
440
Goodwill
134
Other payables
( 50 )
Sellers payables
( 401 )
Long-term payables
( 188 )
Total consideration
paid
45
*
The
estimated useful life of technology is 2 years.
**
The
technology was calculated using MEEM replacement cost and is ranked as Level 3 assets as there is no active market.
(c)
Acquisition-related
costs
The
Company did not incur any direct transaction costs during the nine month period ended September 30, 2025.
Acquisition
of ShoeSizeMe
On
September 8, 2025, the company purchased 100 % of the share capital of ShoeSizeMe AG.
The
results of operations of ShoeSizeMe have been included in these consolidated financial statements since the acquisition date of September
8, 2025. ShoeSizeMe revenues included in the Company’s consolidated statement of operations from September 8 2025 through September
30, 2025 were $ 3 .
(a)
Consideration
transferred
In
consideration for the purchase of the shares of ShoeSizeMe and in accordance with the Purchase Agreement, the Company (i) paid a cash
payment of $ 150
and (ii) issued 241,093
shares of the Company’s common stock. The fair value
of the shares for the purchase price allocation was determined using the closing price on September 8, 2025 at $ 338 .
(b)
Identifiable
assets acquired and liabilities assumed
Under
the preliminary purchase price allocation, the Company allocated the purchase price to tangible and identified intangible assets acquired
and liabilities assumed based on the preliminary estimates of their fair values, which were determined using generally accepted valuation
techniques based on estimates and assumptions made by management at the time of the acquisition. Such estimates are subject to change
during the measurement period which is not expected to exceed one year. The purchase price allocation was not finalized duo to examination
of the net working capital of Shoe Size Me at the acquisition date. Any adjustments to the preliminary purchase price allocation identified
during the measurement period will be recognized in the period in which the adjustments are determined.
14
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
6 – Business Combination (Cont.)
The
following table summarizes the preliminary fair value of assets acquired and liabilities assumed as of the acquisition date:
Schedule of Preliminary Fair Value of Assets
Acquired and Liabilities
Thousands
USD
Cash
7
Account receivable
109
Other receivable
4
Technology*
521
Client relationship**
191
Goodwill***
545
Trade payables
( 55 )
Other payables
( 56 )
Deferred tax liability
( 146 )
Deferred tax Asset
146
Loans
( 778 )
Total consideration
paid
488
*
The
estimated useful life of technology is 5
years.
The
technology was calculated using MEEM replacement cost and is ranked as Level 3 assets as there is no active market.
**
The
estimated useful life of Client relationship is 5 years.
The Client relationship was calculated using MEEM
replacement cost and is ranked as Level 3 assets as there is no active market.
***
Recognized goodwill assets related to the excess of the fair value of purchase consideration over the fair value
of these identifiable assets and liabilities is recorded as goodwill, with an estimated indefinite useful life. The Goodwill is not tax
deductible the Goodwill is related to our SAAS segment.
(c)
Acquisition-related
costs
The
Company occurred $ 80 in direct transaction costs during the nine month period ended September 30, 2025 which were included in
general and administrative expenses in the consolidated statements of income (loss).
Note
7 – Goodwill
As
of June 30, 2025, the Company experienced a triggering event in the reporting period due to sustained decreases in the Company’s
share price and a decline in actual and forecasted operating results, prompting impairment assessments of goodwill and long-lived assets
including definite-lived intangibles.
The
table below indicates changes in the most significant inputs to the Company’s impairment analysis on each testing date since its
last annual test for the Fashion and equipment e-commerce platform segment.
Schedule of Impairment Analysis
Discount
rate
Terminal
growth
rate
Revenue
growth rate
Testing
dates
December 31, 2024
22.5 %
3 %
7.5 % - 65.6 %
June 30, 2025
22.5 %
3 %
7.5 % - 31.6 %
In
June 2025, the Company updated the forecasted future cash flows used in the impairment assessment, including revenues and margin to reflect
current conditions. Other changes in valuation assumptions included selection of lower revenue growth rates based upon an assessment
of current market conditions. As a result of this review, the Company did not identify an impairment to its definite-lived intangible
assets or other long-lived assets, but the Company recorded a $ 144 non-deductible goodwill impairment charge for the quarter ended September
30, 2025 (level 3 fair value measurement).
