1 unchanged sentence
CONSOLIDATED FINANCIAL STATEMENTS
−Removed: OF AND FOR THE QUARTER ENDED JUNE 30, 2023
−Removed: CONDENSED CONSOLIDATED
−Removed: FINANCIAL STATEMENTS:
+Added: OF AND FOR THE QUARTER ENDED SEPTEMBER 30, 2023
+Added: CONSOLIDATED FINANCIAL STATEMENTS:
Condensed Consolidated Balance Sheets
5 unchanged sentences
dollars in thousands)
+Added: September 30,
CURRENT ASSETS:
12 unchanged sentences
dollars in thousands other than share and per share data)
+Added: September 30,
LIABILITIES AND EQUITY
9 unchanged sentences
Common stock, par value $ 0.0001 per share;
−Removed: 150,000,000 shares authorized at June 30, 2023 and December 31, 2022;
−Removed: 21,192,204 and 8,330,918 shares issued and outstanding at June 30, 2023 and December 31, 2022, respectively
−Removed: Preferred C shares, par value $ 0.0001 per
−Removed: 1,172,000 shares
−Removed: authorized at June 30, 2023 and December 31, 2022;
−Removed: issued and outstanding at June 30, 2023 and December 31 2022, respectively
+Added: 150,000,000 shares authorized at September 30, 2023 and December 31, 2022;
+Added: 21,400,163 and 8,330,918 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively
+Added: Preferred C shares, par value $ 0.0001 per share;
+Added: 1,172,000 shares authorized at September
+Added: 30, 2023 and December 31, 2022;
+Added: 1,718 shares issued and outstanding at September 30, 2023 and December 31 2022, respectively
Additional paid-in capital
7 unchanged sentences
Three months ended
−Removed: Six months ended
+Added: September 30,
+Added: Nine months ended
+Added: September 30,
COST OF REVENUES
7 unchanged sentences
NET LOSS PER SHARE - basic and diluted
−Removed: NET LOSS PER SHARE - basic
WEIGHTED AVERAGE NUMBER OF SHARES OF COMMON STOCK USED IN COMPUTING NET LOSS PER SHARE - basic and diluted
−Removed: WEIGHTED AVERAGE NUMBER OF SHARES OF COMMON STOCK USED IN COMPUTING NET LOSS PER SHARE - basic
accompanying notes are an integral part of the consolidated financial statements.
5 unchanged sentences
Share-based compensation related to restricted stock, restricted stock units and stock options award, net of forfeitures of 6,144 shares
−Removed: BALANCE AT June 30, 2022
+Added: BALANCE AT September 30, 2022
* Represents an amount
5 unchanged sentences
Additional paid-in
−Removed: BALANCE AT April 1, 2022
−Removed: Share-based compensation related to restricted stock, restricted stock units and stock options award
−Removed: BALANCE AT June 30, 2022
+Added: BALANCE AT July 1, 2022
+Added: Share-based compensation related to restricted stock, restricted stock units and stock options award, net of forfeitures of 1,581 shares
+Added: BALANCE AT September 30, 2022
* Represents an amount
3 unchanged sentences
dollars in thousands, except share data)
−Removed: Series C Convertible Preferred Stock
+Added: Preferred Stock
Additional paid-in
2 unchanged sentences
Share-based compensation related to stock, restricted stock, restricted stock units and stock options award, net of forfeitures of 14,019 shares
−Removed: BALANCE AT June 30, 2023
+Added: BALANCE AT September 30, 2023
* Represents an amount
3 unchanged sentences
dollars in thousands, except share data)
−Removed: Series C Convertible Preferred Stock
+Added: Preferred Stock
Additional paid-in
−Removed: BALANCE AT April 1, 2023
−Removed: Issuance of common shares, pre-funded warrants and warrants, net
−Removed: issuance costs
−Removed: Share-based compensation related to stock, restricted stock, restricted stock units and stock options award
−Removed: BALANCE AT June 30, 2023
+Added: BALANCE AT July 1, 2023
+Added: Share-based compensation related to stock, restricted stock, restricted stock units and stock options award, net of forfeitures of 9,749 shares
+Added: Share-based compensation related to stock, restricted stock,
+Added: restricted stock units and stock options award, net of forfeitures
+Added: BALANCE AT September 30, 2023
* Represents an amount
3 unchanged sentences
dollars in thousands)
−Removed: Six months ended
+Added: Nine months ended
CASH FLOWS FROM OPERATING ACTIVITIES:
9 unchanged sentences
Changes in operating asset and liability items:
−Removed: Decrease in prepaid expenses
+Added: Decrease (increase) in prepaid expenses
Decrease (increase) in trade receivables
1 unchanged sentence
Increase in inventory
−Removed: Increase in trade payables
+Added: Decrease in trade payables
Increase (decrease) in other payables
11 unchanged sentences
Proceeds from issuance of shares and warrants net of $ 4,635 issuance costs,
−Removed: Net cash provided by financing activities
+Added: Net cash provided by (used in) financing activities
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
4 unchanged sentences
Acquisition of right-of-use assets by means of lease liabilities
+Added: Non-cash lease incentive
+Added: Decrease in right-of-use assets and lease liabilities due to shortening lease term
accompanying notes are an integral part of the consolidated financial statements.
