|
Not applicable
|
|
(State or other jurisdiction of
incorporation or organization) |
(I.R.S. employer
identification no.) |
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Each Exchange on Which Registered
|
||
|
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Smaller reporting company
|
Emerging growth company
|
Page No | |||
PART I | |||
1 | |||
26 | |||
61 | |||
61 | |||
62 | |||
62 | |||
62 | |||
PART II | |||
63 | |||
64 | |||
64 | |||
76 | |||
77 | |||
77 | |||
77 | |||
78 | |||
78 | |||
PART III | |||
79 | |||
89 | |||
98 | |||
101 | |||
105 | |||
PART IV | |||
106 | |||
109 | |||
110 | |||
111 | |||
F - 1 |
• | our expectations regarding future growth, including our ability to increase sales in our existing geographic markets and expand to new markets; |
• | our ability to continue as a going concern for the next twelve months; |
• | our ability to maintain and grow our reputation and the market acceptance of our products; |
• | our ability to achieve reimbursement from third-party payors or advance Centers for Medicare & Medicaid Services (“CMS”) coverage for our products, including our ability to successfully submit and gain approval of cases for Medicare coverage through Medicare Administrative Contractors (“MACs”); |
• | our ability to successfully integrate the operations of AlterG, Inc. (“AlterG”) into our organization, and realize the anticipated benefits therefrom; |
• | our ability to have sufficient funds to meet certain future capital requirements, which could impair our efforts to develop and commercialize existing and new products; |
• | our ability to achieve expected operating efficiencies and sustain or improve operating expense reductions, and our ability to handle any business disruptions that may occur in connection with streamlining operations; |
• | our ability to navigate any difficulties associated with moving production of our AlterG Anti-Gravity Systems to a contract manufacturer; |
• | our ability to leverage our sales, marketing and training infrastructure; |
• | our ability to grow our business through acquisitions of businesses, products or technologies, and the failure to manage acquisitions, or the failure to integrate them with our existing business; |
• | our ability to obtain certain components of our products from third-party suppliers and our continued access to our product manufacturers; |
• | our ability to improve our products and develop new products; |
• | our compliance with medical device reporting regulations to report adverse events involving our products, which could result in voluntary corrective actions or enforcement actions such as mandatory recalls, and the potential impact of such adverse events on our ability to market and sell our products; |
• | our ability to gain and maintain regulatory approvals and to comply with any post-marketing requests; |
• | the risk of a cybersecurity attack or incident relating to our information technology systems significantly disrupting our business operations; |
• | our ability to maintain adequate protection of our intellectual property and to avoid violation of the intellectual property rights of others; |
• | the impact of substantial sales of our shares by certain shareholders on the market price of our ordinary shares; |
• | our ability to use effectively the proceeds of our offerings of securities; |
• | the impact of the market price of our ordinary shares on the determination of whether we are a passive foreign investment company; |
• | market and other conditions, including the extent to which inflationary pressures, interest rate and currency rate fluctuations or global instability may disrupt our business operations or our financial condition or the financial condition of our customers and suppliers, including the ongoing Russia-Ukraine conflict, ongoing conflict in the Middle East (including any escalation or expansion) and the increasing tensions between China and Taiwan; and |
• | other factors discussed in “Part I. Item 1A. Risk Factors.” |
• | We have concluded that there is substantial doubt as to our ability to continue as a going concern. |
• | We may not have sufficient funds to meet certain future operating needs or capital requirements, which could impair our efforts to develop and commercialize existing and new products, and as a result, we may in the future consider one or more capital-raising transactions, including future equity or debt financings, strategic transactions, or borrowings which may also further dilute our shareholders or place us under restrictive covenants limiting our ability to operate freely. |
• | We may not fully realize the anticipated positive impacts to future financial results from our streamlining efforts. |
• | We face economic and political risks associated with doing business in Taiwan, particularly due to the geopolitical tension between Taiwan and China, and in Russia that could negatively affect our business and hence the value of your investment. |
• | If we fail to meet the requirements for continued listing on the Nasdaq Capital Market, our ordinary shares could be delisted from trading, which would decrease the liquidity of our ordinary shares and our ability to raise additional capital. |
• | We rely primarily on sales of our ReWalk Personal Exoskeletons, AlterG Anti-Gravity systems, MyoCycle FES cycles, and related consumables, services,and extended warranties for our revenue. We may not be able to achieve or maintain market acceptance of the ReWalk, AlterG, or MyoCycle products or to generate sufficient revenue from these current and future products to sustain our operations. |
• | We may fail to secure or maintain adequate insurance coverage or reimbursement for our products by third-party payors, which risk may be heightened if insurers find the products to be investigational or experimental or if new government regulations change existing reimbursement policies. Additionally, such coverage or reimbursement, even if maintained, may not produce revenue that are high enough to allow us to sell our products profitably. |
• | Defects in our products or the software that drives them could adversely affect the results of our operations. |
• | The potential health benefits of our ReWalk products have not been substantiated by long-term clinical data, which could limit sales of such products. |
• | We depend on third-party suppliers to manufacture our ReWalk and AlterG products, and we rely on a limited number of third-party suppliers for certain components of our products. |
• | We may receive a significant number of warranty claims or our ReWalk, AlterG, or ReStore systems may require significant amounts of service after sale. |
• | We may not be able to enhance our exoskeleton product offerings through our research and development efforts. |
• | We may enter into collaborations, in-licensing arrangements, joint ventures, strategic alliances, business acquisitions or partnerships with third parties that may not result in the development of commercially viable products or the generation of significant future revenue. |
• | Although the FDA granted Breakthrough Device Designation status to our ReBoot device, this designation does not guarantee regulatory clearance, or a speedier clearance timeline. |
• | Our devices are subject to the FDA’s regulations pertaining to marketing and promotional communications, among others. Failure to comply with such regulations may give rise to a number of potential FDA enforcement actions, any of which could have a material adverse effect on our business. |
• | We are not able to protect our intellectual property rights in all countries. |
• | If we are unable to offer our key management personnel long-term incentive compensation, including options, and restricted stock units, as part of their total compensation package, we may have difficulty retaining such personnel, which would adversely affect our operations and financial performance. |
• | Conditions in Israel, including Israel’s wars against Hamas and other terrorist organizations in the Gaza Strip and against Hezbollah on Israel’s northern border, may materially and adversely affect our business and results of operations. |
• | Our technology development and quality headquarters and the manufacturing facility for our ReWalk products are located in Israel and, therefore, our results may be adversely affected by economic restrictions imposed on, and political and military instability in, Israel. |
• | Our operations and the operations of our contract manufacturer, Sanmina, may be disrupted as a result of the obligation of Israeli citizens to perform military service. |
• | Your rights and responsibilities as a shareholder will be governed by Israeli law, which differs in some material respects from the rights and responsibilities of shareholders of U.S. companies. |
• | Our business could be negatively affected as a result of actions of activist shareholders, which could be disruptive and costly and may impact the trading value of our securities. |
● ReWalk Personal Exoskeleton: intended for everyday use at home, at work or in the community with a trained companion. We began marketing ReWalk Personal Exoskeleton in Europe with CE mark clearance at the end of 2012. We received FDA de novo authorization to market the ReWalk Personal Exoskeleton in the United States in June 2014. FDA subsequently cleared 510(k) premarket notifications for modifications to the ReWalk, including for use of the ReWalk on curbs and stairs. ReWalk Personal Exoskeleton units are all manufactured according to the same mechanical specifications. Each unit is then permanently sized to fit the individual user and the software is configured for the user’s specifications by the rehabilitation center, clinic, or distributor. We are currently offering our 6th generation device, and in June 2024 we submitted a premarket notification to FDA for our 7th generation ReWalk design. The submission is currently pending FDA review. ● ReWalk Rehabilitation Exoskeleton: the current offering for clinics who wish to implement exoskeleton training is composed of our ReWalk Personal Exoskeleton unit along with multiple sizing of different parts, enabling multiple patient use. The ReWalk Rehabilitation Exoskeleton provides a valuable means of exercise, training, and therapy. Use of the ReWalk Rehabilitation Exoskeleton in the clinic also enables individuals to evaluate their capacity for using the ReWalk Personal Exoskeleton in the future. | ReWalk Personal Exoskeleton ![]() |
● | reduced pain; |
● | improved bowel and urinary tract function; |
● | reduced spasticity; |
● | increases in joint range of motion for the hip and ankle joints; |
● | improved sleep and reduced fatigue; |
● | improved mental health and quality of life; |
● | increase in oxygen uptake and heart rate as a result of walking as opposed to sitting and standing; |
● | ability to ambulate at a speed greater than 0.4 meters per second, which is considered to be conducive to outdoor related community ambulation; and |
● | reduced hospitalizations. |
● | In September 2017, the German insurer BARMER confirmed it will provide ReWalk systems to all qualifying beneficiaries. BARMER provides coverage for nearly nine million people in Germany, as a member of the SHI network and one of the most significant national insurers in the country. Exoskeletons are provided to users that meet certain inclusion criteria and assessment by the German Health Insurance Medical Service (Medizinischer Dienst der Krankenversicherungen) before and after training. |
● | In September 2017 Germany’s national social accident insurance provider, DGUV, indicated that the DGUV’s member payors, including the health insurance association Berufsgenossenschaft (also known as BG) and state insurers, will approve the supply of exoskeleton systems for qualifying beneficiaries on a case-by-case basis. DGUV is comprised of 33 different insurers, which provide coverage for more than 80 million individuals in Germany. Per the agreement, eligible individuals go to BG clinics for evaluation as a part of the procurement. In May 2020 the DGUV agreed to a binding offer to the evaluation, training, and supply of the ReWalk Personal Exoskeleton to qualified individuals. |
● | In February 2018, the GKV-Spitzenverband (Central Federal Association of (the) Statutory Health Insurance Funds) confirmed its decision to list the ReWalk Personal Exoskeleton system in the German MDD, a comprehensive list of all medical devices which are principally and regularly reimbursed by German SHI and PHI providers. The ReWalk Personal was added to the official German list of medical aids, code number 23.29.01.2001, in June 2018. This decision means that ReWalk Personal Exoskeleton is listed among all medical devices for compensation, which SHI providers can procure for any approved beneficiary on a case-by-case basis. |
