UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended March 31, 2023
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from to
Commission
File No. 333-188920
SCOUTCAM
INC.
(Exact
name of registrant as specified in its charter)
Nevada
47-4257143
(State
or other jurisdiction
of
incorporation or organization)
(I.R.S.
Employer
Identification
No.)
Suite
7A , Industrial Park
P.O.
Box 3030 , Omer , Israel
8496500
(Address
of Principal Executive Offices)
(Zip
Code)
+ 972
73 370-4691
(Registrant’s
telephone number, including area code)
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of exchange on which registered
N/A
N/A
N/A
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
☐
Large
accelerated filer
☐
Accelerated
filer
☒
Non-accelerated
filer
☒
Smaller
reporting company
☐
Emerging
growth company
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As
of May 8, 2023, the registrant had 10,432,518 shares of common stock, par value $0.001, of the registrant issued and outstanding.
As
used in this Quarterly Report and unless otherwise indicated, the terms “ScoutCam,” “we,” “us,” “our,”
or “our Company” refer to ScoutCam Inc. Unless otherwise specified, all dollar amounts are expressed in United States dollars.
SCOUTCAM
INC.
QUARTERLY
REPORT ON FORM 10-Q
TABLE
OF CONTENTS
Page
Cautionary Note Regarding Forward-Looking Statements
3
PART
1-FINANCIAL INFORMATION
Item
1.
Consolidated Financial Statements (unaudited)
4
Consolidated Balance Sheets
5
Consolidated Statements of Comprehensive Loss
7
Statements of Stockholders’ Equity
8
Consolidated Statements of Cash Flows
9
Notes to Consolidated Financial Statements
10
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
18
Item
3.
Quantitative and Qualitative Disclosures about Market Risk
21
Item
4.
Control and Procedures
21
PART II-OTHER INFORMATION
Item
1A.
Risk Factors
22
Item
6.
Exhibits
22
SIGNATURES
23
- 2 -
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain
information set forth in this Quarterly Report on Form 10-Q, including in Item 2, “Management’s Discussion and Analysis of
Financial Condition and Results of Operations” and elsewhere herein may address or relate to future events and expectations and
as such constitutes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.
Statements which are not historical reflect our current expectations and projections about our future results, performance, liquidity,
financial condition, prospects and opportunities and are based upon information currently available to us and our management and their
interpretation of what is believed to be significant factors affecting our business, including many assumptions regarding future events.
Forward-looking
statements, which involve assumptions and describe our future plans, strategies, and expectations, are generally identifiable by use
of the words “may,” “should,” “would,” “could,” “scheduled,” “expect,”
“anticipate,” “estimate,” “believe,” “intend,” “seek,” or “project”
or the negative of these words or other variations on these words or comparable terminology. Actual results, performance, liquidity,
financial condition and results of operations, prospects and opportunities could differ materially and perhaps substantially from those
expressed in, or implied by, these forward-looking statements as a result of various risks, uncertainties and other factors. These statements
may be found under the section of our Annual Report on Form 10-K for the year ended December 31, 2022 (filed on March 28, 2023) entitled
“Risk Factors” as well as in our other public filings.
In
light of these risks and uncertainties, and especially given the start-up nature of our business, there can be no assurance that the
forward-looking statements contained herein will in fact occur. Readers should not place undue reliance on any forward-looking statements.
Except as expressly required by the federal securities laws, we undertake no obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events, changed circumstances or any other reason.
- 3 -
Item
1. Financial Statements
ScoutCam
INC.
INTERIM
FINANCIAL STATEMENTS
AS
OF MARCH 31, 2023
CONSOLIDATED
SCOUTCAM INC.
Page
Interim
Condensed Consolidated Financial Statements - in US Dollars (USD) in thousands
Interim Condensed Consolidated Balance Sheets (unaudited)
5
Interim Condensed Consolidated Statements of Operations (unaudited)
7
Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity (unaudited)
8
Interim Condensed Consolidated Statements of Cash Flows (unaudited)
9
Notes to the Interim Condensed Consolidated Financial Statements
10
- 4 -
SCOUTCAM
INC.