1 unchanged sentence
1 - DESCRIPTION OF BUSINESS
−Removed: InspireMD, Inc., a Delaware
−Removed: corporation (the “Company”), together with its subsidiaries, is a medical device company focusing on the development
−Removed: and commercialization of its proprietary MicroNet™ stent platform technology for the treatment of complex vascular and coronary
+Added: Inc., a Delaware corporation (the “Company”), together with its subsidiaries, is a medical device company focusing on
+Added: the development and commercialization of its proprietary MicroNet™ stent platform technology for the treatment of complex vascular
+Added: and coronary disease.
MicroNet, a micron mesh sleeve, is wrapped over a stent to provide embolic protection in stenting procedures.
−Removed: The Company’s carotid
−Removed: product (CGuard™ EPS) combines MicroNet and a self-expandable nitinol stent in a single device to treat carotid artery disease.
−Removed: The Company’s MGuard™
−Removed: Prime™ embolic protection system (“MGuard Prime EPS”) was marketed for use in patients with acute coronary syndromes,
−Removed: notably acute myocardial infarction (heart attack) and saphenous vein graft coronary interventions, or bypass surgery.
−Removed: EPS combines MicroNet with a bare-metal cobalt-chromium based stent.
−Removed: MGuard Prime EPS received CE mark approval in the European Union
−Removed: in October 2010 for improving luminal diameter and providing embolic protection.
−Removed: Over the past years, there has been a shift in industry
−Removed: preferences away from bare-metal stents, such as MGuard Prime EPS in ST-Elevation Myocardial Infarction (“STEMI”) patients.
−Removed: As a result of declining sales of the MGuard Prime EPS, which the Company believes is largely driven by the predominant industry
−Removed: preferences favoring drug-eluting, or drug-coated, stents, during the second quarter of 2022, the Company ceased sales of the Company’s
−Removed: MGuard Prime EPS following a phase out period.
−Removed: The Company markets its
−Removed: products through distributors in international markets, mainly in Europe.
−Removed: As of the date of issuance
−Removed: of the consolidated financial statements, the Company has the ability to fund its planned operations for at least the next 12 months.
−Removed: However, the Company expects to continue incurring losses and negative cash flows from operations until its product, CGuard™
−Removed: EPS, reaches commercial profitability.
−Removed: Therefore, in order to fund the Company’s operations until such time that the Company
−Removed: can generate substantial revenues, the Company may need to raise additional funds.
+Added: Company’s carotid product (CGuard™ EPS) combines MicroNet and a self-expandable nitinol stent in a single device to treat
+Added: carotid artery disease.
+Added: Company’s MGuard™ Prime™ embolic protection system (“MGuard Prime EPS”) was marketed for use in patients
+Added: with acute coronary syndromes, notably acute myocardial infarction (heart attack) and saphenous vein graft coronary interventions,
+Added: or bypass surgery.
+Added: MGuard Prime EPS combines MicroNet with a bare-metal cobalt-chromium based stent.
+Added: MGuard Prime EPS received CE
+Added: mark approval in the European Union in October 2010 for improving luminal diameter and providing embolic protection.
+Added: Over the past
+Added: years, there has been a shift in industry preferences away from bare-metal stents, such as MGuard Prime EPS in ST-Elevation Myocardial
+Added: Infarction (“STEMI”) patients.
+Added: As a result of declining sales of the MGuard Prime EPS, which the Company believes is
+Added: largely driven by the predominant industry preferences favoring drug-eluting, or drug-coated, stents, during the second quarter of
+Added: 2022, the Company ceased sales of the Company’s MGuard Prime EPS following a phase out period.