● | During the year 2020 we announced several new agreements with SHIs such as TK and DAK-Gesundheit and others as well as the first PHI that chose to enter into an agreement with us that outline the process to obtaining a device for eligible insured patients. |
● | In March 2021 we entered into a contract with BKK Mobile Oil health insurance to supply ReWalk’s Personal Exoskeleton to eligible persons in Germany. |
● | In June 2020, BARMER appealed the decision of the State Social Court, which ordered the supply of the SHI’s insured SCI person with ReWalk. The State Social Court ruled and deemed ReWalk as the medical aid which will directly compensate the plaintiff’s disability. BARMER initially appealed this ruling with the Federal Social Court (Bundessozialgericht), but later, in November 2022, withdrew its pending case and accepted the prior ruling from the state court that exoskeletons are considered as a direct disability compensation. This outcome means that an eligible insured person with SCI in Germany has a legal basis for the supply of an exoskeleton as an orthopedic aid for direct disability compensation. Patients in Germany who are covered under these contracts and policies must be medically evaluated for their eligibility to use the ReWalk Personal Exoskeleton device. If medically qualified, the patient, along with his or her physician, must apply for coverage of the device. If a patient is found eligible and medically fit to use our ReWalk Personal Exoskeleton device, we first enter into a rental agreement which allows the patient the necessary period to train on how to use the device which usually takes between 3 to 6 months and then, after approval from the insurer, the patient receives a personal device to use at home and in the community. |
● | In February 2025, we finalized an agreement with BARMER to formalize the reimbursement process for the provision of ReWalk exoskeletons to medically eligible beneficiaries. With the completion of the BARMER contract, approximately 45% of the 70 million people in Germany covered by Statutory Health Insurance now have coverage policies with a defined reimbursement process for personal exoskeletons. We are currently working with several additional SHIs and PHIs on securing a formal operating contract that will establish the process of obtaining a ReWalk Personal Exoskeleton for their beneficiaries within their system. |
● | weight-bearing symmetry; |
● | step length symmetry; |
● | stance time symmetry; |
● | cadence (stepping frequency); and |
● | pain level. |
• | NEO – Introduced in 2024, this is the entry-level and most accessible model of Anti-Gravity system to enable increased adoption of Anti-Gravity technology across a broader range of clinics and training facilities. The NEO model delivers the same patented DAP technology with an updated platform and new electronic handrail height adjustment. The NEO is equipped to run at up to 10 miles per hour (“mph”) in forward and 3 mph in reverse with a maximum incline of 15 degrees; |
• | NEO+ – The most versatile offering within the AlterG family builds upon the benefits of the NEO with added speed up to 12 mph and an integrated camera. The NEO+ also offers additional options for further customization, including a high-speed option of up to 15 mph and the addition of our Stride Smart gait analytics software package.; and |
• | PRO – The PRO is our top-of-the-line model for sports medicine and elite sports applications with utilization by professional and collegiate athletes. The PRO is designed for robust performance with a slat-belt design equipped to run at up to 18 mph in forward and 10 mph in reverse, with all software and speed options included as standard. |
ReStore Exo-Suit In June 2017, we unveiled our lightweight ReStore Exo-Suit system designed initially for rehabilitation of stroke patients. The patented soft exo-suit technology was originally developed at Harvard University’s Wyss Institute for Biologically Inspired Engineering (“Harvard”), where it also underwent initial clinical testing that demonstrated potential to improve walking for stroke survivors. ReWalk and Harvard entered into a multi-year research collaboration agreement in 2016 which provides ReWalk license to intellectual property relating to lightweight exo-suit system technologies for lower limb disabilities and provides access to future innovations that emerge from this collaboration and may be relevant to additional stroke products or other therapies. The development and regulatory clearance process for ReStore took us approximately three years. We received FDA clearance for ReStore in June 2019. We also obtained a CE mark in May 2019 but because the ReStore product was not planned for MDR conformity we had to cease sales in the EU in May 2024. Following the regulatory clearances, we began to commercialize the ReStore product. For more information on the collaboration with Harvard, see “Research and Development-Research and Development Collaborations.” | ![]() ReStore Exo-Suit |
● |
establishment registration and device listing;
|
● |
development of a quality assurance system, including establishing and implementing procedures to design and manufacture devices;
|
● |
labeling regulations that prohibit the promotion of products for unapproved or “off-label” uses and impose other restrictions on labeling;
|
● |
FDA’s Unique Device Identification requirements that call for a unique device identifier (UDI) on device labels and packages and submission of data to the FDA’s Global Unique Device Identification Database (GUDID);
|
● |
medical device reporting regulations that require manufacturers to report to the FDA if a device may have caused or contributed to a death or serious injury or malfunctioned in a way that would likely cause or contribute to a death or
serious injury if it were to recur; and corrections and removal reporting regulations that require manufacturers report to the FDA field corrections and product recalls or removals if undertaken to reduce a risk to health posed by the
device or to remedy a violation of the FFDCA that may present a risk to health; and
|
● |
post-market surveillance.
|
● |
untitled letters, warning letters, fines, injunctions, consent decrees and civil penalties;
|
● |
customer notifications or repair, replacement, or refunds;
|
● |
recalls, withdrawals, or administrative detention or seizure of our products;
|
● |
operating restrictions or partial suspension or total shutdown of production;
|
● |
refusing or delaying requests for approval of pre-market approval applications relating to new products or modified products;
|
● |
withdrawing PMA approval or reclassifying our devices;
|
● |
refusal to grant export approvals for our products; or
|
● |
pursuing criminal prosecution.
|
Year Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
Revenue based on customer’s location:
|
||||||||
United States
|
14,425
|
7,636
|
||||||
Europe
|
9,546
|
5,044
|
||||||
Asia-Pacific
|
825
|
387
|
||||||
Rest of the world
|
867
|
787
|
||||||
Total revenue
|
$
|
25,663
|
$
|
13,854
|
• |
In March 2025, we announced an agreement for CorLife, to become the exclusive distributor for the ReWalk Personal Exoskeleton for individuals
with workers' compensation claims.
|
• |
In March 2025, we expanded our exclusive contract with MYOLYN so that we manage referrals and sales of the MyoCycle Home product for
patients that are transitioning from clinical use to home use. This expanded contract builds upon the existing distribution agreement, under which we manage all hospital and clinic-based sales of the MyoCycle Pro product nationwide,
as well as home use sales for individuals with Veterans Benefits Administration and workers' compensation benefits.
|
• |
In January 2025, Lifeward completed a registered direct offering priced $2.75 per share for gross proceeds of $5.0 million to fund continuing commercial efforts, working capital, and general corporate purposes.
|
• |
We completed actions to streamline our U.S. operations, including closing two U.S. facilities and reducing our headcount by a cumulative 35% since the AlterG acquisition. The actions are expected to save us approximately $3 million in
operating expenses and improve gross margins by approximately two percentage points when the full impact is achieved.
|
• |
We began selling the AlterG product line through our German sales organization, which we expect will result in revenue growth from a more focused sales effort and higher margins with little incremental investment by utilizing our
existing sales and support infrastructure in Germany.
|
• |
We completed our near-term plans to refresh our Board of Directors. Joe Turk replaced Jeff Dykan as chairman following Mr. Dykan’s retirement from the Board. Additionally, the Board added Mike Swinford as a new director and Bob Marshall
as a new director and chairman of our audit committee.
|
• |
We formally changed our name to Lifeward Ltd. from ReWalk Robotics Ltd. to complete the rebranding of the Company and reflect our expanded mission to transform the lives of people with physical limitations or disabilities.
|
• |
We successfully launched the latest generation of Differential Air Pressure Anti-Gravity Technology with our new NEO product line. The NEO was engineered with a new design to allow a lower price point to make the technology more
accessible to a broader range of customers. Since the introduction of the NEO at the end of June 2024, we have generated orders for approximately 100 units, as the NEO is quickly becoming a growth driver for the AlterG product line.
|
• |
We completed our FDA submission for our 7th generation ReWalk design, which will further enhance use of the system in all aspects of daily life and further establish us as the most
advanced personal exoskeleton company in the world.
|
• |
The CMS Home Health Rule and Medicare Pricing achieved by our efforts is in effect with a growing volume of claims approvals and payments from our 2024 Medicare submissions.
|
• |
ReWalk. We have sold a limited number of ReWalk systems, and market acceptance and adoption depend on educating people
with limited upright mobility and health care providers as to the distinct features, ease-of-use, positive lifestyle impact, and other benefits of ReWalk compared to alternative technologies. ReWalk may not be perceived to have sufficient
potential benefits compared with these alternatives. Users may also choose other alternatives due to disadvantages of ReWalk, including the time it takes for a user to put on the device, the slower pace of ReWalk compared to a wheelchair,
the weight of ReWalk when carried, which makes it more burdensome for a companion to transport than a wheelchair, the required training, and the requirement that users be accompanied by a trained companion. Also, we believe that
healthcare providers tend to be slow to change their medical treatment practices because of perceived liability risks arising from the use of new products and the uncertainty of third-party reimbursement. Accordingly, healthcare providers
may not recommend ReWalk until there is sufficient support for the device to convince them to alter the treatment methods they typically recommend, such as expanded reimbursement coverage by payors, and/or recommendations by prominent
healthcare providers or other key opinion leaders in the spinal cord injury community that ReWalk is effective in providing identifiable immediate and long-term health benefits.
|
• |
AlterG. The AlterG Anti-Gravity system has broad clinical utility for treating a wide variety of lower extremity
conditions where partial displacement of a patient’s weight can enable exercise which facilitates healing and recovery of improved function. The potential of the AlterG Anti-Gravity systems to achieve greater penetration of the
addressable market of rehabilitation hospitals, clinics, and sports medicine practices will depend upon the continued expansion of conditions for which clinicians utilize the AlterG and the ability for greater numbers of these facilities
to afford the initial capital outlay for these devices. In 2024 we introduced the AlterG NEO, a new, lower-cost AlterG system, which we believe is more affordable for smaller, independent rehabilitation clinics. However, there can be no
assurance that the introduction of this product can expand the size of the addressable market or will not reduce the sales of the existing, higher-priced models.