INTERIM
CONDENSED CONSOLIDATED BALANCE SHEETS
March 31,
December 31,
2023
2022
Unaudited
Audited
USD in thousands
Assets
CURRENT ASSETS:
Cash and cash equivalents
9,583
10,099
Short terms deposits
15,005
3,047
Accounts receivable
61
60
Inventory
693
630
Other current assets
564
281
Total current assets
25,906
14,117
NON-CURRENT ASSETS:
Contract fulfillment assets
1,435
1,495
Property and equipment, net
508
648
Operating lease right-of-use assets
346
307
Severance pay asset
268
328
Total non-current assets
2,557
2,778
TOTAL ASSETS
28,463
16,895
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 5 -
SCOUTCAM
INC.
INTERIM
CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)
March 31,
December 31,
2023
2022
Unaudited
Audited
USD in thousands
Liabilities and shareholders’ equity
CURRENT LIABILITIES:
Accounts payable
365
297
Contract liabilities - short term
1,304
1,426
Operating lease liabilities - short term
195
199
Accrued compensation expenses
352
365
Related parties
8
58
Other accrued expenses
396
214
Total current liabilities
2,620
2,559
NON-CURRENT LIABILITIES:
Contract liabilities - long term
2,112
2,218
Operating lease liabilities - long term
94
64
Liability for severance pay
262
268
Total non-current liabilities
2,468
2,550
TOTAL LIABILITIES
5,088
5,109
SHAREHOLDERS’ EQUITY:
Common stock, $ 0.001 par value; 300,000,000
shares authorized as of March 31, 2023 and December 31, 2022, 10,432,518 and 7,121,737 shares issued and outstanding as of March 31, 2023 and December 31, 2022 , respectively
10
7
Additional paid-in capital
50,813
36,541
Accumulated deficit
( 27,448 )
( 24,762 )
TOTAL SHAREHOLDERS’ EQUITY
23,375
11,786
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
28,463
16,895
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 6 -
SCOUTCAM
INC.
INTERIM
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
2023
2022
Three months ended
March 31,
2023
2022
Unaudited
USD in thousands
(except per share data)
REVENUES
303
2
COST OF REVENUES
550
288
GROSS LOSS
( 247 )
( 286 )
RESEARCH AND DEVELOPMENT EXPENSES
1,398
954
SALES AND MARKETING EXPENSES
176
243
GENERAL AND ADMINISTRATIVE EXPENSES
958
1,286
OPERATING LOSS
( 2,779 )
( 2,769 )
OTHER INCOME
7
8
FINANCING INCOME (EXPENSES), NET
86
( 27 )
NET LOSS
( 2,686 )
( 2,788 )
Net loss per ordinary share (basic and diluted, USD)
( 0.37 )
( 0.39 )
Weighted average ordinary shares (basic and diluted, in thousands)
7,276
7,122
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 7 -
SCOUTCAM
INC.
INTERIM
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Three
Months Ended March 31, 2023 (Unaudited)
Number
Amount
capital
deficit
equity
Common Stock
Additional
paid-in
Accumulated
Total
Shareholders’
Number
Amount
capital
deficit
equity
In thousands
USD in thousands
Balance at January 1, 2023
7,122
$ 7
$ 36,541
$ ( 24,762 )
$ 11,786
Stock based compensation
-
-
348
-
348
RSU vesting
17
- *
- (*)
-
-
Issuance of shares and warrants
3,294
3
13,924
-
13,927
Net loss
-
-
-
( 2,686 )
( 2,686 )
Balance at March 31, 2023
10,433
$ 10
$ 50,813
$ ( 27,448 )
$ 23,375
Three
Months Ended March 31, 2022 (Unaudited)
Common Stock
Additional
paid-in
Accumulated
Total
Shareholders’
Number
Amount
capital
deficit
equity
In thousands
USD in thousands
Balance at January 1, 2022
7,122
$ 7
$ 34,903
$ ( 15,294 )
$ 19,616
Balance
7,122
$ 7
$ 34,903
$ ( 15,294 )
$ 19,616
Stock based compensation
-
-
772
-
772
Net loss
-
-
-
( 2,788 )
( 2,788 )
Balance at March 31, 2022
7,122
$ 7
$ 35,675
$ ( 18,082 )
$ 17,600
Balance
7,122
$ 7
$ 35,675
$ ( 18,082 )
$ 17,600
The
accompanying notes are an integral part of these interim condensed consolidated financial
statements.
