We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Lifeward Ltd | NASDAQ:LFWD | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
-0.15 | -7.46% | 1.86 | 1.80 | 1.91 | 2.00 | 1.81 | 2.00 | 195,559 | 21:38:19 |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
(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
|
Name of each exchange on which registered
|
|
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Smaller reporting company
|
|
Emerging growth company
|
LIFEWARD LTD. FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2024 TABLE OF CONTENTS | ||
Page No. | ||
2 | ||
FINANCIAL INFORMATION | 3 | |
FINANCIAL STATEMENTS | 3 | |
CONDENSED CONSOLIDATED BALANCE SHEETS – SEPTEMBER 30, 2024 (unaudited) AND DECEMBER 31, 2023 | 3 | |
5 | ||
6 | ||
7 | ||
8 | ||
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | 26 | |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK | 35 | |
CONTROLS AND PROCEDURES | 35 | |
OTHER INFORMATION | 36 | |
LEGAL PROCEEDINGS | 36 | |
RISK FACTORS | 36 | |
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS | 37 | |
DEFAULTS UPON SENIOR SECURITIES | 37 | |
MINE SAFETY DISCLOSURES | 37 | |
OTHER INFORMATION | 37 | |
EXHIBITS | 38 | |
39 |
• | our expectations regarding future growth, including our ability to increase sales in our existing geographic markets and expand to new markets; |
• | 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 continue to successfully integrate the operations of AlterG, Inc. 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 be successful in achieving expected operating efficiencies and sustaining or improving 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 expectations as to our clinical research program and clinical results; |
• | 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, if any; |
• | our ability to manage challenges and expenses associated with activist shareholder activities, including litigation; |
• | 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 inflation or global instability may disrupt our business operations or our financial condition or the financial condition of our customers and suppliers, including the ongoing war in the Middle East and the increasing tensions between China and Taiwan; and |
• | other factors discussed in the “Risk Factors” section of our 2023 annual report on Form 10-K and in our subsequent reports filed with the SEC. |
PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
LIFEWARD LTD. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS
|
(In thousands, except share and per share data)
|
September 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
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
|
|
|
||||||
Goodwill
|
|
|
||||||
Total long-term assets
|
|
|
||||||
Total assets
|
$
|
|
$
|
|
LIFEWARD LTD. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(In thousands, except share and per share data)
|
September 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
(unaudited)
|
||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Trade payables
|
$
|
|
$
|
|
||||
Employees and payroll accruals
|
|
|
||||||
Deferred revenues
|
|
|
||||||
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:
|
||||||||
Share capital
|
||||||||
Ordinary share of NIS
Issued:
|
|
|
||||||
Additional paid-in capital
|
|
|
||||||
Treasury Shares at cost,
|
(
|
)
|
(
|
)
|
||||
Accumulated deficit
|
(
|
)
|
(
|
)
|
||||
Total shareholders’ equity
|
|
|
||||||
Total liabilities and shareholders’ equity
|
$
|
|
$
|
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Revenues
|
$ |
|
$ |
|
$
|
|
$
|
|
||||||||
Cost of revenues
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Gross profit
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
|
|
|
|
||||||||||||
Sales and marketing
|
|
|
|
|
||||||||||||
General and administrative
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Total operating expenses
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Operating loss
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Financial income, net
|
|
|
|
|
||||||||||||
|
||||||||||||||||
Loss before income taxes
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Taxes on income
|
|
|
|
|