|
• |
ReStore. The ReStore system is designed to provide advantages to stroke rehabilitation clinics and therapists as compared
to other traditional therapies and devices by minimizing setup time, improving patients’ clinical results during therapy, supplying real-time analytics to optimize session productivity, and generating ongoing data reports to assist with
tracking patient progress Since the ReStore device is currently only indicated for use in the rehabilitative clinical setting, its market reception will depend heavily on our ability to demonstrate to clinics and therapists the systemic
and economic benefits of using the ReStore device, its clinical advantage when compared to other devices or manual therapy, the functionality of the device for a significant portion of the patients that they treat and the overall
advantages that the device provides to their patients compared to other technologies. Because the ReStore system is only indicated for use in a clinical setting and we received FDA approval and CE mark in 2019 (as discussed above, we are
no longer selling the ReStore in the EU), close in time to the start of the COVID-19 pandemic, the overall sales of the system have been lower than originally anticipated, as many healthcare providers and rehabilitation centers have
shifted focus from the clinical setting to at-home therapies and are generally less open for introduction of new technologies such as the ReStore.
|
• |
identify the product features that people with paraplegia or paralysis, their caregivers, and healthcare providers are seeking in a medical device that restores upright mobility and successfully incorporate those features into our
products;
|
• |
identify the product features that people with stroke, multiple sclerosis or other similar indications require while the products are used at home as well as what items are valuable to the clinics that provide them rehabilitation;
|
• |
develop and introduce proposed products in sufficient quantities and in a timely manner;
|
• |
adequately protect our intellectual property and avoid infringing upon the intellectual property rights of third-parties;
|
• |
demonstrate the safety, efficacy, and health benefits of proposed products; and
|
• |
obtain the necessary regulatory clearances and approvals for proposed products.
|
● |
problems assimilating the acquired products or technologies;
|
● |
issues maintaining uniform standards, procedures, controls and policies;
|
● |
problems integrating employees from an acquired organization into our company and integrating each company’s accounting, management information, human resources and other administrative systems;
|
● |
unanticipated costs associated with acquisitions;
|
● |
diversion of management’s attention from our existing business operations;
|
● |
potential incurrence of debt, contingent liabilities or amortization expenses, or write-offs of goodwill;
|
● |
risks associated with entering new markets in which we have limited or no experience; and
|
● |
increased legal and accounting costs relating to the acquisitions or compliance with regulatory matters.
|
● |
untitled letters, warning letters, fines, injunctions, consent decrees and civil penalties;
|
● |
customer notifications or repair, replacement, or refunds;
|
● |
operating restrictions or partial suspension or total shutdown of production;
|
● |
recalls, withdrawals, or administrative detention or seizure of our products;
|
● |
denials or delays of approvals for pre-market approval applications relating to new products or modified products;
|
● |
withdrawals of a PMA approvals;
|
● |
refusal to provide Certificates for Foreign Government;
|
● |
refusal to grant export approval for our products; or
|
● |
pursuit of criminal prosecution.
|
● |
actual or anticipated fluctuations in our growth rate or results of operations or those of our competitors;
|
● |
customer acceptance of our products;
|
● |
announcements by us or our competitors of new products or services, commercial relationships, acquisitions, or expansion plans;
|
● |
announcements by us or our competitors of other material developments;
|
● |
our involvement in litigation;
|
● |
changes in government regulation applicable to us and our products;
|
● |
sales, or the anticipation of sales, of our ordinary shares, warrants and debt securities by us, or sales of our ordinary shares by our insiders or other shareholders, including upon expiration of contractual lock-up agreements;
|
● |
developments with respect to intellectual property rights;
|
● |
competition from existing or new technologies and products;
|
● |
changes in key personnel;
|
● |
the trading volume of our ordinary shares;
|
● |
changes in the estimation of the future size and growth rate of our markets;
|
● |
changes in our quarterly or annual forecasts with respect to operating results and financial conditions;
|
● |
general economic and market conditions and;
|
● |
announcements regarding business acquisitions.
|
|
Square feet
(approximate)
|
|||
Fremont, California
|
40,320
|
|||
Marlborough, Massachusetts
|
11,850
|
|||
Yokneam, Israel
|
11,500
|
|||
Berlin, Germany
|
950
|
|||
Total
|
64,620
|
Years Ended December 31, | ||||||||
2024 | 2023 | |||||||
Revenue | $ | 25,663 | $ | 13,854 |
Years Ended December 31, | ||||||||
2024 | 2023 | |||||||
Gross profit | $ | 8,216 | $ | 4,453 |
Years Ended December 31, | ||||||||
2024 | 2023 | |||||||
Research and development expense, net | $ | 4,625 | $ | 4,148 |
Years Ended December 31, | ||||||||
2024 | 2023 | |||||||
Sales and marketing expense | $ | 17,949 | $ | 13,922 |
Years Ended December 31, | ||||||||
2024 | 2023 | |||||||
General and administrative | $ | 5,195 | $ | 9,995 |
Years Ended December 31, | ||||||||
2024 | 2023 | |||||||
Impairment charges | $ | 9,794 | $ | - |
Years Ended December 31, | ||||||||
2024 | 2023 | |||||||
Financial income, net | $ | 448 | $ | 1,467 |
Years Ended December 31, | ||||||||
2024 | 2023 | |||||||
Taxes on income (benefit) | $ | 43 | $ | (12 | ) |
Years Ended December 31, | ||||||||||||
2024 | 2023 | 2022 | ||||||||||
Net cash used in operating activities | $ | (21,718 | ) | $ | (20,667 | ) | $ | (17,891 | ) | |||
Net cash used in investing activities | - | (18,149 | ) | (25 | ) | |||||||
Net cash used in financing activities | - | (992 | ) | (2,500 | ) | |||||||
Effect of Exchange rate changes on Cash, Cash Equivalents and Restricted Cash | 34 | 45 | (79 | ) | ||||||||
Net cash flow | $ | (21,684 | ) | $ | (39,763 | ) | $ | (20,495 | ) |
Payments due by period (in dollars, in thousands) | ||||||||||||
Contractual obligations | Total | Less than 1 year | 1-3 years | |||||||||
Purchase obligations (1) | $ | 7,257 | $ | 7,257 | $ | - | ||||||
Collaboration Agreement and License Agreement obligations (2) | 35 | 35 | - | |||||||||
Operating lease obligations (3) | 919 | 894 | 25 | |||||||||
Earnout liability (4) | 608 | 608 | - | |||||||||
Total | $ | 8,819 | $ | 8,794 | $ | 25 |
(1) | We depend on one contract manufacturer, Sanmina Corporation, for both the SCI products and the ReStore Products, and one contract manufacturer, Cirtronics Corporation, for the AlterG Anti-Gravity systems. We place our manufacturing orders with each of Sanmina and Cirtronics pursuant to purchase orders or by providing forecasts for future requirements. Purchase orders are executed with suppliers based on our sales forecast. |
(2) | Under the Collaboration Agreement, we were required to pay in quarterly installments the funding of our joint research collaboration with Harvard, subject to a minimum funding commitment under applicable circumstances. Our License Agreement with Harvard consists of patent reimbursement expenses payments and a license upfront fee payment. There are also several milestone payments contingent upon the achievement of certain product development and commercialization milestones and royalty payments on net sales from certain patents licensed to Harvard. All product development milestones contemplated by the License Agreement have been met as of December 31, 2024; however, there are still outstanding commercialization milestones under the License Agreement that depend on us reaching certain sales amounts, some or all of which may not occur. Our Collaboration Agreement with Harvard was concluded on March 31, 2022. |
(3) | Our operating leases consist of leases for our facilities in the United States, Israel and Germany and motor vehicles in Israel. |
(4) | Earnout payments based on AlterG’s revenue growth during the two consecutive trailing twelve-month periods following closing of the acquisition. |
Change in Average Exchange Rate | ||||||||
Period | NIS against the U.S. Dollar (%) | Euro against the U.S. Dollar (%) | ||||||
2024 | (0.25 | ) | 0.06 | |||||
2023 | (9.00 | ) | 2.67 | |||||
2022 | 3.70 | 10.84 |
● | pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets; |
● | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. GAAP, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors; and |
● | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on our financial statements. |
Name
|
Age
|
Current Position with the Company
|
Director Since
|
|||
Joseph Turk* (2)
|
57
|
Class I Director, Chairman
|
2022
|
|||
Hadar Levy* (3)
|
52
|
Class I Director
|
2022
|
|||
Larry Jasinski
|
67
|
Class II Director, Chief Executive Officer
|
2012
|
|||
Dr. John William Poduska* (2)(3)
|
87
|
Class II Director
|
2014
|
|||
Randel E. Richner* (1)(2)
|
69
|
Class II Director
|
2020
|
|||
Michael Swinford*(1)
|
56
|
Class III Director
|
2024
|
|||
Robert Marshall*(3)
|
58
|
Class III Director
|
2024
|
Name
|
Age
|
Position
|
||
Larry Jasinski
|
67
|
Chief Executive Officer and Director
|
||
Michael Lawless
|
57
|
Chief Financial Officer
|
||
Charles Remsberg
|
63
|
Chief Sales Officer
|
||
Jeannine Lynch
|
60
|
Vice President of Market Access
|
||
Almog Adar
|
41
|
Vice President of Finance and Chief Accounting Officer
|
• |
a director who is, or at any time during the past three years was, employed by the company;
|
• |
a director who accepted or who has a family member who accepted any compensation from the company in excess of $120,000 during any period of twelve consecutive months within the three years preceding the determination of independence, other than compensation for board or board committee service, compensation paid to a family member who is an employee (other than an executive officer) of the company, or benefits under a tax-qualified retirement plan, or non-discretionary compensation;
|
• |
a director who is a family member of an individual who is, or at any time during the past three years was, employed by the company as an executive officer;
|
• |
a director who is, or has a family member who is, a partner in, or a controlling shareholder or an executive officer of, any organization to which the company made, or from which the company received, payments for property or services in the current or any of the past three fiscal years that exceed 5% of the recipient’s consolidated gross revenues for that year, or $200,000, whichever is more, other than the following: (i) payments arising solely from investments in the company’s securities; or (ii) payments under non-discretionary charitable contribution matching programs;
|
• |
a director who is, or has a family member who is, employed as an executive officer of another entity where at any time during the past three years any of the executive officers of the company serve on the compensation committee of such other entity; and
|
• |
a director who is, or has a family member who is, a current partner of the company’s outside auditor, or was a partner or employee of the company’s outside auditor who worked on the company’s audit at any time during any of the past three years.