* Represents an
amount less than $1 thousand
- 8 -
SCOUTCAM
INC.
INTERIM
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
2023
2022
Three months ended
March 31,
2023
2022
Unaudited
USD in thousands
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
( 2,686 )
( 2,788 )
Adjustments to reconcile net loss to net cash used in operations:
Depreciation
155
50
Stock based compensation
348
772
Severance pay asset and liability
54
-
Profit from exchange differences from operating lease liability
( 9 )
( 10 )
Profit from exchange differences on cash and cash equivalents
4
41
Interest income in respect of deposits
42
( 13 )
CHANGES IN OPERATING ASSET AND LIABILITY ITEMS:
Increase in accounts receivable
( 1 )
( 6 )
Increase in inventory
( 63 )
( 23 )
Decrease in operating lease liability
( 48 )
( 16 )
Decrease in ROU asset
44
19
Decrease (increase) in other current assets
( 283 )
27
Increase in account payables
68
124
Decrease in related parties
( 50 )
( 39 )
Decrease in contract fulfillment assets
60
-
Increase (decrease) in contract liabilities
( 228 )
1,616
Increase (decrease) in accrued compensation expenses
( 63 )
20
Increase in other accrued expenses
182
2
Net cash flows used in operating activities
( 2,474 )
( 224 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment
( 15 )
( 24 )
Withdrawal of short terms deposits
3,000
-
Investment in short term deposits
( 15,000 )
-
Net cash flows used in investing activities
( 12,015 )
( 24 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of shares and warrants
13,977
-
Net cash flows provided by financing activities
13,977
-
DECREASE IN CASH AND CASH EQUIVALENTS
( 512 )
( 248 )
BALANCE OF CASH AND CASH EQUIVALENTS AT
BEGINNING OF YEAR
10,099
8,581
LOSS FROM EXCHANGE DIFFERENCES ON CASH AND CASH EQUIVALENTS
( 4 )
( 41 )
BALANCE OF CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
9,583
8,292
SUPPLEMENTAL
INFORMATION FOR CASH FLOW:
Non
cash activities -
Three months ended
March 31,
2023
2022
Unaudited
USD in thousands
Non cash activities
Right-of-use assets obtained in exchange for operating lease liabilities
83
46
Issuance expenses
50
-
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 9 -
SCOUTCAM
INC.
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – GENERAL :
a .
ScoutCam
Inc. (the “Company”), formerly known as Intellisense Solutions Inc., (“Intellisense”),
was incorporated under the laws of the State of Nevada on March 22, 2013. Prior to the closing
of the Exchange Agreement (as defined below), the Company was a non-operating “shell
company”.
The
Company’s wholly owned subsidiary, ScoutCam Ltd. (“ScoutCam”), was formed in the State of Israel on January 3,
2019, as a wholly-owned subsidiary of Medigus Ltd. (“Medigus”), an Israeli company traded on the Nasdaq Capital Market,
and commenced operations on March 1, 2019.
In
December 2019, Medigus and ScoutCam consummated an asset transfer agreement, under which Medigus transferred and assigned certain
assets and intellectual property rights related to its miniaturized imaging business to ScoutCam.
On
December 30, 2019, Intellisense and Medigus consummated a securities exchange agreement (the “Exchange Agreement”), pursuant
to which Medigus delivered 100% of its holdings in ScoutCam to Intellisense in exchange for shares of Intellisense’s common
stock representing 60% of the issued and outstanding share capital of Intellisense immediately upon the consummation of the Exchange
Agreement.
As
of March 31, 2023, Medigus beneficially owned 18.45% of the Company’s outstanding common stock.
The
Company, through ScoutCam, is engaged in the development, production and marketing of Predictive Maintenance (PdM) and
Condition Based Monitoring (CBM) technologies, providing visual sensing and AI-based video analytics solutions for systems
in the aviation, maritime, industrial non-destructing-testing industries, transportation, and energy industries. Some of the
Company’s products utilize micro visualization technology in medical devices for minimally invasive medical
procedures.
- 10 -
SCOUTCAM
INC.
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – GENERAL (continued):
b .