||||||||||||
|
||||||||||||||||
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)
|
|
|
|
|
Ordinary Shares
|
Additional paid-in
|
Treasury
|
Accumulated
|
Total
shareholders’
|
||||||||||||||||||||
Number (1)
|
Amount
|
capital
|
Shares
|
deficit
|
equity
|
|||||||||||||||||||
Balance as of June 30, 2023
|
|
$ |
|
$ |
|
$ |
(
|
)
|
$ |
(
|
)
|
$ |
|
|||||||||||
Share-based compensation to employees and non-employees
|
-
|
|
|
|
|
|
||||||||||||||||||
Issuance of ordinary shares upon vesting of employees and non-employees RSUs
|
|
|
(
|
)
|
|
|
|
|||||||||||||||||
Net loss
|
-
|
|
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Balance as of September 30, 2023
|
|
$ |
|
$ |
|
$ |
(
|
)
|
$ |
(
|
)
|
$ |
|
|||||||||||
|
||||||||||||||||||||||||
Balance as of June 30, 2024
|
|
$ |
|
$ |
|
$ |
(
|
)
|
$ |
(
|
)
|
$ |
|
|||||||||||
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 September 30, 2024
|
|
$ |
|
$ |
|
$ |
(
|
)
|
$ |
(
|
)
|
$ |
|
Ordinary Shares
|
Additional paid-in
|
Treasury
|
Accumulated
|
Total
shareholders’
|
||||||||||||||||||||
Number (1)
|
Amount
|
capital
|
Shares
|
deficit
|
equity
|
|||||||||||||||||||
Balance as of December 31, 2022
|
|
$ |
|
$ |
|
$ |
(
|
)
|
$ |
(
|
)
|
$ |
|
|||||||||||
Share-based compensation to employees and non-employees
|
-
|
|
|
|
|
|
||||||||||||||||||
Issuance of ordinary shares upon vesting of employees and non-employees RSUs
|
|
|
(
|
)
|
|
|
|
|||||||||||||||||
Treasury shares at cost
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||
Net loss
|
-
|
|
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Balance as of September 30, 2023
|
|
$ |
|
$ |
|
$ |
(
|
)
|
$ |
(
|
)
|
$ |
|
|||||||||||
|
||||||||||||||||||||||||
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 September 30, 2024
|
|
$ |
|
$ |
|
$ |
(
|
)
|
$ |
(
|
)
|
$ |
|
|
Nine Months Ended
September 30, |
|||||||
|
2024
|
2023
|
||||||
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
|
|
|
||||||
Share-based compensation
|
|
|
||||||
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 investing activities:
|
||||||||
Purchase of property and equipment
|
|
(
|
)
|
|||||
Acquisition of a business, net of cash acquired
|
|
(
|
)
|
|||||
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
|
$
|
|
$
|
|
||||
Supplemental disclosures of non-cash flow information
|
||||||||
Classification of inventory to property and equipment, net
|
$
|
|
$
|
|
||||
ROU assets obtained from new lease liabilities
|
$
|
|
$
|
|
||||
Supplemental cash flow information:
|
||||||||
Cash and cash equivalents
|
$
|
|
$
|
|
||||
Restricted cash included in other long-term assets
|
|
|
||||||
Total Cash, cash equivalents, and restricted cash
|
$
|
|
$
|
|
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
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.
The Company has sought to expand its product offerings beyond the SCI Products through internal development and distribution agreements. The Company has developed its ReStore Exo-Suit device (the “ReStore”), which it began commercializing in June 2019. The ReStore is a powered, lightweight soft exo-suit intended for use during the rehabilitation of individuals with lower limb disabilities due to stroke. During the second quarter of 2020, the Company signed an agreement to distribute product lines in the United States. The Company is the exclusive distributor of the MYOLYN MyoCycle FES Pro cycles to U.S. rehabilitation clinics and for the MyoCycle Home cycles available to US veterans through VA hospitals. We refer to the MyoCycle devices as our “Distributed Product.”
On August 11, 2023, pursuant to an Agreement and Plan of Merger among LI, AlterG, Inc., Atlas Merger Sub, Inc., a wholly owned subsidiary of AlterG, Inc. (“Merger Sub”), and Shareholder Representative Services LLC, dated August 8, 2023, LI acquired AlterG, Inc. and AlterG, Inc. became a wholly owned subsidiary of the Company. With the rebranding of the Company, AlterG, Inc. was renamed as LCAI.
For accounting purposes, LI was considered the acquirer and AlterG, Inc. was considered the acquiree. The acquisition was accounted for using the acquisition method of accounting. See Note 5 for additional information.
