Item 1. Financial Statements
Item
1. Financial Statements
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
INTERIM
FINANCIAL STATEMENTS
AS
OF SEPTEMBER 30, 2023
CONSOLIDATED
ODYSIGHT.AI 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)
10
Notes to the Interim Condensed Consolidated Financial Statements
12
- 4 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
INTERIM
CONDENSED CONSOLIDATED BALANCE SHEETS
September 30, 2023
December 31, 2022
Unaudited
Audited
USD in thousands
Assets
CURRENT ASSETS:
Cash and cash equivalents
15,938
10,099
Short terms deposits
3,569
3,047
Accounts receivable
-
60
Inventory
782
630
Other current assets
573
281
Total current assets
20,862
14,117
NON-CURRENT ASSETS:
Contract fulfillment assets
1,316
1,495
Property and equipment, net
503
648
Operating lease right-of-use assets
1,621
307
Severance pay asset
254
328
Total non- current assets
3,694
2,778
TOTAL ASSETS
24,556
16,895
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 5 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
INTERIM
CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)
September
30, 2023
December
31, 2022
Unaudited
Audited
USD
in thousands
Liabilities and shareholders’
equity
CURRENT LIABILITIES:
Accounts payable
293
297
Contract liabilities - short
term
950
1,426
Operating lease liabilities
- short term
528
199
Accrued compensation expenses
761
365
Related parties
52
58
Other
accounts payable
280
214
Total
current liabilities
2,864
2,559
NON-CURRENT LIABILITIES:
Contract liabilities - long
term
1,901
2,218
Operating lease liabilities
- long term
957
64
Liability for severance
pay
247
268
Other
liabilities - long term
28
-
Total
non-current liabilities
3,133
2,550
TOTAL LIABILITIES
5,997
5,109
SHAREHOLDERS’ EQUITY:
Common stock, $ 0.001 par
value; 300,000,000 shares authorized as of September 30, 2023 and December 31, 2022, 10,440,850 and 7,121,737 shares issued and outstanding
as of September 30, 2023 and December 31, 2022 , respectively
10
7
Additional paid-in capital
51,415
36,541
Accumulated
deficit
( 32,866
)
( 24,762
)
TOTAL SHAREHOLDERS’
EQUITY
18,559
11,786
TOTAL LIABILITIES
AND SHAREHOLDERS’ EQUITY
24,556
16,895
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 6 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
INTERIM
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
Nine months ended
September 30,
Three months ended
September 30,
2023
2022
2023
2022
Unaudited
USD in thousands (except per share data)
REVENUES
1,087
506
110
134
COST OF REVENUES
1,648
1,279
321
430
GROSS LOSS
( 561 )
( 773 )
( 211 )
( 296 )
RESEARCH AND DEVELOPMENT EXPENSES
4,107
3,023
1,354
1,048
SALES AND MARKETING EXPENSES
877
617
208
171
GENERAL AND ADMINISTRATIVE EXPENSES
3,225
3,262
1,099
810
OPERATING LOSS
( 8,770 )
( 7,675 )
( 2,872 )
( 2,325 )
OTHER INCOME
10
23
-
8
FINANCING INCOME (EXPENSES), NET
656
( 152 )
330
73
NET LOSS
( 8,104 )
( 7,804 )
( 2,542 )
( 2,244 )
Net loss per ordinary share (basic and diluted, USD)
( 0.86 )
( 1.10 )
( 0.24 )
( 0.32 )
Weighted average ordinary shares (basic and diluted, in thousands)
9,395
7,122
10,439
7,122
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 7 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
INTERIM
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Nine
Months Ended September 30, 2023 (Unaudited)
Additional
Total
Common Stock
paid-in
Accumulated
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
-
-
1,056
-
1,056
Issuance of shares upon RSU vesting
25
- *
- *
-
-
Issuance of shares and warrants
3,294
3
13,818
-
13,821
Net loss
-
-
-
( 8,104 )
( 8,104 )
Balance at September 30, 2023
10,441
$ 10
$ 51,415
$ ( 32,866 )
$ 18,559
Three
Months Ended September 30, 2023 (Unaudited)
Additional
Total
Ordinary shares
paid-in
Accumulated
Shareholders’
Number
Amount
capital
deficit
Equity
In thousands
USD in thousands
Balance at July 1, 2023
10,437
$ 10
$ 51,110
$ ( 30,324 )
$ 20,796
Stock based compensation
-
-
371
-
371