This
impairment charge was recorded within Impairment of goodwill, within the Consolidated Statement of Operations, and within the Fashion
and equipment e-commerce platform segment for the Nine months ended September 30, 2025.
The
aggregate carrying amounts of goodwill allocated to each reporting unit are as follows:
Schedule
of Aggregate Carrying Amount of Goodwill
September
30
December 31
2025
2024
Resale platform
141
-
Fashion and equipment e-commerce platform
-
133
SaaS Solutions
545
-
Total
686
133
15
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
8 – Operating Segments
The
Company has the following four
segments: (i) fashion and equipment e-commerce platform, (ii) SaaS based innovative artificial intelligence driven measurement
solutions, (iii) resale platform for apparel and (iv) wholesaling of footwear . This realignment reflects the way resources
are allocated, and performance is assessed by the Chief Operating Decision Maker. The fashion and equipment e-commerce platform
which represents Orgad’s activity that was acquired by the Company in 2022, mainly operates on Amazon. The SaaS based
innovative artificial intelligence driven measurement solutions, or SaaS Solutions operating segment consists of the Company and
certain of its subsidiaries, My Size Israel, My Size LLC, Naiz and ShoeSizeMe (purchased in September 2025, see note 6). The resale
platform currently operates as a separate segment under New Percentil following the closing of the Acquisition in May 2025. The
other segment currently operates under Ten Peacks. The Company is evaluating and integrating into this segment
and may consolidate it in the future.
The
Company operating segments are the same as its reportable segments.
The
CODM reviews total operating expenses and consolidated net loss to assess performance, forecast future financial results, and allocate
resources. In assessing the Company’s financial performance and making strategic decisions, the CODM regularly reviews segment
operational loss and operating expenses by function. This includes a review of budget versus actual expenses and cost of goods, sales
and marketing salaries, and other segment expenses. For the fashion and equipment e-commerce platform operating segment, the CODM also
reviews gross profit and Amazon fees. For the SaaS Solutions operating segment, the CODM also reviews research and development expenses.
Revenue,
costs of goods and other costs and expenses are generally directly attributed to the segments. These expenses include research and development-related
expenses, costs of Amazon fees, cost of goods, and legal-related costs. Indirect costs are allocated to segments based on a reasonable
allocation methodology, when such costs are significant to the performance measures of the operating segments. Indirect operating expenses,
such as insurance, legal, and audit services, are mostly allocated based on revenues, most of which is allocated to the fashion and equipment
e-commerce platform segment.
Information
related to the operations of the Company’s reportable operating segments is set forth below:
Schedule of Reportable Operating Segments
Fashion
and
equipment
e-commerce
platform
SaaS
Solutions
Resale
Platform
Other
Total
As of the nine months ended September 30,
2025
Revenues from external customers
5,001
541
515
-
6,057
Cost of revenues
( 3,259 )
( 48 )
( 197 )
-
( 3,504 )
Research and development expenses
-
( 355 )
-
-
( 355 )
Amazon fees
( 1,478 )
-
-
-
( 1,478 )
Sales and marketing Salaries
( 111 )
( 171 )
-
( 23 )
( 305 )
Impairment of goodwill
( 144 )
-
-
-
( 144 )
Other Segment Items (*)
( 1,834 )
( 809 )
( 630 )
-
( 3,273 )
Segment loss
( 1,825 )
( 842 )
( 312 )
( 23 )
( 3,002 )
Reconciliation of Profit or Loss
Financial income, (expense) net
157
Loss before income taxes
( 2,845 )
Significant non-cash items:
Amortization
( 9 )
( 125 )
( 90 )
-
( 224 )
Share based payments
( 55 )
( 29 )
-
-
( 84 )
(*)
Other
segments include shared based payments, rent and related expenses, professional services, insurance and other expenses.
Fashion
and
equipment
e-commerce
platform
SaaS
Solutions
Resale
Platform
Total
As of the nine months ended September
30, 2025
Assets
8,001
2,931
722
11,654
16
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
8 – Operating Segments (Cont.)