Since incorporation of ScoutCam and through March 31, 2023, the Company
accumulated a deficit of approximately $27.4 million and its activities have been funded mainly by its shareholders. The Company’s
management believes the Company’ cash and cash resources will allow the Company to fund its operating plan through at least the
next 12 months from the filing date of these Interim Condensed Consolidated Financial Statements. However, the Company expects to continue
to incur significant research and development and other costs related to its ongoing operations, requiring the Company to obtain additional
funding in order to continue its future operations until becoming profitable.
NOTE
2 – BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
a. Unaudited Interim Financial Statements
The
accompanying unaudited interim condensed financial statements have been prepared in accordance with U.S. generally accepted accounting
principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of U.S. Securities
and Exchange Commission Regulation S-X. Accordingly, they do not include all the information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair
presentation have been included (consisting only of normal recurring adjustments except as otherwise discussed). For further information,
reference is made to the consolidated financial statements and footnotes thereto included in the Group’s Annual Report on Form
10-K for the year ended December 31, 2022.
b. Principles of Consolidation
The
accompanying condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiary. All intercompany
balances and transactions have been eliminated in consolidation.
c. Use of estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial
statements and the reported amounts of revenue and expenses during the reporting period. The Company evaluates on an ongoing basis its
assumptions, including those related to contingencies, deferred taxes, inventory impairment, stock-based compensation, as well as in
estimates used in applying the revenue recognition policy. Actual results may differ from those estimates.
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.
e. Recent Accounting Pronouncements
Management
does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect
on the Group’s condensed consolidated financial statements.
- 11 -
SCOUTCAM
INC.
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
3 – LEASES :
On
March 31, 2023, the Group’s ROU assets and lease liabilities for operating leases totaled $ 346 thousand and $ 289 thousand, respectively.
In
December 2020, ScoutCam
entered into a lease agreement for office space in Omer, Israel. The agreement is for 36 months beginning on January 1, 2021.
In March 2021, ScoutCam entered into a lease agreement for
additional office space in Omer, Israel. The agreement is until December 31, 2023. Monthly lease payments under the agreements are approximately
$ 12
thousand. ScoutCam subleases part of the office
space to a third party for $ 3
thousand per month.
In
December 2022, ScoutCam entered into a lease agreement for office space in Ramat Gan, Israel. The agreement is for 12 months beginning
on December 14, 2022. The agreement expires on December 14, 2023, and the Company has an option to extend the lease period for an additional
one year. The Company doesn’t expect to extend the lease period. Therefore, the Company has
elected to use the practical expedient regarding short-term leases. Monthly lease payments under the agreements are $ 3 thousand.
In
addition, the Company leases vehicles under various operating lease agreements.
Lease
expenses recorded in the interim consolidated statements of operations were $ 57 thousand for the three months ended March 31, 2023.
Supplemental
cash flow information related to operating leases was as follows:
SCHEDULE
OF SUPPLEMENTAL CASH FLOW INFORMATION RELATED TO OPERATING LEASES
Three months ended
March 31, 2023
USD in thousands
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
57
As
of March 31, 2023, the Company’s operating leases had a weighted average remaining lease term of 0.85 years and a weighted average
discount rate of 6 %.
The
maturities of lease liabilities under operating leases as of March 31, 2023 are as follows:
SCHEDULE
OF MATURITIES LEASE LIABILITIES UNDER OPERATING LEASES
Operating leases
USD in thousands
Remainder of 2023
175
2024
85
2025
44
Total undiscounted lease payments
304
Less: Imputed interest
( 15 )
Total lease liabilities
289
- 12 -
SCOUTCAM
INC.
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
4 – EQUITY :
a.
Private
Placement
On
March 16, 2023, the Company consummated Stock Purchase Agreements for a private placement with (i) Moshe Arkin through his
individual retirement account and (ii) The Phoenix Insurance Company Ltd. and Shotfut Menayot Israel – Phoenix Amitim, in
connection with the sale and issuance of an aggregated amount of 3,294,117
units (collectively, the “Units”), at a purchase price of $ 4.25
per Unit, and for an aggregated purchase price of $ 14,000,000 .
Each Unit consists of: (i) one share of the Company’s common stock with par value of $ 0.001
per share (the “Common Stock”) and (ii) one warrant to purchase one share of Common Stock with an exercise price of
$ 5.50
(the “Warrants”). The Warrants are immediately exercisable and will expire three
years from the date of issuance and will be subject to customary adjustments.