The Company made its first acquisition to supplement its internal growth when it acquired AlterG, Inc., a leading provider of anti-gravity systems for use in physical and neurological rehabilitation. The Company paid a cash purchase price of approximately $
|
8
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
The Company markets and sells its products directly to institutions and individuals and through third-party distributors. The Company sells its products directly primarily in the United States, through a combination (depending on the product line) of direct sales and distributors in Germany, Canada, and Australia, and primarily through distributors in other markets. In its direct markets, the Company has established relationships with clinics and rehabilitation centers, professional and college sports teams, and individuals and organizations in the spinal cord injury community, and in its indirect markets, the Company’s distributors maintain these relationships.
|
d. |
As of September 30, 2024, the Company incurred a consolidated net loss of $
|
e. |
The Company expects to incur future net losses and its transition to profitability is dependent upon, among other things, the successful development and commercialization of its products and product candidates, the establishment of contracts for the distribution of new product lines, or the acquisition of additional product lines, any of which, or in combination, would contribute to the achievement of a level of revenues adequate to support its cost structure. If the Company does not achieve a level of revenues adequate to support its cost structure, it will implement cost reduction measures. These plans may include restructuring efforts and additional cost reductions if needed. Until the Company achieves profitability or generates positive cash flows, it will continue to need to raise additional cash. The Company intends to fund future operations through cash on hand, additional private and/or public offerings of debt or equity securities, cash exercises of outstanding warrants or a combination of the foregoing. In addition, the Company may seek additional capital through arrangements with strategic partners or from other sources and will continue to address its cost structure. Notwithstanding, there can be no assurance that the Company will be able to raise additional funds or achieve or sustain profitability or positive cash flows from operations.
|
9
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
a. |
Business Combinations
The Company accounts for business combinations in accordance with ASC 805, “Business Combinations”. For business combinations accounted for under the acquisition method, ASC 805 requires recognition of assets acquired, liabilities assumed, and any non-controlling interest at the acquisition date, measured at their fair values as of that date. The Company determines the recognition of intangible assets based on the following criteria: (i) the intangible asset arises from contractual or other rights; or (ii) the intangible asset is separable or divisible from the acquired entity and capable of being sold, transferred, licensed, returned or exchanged.
The excess of the fair value of the purchase price over the fair values of the identifiable assets and liabilities is recorded as goodwill. Determining the fair value of the identifiable assets and liabilities requires management to use significant judgment and estimates including the forecasted revenue and revenues growth rates, discount rates, customer contract renewal rates and customer attrition rates. The process of estimating the fair values requires significant estimates, especially with respect to intangible assets. Management’s determination of fair value of assets acquired and liabilities assumed at the acquisition date is based on the best information available in the circumstances and incorporates management’s own assumptions and involves a significant degree of judgment.
Acquisition-related costs include legal fees, consulting and success fees, and other non-recurring integration related costs. Acquisition-related costs are expensed as incurred.
|
b. |
Goodwill and Other Intangibles
For business combinations, the purchase prices are allocated to the tangible assets and intangible assets acquired and liabilities assumed based on their estimated fair values on the acquisition dates, with the remaining unallocated purchase prices recorded as goodwill.
The Company has no indefinite-lived intangible assets other than goodwill. Acquired identifiable finite-lived intangible assets include identifiable acquired technology, customer relationships, trademarks and backlog and are amortized on a straight-line basis over the estimated useful lives of the assets. The Company routinely reviews the remaining estimated useful lives of finite-lived intangible assets.
Goodwill is not amortized and is tested for impairment at least annually.
The Company operates as one reporting unit and the fair value of the reporting unit is estimated using quoted market prices of the Company’s stock in active markets. The Company tests goodwill for impairment annually in the fourth quarter and whenever events or changes in circumstances indicate the carrying amount of goodwill may not be recoverable.
