Item 7. Management’s Discussion and Analysis
item
7. management’s discussion and analysis of financial condition and results of operations
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with our financial
statements and the related notes appearing elsewhere in this Annual Report on Form 10-K. In addition to historical information, the following
discussion contains forward-looking statements that involve risks, uncertainties and assumptions. See “Forward-looking Statements”
for a discussion of the uncertainties and assumptions associated with these statements. Our actual results may differ materially from
those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below,
and those discussed in the section titled “Risk Factors” included elsewhere in this Annual Report on Form 10-K.
Overview
We
were incorporated under the laws of the State of Nevada on March 22, 2013, under the name Intellisense Solutions Inc. We were initially
engaged in the business of developing web portals to allow companies and individuals to engage in the purchase and sale of vegetarian
food products over the Internet. However, were not able to execute our original business plan, develop significant operations, or achieve
commercial sales.
On
December 30, 2019, we acquired all of the issued and outstanding share capital of ScoutCam Ltd. Following this transaction, we integrated
and fully adopted ScoutCam Ltd.’s business into our Company as our primary business activity. On December 31, 2019, we changed
our name to ScoutCam Inc.
Through
ScoutCam Ltd., we are a pioneer in the development, production, and marketing of innovative Predictive Maintenance (PdM) and Condition
Based Monitoring (CBM) technologies, providing visual sensing and AI-based video analytics solutions for critical systems in the aviation,
maritime, industrial non-destructing-testing industries, transportation, and energy industries. Some of our products utilize our unique
micro visualization technology in medical devices for complex and minimally invasive medical procedures. Our technology includes proven
video technologies and products amalgamated into a first-of-its-kind, FDA-cleared minimally invasive surgical device. At the present
time, we derive a substantial portion of our revenue from applications of our micro visualization technology within the medical field.
Our
unique video-based sensors, embedded software, and AI algorithms are being deployed in hard-to-reach locations and harsh environments
across a variety of PdM and CBM use cases. Our solution allows maintenance and operations teams visibility into areas which are inaccessible
under normal circumstances, or where the operating ambience otherwise is not suitable for continuous real-time monitoring, and has various
applications which have relevancy in a wide range of industry segments that utilize complicated mechanics requiring ongoing monitoring
and predictive maintenance applications. Our current business model is a business-to-business (B2B) approach in which we seek to identify
target businesses interested in integrating our micro visualization technology or commissioning individual projects using our technology.
Critical
Accounting Policies and Estimates
Our
management’s discussion and analysis of our financial condition and results of operations is based on our financial statements,
which we have prepared in accordance with generally accepted accounting principles in the United States, or U.S. GAAP. The preparation
of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities
and the disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported revenues and
expenses during the reporting periods. We evaluate these estimates and judgments on an ongoing basis. We base our estimates on historical
experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Our actual results
may differ from these estimates under different assumptions or conditions.
While
our significant accounting policies are more fully described in Note 2 to our financial statements appearing elsewhere in this Form 10-K,
we believe that the following accounting policies are the most critical for fully understanding and evaluating our financial condition
and results of operations.
Development
Services Revenue and Contract Liabilities
We
determine at contract inception whether development services are distinct from the performance obligation to manufacture the product
under development. Revenues from development services that we determine as distinct from our performance obligation to manufacture the
product under development are recognized over the period of the applicable service contract. Revenues from development services that
we determine as not distinct from our performance obligation to manufacture the product under development are deferred until commencement
of manufacturing and are recognized over the manufacturing term. As a result, during the year 2021, we have deferred
all service revenues billed by us and the respective service costs.
31
Stock-Based
Compensation
We
apply the fair value recognition provisions of ASC 718, Compensation—Stock Compensation , or ASC 718, for stock-based awards
granted to employees, directors, and other providers for their services. Determining the amount of stock-based compensation to be recorded
requires us to develop estimates of the fair value of stock options as of their grant date. We estimate the fair value of each stock
option grant using the Black-Scholes option-pricing model. Calculating the fair value of stock-based awards requires that we make subjective
assumptions.