Issuance of shares upon RSU vesting
4
- *
- *
-
-
Issuance expenses
-
-
( 66 )
-
( 66 )
Net loss
-
-
-
( 2,542 )
( 2,542 )
Balance at September 30, 2023
10,441
$ 10
$ 51,415
$ ( 32,866 )
$ 18,559
*
Represents an amount
less than $1 thousand
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 8 -
Nine
Months Ended September 30, 2022 (Unaudited)
Ordinary shares
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
Stock based compensation
-
-
1,916
-
1,916
Net loss
-
-
-
( 7,804 )
( 7,804 )
Balance at September 30, 2022
7,122
7
36,819
( 23,098 )
13,728
Three
Months Ended September 30, 2022 (Unaudited)
Ordinary shares
Additional
paid-in
Accumulated
Total
Shareholders’
Number
Amount
capital
deficit
Equity
In thousands
USD in thousands
Balance at July 1, 2022
7,122
7
36,360
( 20,854 )
15,513
Balance
7,122
7
36,360
( 20,854 )
15,513
Stock based compensation
-
-
459
-
459
Net loss
-
-
-
( 2,244 )
( 2,244 )
Balance at September 30, 2022
7,122
7
36,819
( 23,098 )
13,728
Balance
7,122
7
36,819
( 23,098 )
13,728
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 9 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
INTERIM
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine months ended
September 30,
Three months ended
September 30,
2023
2022
2023
2022
Unaudited
USD in thousands
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
( 8,104 )
( 7,804 )
( 2,542 )
( 2,244 )
Adjustments to reconcile net loss to net cash used in operations:
Depreciation
239
160
47
57
Stock based compensation
1,056
1,916
371
459
Severance pay asset and liability
53
51
( 1 )
-
Profit from exchange differences from operating lease liability
( 78 )
( 52 )
( 56 )
( 2 )
Loss (Profit) from exchange differences on cash and cash equivalents
64
301
11
( 26 )
Interest income in respect of deposits
( 22 )
( 66 )
167
( 43 )
CHANGES IN OPERATING ASSET AND LIABILITY ITEMS:
Decrease (increase) in accounts receivable
60
( 7 )
158
84
Increase in inventory
( 152 )
( 485 )
( 58 )
( 43 )
Decrease (increase) in other current assets
( 292 )
171
95
138
Decrease in contract fulfillment assets
179
120
60
60
Decrease in ROU asset
211
210
117
78
Increase (decrease) in account payables
( 4 )
263
( 481 )
57
Increase (decrease) in contract liabilities
( 793 )
1,333
( 110 )
( 102 )
Decrease in operating lease liability
( 225 )
( 183 )
( 115 )
( 58 )
Increase (decrease) in accrued compensation expenses
396
( 3 )
307
( 24 )
Increase (decrease) in related parties
( 6 )
28
5
45
Increase (decrease) in other account payable
80
( 60 )
( 230 )
( 145 )
Net cash flows used in operating activities
( 7,338 )
( 4,107 )
( 2,255 )
( 1,709 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment
( 94 )
( 87 )
( 37 )
( 45 )
Withdrawal of short terms deposits
18,000
5,000
15,000
-
Investment in short term deposits
( 18,500 )
( 6,500 )
-
( 3,000 )
Net cash flows provided by (used in) investing activities
( 594 )
( 1,587 )
14,963
( 3,045 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of shares and warrants
13,835
-
( 78 )
-
Net cash flows provided by (used in) financing activities
13,835
-
( 78 )
-
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
5,903
( 5,694 )
12,630
( 4,754 )
LOSS FROM EXCHANGE DIFFERENCES ON CASH AND CASH EQUIVALENTS
( 64 )
( 301 )
( 11 )
( 26 )
BALANCE OF CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD
10,099
8,581
3,319
7,314
BALANCE OF CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD
15,938
2,586
15,938
2,586
- 10 -
Non
cash activities -
Nine months ended September 30,
Three months ended September 30,
2023
2022
2023
2022
Unaudited
USD in thousands
Non cash activities
Change in unpaid issuance expenses
14
-
( 12 )
-
Right-of-use assets obtained in exchange for operating lease liabilities
1,577
118
1,112
37
Termination of right-of-use assets in exchange for cancellation of operating lease obligations
( 52 )
( 65 )
( 27 )
( 65 )
The
accompanying notes are an integral part of these interim condensed consolidated financial statements.