|
• |
overseeing our independent registered public accounting firm and recommending the engagement, compensation or termination of engagement of our independent registered public accounting firm to the Board in accordance with Israeli law;
|
• |
reviewing regularly the senior members of the independent auditor’s team, including the lead audit partner and reviewing partner;
|
• |
pre-approving the terms of audit, audit-related and permitted non-audit services provided by the independent registered public accounting firm;
|
• |
recommending the engagement or termination of the person filling the office of our internal auditor;
|
• |
reviewing periodically with management, the internal auditor and the independent registered public accounting firm the adequacy and effectiveness of the Company’s internal control over financial reporting; and
|
• |
reviewing with management and the independent registered public accounting firm the annual and quarterly financial statements of the Company prior to filing with the SEC.
|
• |
determining whether there are deficiencies in the business management practices of the Company and making recommendations to our Board to improve such practices;
|
• |
determining whether to approve certain related party transactions, and classifying transactions in which a controlling shareholder has a personal benefit or other interest as significant or insignificant (which affects the required approvals) (see “—Approval of Related Party Transactions under Israeli Law” below);
|
• |
examining our internal controls and internal auditor’s performance, including whether the internal auditor has sufficient resources and tools to dispose of its responsibilities, and in certain cases approving the annual work plan of our internal auditor;
|
• |
examining the scope of our auditor’s work and compensation and submitting a recommendation with respect thereto to our Board or shareholders, depending on which of them is considering the appointment of our auditor; and
|
• |
establishing procedures for the handling of employees’ complaints as to the deficiencies in the management of our business and the protection to be provided to such employees.
|
• |
reviewing and making recommendations regarding our Compensation Policy at least every three years;
|
• |
recommending to the Board periodic updates to the Compensation Policy;
|
• |
assessing implementation of the Compensation Policy;
|
• |
approving compensation terms of executive officers, directors and employees affiliated with controlling shareholders; and
|
• |
exempting certain compensation arrangements from the requirement to obtain shareholder approval under the Israel Companies Law.
|
• |
reviewing and approving the granting of options and other incentive awards under the Company’s equity compensation plans to the extent such authority is delegated by our Board;
|
• |
recommending the Company’s compensation policy and reviewing that policy from time to time both with respect to the CEO and other office holders and generally, including to assess the need for periodic updates;
|
• |
reviewing and approving corporate goals relevant to the compensation of the CEO and other officers and evaluating the performance of the CEO and other officers; and
|
• |
reviewing, evaluating and making recommendations regarding the compensation and benefits for our non-employee directors.
|
• |
overseeing and assisting our Board in reviewing and recommending nominees for election as directors;
|
• |
reviewing and evaluating recommendations regarding management succession;
|
• |
assessing the performance of the members of our Board; and
|
• |
establishing and maintaining effective corporate governance policies and practices, including, but not limited to, developing and recommending to our Board a code of conduct.
|
Name and
Principal
Position
|
Year
|
Salary
($) |
Stock Awards
($)(1) |
Non-Equity
Incentive Plan Compensation($)
|
Total
($) |
|||||||||||||
Larry Jasinski,
|
||||||||||||||||||
Chief Executive Officer and Director
|
2024
|
442,312
|
—
|
30,962
|
(2) |
473,274
|
||||||||||||
2023
|
442,312
|
167,714
|
278,657
|
(3) |
888,683
|
|||||||||||||
Charles Remsberg,
|
||||||||||||||||||
Chief Sales Officer
|
2024
|
375,000
|
—
|
—
|
375,000
|
|||||||||||||
2023
|
125,000
|
140,857
|
—
|
265,857
|
||||||||||||||
Jeannine Lynch,
|
||||||||||||||||||
Vice President of Market Access and Strategy
|
2024
|
359,004
|
—
|
—
|
359,004
|
|||||||||||||
2023
|
351,104
|
82,500
|
113,058
|
(3)
|
546,662
|
(1) |
Amounts represent the aggregate grant date fair value of such awards computed in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic 718 (“FASB ASC Topic 718”). The fair value of restricted stock units (“RSUs”) granted is determined based on the price of the Company’s ordinary shares on the date of grant. This amount does not correspond to the actual value that may be recognized by the Named Executive Officer upon the vesting and subsequent settlement of the restricted stock units. The valuation assumptions used in determining such amounts are described in Notes 2m and 9b to our consolidated financial statements included in our 2024 Annual Report.
|
(2) |
Amounts represent the annual bonuses paid with respect to achievement of the Company and, if applicable, individual performance objectives on account of fiscal year 2024.
|
(3) |
Amounts represent the annual bonuses paid with respect to achievement of the Company and, if applicable, individual performance objectives on account of fiscal year 2023.
|
Name and
Principal Position |
Salary
($) |
Stock Awards
($)(1) |
Non-Equity Incentive Plan Compensation($)(2)
|
All Other Compensation
($) |
Total
($) |
|||||||||||||||
Michael Lawless,
|
||||||||||||||||||||
Chief Financial Officer
|
323,621
|
—
|
11,410
|
—
|
335,031
|
|||||||||||||||
Miri Pariente,
|
||||||||||||||||||||
Vice President of Operations,
|
||||||||||||||||||||
Regulatory and Quality(3)
|
191,048
|
—
|
10,000
|
94,303
|
(4) |
295,351
|
(1) |
Amounts represent the aggregate grant date fair value of such awards computed in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic 718 (“FASB ASC Topic 718”). The fair value of RSUs granted is determined based on the price of the Company’s ordinary shares on the date of grant. This amount does not correspond to the actual value that may be recognized by the individuals listed in the table above upon the vesting and subsequent settlement of the restricted stock units. The valuation assumptions used in determining such amounts are described in Notes 2m and 9b to our consolidated financial statements included in our 2024 Annual Report.
|
(2) |
Amounts represent the annual bonuses paid with respect to achievement of the Company and, if applicable, individual performance objectives on account of fiscal year 2024.
|
(3) |
The amounts set forth for each of Ms. Pariente and Mr. Adar in the columns “Salary,” “Non-Equity Incentive Plan,” and “All Other Compensation” represent payments, contributions and/or allocations that were made in New Israel Shekels (“NIS”) and have been translated to U.S. dollars according to the average exchange rate on the applicable period.
|
(4) |
Consists of $55,929 for payments, contributions and/or allocations for social benefits and the aggregate incremental cost to the Company of $38,374 with respect to Ms. Pariente’s personal use of a Company-leased car.
|
Name
|
2024 Base
Salary ($) |
|||
Larry Jasinski
|
442,312
|
|||
Charles Remsberg
|
375,000
|
|||
Jeannine Lynch
|
359,004
|
Option Awards
|
Stock Awards
|
|||||||||||||||||||||
Name
|
Grant Date(1)
|
Number of
Securities Underlying Unexercised Options Exercisable (#) |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
Option
Exercise Price ($) |
Option
Expiration Date |
Number of
Shares or Units of Stock that Have Not Vested (#) |
Market
Value of Shares or Units of Stock that Have Not Vested(2) ($) |
|||||||||||||||
Larry Jasinski
|
6/27/2017
|
(3)
|
713
|
—
|
367.50
|
6/27/2027
|
||||||||||||||||
5/3/2018
|
(4)
|
1,249
|
—
|
188.13
|
5/3/2028
|
|||||||||||||||||
3/27/2019
|
(5)
|
1,774
|
—
|
37.56
|
3/27/2029
|
|||||||||||||||||
5/21/2021
|
(6)
|
5,357
|
9,268
|
|||||||||||||||||||
8/2/2022
|
(7)
|
14,288
|
24,718
|
|||||||||||||||||||
9/13/2023
|
(8)
|
21,429
|
37,072
|
|||||||||||||||||||
Charles Remsberg
|
8/11/2023
|
(9)
|
21,429
|
37,072
|
||||||||||||||||||
Jeannine Lynch
|
8/31/2021
|
(10)
|
4,465
|
7,724
|
||||||||||||||||||
8/2/2022
|
(11)
|
9,823
|
16,994
|
|||||||||||||||||||
6/30/2023
|
(12)
|
14,732
|
25,486
|
(1) |
Represents grant dates of the stock option and RSU awards.
|
(2) |
The amount listed in this column represents the product of $1.73, which was the closing market price of the Company’s ordinary shares as of December 31, 2024, multiplied by the number of shares subject to the award.
|
(3) |
This award is fully vested.
|
(4) |
This award is fully vested.
|
(5) |
This award is full vested.
|
(6) |
¼th of the RSU award vests on an annual basis commencing on May 21, 2022, and ending on May 21, 2025.
|
(7) |
¼th of the RSU award vests on an annual basis commencing on August 2, 2023, and ending on August 2, 2026.
|
(8) |
¼th of the RSU award vests on an annual basis commencing on September 13, 2024, and ending on September 13, 2027.
|
(9) |
¼th of the RSU award vests on an annual basis commencing on August 11, 2024, and ending on August 11, 2027.
|
(10) |
¼th of the RSU award vests on an annual basis commencing on August 31, 2022, and ending on August 31, 2025.
|
(11) |
¼th of the RSU award vests on an annual basis commencing on August 2, 2023, and ending on August 2, 2026.
|
(12) |
¼th of the RSU award vests on an annual basis commencing on June 30, 2024, and ending on June 30, 2027.
|
Name
|
Fees Earned
in Cash ($) |
Stock Awards
($)(1) |
Total
($) |
|||||||||
Jeff Dykan
|
25,455
|
(2)
|
—
|
25,455
|
||||||||
Dr. John William Poduska
|
44,426
|
(3)
|
—
|
44,426
|
||||||||
Randel Richner
|
39,332
|
(4)
|
—
|
39,332
|
||||||||
Joseph Turk
|
39,417
|
(5)
|
—
|
39,417
|
||||||||
Hadar Levy
|
34,447
|
(6)
|
—
|
34,447
|
||||||||
Michael Swinford
|
25,598
|
(7)
|
50,000
|
75,598
|
||||||||
Robert Marshall
|
8,164
|
(8)
|
—
|
8,164
|
(1) |
Amounts represent the aggregate grant date fair value of such awards issued under the 2014 Plan as an annual award to the applicable directors, computed in accordance with FASB ASC Topic 718, which for all directors represents an award
of 50,000 RSUs. These amounts reflect the number of ordinary shares of the Company after the 1-for-7 reverse share split of the ordinary shares effected by the Company on March 15, 2024. The fair value of RSUs granted is determined based
on the price of the Company’s ordinary shares on the date of grant. This amount does not correspond to the actual value that may be recognized by the non-employee director upon the vesting of the RSUs. All RSUs become vested and exercisable
in four equal quarterly instalments starting three months following the grant date. The valuation assumptions used in determining such amounts are described in Notes 2m and 9b to our consolidated financial statements included in our 2024
Annual Report.