Pursuant
to ASC 718, we measure stock-based awards granted to employees, members of the board of directors and other providers at fair value on
the date of grant and recognize the corresponding stock-based compensation expense of those awards on a straight-line basis over the
requisite service period.
The
Black-Scholes option-pricing model requires a number of assumptions, of which the most significant are the stock price volatility
and the expected option term. Our expected dividend rate is zero since we do not currently pay cash dividends and do not
anticipate doing so in the foreseeable future. Each of the above factors requires us to use judgment and make estimates in
determining the percentages and time periods used for the calculation. If we were to use different percentages or time periods, the
fair value of option awards could be materially different. We recognize stock-based compensation cost for option awards on an
accelerated basis over the employee’s requisite service period, net of estimated forfeitures.
Volatility is derived from the historical volatility of publicly traded
set of peer companies. The risk-free interest rates used in the Black-Scholes calculations are based on the prevailing U.S. Treasury yield
as determined by the U.S. Federal Reserve. We have not paid dividends and does not anticipate paying dividends in the foreseeable future.
Accordingly, no dividend yield was assumed for purposes of estimating the fair value of our stock-based compensation. The weighted average
expected life of options was estimated individually in respect of each grant.
Comparison
of the Year Ended December 31, 2022 and the Year Ended December 31, 2021
Overview
The
Company’s primary business activities during 2022 were:
● During the second quarter of 2022, the Company completed the development
of a product relating to a customer-specific project for a Fortune 500 multinational healthcare corporation, and moved from the development
phase of the project to its production phase. As a result, during the year ended December 31, 2022, the Company recognized development
services revenues and related development costs that had been previously deferred. The amounts were recognized based on the expected manufacturing
term of the product, which the Company estimates at seven years.
● enlarging
focus on R&D activities in the domain of I4.0 (including PdM and CBM in sectors such
as aerospace, maritime energy and other heavy machinery, engines and complicated mechanics
which have a need for monitoring and predictive maintenance applications). The main effect
of this activity was an increase in the number of employees to enable the Company to manage
the anticipated increased workload and solution development.
The
following table summarizes our results of operations for the years ended December 31, 2022 and 2021, together with the changes in those
items in dollars and as a percentage:
2022
2021
% Change
Revenues
665,000
387,000
72 %
Cost of Revenues
1,631,000
1,108,000
47 %
Gross Loss
(966,000 )
(721,000 )
34 %
Research and development expenses
4,197,000
2,002,000
110 %
Sales and marketing expense
699,000
908,000
(23 )%
General and administrative expenses
3,577,000
5,481,000
(35 )%
Operating Loss
(9,439,000 )
(9,112,000 )
4 %
Revenues
As
a result of the nature of our target market and the current stage of our development, a substantial portion of our revenue comes from
a limited number of customers.
32
For
the year ended December 31, 2022, we generated revenues of $665,000, an increase of $278,000, or 72%, from 2021 revenues. The increase
in revenues was primarily due to the completion of development of the product relating to our miniature camera solution with a Fortune 500 company and moving to production stage. Total revenues recorded from our miniature camera solution with the Fortune 500
company during 2022, amounted to approximately $538,000. We did not record any revenue from our miniature camera solution with the Fortune
500 company during 2021.
This
increase in revenues was partly offset by the following:
- Total revenues recorded from A.M. Surgical
during 2021 amounted to approximately $199,000. We did not record any revenue from A.M. Surgical during 2022.
- A decrease of $61,000 due to an overall decrease in sales of the Company’s
component products to occasional customers.
Remaining
performance obligations (“RPO”) represents contracted revenue that have not yet been recognized, which include deferred revenue
and amounts that will be invoiced and recognized as revenue in future periods. As of December 31, 2022, the total RPO amounted to $3.6
million, which we expect to recognize over the expected manufacturing term of the product under development.
Cost
of Revenues
Cost
of revenues for the year ended December 31, 2022, were $1,631,000, an increase of $523,000, or 47%, compared to cost of revenues of $1,108,000
for the year ended December 31, 2021. The increase was primarily due to:
-
An increase in payroll expenses due to additional employee recruitments (such as in the areas of procurement, production planning and
control, engineering, and quality inspectors) to support the transition to serial production for the Fortune 500 customer.