- 11 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – GENERAL :
a .
Odysight.ai.Inc
(the “Company”), formerly known as ScoutCam Inc., 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”.
On June 5, 2023, the Company filed with the Nevada
Secretary of State a Certificate of Amendment to the Registrant’s Articles of Incorporation to change its name from “ScoutCam
Inc.” to “Odysight.ai Inc.”, effective June 5, 2023.
The
Company’s wholly owned subsidiary, Odysight.ai Ltd (“Odysight.ai”.), formerly known as ScoutCam Ltd., 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 Odysight.ai consummated an asset transfer agreement, under which Medigus transferred and assigned certain
assets and intellectual property rights related to its miniaturized imaging business to Odysight.ai.
On
December 30, 2019, the Company and Medigus consummated a securities exchange agreement (the “Exchange Agreement”), pursuant
to which Medigus delivered 100 % of its holdings in Odysight.ai to the Company in exchange for shares of the Company’s common
stock representing 60 % of the issued and outstanding share capital of the Company immediately upon the consummation of the Exchange
Agreement.
During 2020-2023 Medigus has decreased its holdings in the Company such that as of March 31, 2023, Medigus owned 18.45 %
of the Company’s outstanding common stock. On June 1, 2023, Medigus sold all its holdings in the Company to existing shareholders
and to Chairman of the Board and CEO of the Company.
The
Company, through Odysight.ai, provides image-based platforms. Through the use of its proprietary visualization technology,
Odysight.ai offers solutions across predictive maintenance and condition-based monitoring markets, in sectors such as energy,
automotive and aviation. Odysight.ai’s solutions are based on small and highly resilient cameras, specialized AI analysis and
supplementary technologies. Some of the Company’s products utilize micro visualization technology in medical devices for
minimally invasive medical procedures.
- 12 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – GENERAL (continued):
b.
Since incorporation of
Odysight.ai and through September 30, 2023, the Company accumulated a deficit of approximately $ 32.9 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.
- 13 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
2 – BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (continued):
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.
NOTE
3 – LEASES :
a.
Omer
office space
In
December 2020, Odysight.ai entered into a lease agreement for office space in Omer, Israel (“original space”), with the 36-month
term for such agreement beginning on January 1, 2021. In March 2021, Odysight.ai entered into a lease agreement for additional office
space in Omer, Israel (“additional space”), with the term for such agreement is ending December 31, 2023.
On
June 25, 2023, Odysight.ai entered into an amendment to these agreements, pursuant to which the lease for the additional space will
be shortened and end on June 30, 2023 and the lease for the original space will be extended for an additional five years until
December 31, 2028. It was also agreed that Odysight.ai has an option to terminate the agreement for the original space after three
years.
Monthly
lease payments under the agreement for the original space are approximately $ 7 thousand.
b.
Ramat Gan office space
In
December 2022, Odysight.ai entered into a lease agreement for office space in Ramat Gan, Israel. The agreement is for 12 months beginning
on December 14, 2022 and the Company has an option to extend the lease period for an additional one year. The Company does not 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 agreement are $ 3 thousand.