+Added: Company markets its products through distributors in international markets, mainly in Europe.
+Added: of the date of issuance of these consolidated financial statements, the Company has the ability to fund its planned operations for
+Added: at least the next 12 months.
+Added: However, the Company expects to continue incurring losses and negative cash flows from operations until
+Added: its product, CGuard™ EPS, reaches commercial profitability.
+Added: Therefore, in order to fund the Company’s operations until
+Added: such time that the Company can generate substantial revenues, the Company may need to raise additional funds.
to satisfy regulatory requirements of the new European Medical Device Regulation could prevent the Company from marketing CGuard
EPS in countries requiring the CE Mark.
−Removed: the European Union nations, medical devices must obtain a CE mark before they may be placed on the market.
−Removed: In order to obtain and
−Removed: maintain the CE mark, the Company must Company with EU law on medical devices, which, until May 26, 2021 was governed by the MDD,
−Removed: by presenting comprehensive technical files for the Company’s products demonstrating safety and efficacy of the product to
−Removed: be placed on the market and passing initial and annual quality management system audit as per ISO 13485 standard by a European Notified
−Removed: The company has obtained ISO 13485 quality system certification and CGuard EPS that the Company currently distribute into the
−Removed: European Union, displays the required CE mark.
−Removed: In order to maintain certification, the Company is required to pass an annual surveillance
−Removed: audit conducted by Notified Body auditors.
−Removed: The European Union replaced the MDD with the new MDR regulations.
−Removed: The MDR entered into
−Removed: force after a transitional period of three years and a one year extension of that transition period due to the COVID-19 pandemic
−Removed: on May 26, 2021 and which changes several aspects of the regulatory framework in the European Union.
−Removed: Manufacturers had the duration
−Removed: of the transition period to update their technical documentation and processes to meet the new requirements in order to obtain a
−Removed: In the Company’s specific case, the Company’s CE mark for CGuard EPS under the MDD expired on November 12, 2022,
−Removed: and the Company is in the final stages of technical documentation review by the Notified Body auditor to meet the MDR requirements
−Removed: for recertification.
−Removed: In the meantime, on February 14, 2023, the Company received a derogation per Article 97 paragraph 1 of Regulation
−Removed: 2017/745 from the Agency for Medicines and Health Products (FAMHP) allowing the Company to continue marketing CGuard EPS in the EU
−Removed: until August 15, 2023, subject to certain procedural requirements.
−Removed: Subsequently, on March 20, 2023 Regulation (EU) 2023/607 was published
−Removed: allowing the Company to continue marketing CGuard EPS in EU countries under the MDD directive until December 31, 2027.
−Removed: of the foregoing, the Company may market and sell CGuard EPS in the EU and certain other jurisdictions subject to certain procedural
−Removed: requirements while the Company’s MDR CE recertification is pending.
+Added: the European Union (“EU”) nations, medical devices must obtain a CE mark before they may be placed on the market.
+Added: order to obtain and maintain the CE mark, the Company must comply with EU law on medical devices, which, until May 26, 2021 was governed
+Added: by the Medical Device Directive 93/42/EEC (“MDD”), by presenting comprehensive technical files for the Company’s
+Added: products demonstrating safety and efficacy of the product to be placed on the market and passing initial and annual quality management
+Added: system audit as per ISO 13485 standard by a European Notified Body.
+Added: The Company has obtained ISO 13485 quality system certification
+Added: and CGuard EPS that the Company currently distribute into the European Union, displays the required CE mark.
+Added: In order to maintain
+Added: certification, the Company is required to pass an annual surveillance audit conducted by Notified Body auditors.
+Added: The European Union
+Added: replaced the MDD with the new European Medical Device Regulation (MDR 2017/745) (“MDR”) regulations.
+Added: The MDR entered
+Added: into force after a transitional period of three years and a one year extension of that transition period due to the COVID-19 pandemic
+Added: on May 26, 2021 and which changes several aspects of the regulatory framework in the EU.
+Added: Manufacturers had the duration of the transition
+Added: period to update their technical documentation and processes to meet the new requirements in order to obtain a CE Mark.
+Added: In the Company’s
+Added: specific case, the Company’s CE mark for CGuard EPS under the MDD expired on November 12, 2022, and the Company is in the final
+Added: stages of technical documentation review by the Notified Body auditor to meet the MDR requirements for recertification.