Warrants:
As
of March 31, 2023, the Company had the following outstanding warrants to purchase common stock:
SCHEDULE
OF STOCK WARRANTS OUTSTANDING TO PURCHASE COMMON STOCK
Warrant
Issuance Date
Expiration Date
Exercise Price
Per Share ($)
Number of Shares
of common stock
Underlying
Warrants
March 2021 Warrant
March 29, 2021
March 31, 2026
10.35
2,469,156
March 2023 Warrant
March 27, 2023
March 26, 2026
5.50
3,294,117
5,763,273
- 13 -
SCOUTCAM
INC.
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
4 – EQUITY (continued):
b.
Stock-based compensation to employees, directors and service providers:
In
February 2020, the Company’s Board of Directors approved the 2020 Share Incentive Plan (the “Plan”).
The Plan initially
included a pool of 580,890 shares of common stock for grant to Company employees, consultants, directors and other service providers.
On March 15, 2020, the Company’s Board of Directors approved an increase to the option pool pursuant to the Plan
by an additional 64,099 shares of common stock. On June 22, 2020, the Company’s Board of Directors approved an increase to the option pool pursuant to the Plan by an additional 401,950 shares of common stock. During the second quarter of 2021,
the Company’s Board of Directors approved an increase to the option pool pursuant to the Plan by an additional
777,778 shares of common stock. During the first quarter of 2023, the Company’s Board of Directors approved an increase to the option pool pursuant to the Plan by an additional 1,000,000 shares of common stock.
The
Plan is designed to enable the Company to grant options to purchase shares of common stock and RSUs under various and different tax regimes
including, without limitation: (i) pursuant and subject to Section 102 of the Israeli Tax Ordinance or any provision which may amend
or replace it and any regulations, rules, orders or procedures promulgated thereunder and to designate them as either grants made through
a trustee or not through a trustee; and (ii) pursuant and subject to Section 3 (i) of the Israeli Tax Ordinance.
Stock
option activity
During
the three months ended March 31, 2023, the Company granted 57,000 options pursuant to the Plan.
The
fair value of each option was estimated as of the date of grant or reporting period using the Black-Scholes option-pricing model, using
the following assumptions:
SCHEDULE
OF SHARE-BASED PAYMENT, STOCK OPTIONS, VALUATION ASSUMPTIONS
Three months
ended March 31,
2023
Underlying value of ordinary shares ($)
5
Exercise price ($)
4.5
Expected volatility (%)
37.5 %
Term of the options (years)
7
Risk-free interest rate
3.94 %
The
cost of the benefit embodied in the options granted during the three months ended March 31, 2023, based on their fair value as of
the grant date, is estimated to be approximately $ 142
thousand. These amounts will be recognized in the statements of operations and comprehensive income over the vesting
period.
The
following table summarizes stock option activity for the three months ended March 31, 2023:
SCHEDULE
OF STOCK OPTION ACTIVITY
For the
Three months ended
March 31, 2023
Amount of
options
Weighted average
exercise price
$
Outstanding at beginning of period
1,560,040
3.64
Granted
57,000
4.50
Fortfeited
( 18,512 )
3.37
Outstanding at end of period
1,598,528
3.68
Vested at end of period
908,803
3.15
- 14 -
SCOUTCAM
INC.
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
4 – EQUITY (continued):
Restricted
stock unit (“RSU”) activity
Each
RSU will vest based on continued service which is generally over three years. The grant date fair value of the award will be recognized
as stock-based compensation expense over the requisite service period. The fair value of restricted stock units was estimated on the
date of grant based on the fair value of the Company’s common stock.
The
following table summarizes RSU activity for the three months ended March 31, 2023:
SCHEDULE
OF STOCK OPTION ACTIVITY
For the
Three months ended March 31, 2023
Amount of
RSUs
Weighted Average
Grant Date Fair
Value per Share
$
Outstanding at beginning of period
50,000
6.32
Vested
( 16,664 )
6.32
Unvested and Outstanding at end of period
33,336
6.32
The
following table sets forth the total stock-based payment expenses resulting from options granted, included in the statements of
operation and comprehensive income:
SCHEDULE
OF TOTAL SHARE-BASED PAYMENT EXPENSES
Three months
ended
March 31, 2023
USD in thousands
Cost of revenues
3
Research and development
140
Sales and marketing expenses
41
General and administrative
164
Total expenses
348
- 15 -
SCOUTCAM
INC.