Fashion and
Equipment
e-commerce
platform
SaaS
Solutions
Total
As of the nine months ended September 30, 2024
Revenues from external customers
6,290
512
6,802
Cost of revenues
( 3,779 )
( 52 )
( 3,831 )
Research and development expenses
-
( 352 )
( 352 )
Amazon fees
( 1,848 )
-
( 1,848 )
Sales and marketing Salaries
( 102 )
( 333 )
( 435 )
Impairment of goodwill
-
( 631 )
( 631 )
Other Segment Items ( * )
( 2,085 )
( 874 )
( 2,959 )
Segment loss
( 1,524 )
( 1,730 )
( 3,254 )
Reconciliation of Profit or Loss
Financial income, (expense) net
26
Loss before income taxes
( 3,280 )
Significant non-cash items:
Amortization
( 82 )
( 145 )
( 227 )
Share based payments
( 204 )
( 102 )
( 306 )
(*)
Other
segments include shared based payments, rent and related expenses, professional services, insurance and other expenses.
Fashion
and equipment
e-commerce
platform
SaaS
Solutions
Resale
Platform
Other
Total
As of the three months ended September 30,
2025
Revenues from external customers
2,033
192
347
-
2,572
Cost of revenues
( 1,443 )
( 33 )
( 87 )
-
( 1,563 )
Research and development expenses
-
( 131 )
-
-
( 131 )
Amazon fees
( 757 )
-
-
-
( 757 )
Sales and marketing Salaries
( 43 )
( 44 )
-
( 23 )
( 110 )
Other Segment Items (*)
( 573 )
( 315 )
( 479 )
-
( 1,367 )
Segment loss
( 783 )
( 331 )
( 219 )
( 23 )
( 1,356 )
Reconciliation of Profit or Loss
Financial income, (expense) net
21
Loss before income taxes
( 1,335 )
Significant non-cash items:
Amortization
-
( 45 )
( 58 )
-
( 103 )
Share based payments
( 10 )
( 6 )
-
-
( 16 )
(*)
Other
segments items include shared based payments, rent and related expenses, professional services, insurance and other expenses.
17
MY
SIZE, INC. AND ITS SUBSIDIARIES
Notes
to Condensed Consolidated Interim Financial Statements (Unaudited)
U.S.
dollars in thousands (except share data and per share data)
Note
8 – Operating Segments (Cont.)
Fashion
and
Equipment
e-commerce
platform
SaaS
Solutions
Total
As of the three months ended September 30,
2024
Revenues from external customers
1,667
172
1,839
Cost of revenues
( 1,033 )
( 15 )
( 1,048 )
Research and development expenses
-
( 89 )
( 89 )
Amazon fees
( 551 )
-
( 551 )
Sales and marketing Salaries
( 38 )
( 83 )
( 121 )
Impairment of goodwill
-
( 631
)
( 631
)
Other Segment Items (*)
( 527 )
( 178 )
( 705 )
Segment loss
( 482 )
( 824 )
( 1,306 )
Reconciliation of Profit or Loss
Financial income, (expense) net
6
Loss before income taxes
( 1,300 )
Significant non-cash items:
Amortization
( 28 )
( 48 )
( 76 )
Share based payments
( 53 )
( 33 )
( 86 )
As of December 31, 2024
Fashion
and
equipment
e-commerce
platform
Saas
Solution
As of December 31, 2024
Assets
8,066
1,993
Note
9 – Significant events during the reporting period .
On
January 21, 2025, the Company entered into an At The Market Offering Agreement (the “Offering Agreement”), with H.C.
Wainwright & Co., LLC (“Wainwright”), pursuant to which the Company may offer and sell, from time to time through
Wainwright shares of the Company’s common stock having an aggregate offering price of up to $ 4.1
million. The Company is not obligated to make any sales of the shares under the Offering Agreement. The offering of shares pursuant
to the Offering Agreement will terminate upon the earliest of (a) the sale of all of the shares subject to the Offering Agreement
and (b) the termination of the Offering Agreement by Wainwright or the Company, as permitted therein. The Company agreed to pay to
Wainwright a cash commission of 3% of the gross sales price of any Common Stock sold under the Offering Agreement. As of September
30, 2025, the Company sold 1,557,727
shares pursuant to the Offering Agreement for aggregate gross proceeds of approximately $ 3,098
($ 2,846
net). Prepaid legal and auditing costs are classified as other non-current assets in the balance sheet.
18
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.