When testing goodwill for impairment, the Company may first perform a qualitative assessment. If the Company determines it is not more likely than not the reporting unit’s fair value is less than its carrying value, then no further analysis is necessary. If the Company determines that it is more likely than not that the fair value of its reporting unit is less than its carrying amount, then the quantitative impairment test will be performed. The Company may elect to bypass the qualitative assessment and proceed directly to performing a quantitative analysis. Under the quantitative impairment test, if the carrying amount of the Company’s reporting unit exceeds its fair value, the Company recognizes an impairment of goodwill for the amount of this excess.
|
10
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
c. |
Fair Value Measurements
|
Fair value measurements as of
|
||||||||||
Description
|
Fair Value
Hierarchy
|
September 30,
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
|
$
|
|
$
|
|
11
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
Earnout
|
|||
Balance December 31, 2023
|
$
|
|
||
Change in fair value
|
(
|
)
|
||
Balance September 30, 2024
|
$
|
|
d. |
Revenue Recognition
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Product
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Rental
|
|
|
|
|
||||||||||||
Service and warranty
|
|
|
|
|
||||||||||||
Total Revenues
|
$
|
|
$
|
|
$
|
|
$
|
|
12
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
September 30,
|
December 31,
|
||||||
|
2024
|
2023
|
||||||
Trade receivable, net of credit losses (1)
|
$
|
|
$
|
|
||||
Deferred revenues (1) (2)
|
$
|
|
$
|
|
(1) |
Balance presented net of unrecognized revenues that were not yet collected.
|
(2) |
During the nine months ended September 30, 2024, $
|
13
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
e. |
Concentrations of Credit Risks:
|
|
September 30,
|
December 31,
|
||||||
|
2024
|
2023
|
||||||
Customer A
|
|
%
|
|
f. |
Warranty provision
|
|
US Dollars
in
thousands
|
|||
Balance at December 31, 2023
|
$
|
|
||
Provision
|
|
|||
Usage
|
(
|
)
|
||
Balance at September 30, 2024
|
$
|
|
g. |
Basic and diluted net loss per ordinary share:
|
14
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
h. |
New Accounting Pronouncements
|
|
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 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires public entities to disclose information about their reportable segments’ significant expenses and other segment items on an interim and annual basis. Public entities with a single reportable segment are required to apply the disclosure requirements in ASU 2023-07, as well as all existing segment disclosures and reconciliation requirements in ASC 280, “Segment Reporting” on an interim and annual basis. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is currently evaluating the impact of adopting ASU 2023-07.
|
|
September 30,
|
December 31,
|
||||||
|
2024
|
2023
|
||||||
Finished products
|
$
|
|
$
|
|
||||
Raw materials
|
|
|
||||||
|
$
|
|
$
|
|
The total consideration transferred is as follows (in thousands):
|
||||
Cash
|
$
|
|
||
Earnout payments
|
$
|
|
||
Total consideration
|
$
|
|
Earnout payments
15
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
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
Fair Value
|
Estimated
Useful Life
(Years)
|
|||||||
Trademark
|
$
|
|
|
|||||
Technology
|
|
|
||||||
Customer relationship - Warranty
|
|
|
||||||
Customer relationship - Rental
|
|
|
||||||
Customer relationship - Distribution
|
|
|
||||||
Backlog
|
|
|
16
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Cost
|
September 30, 2024 Accumulated
Amortization
|
Intangible
Assets, Net
|
||||||||||
Trademark
|
$ |
|
$ |
(
|
)
|
$ |
|
|||||
Technology
|
|
(
|
)
|
|
||||||||
Customer relationship - Warranty
|
|
(
|
)
|
|
||||||||
Customer relationship - Rental
|
|
(
|
)
|
|
||||||||
Customer relationship - Distribution
|
|
(
|
)
|
|
||||||||
Backlog
|
|
(
|
)
|
|
||||||||
Total Amortized Intangible Assets
|
$ |
|
$ |
(
|
)
|
$ |
|
Fiscal 2024 (period remaining)
|
$
|
|
||||||||||
Fiscal 2025
|
|
|||||||||||
Fiscal 2026
|
|
|||||||||||
Fiscal 2027
|
|
|||||||||||
Fiscal 2028
|
|
|||||||||||