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
5 – REVENUES :
Disaggregation
of revenue
SCHEDULE OF DISAGGREGATION OF REVENUE
2023
2022
Three months
ended
March 31,
2023
2022
USD in thousands
Development Services ( * )
106
-
Products
197
2
Revenue
303
2
(*)
During
the second quarter of 2022, the Company completed the development of the 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 three months ended March 31, 2023, the Company recognized development services revenues and related development costs
that had been previously deferred, in the amounts of $ 106 thousand. The amounts were recognized based on the expected manufacturing
term of the product, which the Company estimates at 7 years.
In
addition, following the commencement of the production phase, the Company recognized product revenues of $ 182 thousands during the
three months ended March 31, 2023 from the sale of units of the product developed in the context of these development services.
Contract
fulfillment assets and Contract liabilities:
The
Company’s contract fulfillment assets and contract liabilities as of March 31, 2023 and December 31, 2022 were as follows:
SCHEDULE
OF CONTRACT FULFILLMENT ASSETS AND CONTRACT LIABILITIES
March 31,
December 31,
2023
2022
USD in thousands
Contract fulfillment assets
1,435
1,495
Contract liabilities
3,416
3,644
Contract
liabilities include advance payments, which are primarily related to advanced billings for development services.
The
change in contract fulfillment assets:
March 31,
December 31,
2023
2022
USD in thousands
Balance at beginning of year
1,495
1,675
Contract costs recognized during the period
( 60 )
( 180 )
Balance at end of year
1,435
1,495
The
change in contract liabilities:
March 31,
December 31,
2023
2022
USD in thousands
Balance at beginning of year
3,644
2,420
Deferred revenue relating to new sales
-
1,613
Revenue recognized during the year
( 228 )
( 389 )
Balance at end of year
3,416
3,644
Remaining
Performance Obligations
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 March 31, 2023, the total RPO amounted to $ 3.4 million,
which the Company expects to recognize over the expected manufacturing term of the product.
NOTE
6 – INVENTORY :
Composed
as follows:
SCHEDULE
OF INVENTORY
March 31,
December 31,
2023
2022
USD in thousands
Raw materials and supplies
258
438
Work in progress
300
148
Finished goods
135
44
Inventory Net
693
630
During
the period ended March 31, 2023, no impairment occurred.
- 16 -
SCOUTCAM
INC.
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
7 – LOSS PER SHARE
Basic
loss per share is computed by dividing net loss attributable to ordinary shareholders of the Company by the weighted average number of
ordinary shares as described below.
In
computing the Company’s diluted loss per share, the numerator used in the basic loss per share computation is adjusted for the
dilutive effect, if any, of the Company’s potential shares of common stock. The denominator for diluted loss per share is a computation
of the weighted-average number of ordinary shares and the potential dilutive ordinary shares outstanding during the period.
NOTE
8 – RELATED PARTIES
a.
Balances with related parties :
SCHEDULE
OF BALANCES WITH RELATED PARTIES
March 31, 2023
December 31, 2022
USD in thousands
Directors (directors’ accrued compensation)
-
48
Smartec R&D Ltd. (see b below)
8
10
Related parties
8
58
b.
During
the three months ended March 31, 2023, and March 31, 2022, the Company received development services from Smartec R&D Ltd., a
company owned by the Company’s CTO.
Total
compensation during the three months ended March 31, 2023 and March 31, 2022 was approximately $ 29 thousand and $ 25 thousand, respectively.
NOTE
9 – SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements
were issued. The Company identified no subsequent events as of the date that the financial statements were issued.