|
(2) |
Represents $15,796 earned by Mr. Dykan as a portion of the annual retainer for serving as our Chairman of the Board of Directors, $7,065 for attending meetings of the Board of Directors, $2,594 for serving as a chairman of the audit
committee. Mr. Dykan resigned from his positions as a member of the Board and as Chairman of the Board of Directors effective September 4, 2024.
|
(3) |
Represents $22,570 earned by Dr. Poduska as an annual retainer for serving as a non-employee director on the Board of Directors, $12,823 for attending meetings of the Board of Directors, $4,519 for serving as a member of the audit
committee, $4,514 for serving as the chairman of the compensation committee.
|
(4) |
Represents $22,570 earned by Ms. Richner as an annual retainer for serving as a non-employee director on the Board of Directors, $12,949 for attending meetings of the Board of
Directors, $3,813 for serving as a member of the compensation committee.
|
(5) |
Represents $11,348 earned by Mr. Turk as a portion of the annual retainer for serving as our Chairman of the Board of Directors, $11,222 as an annual retainer for serving as a non-employee director on the Board of Directors, $13,056 for
attending meetings of the Board of Directors and $3,791 for serving as a member of the compensation committee. Mr. Turk was appointed Chairman of the Board of Directors effective September 4, 2024.
|
(6) |
Represents $22,570 earned by Mr. Levy as an annual retainer for serving as a non-employee director on the Board of Directors, $7,825 for attending meetings of the Board of Directors and $4,052 for serving as a member of the audit
committee.
|
(7) |
Represents $15,851 earned by Mr. Swinford as a portion of the annual retainer for serving as a non-employee director on the Board of Directors,
$9,747 for attending meetings of the Board of Directors. Mr Swinford joined the Board of Directors on April 18, 2024, and his retainer was prorated accordingly.
|
(8) |
Represents $3,710 earned by Mr. Marshall as a portion of the annual retainer for serving as a non-employee director on the Board of Directors,
$2,528 for attending meetings of the Board of Directors and $1,926 for serving as a member of the audit committee. Mr Marshall joined the Board of Directors on November 2, 2024, and his retainer was prorated accordingly.
|
Name
|
Number of Shares
|
|||
Dr. John William Poduska
|
69
|
|||
Randel Richner
|
—
|
|||
Joseph Turk
|
—
|
|||
Hadar Levy
|
—
|
|||
Hadar Levy
|
—
|
|||
Michael Swinford
|
5,020
|
|||
Robert Marshall
|
—
|
Ordinary Shares Beneficially Owned | ||||||||
Name | Number of Shares | Percentage | ||||||
5%-or-More Beneficial Owners: | ||||||||
Lind Global Funds(1) | 857,996 | 8.1 | % | |||||
Named Executive Officers and Directors: | ||||||||
Larry Jasinski(2) | 65,455 | * | ||||||
Randel Richner(3) | 21,567 | * | ||||||
Dr. John William Poduska(4) | 20,102 | * | ||||||
Joseph Turk(5) | 33,134 | * | ||||||
Hadar Levy(6) | 15,656 | * | ||||||
Michael Swinford(7) | 65,040 | * | ||||||
Robert Marshall(8) | — | * | ||||||
Jeannine Lynch(9) | 18,641 | * | ||||||
Michael A. Lawless(10) | 26,112 | * | ||||||
Charles Remsberg (11) | 7,142 | * | ||||||
Almog Adar(12) | 16,515 | * | ||||||
All directors and executive officers as a group (eleven persons) (13) | 289,364 | 2.7 | % |
* | Ownership of less than 1%. |
(1) | Based on a Schedule 13D/A filed on January 8, 2025, by Lind Global Fund II LP (“Global Fund II”), Lind Global Partners II LLC, Lind Global Macro Fund LP, Lind Global Partners LLC (together, the “Lind Global Funds”) and Jeff Easton (together with the Lind Global Funds, the “Reporting Persons”). The foregoing excludes warrants to purchase 247,334 ordinary shares, because each of the warrants includes a provision limiting the holder’s ability to exercise the warrants if such exercise would cause the holder to beneficially own greater than 9.99% of the ordinary shares then outstanding. Without such provisions, the Reporting Persons may have been deemed to have beneficial ownership of the ordinary shares underlying such warrants. Jeff Easton, the managing member of Lind Global Partners II LLC and Lind Global Partners LLC, may be deemed to have sole voting and dispositive power with respect to the shares held by Lind Global Macro Fund, LP and Lind Global Fund II LP. The principal business address of the Reporting Persons is 444 Madison Avenue, Floor 41, New York, N.Y. 10022. |
(2) | Consists of 61,719 ordinary shares, including 3,750 shares underlying RSUs vesting within 60 days, and 3,736 exercisable options to purchase ordinary shares. |
(3) | Consists of 21,567 ordinary shares. |
(4) | Consists of 20,033 ordinary shares, including exercisable options to purchase 69 ordinary shares. |
(5) | Consists of 33,134 ordinary shares. |
(6) | Consists of 16,656 ordinary shares. |
(7) | Consists of 65,040 ordinary shares, including 2,510 shares underlying RSUs vesting within 60 days. |
(8) | Mr. Marshall was appointed to our Board effective November 2, 2024. |
(9) | Consists of 18,641 ordinary shares. |
(10) | Consists of 26,112 ordinary shares. |
(11) | Consists of 7,142 ordinary shares. |
(12) | Consists of 16,515 ordinary shares. |
(13) | Consists of (i) 279,299 ordinary shares directly or beneficially owned by our executive officers and our nine directors other than Mr. Jasinski; (ii) 3,805 ordinary shares constituting the cumulative aggregate number of options granted to the executive officers and directors; and (iii) 6,260 shares underlying RSUs vesting within 60 days. |
Plan Category | Number of securities to be issued upon exercise of outstanding options, warrants and rights | Weighted- average exercise price of outstanding options, warrants and rights | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in first column) | |||||||||
Equity compensation plans approved by security holders | 331,816 | (1) | $ | 187.94 | (2) | — | (3) | |||||
Equity compensation plans not approved by security holders | — | — | — | |||||||||
Total | 331,816 | $ | 187.94 | — |
(1) | Represents shares issuable under our 2014 Plan upon exercise of options outstanding to purchase 4,573 shares and upon the settlement of outstanding RSUs with respect to 327,243 shares. |
(2) | The weighted-average exercise price is calculated based solely on the exercise prices of the outstanding options to purchase ordinary shares. It does not reflect the ordinary shares that will be issued upon the vesting of outstanding awards of RSUs, which have no exercise price. |
(3) | As described above, since August 19, 2024, we cannot grant any additional equity awards under the 2014 Plan, and as of the date of this annual report our shareholders have not approved a new equity incentive compensation plan. Accordingly, at this time we cannot grant any equity awards under an equity compensation plan approved by our shareholders. |
• | On November 10, 2024, options will be issued having an aggregate value of $120,000, calculated utilizing a Black-Scholes valuation model based on the closing price of our ordinary shares on such date, but in no event will we issue such options in 2024 to purchase more than 45,614 ordinary shares; |
• | On November 11, 2025, options will be issued having an aggregate value of $120,000, calculated utilizing a Black-Scholes valuation model based on the closing price of our ordinary shares on such date, but in no event will we issue such options in 2025 to purchase more than 45,614 ordinary shares; and |
• | On November 12, 2026, options will be issued having an aggregate amount of $57,000, calculated utilizing a Black-Scholes valuation model based on the closing price of our ordinary shares on such date, but in no event will we issue such options in 2026 to purchase more than 21,662 ordinary shares. |
• | a transaction other than in the ordinary course of business; |
• | a transaction that is not on market terms; or |
• | a transaction that may have a material impact on a company’s profitability, assets or liabilities. |
2023 | 2024 | |||||||
($ in thousands) | ||||||||
Audit Fees(1) | $ | 418 | $ | 250 | ||||
Audit-Related Fees(2) | $ | 95 | $ | — | ||||
Tax Fees(3) | $ | 31 | $ | 30 | ||||
All Other Fees(4) | $ | 120 | $ | 4 | ||||
Total: | $ | 664 | $ | 284 |
(1) | “Audit fees” include fees for services performed by our independent public accounting firm in connection with our annual audit for 2023 and 2024, fees related to the review of quarterly financial statements, fees related to the pro forma financial information and fees for consultation concerning financial accounting and reporting standards. Fees in 2023 also include services by our accounting firm for the audit of AlterG for the years 2021 and 2022 prior to our acquisition of AlterG in August 2023. |
(2) | “Audit-related fees” relate to assurance and associated services that are traditionally performed by an independent auditor, including accounting consultation and consultation concerning financial accounting, reporting standards and due diligence. |
(3) | “Tax fees” include fees for professional services rendered by our independent registered public accounting firm for tax compliance, transfer pricing and tax advice on actual or contemplated transactions. |
(4) | “All other fees” include fees for services rendered by our independent registered public accounting firm with respect to government incentives and other matters. |
4.15 | |
4.16 | |
10.6 | |
10.23 | |
101.INS | XBRL Instance Document. |
101.SCH | XBRL Taxonomy Extension Schema Document. |
101.PRE | XBRL Taxonomy Presentation Linkbase Document. |
101.CAL | XBRL Taxonomy Calculation Linkbase Document. |
101.LAB | XBRL Taxonomy Label Linkbase Document. |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. |
+ | Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. |
* | Certain identified information in the exhibit has been omitted because it is the type of information that (i) the Company customarily and actually treats as private and confidential, and (ii) is not material. |
** | Management contract or compensatory plan, contract or arrangement. |
*** | Furnished herewith. |
Lifeward Ltd. | ||
By: | /s/ Larry Jasinski | |
Name: Larry Jasinski | ||
Title: Chief Executive Officer |
Signature | Title | Date | ||
/s/ Larry Jasinski | Director and Chief Executive Officer | March 7, 2025 | ||
Larry Jasinski | (Principal Executive Officer) | |||
/s/ Mike Lawless | Chief Financial Officer | March 7, 2025 | ||
Mike Lawless | (Principal Financial Officer) | |||
/s/ Almog Adar | Vice President of Finance | March 7, 2025 | ||
Almog Adar | (Principal Accounting Officer) | |||
/s/ Joseph Turk | Chairman of the Board | March 7, 2025 | ||
Joseph Turk | ||||
/s/ Dr. John William Poduska | Director | March 7, 2025 | ||
Dr. John William Poduska | ||||
/s/ Randel Richner | Director | March 7, 2025 | ||
Randel Richner | ||||
/s/ Hadar Levy | Director | March 7, 2025 |
/s/ Michael Swinford | Director | March 7, 2025 |
/s/ Robert Marshall | Director | March 7, 2025 |
|
Page
|
F - 2
|
|
(PCAOB ID:
|
|
F - 4
|
|
F - 6
|
|
F - 7
|
|
F - 8
|
|
F - 10
|
![]() |
Kost Forer Gabbay & Kasierer
Menachem Begin 144,
Tel-Aviv 6492102, Israel
|
Tel: +972-3-6232525
Fax: +972-2-5622555
ey.com
|
|
Revenue recognition
|
|
|
Description of the Matter
|
As described in Note 2 of the consolidated financial statements, the Company recognizes revenues from the SCI products at a point in time based on the consideration to which the company is entitled to in exchange for sales of its SCI products, and includes variable consideration.