-
In the second quarter of 2022, the Company completed the development service stage of its miniature camera solution and moved to the
production stage. As a result, the Company recognized expenses of $180,000 during the year ended December 31, 2022, based on the expected
manufacturing term of the product.
Gross
Loss
Gross
loss for the year ended December 31, 2022, was $966,000, an increase of $245,000, or 34%, compared to a gross loss of $721,000 for the
year ended December 31, 2021. The increase was primarily due to increase in cost of revenues partially offset by an increase in revenue
as described above.
Research
and Development Expenses
Research
and development efforts are focused on new product development and on developing additional functionality for our new and existing products.
These expenses primarily consist of employee-related expenses, including salaries, benefits, and stock-based compensation expense for
personnel engaged in research and development functions, consulting, and professional fees related to research and development activities,
prototype materials, facility costs, and other allocated expenses, which include expenses for rent and maintenance of our facility, utilities,
depreciation, and other supplies. We expense research and development costs as incurred.
33
Research
and development expenses for the year ended December 31, 2022, were $4,197,000, an increase of $2,195,000, or 110%, compared to
$2,002,000 for the year ended December 31, 2021. The increase was primarily due to an increase in payroll expenses (including
stock-based compensation) due to additional employee recruitments, materials and subcontractors, rent and maintenance expenses due
to enlarging focus on R&D activities in the domain of I4.0.
We
expect that our research and development expenses will increase as we continue to develop our products and service and recruit additional
research and development employees to the I4.0 domain.
Sales
and Marketing Expenses
Sales
and marketing expenses primarily consist of personnel costs, consulting services, promotional materials, demonstration equipment, and
certain allocated facilities infrastructure costs.
Sales
and marketing expenses for the year ended December 31, 2022, were $699,000, a decrease of $209,000, or 23%, compared to $908,000 for the
year ended December 31, 2021. The decrease was primarily due to reductions in sales and marketing costs in the medical field.
We
expect that our selling and marketing expenses will increase as we increase our selling and marketing efforts in the I4.0 domain.
General
and Administrative Expenses
General
and administrative expenses primarily consist of salaries and other related costs, including stock-based compensation, for personnel
in executive, finance, and administrative functions. General and administrative expenses also include direct and allocated facility-related
costs as well as professional fees for legal, patent, consulting, investor, public relations, accounting, auditing, tax services, and
insurance costs.
General
and administrative expenses for the year ended December 31, 2022, were $3,577,000, a decrease of $1,904,000, or 35%, compared to $5,481,000
for the year ended December 31, 2021.
The
decrease was primarily due to:
-
A decrease in IP expenses of $506,000.
-
A decrease in stock-based compensation of $580,000.
-
A decrease in professional services of $334,000, mainly due to expenses of $206,000 in expenses incurred in 2021 related to our efforts
to uplist to Nasdaq.
-
Cancellation of a provision of $129,000 related to additional taxes due following entrance into an agreement with the Israeli Tax
Authority. In September 2021, the Company accrued an amount of approximately NIS 740,000 ($229,000) for additional taxes due following
a VAT audit by the Israeli Tax Authority for the years 2019-2021. In July 2022, the Company reached an agreement with the Israeli Tax
Authority, according to which the amount due in additional taxes was reduced to approximately NIS 340,000 ($100,000).
Operating
loss
We incurred an operating loss
of $9,439,000 for the year ended December 31, 2022, an increase of $327,000, or 4%, compared to operating loss of $9,112,000 for the year
ended December 31, 2021. The increase in operating loss was primarily due to increases in gross loss and expenses related to research
and development, partially offset by decrease in general and administrative expenses and sales and marketing expenses.
34
Comparison
of the Year Ended December 31, 2021 and the Year Ended December 31, 2020
Overview
The
Company’s primary business activities during 2021 were:
●
completion
of R&D and transition to the serial production in connection with a customer-specific project for a Fortune 500 multinational
healthcare corporation; and
●
enlarging
its focus on R&D activities in the domain of I4.0 (including PdM and CBM in sectors such as the aviation, energy and automotive).