- 17 -
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Readers
are advised to review the following discussion and analysis of our financial condition and results of operations together with our consolidated
financial statements and related notes thereto included elsewhere in this Quarterly Report on Form 10-Q and the consolidated financial
statements and related notes thereto in our Annual Report on Form 10-K for the year ended December 31, 2022. Some of the information
contained in this discussion and analysis or set forth elsewhere in this Quarterly Report, including information with respect to our
plans and strategy for our business, includes forward-looking statements that involve risks and uncertainties. See “Cautionary
Note Regarding Forward-Looking Statements”. You should review the “Risk Factors” section of our Annual Report for the
fiscal year ended December 31, 2022 for a discussion of important factors that could cause actual results to differ materially from the
results described in or implied by the forward-looking statements contained in the following discussion and analysis .
Overview
Overview
The
Company’s primary business activities during last few months were:
●
Production
and supply of product to a Fortune 500 multinational healthcare corporation.
●
Enlarging our
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.
Comparison
of the three months ended March 31, 2023 and 2022
The
following table summarizes our results of operations for the three month period ended March 31, 2023 and 2022, together with the changes
in those items in dollars and as a percentage:
2023
2022
% Change
Revenues
303,000
2,000
15,050 %
Cost of Revenues
550,000
288,000
91 %
Gross Loss
(247,000 )
(286,000 )
(14 )%
Research and development expenses
1,398,000
954,000
47 %
Sales and marketing expense
176,000
243,000
(28 )%
General and administrative expenses
958,000
1,286,000
(26 )%
Operating Loss
(2,779,000 )
(2,769,000 )
0.36 %
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.
For
the three months ended March 31, 2023, we generated revenues of $303,000, an increase of $301,000, or 15,050%, from the three months
ended March 31, 2022 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 for the three months ended March 31, 2023 amounted to approximately $288,000. We did not record any revenue
from our miniature camera solution with the Fortune 500 company during the three months ended March 31, 2022.
Cost
of Revenues
Cost
of revenue is primarily comprised of cost of personnel including warehouse personnel costs, certain allocated facilities, and expenses
associated with logistics and quality control.
Cost
of revenues for the three months ended March 31, 2023 was $550,000, an increase of $262,000, or 91%, compared to cost of revenues of
$288,000 for the three months ended March 31, 2022.
The
increase was primarily due to an increase in material costs due to an increase in the number of products sold and supplied to the Fortune
500 company.
Gross
Loss
Gross
loss for the three months ended March 31, 2023 was $247,000, a decrease of $39,000, or 14%, compared to gross loss of $286,000 for the
three months ended March 31, 2022.
The
decrease was primarily due to increase in revenues partially offset by increase in cost of revenues, 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.
Research
and development expenses for the three months ended March 31, 2023 were $1,398,000, an increase of $444,000, or 47%, compared to $954,000
for the three months ended March 31, 2022.
The
increase was primarily due to an increase in payroll expenses due to additional employee recruitments, and to increased expenses for
materials, subcontractors, rent, and maintenance due to enlarging our 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.
- 18 -
Sales
and Marketing Expenses
Sales
and marketing expenses primarily consist of personnel costs, consulting services, promotional materials, demonstration equipment, and
certain allocated facility infrastructure costs.
Sales
and marketing expenses for the three months ended March 31, 2023 were $176,000, a decrease of $67,000, or 28%, compared to $243,000 for
the three months ended March 31, 2022.
The
decrease was primarily due to a decrease in payroll expenses (including stock-based compensation) due to the resignation of a VP Business
Development.
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 three months ended March 31, 2023 were $958,000, a decrease of $328,000, or 26%, compared to $1,286,000
for the three months ended March 31, 2022.
The
decrease was primarily due to a decrease in stock-based compensation due to vesting of options and to a decrease in D&O
insurance costs.
Operating
loss
We
incurred an operating loss of $2,779,000 for the three months ended March 31, 2023, an increase of $10,000, compared to operating loss
of $2,769,000 for the three months ended March 31, 2022.
The
increase in operating loss was primarily due to increases in expenses related to research and development, partially offset by decrease
in general and administrative expenses and sales and marketing expenses, as described above.
Liquidity
and Capital Resources
As
of March 31, 2023, we had cash and cash equivalents of $9.6 million and $15 million of short-term deposits compared to cash and cash
equivalents $10.1 million and 3 million of short-term deposits as of December 31, 2022. In addition, as of March 31, 2023 we incurred
an accumulated deficit of approximately $27.4 million, compared to $24.8 million as of December 31, 2022.
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 us to fund our 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.