Total
|
$ |
|
a. |
Purchase commitments:
|
b. |
Operating lease commitment:
|
(i) |
|
17
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(ii) |
|
2024
|
$
|
|
||
2025
|
|
|||
2026
|
|
|||
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
|
18
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
d. |
Liens:
|
e. |
Legal Claims:
|
19
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
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 as of December 31, 2023
|
|
$
|
|
|
$
|
|
||||||||||
Granted
|
|
|
-
|
-
|
||||||||||||
Exercised
|
|
|
-
|
-
|
||||||||||||
Forfeited
|
|
|
-
|
-
|
||||||||||||
Options outstanding as of September 30, 2024
|
|
$
|
|
|
$
|
|
||||||||||
|
||||||||||||||||
Options exercisable as of September 30, 2024
|
|
$
|
|
|
$
|
|
20
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
Number of
shares
underlying
outstanding
RSUs
|
Weighted-
average
grant date
fair value
|
||||||
Unvested RSUs as of December 31, 2023
|
|
$
|
|
|||||
Granted
|
|
|
||||||
Vested
|
(
|
)
|
|
|||||
Forfeited
|
(
|
)
|
|
|||||
Unvested RSUs as of September 30, 2024
|
|
$
|
|
Weighted
average
remaining
contractual
life (years) (1)
|
Options outstanding and
exercisable as of
September 30, 2024
|
Weighted
average
remaining
contractual
life (years) (1)
|
|||||||||||||||
Range of exercise price
|
Options and RSUs
outstanding as of
September 30, 2024
|
||||||||||||||||
RSUs only
|
|
-
|
|
-
|
|||||||||||||
$
|
|
|
|
|
|||||||||||||
$
|
|
|
|
|
|||||||||||||
$
|
|
|
|
|
|||||||||||||
$
|
|
|
|
|
|||||||||||||
|
|
|
|
(1) |
Calculation of weighted average remaining contractual term does not include the RSUs that were granted, which have an indefinite contractual term.
|
c. |
Share-based awards to non-employee consultants:
|
21
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
d. |
Treasury shares:
|
e. |
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)
|
||||||||
April 5, 2019 (3)
|
|
$
|
|
|
|
||||||||
June 12, 2019 (4)
|
|
$
|
|
|
|
||||||||
February 10, 2020 (5)
|
|
$
|
|
|
|
||||||||
February 10, 2020 (6)
|
|
$
|
|
|
|
||||||||
July 6, 2020 (7)
|
|
$
|
|
|
|
||||||||
July 6, 2020 (8)
|
|
$
|
|
|
|
||||||||
December 8, 2020 (9)
|
|
$
|
|
|
|
||||||||
December 8, 2020 (10)
|
|
$
|
|
|
|
||||||||
February 26, 2021 (11)
|
|
$
|
|
|
|
||||||||
February 26, 2021 (12)
|
|
$
|
|
|
|
||||||||
September 29, 2021 (13)
|
|
$
|
|
|
|
||||||||
September 29, 2021 (14)
|
|
$
|
|
|
|
||||||||
|
|
|
|
22
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(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 registered direct offering of ordinary shares in April 2019.
|
(4) |
Represents warrants that were issued to certain institutional investors in a warrant exercise agreement in June 2019.
|
(5) |
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 September 30, 2024,
During the nine months ended September 30, 2024, no warrants were exercised.
|
(6) |
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 September 30, 2024,
During the nine months ended September 30, 2024, no warrants were exercised.
|
23
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(7) |
Represents warrants that were issued to certain institutional purchasers in a private placement in our registered direct offering of ordinary shares in July 2020. As of September 30, 2024,
During the nine months that ended September 30, 2024, no warrants were exercised.
|
(8) |
Represents warrants that were issued to the placement agent as compensation for his role in the Company’s July 2020 registered direct offering.
|
(9) |
Represents warrants that were issued to certain institutional purchasers in a private placement in our private placement offering of ordinary shares in December 2020. As of September 30, 2024,
During the nine months that ended September 30, 2024, no warrants were exercised.
|
(10) |
Represents warrants that were issued to the placement agent as compensation for its role in the Company’s December 2020 private placement. As of September 30, 2024,
During the nine months that ended September 30, 2024, no warrants were exercised.
|
(11) |
Represents warrants that were issued to certain institutional purchasers in a private placement in our private placement offering of ordinary shares in February 2021.