+Added: In the meantime,
+Added: on February 14, 2023, the Company received a derogation per Article 97 paragraph 1 of Regulation 2017/745 from the Agency for Medicines
+Added: and Health Products (FAMHP) allowing the Company to continue marketing CGuard EPS in the EU until August 15, 2023, subject to certain
+Added: procedural requirements.
+Added: Subsequently, on March 20, 2023 Regulation (EU) 2023/607 was published allowing the Company to continue
+Added: marketing CGuard EPS in EU countries under the MDD directive until December 31, 2027.
+Added: As a result of the foregoing, the Company may
+Added: market and sell CGuard EPS in the EU and certain other jurisdictions subject to certain procedural requirements while the Company’s
+Added: MDR CE recertification is pending.
+Added: Risks Related to Our Operations in Israel including the recent attack by Hamas and other terrorist organizations from the Gaza Strip
+Added: and Israel’s war against them.
+Added: October 2023, Hamas terrorists infiltrated Israel’s southern border from the Gaza Strip and conducted a series of attacks on
+Added: civilian and military targets.
+Added: Hamas also launched extensive rocket attacks on the Israeli population and industrial centers located
+Added: along Israel’s border with the Gaza Strip and in other areas within the State of Israel.
+Added: These attacks resulted in thousands
+Added: of deaths and injuries, and Hamas additionally kidnapped many Israeli civilians and soldiers.
+Added: Following the attack, Israel’s
+Added: security cabinet declared war against Hamas and commenced a military campaign against Hamas and other terrorist organizations in
+Added: parallel to their continued rocket and terror attacks.
+Added: The Company cannot currently predict the intensity or duration of Israel’s
+Added: war against Hamas, nor can predict how this war will ultimately affect the Company’s business and operations or Israel’s
+Added: economy in general.
Risks Related to the Geopolitical and Military Tensions Between Russia and Ukraine in Europe
February 2022, Russia launched a military invasion into Ukraine.
−Removed: The Company derived approximately 12.1% of total sales in Russia
−Removed: and Belarus in 2022 while during the six and three months ended June 30, 2023, the Company’s sales to Russia and Belarus were
−Removed: 10.0% and 11.6%, compared to 6.8% and 10.9% in the six and three months ended June 30, 2022, respectively.
−Removed: The escalation of geopolitical
−Removed: instability in Russia and Ukraine as well as currency fluctuations in the Russian Ruble could negatively impact the Company’s
+Added: The Company derived approximately
+Added: 12.1 % of total sales in Russia and Belarus in 2022 while during the nine and three months
+Added: ended September 30, 2023, the Company’s sales to Russia and Belarus were 13.1 % and
+Added: 19.6 % ,respectively, compared to 11.9 % and 21.5 % in the nine and three months ended September
+Added: 30, 2022, respectively.
+Added: The escalation of geopolitical instability in Russia and Ukraine
+Added: as well as currency fluctuations in the Russian Ruble could negatively impact the Company’s
operations, sales, and future growth prospects in that region.
1 unchanged sentence
entities and have made it more difficult for the Company to collect on outstanding accounts receivable from customers in this region.
−Removed: The Company’s global operations expose the Company to risks that could adversely affect the Company’s business, financial
−Removed: condition, results of operations, cash flows or the market price of the Company’s securities, including the potential for increased
−Removed: tensions between the United States and Russia resulting from the current situation involving Russia and Ukraine, tariffs, economic
−Removed: sanctions and import-export restrictions imposed by either nation, and retaliatory actions by the other nation, as well as the potential
−Removed: negative impact on the Company’s business and sales in Russia and Belarus.
−Removed: Current geopolitical instability in Russia and Ukraine
−Removed: and related sanctions by the U.S.
−Removed: government against certain companies and individuals may hinder the Company’s ability to
−Removed: conduct business with potential or existing customers and vendors in these countries.
−Removed: government has imposed sanctions through several executive orders restricting U.S.
−Removed: companies from conducting business with specified
−Removed: Russian individuals and companies.
−Removed: While the Company believes that the executive orders currently do not preclude the Company from
−Removed: conducting business with the Company’s current customers or vendors in Russia and Belarus, the sanctions imposed by the U.S.
−Removed: government may be expanded in the future to restrict the Company from engaging with them.
−Removed: If the Company is unable to conduct business
−Removed: with new or existing customers or vendors or pursue business opportunities in Russia or Belarus, the Company’s business, including
−Removed: revenue, profitability and cash flows, and operations could be adversely affected.