The Company estimates the amount of variable consideration that is included in the transaction price mainly by estimating claims reimbursement by the Centers for Medicare & Medicaid Services (CMS), which is based primarily on actual historical collection experience from CMS. For the year ended December 31, 2024, revenues were $3.2 million.
Auditing management's determination of the variable consideration was complex and judgmental due to significant data inputs and subjective assumptions utilized in the process. In determining the variable consideration, management develops estimates based on actual historical collection experience by CMS.
|
|
|
How We Addressed the
Matter in Our Audit
|
To test the estimate of variable consideration, our audit procedures included, evaluating the methodology used and testing the underlying data used by management in its analysis, performing independent recalculation of management's estimate and evaluating the historical accuracy by comparing such estimates to subsequent actual results. We assessed the historical accuracy of management’s estimate and performed sensitivity analyses to evaluate the changes in variable consideration that would result from changes in the expected collection rates used and the corresponding effect on revenues.
We also evaluated the disclosures included in the notes to the consolidated financial statements.
|
|
Impairment Assessment of Long-Lived Assets (Assets group)
|
|
|
Description of the Matter
|
As discussed in note 2 to the consolidated financial statements, long-lived assets are assessed for recoverability whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. Recoverability of the Long-lived assets (assets group) is measured by a comparison of the undiscounted future cash flows the Long-lived assets (assets group) is expected to generate to the carrying amounts of the assets group. If such evaluation indicates that the carrying amount of the long-lived assets (assets group) is not recoverable, an impairment loss is calculated based on the excess of the carrying amount of the long- lived assets (assets group) over its fair value. The company identified triggering event and performed an impairment assessment with respect to LCAI assets group. For the year ended December 31, 2024, as a result of the assessment, the Company’s recorded an impairment charge of $9.8 Million.
Auditing management’s estimation of the fair value of the long-lived assets (assets group) of LCAI was complex and highly judgmental due to the significant measurement uncertainty in determining the fair value of the long-lived assets. In particular, the fair value estimates were sensitive to significant assumptions such as discount rate and forecasted revenues, which are affected by expectations about future market or economic conditions.
|
|
|
How We Addressed the
Matter in Our Audit
|
To test the management's estimation of the fair value of the long-lived assets (assets group) of LCAI, we performed audit procedures that included, assessing the fair value methodologies utilized by management and the significant assumptions, including the completeness and accuracy of the underlying data used in the analyses. we compared the significant assumptions to current financial and operating plans, market and industry studies and historical trends. We also assessed the historical accuracy of management’s forecasts and performed sensitivity analyses of significant assumptions to evaluate the changes in the fair value estimates of the long-lived assets that would result from changes in the assumptions. We involved our valuation specialists in evaluating the discount rate and valuation methodology used by the Company.
|
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Restricted cash |
|
|||||||
Trade receivables, net of credit losses of $
|
|
|
||||||
Prepaid expenses and other current assets
|
|
|
||||||
Inventories
|
|
|
||||||
Total current assets
|
|
|
||||||
LONG-TERM ASSETS
|
||||||||
Restricted cash and other long-term assets
|
|
|
||||||
Operating lease right-of-use assets
|
|
|
||||||
Property and equipment, net
|
|
|
||||||
Intangible assets, net
|
|
|
||||||
Goodwill
|
|
|
||||||
Total long-term assets
|
|
|
||||||
Total assets
|
$
|
|
$
|
|
F - 4
LIFEWARD LTD. AND SUBSIDIARIES
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
|
$
|
|
||||
Employees and payroll accruals
|
|
|
||||||
Deferred revenue
|
|
|
||||||
Current maturities of operating leases liability
|
|
|
||||||
Earnout liability
|
|
|
||||||
Other current liabilities
|
|
|
||||||
Total current liabilities
|
|
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Earnout liability
|
|
|
||||||
Deferred revenues
|
|
|
||||||
Non-current operating leases liability
|
|
|
||||||
Other long-term liabilities
|
|
|
||||||
Total long-term liabilities
|
|
|
||||||
Total liabilities
|
|
|
||||||
COMMITMENTS AND CONTINGENT LIABILITIES
|
||||||||
Shareholders’ equity:
|
||||||||
Ordinary share of NIS
|
|
|
||||||
Additional paid-in capital
|
|
|
||||||
Treasury Shares at cost,
|
(
|
)
|
(
|
)
|
||||
Accumulated deficit
|
(
|
)
|
(
|
)
|
||||
Total shareholders’ equity
|
|
|
||||||
Total liabilities and shareholders’ equity
|
$
|
|
$
|
|
F - 5
LIFEWARD LTD. AND SUBSIDIARIES
|
Year ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Revenue
|
$
|
|
$
|
|
$
|
|
||||||
Cost of revenue
|
|
|
|
|||||||||
Gross profit
|
|
|
|
|||||||||
Operating expenses:
|
||||||||||||
Research and development, net
|
|
|
|
|||||||||
Sales and marketing
|
|
|
|
|||||||||
General and administrative
|
|
|
|
|||||||||
Impairment charges |
|
|||||||||||
Total operating expenses
|
|
|
|
|||||||||
Operating loss
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Financial income, net
|
|
|
|
)
|
||||||||
Loss before income taxes
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Taxes on income (benefit)
|
|
(
|
)
|
|
||||||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
Net loss per ordinary share, basic and diluted
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
Weighted average number of shares used in computing net loss per ordinary share, basic and diluted (1)
|
|
|
|
F - 6
LIFEWARD LTD. AND SUBSIDIARIES
|
Ordinary Share
|
Additional
paid-in
|
Treasury
|
Accumulated
|
Total
shareholders’
|
|||||||||||||||||||
|
Number (1)
|
Amount
|
capital
|
Shares
|
deficit
|
equity
|
||||||||||||||||||
Balance as of December 31, 2021
|
|
|
|
|
(
|
)
|
|
|||||||||||||||||
Share-based compensation to employees and non-employees
|
‐
|
|
|
|
|
|
||||||||||||||||||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees
|
|
|
(
|
)
|
|
|
|
|||||||||||||||||
Treasury shares at cost
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||
Net loss
|
‐
|
|
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Balance as of December 31, 2022
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
|||||||||||
Share-based compensation to employees and non-employees
|
‐
|
|
|
|
|
|
||||||||||||||||||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees
|
|
|
(
|
)
|
|
|
|
|||||||||||||||||
Treasury shares at cost
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
||||||||||||||
Net loss
|
‐
|
|
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Balance as of December 31, 2023
|
|
|
|
(
|
)
|
(
|
)
|
|
||||||||||||||||
Share-based compensation to employees and non-employees
|
‐
|
|
|
|
|
|
||||||||||||||||||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees
|
|
|
(
|
)
|
|
|
|
|||||||||||||||||
Net loss
|
‐
|
|
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Balance as of December 31, 2024
|
|
|
|
(
|
)
|
(
|
)
|
|
F - 7
LIFEWARD LTD. AND SUBSIDIARIES
|
Year ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Cash flows used in operating activities:
|
||||||||||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||||||
Depreciation
|
|
|
|
|||||||||
Amortization of intangible assets
|
|
|
|
|||||||||
Impairment of intangible and tangible assets
|
|
|
|
|||||||||
Share-based compensation
|
|
|
|
|||||||||
Deferred taxes
|
|
|
|
|||||||||
Remeasurement of earnout liability
|
(
|
)
|
(
|
)
|
|
|||||||
Interest income
|
|
(
|
)
|
|
||||||||
Exchange rate fluctuations
|
(
|
)
|
(
|
)
|
|
|||||||
Changes in assets and liabilities:
|
||||||||||||
Trade receivables, net
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Prepaid expenses, operating lease right-of-use assets and other assets
|
|
(
|
)
|
|
||||||||
Inventories
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Trade payables
|
(
|
)
|
|
|
||||||||
Employees and payroll accruals
|
(
|
)
|
(
|
)
|
|
|||||||
Deferred revenues
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Operating lease liabilities and other liabilities
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Net cash used in operating activities
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Cash flows used in investing activities:
|
||||||||||||
Acquisition of a business, net of cash acquired
|
|
(
|
)
|
|
||||||||
Purchase of property and equipment
|
|
(
|
)
|
(
|
)
|
|||||||
Net cash used in investing activities
|
|
(
|
)
|
(
|
)
|
|||||||
Cash flows used in financing activities:
|
||||||||||||
Purchase of treasury shares
|
|
(
|
)
|
(
|
)
|
|||||||
Net cash used in financing activities
|
|
(
|
)
|
(
|
)
|
|||||||
Effect of Exchange rate changes on Cash, Cash Equivalents and Restricted Cash
|
|
|
(
|
)
|
||||||||
Decrease in cash, cash equivalents, and restricted cash
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Cash, cash equivalents, and restricted cash at beginning of period
|
|
|
|
|||||||||
Cash, cash equivalents, and restricted cash at end of period
|
$
|
|
$
|
|
$
|
|
F - 8
LIFEWARD LTD. AND SUBSIDIARIES
|
Year ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
|
||||||||||||
Supplemental disclosures of non-cash flow information
|
||||||||||||
Classification of inventory to property and equipment, net
|
$
|
|
$
|
|
$
|
|
||||||
Amounts related to shares re-purchase not yet paid
|
$
|
|
$
|
|
$
|
|
||||||
ROU assets obtained from lease liabilities
|
$
|
|
$
|
|
$
|
|
||||||
Supplemental disclosures of cash flow information:
|
||||||||||||
Cash paid (received) for income taxes
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||
Cash received from interest
|
$
|
|
$
|
|
|
|||||||
Reconciliation of cash, cash equivalents and restricted cash as shown in the consolidated statements of cash flows
|
||||||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
$
|
|
||||||
Restricted cash included in other long-term assets
|
$
|
|
$
|
|
$
|
|
||||||
Total Cash, cash equivalents, and restricted cash
|
$
|
|
$
|
|
$
|
|
F - 9
LIFEWARD LTD. AND SUBSIDIARIES
a. | Lifeward Ltd. (“LL,” and together with its subsidiaries, the “Company”) was originally incorporated under the laws of the State of Israel on June 20, 2001, and commenced operations on the same date under the name Argo Medical Technologies Ltd. This name was later changed to ReWalk Robotics Ltd. on June 18, 2014. On January 29, 2024, the Company announced that it had rebranded as Lifeward, with each subsidiary of LL renamed to reflect the new corporate identity. The Company officially changed its name to Lifeward Ltd. on September 10, 2024. |
b. |
LL has three wholly owned (directly and indirectly) subsidiaries: (i) Lifeward Inc. (“LI”) originally incorporated under the laws of Delaware on February 15, 2012 under the name of ReWalk Robotics, Inc., (ii) Lifeward GMBH (“LG”) originally incorporated under the laws of Germany on January 14, 2013 under the name of ReWalk Robotics GMBH, and (iii) Lifeward CA, Inc. ( “LCAI”) originally incorporated in Delaware on October 21, 2004 under the name of Gravus, Inc., which was later changed to AlterG, Inc. on June 30, 2005.