The main effect of this activity was an increase in the number of employees to enable the Company to manage the anticipated increased
workload and solution development.
Other
major activities were the following:
-
Expanding
marketing activities, including the recruitment of VP Business Development for Industry 4.0, and launching a multi-platform digital
marketing campaign;
-
Extensive
activity in connection with the Company’s IP, including submissions of new patent applications as well as maintenance, defense,
and commercialization efforts of existing patents;
-
Increased
operation expenses in order to improve the current Company’s R&D capabilities;
-
Increase
in research and development activities, including the development of new products and the improvement of existing technology, and
the examination of additional applications for our visualization solutions, including in the domains of PdM and CBM, as well as additional
industries outside of the medical, defense, and aerospace fields, including sectors such as automotive, industrial non-destructing-testing
industries, automotive and energy; and
-
Investment
in capital expenses to provide the necessary facilities, IT, and lab tools for our newly recruited employees and to upgrade the Company’s
production and quality control capabilities.
The
following table summarizes our results of operations for the years ended December 31, 2021 and 2020, together with the changes in those
items in dollars and as a percentage:
2021
2020
% Change
Revenues
387,000
491,000
(21 )%
Cost of Revenues
1,108,000
994,000
11 %
Gross Loss
(721,000 )
(503,000 )
43 %
Research and development expenses
2,002,000
725,000
176 %
Sales and marketing expense
908,000
443,000
105 %
General and administrative expenses
5,481,000
3,035,000
81 %
Operating Loss
(9,112,000 )
(4,706,000 )
94 %
Revenues
For
the year ended December 31, 2021, we generated revenues of $387,000, a decrease of $104,000, or 21%, from 2020 revenues. The decrease
in revenues was primarily due to sales of products to A.M. Surgical. Total sales to A.M. Surgical during year ended December 31, 2021
amounted to approximately $199,000, a decrease from approximately $383,000 in 2020. This decrease was partially offset by increase in
the sales of our products to other customers.
Remaining
performance obligations (“RPO”) represents contracted revenue that has not yet been recognized, which includes deferred revenue
and amounts that will be invoiced and recognized as revenue in future periods. As of December 31, 2021, the total RPO amounted to $3.2
million, which we expect to recognize over the expected manufacturing term of the product under development.
Cost
of Revenues
Cost
of revenues for the year ended December 31, 2021 were $1,108,000, an increase of $114,000, or 11%, compared to cost of revenues of $994,000
for the year ended December 31, 2020. The increase was primarily due to an increase in payroll expenses (including stock-based compensation)
as a result of hiring additional employees as part of the transition to the production stage with respect to the contract with a Fortune
500 multinational healthcare corporation, partially offset by decrease in materials as a result of a decrease in revenues.
35
Gross
Loss
Gross
loss for the year ended December 31, 2021 was $721,000, an increase of $218,000, or 43%, compared to a gross loss of $503,000 for the
year ended December 31, 2020. The increase was primarily due to a decrease in revenues and an increase in cost of revenues as described
above.
Research
and Development Expenses
Research
and development expenses for the year ended December 31, 2021 were $2,002,000, an increase of $1,277,000, or 176%, compared to
$725,000 for the year ended December 31, 2020. The increase was primarily due to an increase in payroll expenses (including
stock-based compensation) due to additional employee recruitments, materials and subcontractors, and because we have recently begun examining additional applications for
our micro ScoutCam™ portfolio outside of the medical, defense and aerospace fields, including in sectors such as automotive,
industrial non-destructing-testing industries, automotive, and energy.
In
addition, there was an increase in R&D payroll expenses in 2021 due to the fact that during 2020 a substantial part of the payroll
expenses was capitalized to contract fulfillment asset and was not recognized as expenses in profit and loss.
We
expect that our research and development expenses will increase as we continue to develop our products and service and recruit additional
research and development employees to the I4.0 domain.
Sales
and Marketing Expenses
Sales
and marketing expenses for the year ended December 31, 2021 were $908,000, an increase of $465,000, or 105%, compared to $443,000 for
the year ended December 31, 2020.