−Removed: The Company cannot provide assurance that current
−Removed: sanctions or potential future changes in sanctions will not have a material impact on the Company’s operations in Russia and
−Removed: Belarus or on the Company’s financial results.
+Added: The Company cannot provide assurance that current sanctions or potential future changes in sanctions will not have a material
+Added: impact on the Company’s operations in Russia and Belarus or on the Company’s financial results.
2 - BASIS OF PRESENTATION
7 unchanged sentences
Commission on March 30, 2023.
−Removed: The results of operations for the three and six months ended June 30, 2023, are not necessarily indicative
+Added: The results of operations for the three and nine months ended September 30, 2023, are not necessarily indicative
of results that could be expected for the entire fiscal year.
2 unchanged sentences
be cash equivalents.
−Removed: As of June 30, 2023, cash and cash equivalents consisted of cash, short-term deposits (up to three months from the
−Removed: date of deposit) and money market funds.
+Added: As of September 30, 2023, cash and cash equivalents consisted of cash, short-term deposits (up to three months from
+Added: the date of deposit) and money market funds.
As of December 31, 2022, this balance consisted solely of cash.
52 unchanged sentences
OF FINANCIAL ASSETS SUBJECT TO FAIR VALUE MEASUREMENTS
−Removed: As of June 30, 2023
−Removed: ($ in thousands)
−Removed: Cash equivalents-
−Removed: Money market funds
−Removed: Cash equivalents
−Removed: Marketable securities-
−Removed: U.S government bonds
−Removed: Marketable securities
−Removed: The Company’s debt securities are classified within Level 2 because
−Removed: it uses quoted market prices or alternative pricing sources and models utilizing market observable inputs to determine their fair value.
−Removed: The cost of marketable securities as of June 30, 2023 is $ 28,838 thousand.
+Added: of September 30, 2023
+Added: government bonds
+Added: Company’s debt securities are classified within Level 2 because it uses quoted market prices or alternative pricing sources and
+Added: models utilizing market observable inputs to determine their fair value.
+Added: cost of marketable securities as of September 30, 2023 is $ 28,838 thousands.
5 - MARKETABLE SECURITIES
1 unchanged sentence
OF MARKETABLE SECURITIES
+Added: September 30,
($ in thousands)
1 unchanged sentence
Marketable securities
−Removed: following table summarizes the fair value of the Company’s marketable securities classified by maturity as of June 30, 2023, and
−Removed: December 31, 2022:
−Removed: SCHEDULE OF FAIR VALUE OF
−Removed: MARKETABLE SECURITIES CLASSIFIED BY MATURITY
+Added: following table summarizes the fair value of the Company’s marketable securities classified by maturity as of September 30, 2023,
+Added: and December 31, 2022:
+Added: OF FAIR VALUE OF MARKETABLE SECURITIES CLASSIFIED BY MATURITY
+Added: September 30,
($ in thousands)
1 unchanged sentence
Amounts maturing after one year through two years
−Removed: table below sets forth a summary of the changes in the fair value of the Company’s marketable securities for the six months period
−Removed: ended June 30, 2023:
+Added: table below sets forth a summary of the changes in the fair value of the Company’s marketable securities for the nine months period
+Added: ended September 30, 2023:
OF CHANGES IN FAIR VALUE OF MARKETABLE SECURITIES
−Removed: Six months ended
+Added: Nine months ended
+Added: September 30,
($ in thousands)
31 unchanged sentences
be exercised on a cashless basis if there is no effective registration statement registering the shares underlying the warrants.
−Removed: of June 30, 2023, there are 15,561,894 outstanding Pre-Funded Warrants.
+Added: of September 30, 2023, there are 15,561,894 outstanding Pre-Funded Warrants.
to the full ratchet anti-dilution adjustment provisions in the respective certificate of designation for the Company’s Series C
3 unchanged sentences
C Preferred Stock, based on 1,718 shares of Series C Preferred Stock outstanding as of May 16, 2023.
−Removed: of June 30, 2023, there were 1,718 shares of Series C Preferred Stock outstanding, convertible into an aggregate of 7,952 shares of the
−Removed: company’s common stock.
−Removed: of June 30, 2023, the Company has outstanding warrants to purchase an aggregate of 53,449,832
+Added: of September 30, 2023, there were 1,718 shares of Series C Preferred Stock outstanding, convertible into an aggregate of 7,952 shares
+Added: of the company’s common stock.