|
c. |
The Company is a medical device company that designs, develops, and commercializes life-changing solutions that span the continuum of care in physical rehabilitation and recovery, delivering proven functional and health benefits in clinical settings as well as in the home and community. The Company’s initial product offerings were the ReWalk Personal and ReWalk Rehabilitation Exoskeleton devices for individuals with spinal cord injury (collectively, the “SCI Products”). These devices are robotic exoskeletons that are designed for individuals with paraplegia that use the Company’s patented tilt-sensor technology and an on-board computer and motion sensors to drive motorized legs that power movement. These SCI Products allow individuals with spinal cord injury the ability to stand and walk again during everyday activities at home or in the community.
|
F - 10
d. |
The Company depends on one contract manufacturer to manufacture the ReWalk and the ReStore products in its portfolio, Sanmina. Reliance on this vendor makes the Company vulnerable to possible capacity constraints and reduces control over component availability, delivery schedules, manufacturing yields and costs. Starting in January 2025, the Company signed a contract with Cirtronics’ Corporation to manufacture and assembly of our AlterG products.
|
e. |
The Company has incurred losses since inception and expects to continue to incur losses for the foreseeable future. The Company’s accumulated deficit as of December 31, 2024 was $
|
The current cash balance, historical trend of cash used in operations and lack of certainty regarding a future capital raise, raises substantial doubt about our ability to continue as a going concern for the next twelve months from the date of issuance of these financial statements. The inability to borrow or raise sufficient funds on commercially reasonable terms, would have serious consequences on our financial condition and results of operations.
The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates the realization of assets and liabilities and commitments in the normal course of business.
The consolidated financial statements for the year ended December 31, 2024 do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from uncertainty related to the Company’s ability to continue as a going concern.
|
a.
|
Use of Estimates
|
F - 11
b. |
Financial Statements in U.S. Dollars:
|
c. |
Principles of Consolidation:
|
d. |
Cash Equivalents:
|
e. |
Inventories:
|
f. |
Property and Equipment:
|
|
Percentage of Original Cost
|
|
Computer equipment
|
|
|
Office furniture and equipment
|
|
|
Machinery and laboratory equipment
|
|
|
Field service units
|
|
|
Leasehold improvements
|
|
g. |
Business Combinations
|
F - 12
h. |
Goodwill and Other Intangibles
|
i. |
Impairment of Long-Lived Assets
|
j. |
Restricted cash and Other long-term assets:
|
F - 13
k. |
Treasury shares
|
l. |
Revenue Recognition:
|
1. |
Identify the contract with a customer
|
2. |
Identify the performance obligations in the contract
|
3. |
Determine the transaction price
|
4. |
Allocate the transaction price to performance obligations in the contract
|
5. |
Recognize revenue when or as the Company satisfies a performance obligation
|
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Product
|
$
|
|
$
|
|
$
|
|
||||||
Rental
|
|
|
|
|||||||||
Service and warranty
|
|
|
|
|||||||||
Total Revenues
|
$
|
|
$
|
|
$
|
|
F - 14
F - 15
|
December 31,
|
December 31,
|
||||||
|
2024
|
2023
|
||||||
Trade receivable, net of credit losses (1)
|
$
|
|
$
|
|
||||
Deferred revenues (1) (2)
|
$
|
|
$
|
|
(1) |
Balance presented net of unrecognized revenue that was not yet collected.
|
(2) |
$
|
F - 16
m. |
Accounting for Share-Based Compensation:
|
F - 17
n. |
Warrants to Acquire Ordinary Shares:
|
o. |
Research and Development Costs:
|
p. |
Income Taxes
|
q. |
Warranty provision:
|
|
US Dollars
in
thousands
|
|||
Balance at December 31, 2023
|
$
|
|
||
Provision
|
|
|||
Usage
|
(
|
)
|
||
Balance at December 31, 2024
|
$
|
|
r. |
Concentrations of Credit Risks:
|
F - 18
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
Customer A
|
|
%
|
|
s. |
Accrued Severance Pay:
|
t. |
Fair Value Measurements:
|
▪ |
Level 1. Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities;
|
▪ |
Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
▪ |
Level 3. Unobservable inputs for which there is little or no market data requiring the Company to develop its own assumptions.
|
F - 19
Fair value measurements as of
|
|
|||||||||
Description
|
Fair Value Hierarchy
|
December 31,
2024
|
December 31,
2023
|
|
||||||
Financial assets:
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|||
Money market funds included in cash and cash equivalent
|
|
Level 1
|
|
$
|
|
|
|
$
|
|
|
Treasury bills included in cash and cash equivalent
|
|
Level 1
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
Total Assets Measured at Fair Value
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
Earnout
|
|
Level 3
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
||
Total liabilities measured at fair value
|
|
|
|
$
|
|
|
|
$
|
|
|
|
Earnout
|
|||
Balance December 31, 2023
|
$
|
|
||
Change in fair value
|
$
|
(
|
)
|
|
Balance December 31, 2024
|
$
|
|
The estimated fair value of the asset group, is part of an impairment assessment, is determined using Level 3 inputs, by applying both a market and cost approach, which we believe most accurately reflects a market participant's viewpoint in assessing its value.
u. |
Basic and Diluted Net Loss Per Share:
|
v. |
Contingent liabilities
|
w. |
Government grants
|
F - 20
x. |
Lessee
|
y. |
New Accounting Pronouncements
|
F - 21
i. |
In December 2023, the Financial Accounting Standards Board issued Accounting Standards Update (“ASU”) 2023-09, “Income Taxes - Improvements to Income Tax Disclosures” requiring enhancements and further transparency to certain income tax disclosures, most notably the tax rate reconciliation and income taxes paid. This ASU is effective for fiscal years beginning after December 15, 2024 on a prospective basis and retrospective application is permitted. The Company is currently evaluating the impact of the adoption of this standard.
|
ii. |
In November 2024, the FASB issued ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, requiring public entities to disclose additional information about specific expense categories in the notes to the financial statements on an interim and annual basis. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and for interim periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact of adopting ASU 2024-03.