The
increase was primarily due to expanding marketing activity, including the recruitment of a VP Business Development in Industry 4.0, hiring
consultants and launching a multi-platform digital marketing campaign.
We
expect that our selling and marketing expenses will increase as we continue to increase our selling and marketing efforts.
General
and Administrative Expenses
General
and administrative expenses for the year ended December 31, 2021 were $5,481,000, an increase of $2,446,000, or 81%, compared to $3,035,000
for the year ended December 31, 2020.
The
increase was primarily due to:
●
an
increase of $675,000 in IP expenses due to maintenance, defense, and commercialization efforts of existing patents;
●
the
provision of $229,000 due to a VAT audit by the Israeli Tax Authority;
●
an
increase of $528,000 in stock-based compensation due to new option grants;
●
expenses
of approx. $206,000 related to our efforts to uplist to Nasdaq;
●
an
increase in in payroll expenses due to the hiring of additional employees, including a new CEO and controller, and a shift in the
position of the CFO from part-time to full-time; and
●
an
increase in professional services expenses due to the hiring of a financial consultant, HR consultant, the appointment of new directors
and additional hires.
36
Operating
loss
We
incurred an operating loss of $9,112,000 for the year ended December 31, 2021, an increase of $4,406,000, or 94%, compared to operating
loss of $4,706,000 for the year ended December 31, 2020. The increase in operating loss was primarily due to increases in expenses related
to general and administrative, research and development, and sales and marketing, as described above.
Liquidity
and Capital Resources
As
of December 31, 2022, we had cash and cash equivalents of $10.1 million and short-term deposits of $3 million compared to cash and
cash equivalents of $8.6 million and short-term deposits of $11 million as of December 31, 2021. In addition, as
of December 31, 2022, we incurred an accumulated deficit of $24.8 million compared to $15.3 million as of December 31,
2021.
Our
primary sources of liquidity to date have been from fund raising and warrant exercises.
Additional
Cash Requirements
We plan to continue to invest
for long-term growth, and therefore we expect that our expenses will increase. We currently believe that our existing cash and cash
equivalents and short-term deposits will allow our to fund ours operating plan through at least the next 12 months. We expect our expenses
will increase in connection with our ongoing activities, particularly as we continue the research and development and the scale up process
of our I4.0 solutions. We expect to incur significant commercialization expenses related to product sales, marketing, manufacturing, and
distribution. Furthermore, we will continue to incur additional costs associated with operating as a public company. Accordingly, we will
need to obtain substantial additional funding in connection with our continuing operations. We may raise these funds through equity financing,
debt financing, or other sources, which may result in further dilution in the equity ownership of our common stock. There is no assurance
that we will be able to maintain operations at a level sufficient for investors to obtain a return on their investment in our common stock,
or that we will be able to raise sufficient capital required to implement our business plan on acceptable terms, if at all. Even if we
are successful in raising sufficient capital to implement our business plan, we will, most likely, continue to be unprofitable for the
foreseeable future. If we are unable to raise capital when needed or on attractive terms, we would be forced to delay, reduce, or eliminate
our research and development programs or future commercialization efforts.
Cash
Flows
Our
primary uses of cash from operating activities have been for headcount-related expenditures, research and development costs, manufacturing
costs, marketing and promotional expenses, professional services cost, and costs related to our facilities. Our cash flows from operating
activities will continue to be affected due to the expected increase of spending on our business and our working capital requirements.
Comparison
of the Year Ended December 31, 2022 and the Year Ended December 31, 2021
The
following table sets forth the significant sources and uses of cash for the years ended December 31, 2022 and December 31, 2021 (in dollars):
2022
2021
Cash used in Operating Activities
(6,095,000 )
(5,886,000 )
Cash provided by (used in) Investing Activities
7,882,000
(11,595,000 )
Cash provided by Financing Activities
-
22,559,000
Operating
Activities
During
the year ended December 31, 2022, cash used in operating activities was $6.1 million, consisting of net loss of $9.5 million, partially
offset by a non-cash benefit of $2.1 million and a favorable net change in operating assets and liabilities of $1.3 million. Our non-cash
benefit consisted primarily of non-cash charges of $1.6 million for stock-based compensation. The net change in our operating assets
and liabilities primarily reflects cash inflows from changes in contract liability of $1.2 million.