+Added: of September 30, 2023, the Company has outstanding warrants to purchase an aggregate of 53,396,008
shares of common stock as follows:
SCHEDULE OF ISSUANCE OF WARRANTS TO PURCHASE COMMON STOCK
−Removed: Exercise price
Series E Warrants
6 unchanged sentences
Underwriter Warrants
−Removed: Other warrants
−Removed: 225 and above
Total Warrants
−Removed: of June 30, 2023, the Company had 155,000,000 authorized shares of capital stock, par value $ 0.0001 per share, of which 150,000,000 are
−Removed: shares of common stock and 5,000,000 are shares of “blank check” preferred stock.
−Removed: the six months ended June 30, 2023, the Company granted 2,569,540 restricted shares of the
−Removed: Company’s common stock to employees and directors.
−Removed: The shares are subject to a three-year
−Removed: vesting period, with one-third of such awards vesting each year.
+Added: of September 30, 2023, the Company had 155,000,000 authorized shares of capital stock, par value $ 0.0001 per share, of which 150,000,000
+Added: are shares of common stock and 5,000,000 are shares of “blank check” preferred stock.
+Added: the nine months ended September 30, 2023, the Company granted 2,774,600 restricted shares
+Added: of the Company’s common stock to employees and directors.
+Added: The shares are subject to
+Added: a three-year vesting period, with one-third of such awards vesting each year.
fair value of the above restricted shares was approximately $ 5.23 million.
−Removed: the six months ended June 30, 2023, the Company granted 1,045,150 restricted share units
−Removed: of the Company’s common stock to the chief executive officer.
−Removed: The shares are subject
−Removed: to a three-year vesting period, with one-third of such awards vesting each year.
+Added: the nine months ended September 30, 2023, the Company granted 1,045,150 restricted share
+Added: units of the Company’s common stock to the chief executive officer.
+Added: The shares are
+Added: subject to a three-year vesting period, with one-third of such awards vesting each year.
fair value of the above restricted share units was approximately $ 1,839 thousand.
31 unchanged sentences
fair value of the above options, using the Black-Scholes option-pricing model, was approximately $ 885 thousand.
−Removed: to Receive Shares of Common Stock in lieu of Cash Compensation
−Removed: on January 1, 2023, non-employee directors may elect to receive all or a portion of their cash retainer amount in shares of the
−Removed: Company’s common stock under the 2021 Equity Incentive Plan.
−Removed: If a director makes that election, a stock award under the 2021
−Removed: Equity Incentive Plan will be paid quarterly on the first day of each next quarter (“Issuance Dates”) and will become
−Removed: fully vested on the Issuance Dates.
−Removed: The stock award will be determined by dividing (x) the product of the cash retainer amount and
−Removed: percentage of the cash retainer amount elected to be taken in shares by (y) the “Fair Market Value” (as defined in the
−Removed: 2021 Equity Incentive Plan) of a share on the Issuance Dates.
−Removed: If a director’s service on the board terminates for any reasons
−Removed: prior to an Issuance Date, he/she will receive a pro rata portion of shares or cash based on the number of days served on the board
−Removed: during the relevant quarter.
−Removed: On April 1, 2023, the Company issued 29,746
−Removed: shares of common stock to non-employee directors who elected to receive all or a portion of their cash retainer amount for the three
−Removed: months ended March 31, 2023 in shares of the Company’s common stock under the 2021 Equity Incentive Plan.
−Removed: As of June 30, 2023,
−Removed: there was an accrual for $ 55,000
−Removed: for director’s fees for the three months ended June 30, 2023.
−Removed: Out of this an amount of $ 22,875
−Removed: will be paid in cash and $ 32,125
−Removed: will be issued in shares of the Company’s common stock under the 2021 Equity Incentive Plan and accordingly on July 1, 2023
−Removed: the Company issued 12,648
−Removed: share of common stock.
+Added: August 28, 2023 and September 10, 2023the Company granted to employees options to purchase a total of 38,740 shares of the Company’s
+Added: common stock.
+Added: The options have an exercise prices of $ 3.37 -$ 3.57 per share, which was the fair market value of the Company’s common
+Added: stock on the date of the grant.
+Added: The options are subject to a three-year vesting period, with one-third of such awards vesting each year.
+Added: calculating the fair value of the above options the Company used the following assumptions:
+Added: dividend yield of 0 % and expected term of
+Added: 5.5 - 6.5 years;
+Added: expected volatility of 114.25 %- 123.07 %;
+Added: and risk-free interest rate of 4.34 %- 4.39 %.