|
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
Government institutions
|
$
|
|
$
|
|
||||
Prepaid expenses
|
|
|
||||||
Advances to vendors
|
|
|
||||||
Other assets
|
|
|
||||||
$
|
|
$
|
|
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
Finished products
|
$
|
|
$
|
|
||||
Raw materials
|
|
|
||||||
|
||||||||
|
$
|
|
$
|
|
Cash
|
$
|
|
||
Earnout payments
|
$
|
|
||
Total consideration
|
$
|
|
F - 22
Cash and cash equivalent
|
$
|
|
||
Restricted cash
|
|
|||
Accounts receivable
|
|
|||
Inventory
|
|
|||
Prepaid expenses and other current assets
|
|
|||
Right of use asset
|
|
|||
Property and equipment, net
|
|
|||
Other non-current assets
|
|
|||
Goodwill
|
|
|||
Intangible assets
|
|
|||
Accounts payable
|
(
|
)
|
||
Accrued compensation
|
(
|
)
|
||
Other accrued liabilities
|
(
|
)
|
||
Deferred revenue
|
(
|
)
|
||
Warranty Obligations
|
(
|
)
|
||
Leases Liability
|
(
|
)
|
||
Total purchase consideration
|
$
|
|
|
Estimated
|
Estimated Useful Life
|
||||||
|
Fair Value
|
(Years)
|
||||||
Trademark
|
$
|
|
|
|||||
Technology
|
|
|
||||||
Customer relationship - Warranty
|
|
|
||||||
Customer relationship - Rental
|
|
|
||||||
Customer relationship - Distribution
|
|
|
||||||
Backlog
|
|
|
F - 23
|
Twelve Months Ended
December 31,
|
|||||||
|
2023
(Unaudited)
|
2022
(Unaudited)
|
||||||
Revenues
|
$
|
|
$
|
|
||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
|
Cost
|
December 31,
2024
Accumulated
Amortization
|
December 31,
2024
Impairment
|
Intangible Assets, Net
|
||||||||||||
Trademark
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Technology
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Customer relationship - Warranty
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Customer relationship - Rental
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Customer relationship - Distribution
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Backlog
|
|
(
|
)
|
|
|
|||||||||||
Total Amortized Intangible Assets
|
|
(
|
)
|
(
|
)
|
|
F - 24
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
Cost:
|
||||||||
Computer equipment
|
$
|
|
$
|
|
||||
Office furniture and equipment
|
|
|
||||||
Machinery and laboratory equipment
|
|
|
||||||
Field service units
|
|
|
||||||
Leasehold improvements
|
|
|
||||||
$
|
|
$
|
|
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Accumulated depreciation
|
|
|
||||||
Property and equipment, net
|
$
|
|
$
|
|
a. |
Purchase commitment:
|
b. |
Operating lease commitment:
|
(i) |
|
(ii) |
|
F - 25
2025
|
$
|
|
||
2026
|
|
|||
2027
|
|
|||
Total lease payments
|
|
|||
Less: imputed interest
|
(
|
)
|
||
Present value of future lease payments
|
|
|||
Less: current maturities of operating leases
|
|
|||
Non-current operating leases
|
$
|
|
||
Weighted-average remaining lease term (in years)
|
|
|||
Weighted-average discount rate
|
|
%
|
c. |
Royalties:
|
d. |
Liens
|
e. |
Legal Claims:
|
F - 26
a. |
Reverse share split:
|
b. |
Share option plans:
|
|
Number
|
Weighted
average
exercise
price
|
Weighted
average
remaining
contractual
life (years)
|
Aggregate
intrinsic
value (in
thousands)
|
||||||||||||
Options outstanding at the beginning of the year
|
|
$
|
|
|
$
|
|
||||||||||
Granted
|
|
|
-
|
-
|
||||||||||||
Exercised
|
|
|
-
|
-
|
||||||||||||
Forfeited
|
(
|
)
|
|
-
|
-
|
|||||||||||
Options outstanding at the end of the year
|
|
$
|
|
|
$
|
|
||||||||||
Options exercisable at the end of the year
|
|
$
|
|
|
$
|
|
F - 27
Number of
shares
underlying
outstanding
RSUs
|
Weighted-
average
grant date
fair value
|
|||||||
Unvested RSUs at the beginning of the year
|
|
|
||||||
Granted
|
|
|
||||||
Vested
|
(
|
)
|
|
|||||
Forfeited
|
(
|
)
|
|
|||||
Unvested RSUs at the end of the year
|
|
|
Range of exercise price
|
|
Options and
RSUs
Outstanding
as of
December 31,
2024
|
Weighted
average
remaining
contractual
life
(years) (1)
|
Options
Exercisable
as of
December 31,
2024
|
Weighted
average
remaining
contractual
life
(years) (1)
|
|
||||||||||
RSUs only
|
|
|
|
-
|
|
-
|
|
|||||||||
$
|
|
|
|
|
|
|
|
|||||||||
$
|
|
|
|
|
|
|
|
|||||||||
$
|
|
|
|
|
|
|
|
|||||||||
$
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
(1) |
Calculation of weighted average remaining contractual term does not include the RSUs that were granted, which have an indefinite contractual term.
|
F - 28
c. |
Equity compensation issued to consultants:
|
d. |
Share-based compensation expense for employees and non-employees:
|
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Cost of revenue
|
$
|
|
$
|
|
$
|
|
||||||
Research and development, net
|
|
|
|
|||||||||
Sales and marketing
|
|
|
|
|||||||||
General and administrative
|
|
|
|
|||||||||
Total
|
$
|
|
$
|
|
$
|
|
e. |
Treasury shares:
|
f. |
Warrants to purchase ordinary shares:
|
Issuance date
|
Warrants
outstanding
|
Exercise price
per warrant
|
Warrants
outstanding
and
exercisable
|
Contractual
term
|
|||||||||
|
(number)
|
(number)
|
|
||||||||||
December 31, 2015 (1)
|
|
$
|
|
|
See footnote (1)
|
||||||||
December 28, 2016 (2)
|
|
$
|
|
|
See footnote (1)
|
||||||||
February 10, 2020 (3)
|
|
$
|
|
|
|
||||||||
February 10, 2020 (4)
|
|
$
|
|
|
|
||||||||
July 6, 2020 (5)
|
|
$
|
|
|
|
||||||||
July 6, 2020 (6)
|
|
$
|
|
|
|
||||||||
December 8, 2020 (7)
|
|
$
|
|
|
|
||||||||
December 8, 2020 (8)
|
|
$
|
|
|
|
||||||||
February 26, 2021 (9)
|
|
$
|
|
|
|
||||||||
February 26, 2021 (10)
|
|
$
|
|
|
|
||||||||
September 29, 2021 (11)
|
|
$
|
|
|
|
||||||||
September 29, 2021 (12)
|
|
$
|
|
|
|
||||||||
|
|
|
|
F - 29
(1) |
Represents warrants for ordinary shares issuable upon an exercise price of $ |
(2) |
Represents common warrants that were issued as part of the $
|
(3) |
Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s best efforts offering of ordinary shares in February 2020. As of December 31, 2024,
|
(4) |
Represents warrants that were issued to the placement agent as compensation for its role in the Company’s February 2020 best efforts offering. As of December 31, 2024,
|
(5) |
Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s registered direct offering of ordinary shares in July 2020. As of December 31, 2024,
|
(6) |
Represents warrants that were issued to the placement agent as compensation for its role in the Company’s July 2020 registered direct offering.
|
(7) |
Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s private placement offering of ordinary shares in December 2020. As of December 31, 2024,
|
(8) |
Represents warrants that were issued to the placement agent as compensation for its role in the Company’s December 2020 private placement. As of December 31, 2024,
|
(9) |
Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s private placement offering of ordinary shares in February 2021.
|
(10) |
Represents warrants that were issued to the placement agent as compensation for its role in the Company’s February 2021 private placement.
|
(11) |
Represents warrants that were issued to certain institutional purchasers in a private placement in the Company’s registered direct offering of ordinary shares in September 2021.
|
(12) |
Represents warrants that were issued to the placement agent as compensation for its role in the Company’s September 2021 registered direct offering.
|
F - 30
a.
|
Corporate tax rates in Israel:
|
b.
|
Income (loss) before taxes on income is comprised as follows (in thousands):
|
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Domestic
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
Foreign
|
(
|
) |
(
|
)
|
|
|||||||
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
c.
|
Taxes on income (benefit) are comprised as follows (in thousands):
|
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Current
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||
Deferred
|
|
|
|
|||||||||
$
|
|
$
|
(
|
)
|
$
|
|
F - 31
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Domestic
|
$
|
|
$
|
|
$
|
|
||||||
Foreign
|
|
(
|
)
|
|
||||||||
$
|
|
$
|
(
|
)
|
$
|
|
d.
|
Deferred income taxes (in thousands):
|
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
Deferred tax assets:
|
||||||||
Carry forward tax losses
|
$
|
|
$
|
|
||||
Research and development expenses
|
|
|
||||||
Accrual and reserves
|
|
|
||||||
Share based compensation
|
|
|
||||||
Credit tax carry forwards
|
|
|
||||||
Intangible Assets
|
|
|
||||||
Lease liabilities
|
|
|
||||||
Total deferred tax assets
|
|
|
||||||
Valuation allowance
|
(
|
)
|
(
|
)
|
||||
Deferred tax assets after valuation allowance
|
$
|
|
$
|
|
||||
Deferred tax liabilities:
|
||||||||
Right-of-use asset
|
(
|
)
|
(
|
)
|
||||
Intangible Assets
|
|
(
|
)
|
|||||
Property and equipment
|
(
|
)
|
(
|
)
|
||||
Total deferred tax liabilities
|
(
|
)
|
(
|
)
|
||||
Net deferred tax assets
|
$
|
|
$
|
|
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Balance at beginning of year
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
Changes due to exchange rate differences
|
|
|
|
|||||||||
Adjustment previous year loss
|
|
(
|
)
|
(
|
)
|
|||||||
Acquisition
|
|
(
|
)
|
|
||||||||
Additions during the year
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Balance at end of year
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
F - 32
e.
|
Reconciliation of the theoretical tax expenses:
|
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Loss before taxes, as reported in the consolidated statements of operations
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
Statutory tax rate
|
|
%
|
|
%
|
|
%
|
||||||
Theoretical tax benefits on the above amount at the Israeli statutory tax rate
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
Income tax at rate other than the Israeli statutory tax rate
|
(
|
)
|
|
(
|
)
|
|||||||
Non-deductible expenses including equity-based compensation expenses and other
|
|
|
|
|||||||||
Operating losses and other temporary differences for which valuation allowance was provided
|
|
|
|
|||||||||
Permanent differences
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Adjustment in respect of prior years
|
(
|
)
|
(
|
)
|
|
|||||||
Actual tax expense (benefit)
|
$
|
|
$
|
(
|
)
|
$
|
|
f.
|
Foreign tax rates:
|
g.
|
Tax assessments:
|
F - 33
h.
|
Net operating carry-forward losses for tax purposes:
|
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Foreign currency transactions and other
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||
Interest Income
|
|
|
|
|||||||||
Bank commissions
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
$
|
|
$
|
|
$
|
|
)
|
F - 34
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Revenue based on customer’s location:
|
||||||||||||
United States
|
|
|
|
|||||||||
Europe
|
|
|
|
|||||||||
Asia-Pacific
|
|
|
|
|||||||||
Rest of the world
|
|
|
|
|||||||||
Total revenues
|
$
|
|
$
|
|
$
|
|
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
Long-lived assets by geographic region:
|
||||||||
Israel
|
$
|
|
$
|
|
||||
United States
|
|
|
||||||
Germany
|
|
|
||||||
$
|
|
$
|
|
|
Year Ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Customer A
|
|
%
|
|
|
||||||||
Customer B
|
(
|
)
|
|
%
|
|
%
|
|
Year ended December 31,
|
|||||||||||
|
2024
|
2023
|
2022
|
|||||||||
Net loss
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
|||
|
||||||||||||
Net loss attributable to ordinary shares
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Shares used in computing net loss per ordinary shares, basic and diluted *
|
|
|
|
|||||||||
|
||||||||||||
Net loss per ordinary share, basic and diluted
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
F - 35