37
During
the year ended December 31, 2021, cash used in operating activities was $5.9 million, consisting of net loss of $9 million, partially
offset by a non-cash benefit of $2 million and a favorable net change in operating assets and liabilities of $1.1 million. Our non-cash
benefit consisted primarily of non-cash charges of $2 million for stock-based compensation. The net change in our operating assets and
liabilities primarily reflects cash inflows from changes in contract liability of $1.6 million partially offset by cash outflows from
changes in contract fulfillment assets of $0.5 million.
Investing
Activities
During
the year ended December 31, 2022, cash provided by investing activities was $7.9 million, consisting mainly of withdrawal, net of short-term
deposits.
During
the year ended December 31, 2021, cash used in investing activities was $11.6 million, consisting of investment in short-term deposits
of $11 million and purchases of property and equipment of $0.6 million.
Financing
Activities
During
the year ended December 31, 2021, cash provided by financing activities was $22.6 million, consisting primarily of $19.1 million from
cash proceeds from issuance of shares and warrants in a private placement and $3.5 million proceeds from exercise of outstanding warrants.
Comparison
of the Year Ended December 31, 2021 and the Year Ended December 31, 2020
The
following table sets forth the significant sources and uses of cash for the years ended December 31, 2021 and December 31, 2020 (in dollars):
2021
2020
Cash used in Operating Activities
(5,886,000 )
(4,187,000 )
Cash used in Investing Activities
(11,595,000 )
(276,000 )
Cash provided by Financing Activities
22,559,000
4,506,000
Operating
Activities
Our
primary uses of cash from operating activities have been for headcount-related expenditures, research and development costs, manufacturing
costs, marketing and promotional expenses, professional services cost and costs related to our facilities. Our cash flows from operating
activities will continue to be affected due to the expected increase of spending on our business and our working capital requirements.
During
the year ended December 31, 2021, cash used in operating activities was $5.9 million, consisting of net loss of $9 million, partially
offset by a non-cash benefit of $2 million and an favorable net change in operating assets and liabilities of $1.1 million. Our non-cash
benefit consisted primarily of non-cash charges of $2 million for stock-based compensation. The net change in our operating assets and
liabilities primarily reflects cash inflows from changes in contract liability of $1.6 million partially offset by cash outflows from
changes in contract fulfillment assets of $0.5 million.
During
the year ended December 31, 2020, cash used in operating activities was $4.2 million, consisting of net loss of $4.7 million, non-cash
charges of $1.1 million and a unfavorable net change in operating assets and liabilities of $0.6 million. Our non-cash charges consisted
primarily of stock-based compensation expense of $1.1 million. The net change in our operating assets and liabilities primarily reflects
cash outflows from the changes in contract fulfillment assets of $1.1 million, accrued expenses and other of $0.4 million and other assets
of $0.3 million, partially offset by cash inflows from changes in inventory of $0.7 million and change in contract liability of $0.3
million.
38
Investing
Activities
During
the year ended December 31, 2021, cash used in investing activities was $11.6 million, consisting of investment in short-term deposits
of $11 million and purchases of property and equipment of $0.6 million.
During
the year ended December 31, 200, cash used in investing activities was $0.3 million, consisting of purchases of property and equipment.
Financing
Activities
During
the year ended December 31, 2021, cash provided by financing activities was $22.6 million, consisting primarily of $19.1 million from
cash proceeds from issuance of shares and warrants in a private placement and $3.5 million proceeds from exercise of outstanding warrants.
During
the year ended December 31, 2020, cash provided by financing activities was $4.5 million, consisting primarily of $2.9 million from cash
proceeds from issuance of shares and warrants and $1.8 million proceeds from exercise of warrants.
item
7a. quantitative and qualitative disclosures about market risk
As
a smaller reporting company, we are not required to provide the information required by this Item.
item
8. financial statements and supplementary data
The
information called for by Item 8 is included following the “Index to Financial Statements” on page F-1 of this Annual Report.
item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
Not
applicable.