- 19 -
Cash
Flows
The
following table sets forth the significant sources and uses of cash for the periods set forth below (in dollars):
Three month ended March 31,
2023
2022
Cash used in Operating Activity
(2,474,000 )
(224,000 )
Cash used in Investing Activity
(12,015,000 )
(24,000 )
Cash provided by Financing Activity
13,977,000
-
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 three months ended March 31, 2023, cash used in operating activities was $2.5 million, consisting of net loss of $2.7 million, an
unfavorable net change in operating assets and liabilities of $0.4 million, partially offset by a non-cash benefit of $0.6 million. Our
non-cash benefit consisted primarily of non-cash charges for stock-based compensation and depreciation. The net change in our operating
assets and liabilities primarily reflects cash outflows from changes in contract liability and other current assets, partially offset
by inflows from changes in other current expenses.
During
the three months ended March 31, 2022, cash used in operating activities was $0.2 million, consisting of net loss of $2.8 million, partially
offset by a non-cash benefit of $0.8 million and a favorable net change in operating assets and liabilities of $1.7 million. Our non-cash
benefit consisted primarily of non-cash charges of $0.8 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.
Investing
Activities
During
the three months ended March 31, 2023, cash used in investing activities was $12 million, consisting mainly of investment, net on short-term
deposits.
During
the three months ended March 31, 2022, cash used in investing activities was $24,000, consisting of purchases of property and equipment.
Financing
Activities
During
the three months ended March 31, 2023, cash provided by financing activities was $14 million, consisting of cash proceeds from issuance
of shares and warrants.
- 20 -
Off-Balance
Sheet Arrangements
None.
Item
3. Quantitative and Qualitative Disclosures About Market Risk.
As
a smaller reporting company, we are not required to provide the information requested by this Item.
Item
4. Controls and Procedures.
Disclosure
Controls and Procedures
Under
the supervision and with the participation of our management, including our principal executive officer and our principal financial officer,
we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Exchange Act Rule 13a-15(e). Based
on this evaluation, our principal executive officer and our principal financial officer concluded that our disclosure controls and procedures
were effective as of the end of the period covered by this report.
No
change in our internal control over financial reporting, as defined in Exchange Act Rule 13a-15(e), occurred during the fiscal quarter
ended March 31, 2023 that has materially affected, or is reasonably likely to materially affect, our internal control over financial
reporting.
- 21 -
PART
II- OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS
From
time to time, we may become involved in legal proceedings relating to claims arising from the ordinary course of business. Our management
believes that there are currently no claims or actions pending against us, the ultimate disposition of which could have a material adverse
effect on our results of operations, financial condition or cash flows.
ITEM
1A. RISK FACTORS.
There
have been no material changes from the information set forth in “Risk Factors” in our Annual Report on Form 10-K for the
fiscal year ended December 31,2022 as filed with the SEC on March 28, 2023.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES
There
have been no unregistered sales of equity securities in addition to the sales disclosed under Form 8-K as filed with the SEC during
the recent fiscal quarter ended March 28, 2023.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURE
Not
applicable.
ITEM
5. OTHER INFORMATION
None.
ITEM
6. EXHIBITS.
(a)
The following documents are filed as exhibits to this Quarterly Report or incorporated by reference herein.
Exhibit
Number
Description
3.1.1
Amended and Restated Articles of Incorporation, effective as of August 9, 2021 (incorporated by reference to Exhibit 3.1.4 to our Quarterly Report on Form 10-Q filed with the SEC on August 12, 2021)
3.2.1
Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2.1 to our Annual Report on Form 10-K filed with the SEC on March 28, 2023).
31.1*
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act
31.2*
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act
32.1**
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2**
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS
Inline
XBRL Instance Document
101.INS
Inline
XBRL Taxonomy Extension Schema Document
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101)
*
Filed
herewith.
**
Furnished
herewith.
- 22 -
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.
Date:
May 8, 2023
SCOUTCAM
INC.
By:
/s/
Yehu Ofer
Name:
Yehu
Ofer
Title:
Chief
Executive Officer
ScoutCam
Inc.
By:
/s/
Tanya Yosef
Name:
Tanya
Yosef
Title:
Chief
Financial Officer
ScoutCam
Inc.
- 23 -
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.