+Added: fair value of the above options, using the Black-Scholes option-pricing model, was approximately $ 120,000 thousand.
+Added: Election to Receive
+Added: Shares of Common Stock in lieu of Cash Compensation
+Added: on January 1, 2023, non-employee directors may elect to receive all or a portion of their cash retainer amount in shares of the Company’s
+Added: common stock under the 2021 Equity Incentive Plan.
+Added: If a director makes that election, a stock award under the 2021 Equity Incentive Plan
+Added: will be paid quarterly on the first day of each next quarter (“Issuance Dates”) and will become fully vested on the Issuance
+Added: The stock award will be determined by dividing (x) the product of the cash retainer amount and percentage of the cash retainer
+Added: amount elected to be taken in shares by (y) the “Fair Market Value” (as defined in the 2021 Equity Incentive Plan) of a share
+Added: on the Issuance Dates.
+Added: If a director’s service on the board terminates for any reasons prior to an Issuance Date, he/she will receive
+Added: a pro rata portion of shares or cash based on the number of days served on the board during the relevant quarter.
+Added: April 1, 2023, the Company issued 29,746 shares of common stock to non-employee directors who elected to receive all or a portion of
+Added: their cash retainer amount for the three months ended March 31, 2023 in shares of the Company’s common stock under the 2021 Equity
+Added: Incentive Plan.
+Added: July 1, 2023, the Company issued 12,648 shares of common stock to non-employee directors who elected to receive all or a portion of their
+Added: cash retainer amount for the three months ended June 30, 2023 in shares of the Company’s common stock under the 2021 Equity Incentive
+Added: of September 30, 2023, there was an accrual for $ 55,000 for director’s fees for the three months ended September 30, 2023.
+Added: of this an amount of $ 22,875 will be paid in cash and $ 32,125 will be issued in shares of the Company’s common stock under the
+Added: 2021 Equity Incentive Plan and accordingly On October 1, 2023 the company issued 9,735 shares.
7 – RELATED PARTIES TRANSACTIONS
−Removed: the six and three months ended June 30, 2022, a consulting company whose founder and CEO is a member of the company’s board of
−Removed: directors, provided certain marketing services in the amount of $ 8,776 and $ 2,500 , respectively.
−Removed: During the six and three months ended
−Removed: June 30, 2023, no marketing services were provided.
+Added: the nine and three months ended September 30, 2022, a consulting company whose founder and
+Added: CEO is a member of the company’s board of directors, provided certain marketing services
+Added: in the amount of $ 9,276 and $ 500 , respectively.
+Added: During the nine and three months ended September
+Added: 30, 2023, no marketing services were provided.
+Added: September 15, 2023, the board approved the company’s entry into a consultancy agreement
+Added: with a member of the immediate family of the CEO for certain administrative projects in connection
+Added: with the Company’s expansion to the U.S.
+Added: until a full-time Company employee is retained
+Added: in such capacity.
+Added: Pursuant to the Consultancy Agreement, the Company will pay a fixed hourly
+Added: fee of $ 50 for a maximum of 20 hours per week and customary expenses.
+Added: The Company may terminate
+Added: this Agreement for any reason or no reason, at any time, upon 30 days prior written notice
+Added: to consultant.
+Added: expenses for the nine and three-month periods ended September 30, 2023, were $ 4,000 .
8 - NET LOSS PER SHARE :
and diluted net loss per share is computed by dividing the net loss for the period by the weighted average number of shares of common
−Removed: stock, fully vested pre-funded warrants and fully vested restricted stock units outstanding during the period.
−Removed: The calculation of diluted
−Removed: net loss per share excludes potential share issuances of common stock upon the exercise of share options, warrants, and unvested restricted
−Removed: stocks, unvested restricted stock units and Series C preferred stock as the effect is anti-dilutive.
+Added: stock, pre-funded warrants and fully vested restricted stock units outstanding during the period.
+Added: The calculation of diluted net loss
+Added: per share excludes potential share issuances of common stock upon the exercise of share options, warrants, and unvested restricted stocks,
+Added: unvested restricted stock units and Series C preferred stock as the effect is anti-dilutive.
the purpose of calculating basic net loss per share, the additional shares of common stock that are issuable upon exercise of the Pre-funded
1 unchanged sentence
260-10-45-13, and have no vesting or other contingencies associated with them.