In
May 2023, Odysight.ai
entered into an additional lease agreement for office space in Ramat Gan, Israel. The agreement is for 48 months beginning on July
1, 2023 and the Company has an option to extend the lease period for an additional two years. The Company does not currently expect
to extend the lease period. Monthly lease payments under the agreement are in the amount of approximately $ 24
thousand.
Odysight.ai
subleases part of the additional office space in Ramat Gan to a third party for approximately $ 7
thousand per month.
Supplemental
cash flow information related to operating leases was as follows:
SCHEDULE
OF SUPPLEMENTAL CASH FLOW INFORMATION RELATED TO OPERATING LEASES
2023
2022
2023
2022
Nine months ended
September 30,
Three
months ended September 30,
2023
2022
2023
2022
Unaudited
USD
in thousands
Cash
paid for amounts included in the measurement of lease liabilities:
Operating
cash flows from operating leases
262
203
143
67
As
of September 30, 2023, the Company’s operating leases had a weighted average remaining lease term of 0.89 years and a weighted
average discount rate of 6 %.
Future
lease payments under operating leases as of September 30, 2023 were as follows:
SCHEDULE OF MATURITIES LEASE LIABILITIES UNDER OPERATING LEASES
Operating leases
USD in thousands
Remainder of 2023
138
2024
542
2025
502
2026
382
2027
148
Total future lease payments
1,712
Less imputed interest
( 227 )
Total lease liability balance
1,485
- 14 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
4 – EQUITY :
a.
Private
Placement
On
March 16, 2023, the Company consummated a 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 September 30, 2023, the Company had the following outstanding warrants to purchase common stock:
SCHEDULE OF STOCK WARRANTS OUTSTANDING TO PURCHASE COMMON STOCK
Number of
Shares of
Exercise Price
common stock
Issuance
Expiration
Per Share
Underlying
Warrant
Date
Date
($)
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
- 15 -
ODYSIGHT.AI
INC. (Formerly known as 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 nine months ended September 30, 2023, the Company granted 684,000 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
Nine months ended
September 30, 2023
Underlying value of ordinary shares ($)
2.95 - 5.00
Exercise price ($)
3.0 - 4.5
Expected volatility (%)
37.39 %- 37.50 %
Term of the options (years)
7
Risk-free interest rate
3.94 %- 4.47 %
The
cost of the benefit embodied in the options granted during the nine months ended September 30, 2023, based on their fair value as of
the grant date, is estimated to be approximately $ 1,028 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 nine months ended September 30, 2023:
SCHEDULE OF STOCK OPTION ACTIVITY
For the
Nine months ended
September 30, 2023
Weighted
average
Amount of
exercise
options
price
$
Outstanding at beginning of period
1,560,040
3.64
Granted
684,000
3.13
Fortfeited
( 29,117 )
3.78
Outstanding at end of period
2,214,923
3.48
Vested at end of period
993,487
3.21
- 16 -
ODYSIGHT.AI
INC. (Formerly known as 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 nine months ended September 30, 2023:
SCHEDULE OF STOCK OPTION ACTIVITY
For the
Nine months ended
September 30, 2023
Weighted Average
Amount of
Grant Date Fair Value
RSUs
per Share
$
Outstanding at beginning of period
50,000
6.32
Granted
25,000
3.20
Fortfeited
( 7,501 )
7.20
Vested
( 24,996 )
6.32
Unvested and Outstanding at end of period
42,503
4.33
The
following table sets forth the total stock-based payment expenses resulting from options and RSU granted, included in the statements
of operation and comprehensive income:
SCHEDULE
OF TOTAL SHARE-BASED PAYMENT EXPENSES
Nine
months ended
September
30,
Three
months ended September 30,
2023
2022
2023
2022
Unaudited
USD
in thousands
Cost
of revenues
11
37
6
( 11 )
Research
and development
323
442
58
131
Sales
and marketing expenses
83
134
21
35
General
and administrative
639
1,303
286
304
Total
expenses
1,056
1,916
371
459
- 17 -
ODYSIGHT.AI
INC. (Formerly known as ScoutCam Inc.)