−Removed: For the six and three-month periods ended June 30, 2023,
−Removed: we had weighted average Pre-funded Warrants of 3,954,956
−Removed: and 7,866,452 ,
−Removed: respectively, which were used in the computations of net loss per share for the six and three-month periods.
+Added: For the nine and three-month periods ended September 30,
+Added: 2023, we had weighted average Pre-funded Warrants of 7,866,452 and 15,561,894 , respectively, which were used in the computations of net
+Added: loss per share for the nine and three-month periods.
total number of shares of common stock related to outstanding options, warrants, unvested restricted stock, unvested restricted stock
−Removed: units and Series C Preferred Stock excluded from the calculations of diluted loss per share were 75,186,979 for the six and three-month
−Removed: periods ended June 30, 2023.
−Removed: This amount includes 2,905,615 of unvested restricted stock included in the number of issued and outstanding
−Removed: shares as of June 30, 2023.
−Removed: total number of shares of common stock related to outstanding options, warrants, restricted stock, restricted stock units and Series
−Removed: C Preferred Stock excluded from the calculations of diluted loss per share were 3,010,707 for the six and three month periods ended June
−Removed: This amount includes 547,792 of unvested restricted stock included in the number of issued and outstanding shares as of June
+Added: units and Series C Preferred Stock excluded from the calculations of diluted loss per share were 75,315,352 for the nine and three-month
+Added: periods ended September 30, 2023.
+Added: This amount includes 3,073,821 of unvested restricted stock included
+Added: in the number of issued and outstanding shares as of September 30, 2023.
+Added: total number of shares of common stock related to outstanding options, warrants, unvested restricted stock, unvested restricted stock
+Added: units and Series C Preferred Stock excluded from the calculations of diluted loss per share were 2,932,284 for the nine and three month
+Added: periods ended September 30, 2022.
+Added: This amount includes 497,767 of unvested restricted stock included
+Added: in the number of issued and outstanding shares as of September 30, 2022.
+Added: 9 – LEASE AGREEMENTS
+Added: Company’s Israeli subsidiary has a lease agreement for a facility in Israel, which
+Added: expires on December 31, 2026.
+Added: On August 24, 2023, the Company amended the lease agreement
+Added: mentioned above, leasing additional space in the facility and shortened the lease term of
+Added: another space in the building.
+Added: he balances of right of use assets and lease liabilities increased
+Added: due to the newly leased space and decreased due to the lease that was shortened.
+Added: lease cost for the nine and three-month periods ended September 30, 2023 were $ 337,000 and
+Added: $ 112,000 respectively
+Added: information related to leases are as follows:
+Added: SCHEDULE OF SUPPLEMENTAL INFORMATION RELATED TO LEASES
+Added: ($ in thousands)
+Added: ($ in thousands)
+Added: Operating lease right-of-use assets
+Added: Current operating lease liabilities
+Added: Non-current operating lease liabilities
+Added: Weighted Average Remaining Lease Term
+Added: Weighted Average Discount Rate
+Added: Nine months ended
+Added: September 30,
+Added: Twelve months ended
+Added: Operating cash flows from operating leases (cash paid in thousands)
+Added: of lease liabilities are as follows:
+Added: SCHEDULE OF MATURITIES OF LEASE LIABILITIES
+Added: ($ in thousands)
+Added: Total lease payments
+Added: Less imputed interest
10 - FINANCIAL INSTRUMENTS :
2 unchanged sentences
to the relatively short-term maturities of such instruments.
−Removed: of June 30, 2023, and December 31, 2022, allowance for expected credit loss was immaterial.
+Added: of September 30, 2023, and December 31, 2022, allowance for expected credit loss was immaterial.
11- INVENTORY :
OF INVENTORIES
+Added: September 30,
($ in thousands)
4 unchanged sentences
OF ACCOUNTS PAYABLE AND ACCRUALS - OTHER
+Added: September 30,
($ in thousands)
11 unchanged sentences
Three months ended
−Removed: Six months ended
+Added: September 30,
+Added: Nine months ended
+Added: September 30,
($ in thousands)
1 unchanged sentence
Three months ended
−Removed: Six months ended
+Added: September 30,
+Added: Nine months ended
+Added: September 30,
($ in thousands)
2 unchanged sentences
Three months ended
−Removed: Six months ended
+Added: September 30,
+Added: Nine months ended
+Added: September 30,
tangible long lived assets are located in Israel.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.