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
5 – REVENUES :
Disaggregation
of revenue
SCHEDULE OF DISAGGREGATION OF REVENUE
Nine months ended
Three months
ended
September 30, 2023
September
30, 2023
2023
2022
2023
2022
USD in thousands
USD in thousands
Development Services ( * )
317
211
105
105
Products
770
295
5
29
Revenue
1,087
506
110
134
(*)
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 nine months ended September 2023, the Company recognized development services revenues and related development costs that
had been previously deferred, in the amount of $ 317 thousand. The amount was recognized based on the expected manufacturing term
of the product, which the Company estimates at seven years .
In
addition, following the commencement of the production phase, the Company recognized product revenues of $ 722 thousand during the
nine months ended September 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 September 30, 2023 and December 31, 2022 were as follows:
SCHEDULE OF CONTRACT FULFILLMENT ASSETS AND CONTRACT LIABILITIES
September 30,
December 31,
2023
2022
USD in thousands
Contract fulfillment assets
1,316
1,495
Contract liabilities
2,851
3,644
Contract liabilities include deferred service revenue and advance payment.
The
change in contract fulfillment assets:
September 30,
December 31,
2023
2022
USD in thousands
Balance at beginning of the period
1,495
1,675
Contract costs recognized during the period
( 179 )
( 180 )
Balance at end of the period
1,316
1,495
The
change in contract liabilities:
September 30,
December 31,
2023
2022
USD in thousands
Balance at beginning of the period
3,644
2,420
Deferred revenue relating to new sales
-
1,613
Revenue recognized during the period
( 793 )
( 389 )
Balance at end of the period
2,851
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 September 30, 2023, the total RPO amounted to $ 2.9
million, which the Company expects to recognize over the expected manufacturing term of the product.
- 18 -
NOTE
6 – ODYSIGHT.AI INC. (Formerly known as ScoutCam Inc.)
NOTES
TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE
6 - INVENTORY :
Composed
as follows:
SCHEDULE OF INVENTORY
September 30,
December 31,
2023
2022
USD in thousands
Raw materials and supplies
242
438
Work in progress
277
148
Finished goods
263
44
Inventory net
782
630
During
the period ended September 30, 2023, no impairment occurred.
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
September 30 ,
2023
December 31,
2022
USD in thousands
Directors (directors’ accrued compensation)
43
48
Smartec R&D Ltd. (see b below)
9
10
Related parties
52
58
b.
During
nine months ended September 30, 2023 the Company received development services from Smartec R&D Ltd., a company owned by the
Company’s CTO.
Total
compensation during the nine months ended September 30, 2023 and September 30, 2022 were approximately $ 29 thousands and $ 87 thousands,
respectively.
NOTE
9 - COMMITMENTS AND CONTINGENCIES
On April 2023, the
Company received approval from the Israel Innovation Authority (previously the Office of the Chief Scientist), (the “IIA”)
to support and enhance the Company’s production line and capabilities in the next 24 months until April 2025. Pursuant to the agreement
with the IIA relating to the program, the Company has to pay royalties of 3% to the IIA up to the amount IIA funding received and the
accrued interest repayment of the grant is contingent upon the Company successfully completing its enhancement plans and generating sales
from the enhancements preformed. The Company has no obligation to repay these grants if its enhancement plans are not completed or aborted
or if it generates no sales.
During the three months ended September 30, 2023 grants of $ 50 thousand
recorded as cost of revenues in the consolidated statements.
NOTE
10 – SUBSEQUENT EVENTS
On October 7, 2023, subsequent to the reporting period, Hamas terrorists infiltrated Israel’s southern border
from the Gaza Strip and conducted a series of attacks on civilian and military targets, which led Israel to formally declare war on Hamas
the next day. The war is ongoing as of the issuance date of these financial statements. At this stage, the Company does not expect substantial
impact of the above-described events on its operations.
- 19 -
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.