|
(12) |
Represents warrants that were issued to the placement agent as compensation for its role in the Company’s February 2021 private placement.
|
(13) |
Represents warrants that were issued to certain institutional purchasers in a private placement in our registered direct offering of ordinary shares in September 2021.
|
(14) |
Represents warrants that were issued to the placement agent as compensation for its role in the Company’s September 2021 registered direct offering.
|
f. |
Share-based compensation expense for employees and non-employees:
|
|
Nine Months Ended
September 30,
|
|||||||
2024
|
2023
|
|||||||
Cost of revenues
|
$
|
|
$
|
|
||||
Research and development, net
|
|
|
||||||
Sales and marketing
|
|
|
||||||
General and administrative
|
|
|
||||||
Total
|
$
|
|
$
|
|
24
LIFEWARD LTD. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Foreign currency transactions and other
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Interest income
|
|
|
|
|
||||||||||||
Bank commissions
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|||||||||
|
$
|
|
$
|
|
$
|
|
$
|
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Revenues based on customer’s location:
|
||||||||||||||||
United States
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
Europe
|
|
|
|
|
||||||||||||
Asia-Pacific
|
|
|
|
|
||||||||||||
Rest of the world
|
|
|
|
|
||||||||||||
Total revenues
|
$
|
|
$
|
|
$
|
|
$
|
|
|
September 30,
|
December 31,
|
||||||
|
2024
|
2023
|
||||||
Long-lived assets by geographic region (*):
|
||||||||
Israel
|
$
|
|
$
|
|
||||
United States
|
|
|
||||||
Germany
|
|
|
||||||
|
$
|
|
$
|
|
(*)
|
Long-lived assets are comprised of property and equipment, net, and operating lease right-of-use assets.
|
|
Nine Months Ended
September 30,
|
|||||||
|
2024
|
2023
|
||||||
Major customer data as a percentage of total revenues:
|
||||||||
Customer A
|
|
%
|
|
|||||
Customer B
|
|
)
|
|
%
|
• |
Lifeward initiated actions to further streamline its U.S. operations including closing two U.S. facilities to complete the integration of AlterG. The actions are expected to save the Company approximately $3 million in operating expenses and improve gross margins by approximately two percentage points when the full impact is achieved.
|
• |
Lifeward began selling the AlterG family of products through its German sales organization which the Company expects will result in revenue growth from a more focused sales effort and higher margins with little incremental investment by utilizing its existing sales and support infrastructure in Germany.
|
• |
Lifeward executed a successful launch of the AlterG NEO which 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, Lifeward has generated orders for approximately 40 units as the NEO is quickly becoming a growth driver for the AlterG product line.
|
• |
Lifeward completed its near-term plans to refresh its Board of Directors with the addition of Robert J. Marshall Jr. as a new director and chairman of the Audit Committee.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Revenues
|
6,128
|
4,403
|
$
|
18,118
|
$
|
6,970
|
||||||||||
Cost of revenues
|
3,908
|
3,540
|
11,746
|
4,960
|
||||||||||||
|
||||||||||||||||
Gross profit
|
2,220
|
863
|
6,372
|
2,010
|
||||||||||||
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
998
|
1,262
|
3,494
|
2,830
|
||||||||||||
Sales and marketing
|
4,156
|
4,088
|
13,573
|
9,076
|
||||||||||||
General and administrative
|
240
|
3,455
|
3,424
|
7,579
|
||||||||||||
|
||||||||||||||||
Total operating expenses
|
5,394
|
8,805
|
20,491
|
19,485
|
||||||||||||
|
||||||||||||||||
Operating loss
|
(3,174
|
)
|
(7,942
|
)
|
(14,119
|
)
|
(17,475
|
)
|
||||||||
Financial income, net
|
119
|
411
|
495
|
1,047
|
||||||||||||
|
||||||||||||||||
Loss before income taxes
|
(3,055
|
)
|
(7,531
|
)
|
(13,624
|
)
|
(16,428
|
)
|
||||||||
Taxes on income
|
29
|
-
|
40
|
66
|
||||||||||||
|
||||||||||||||||
Net loss
|
$
|
(3,084
|
)
|
$ |
(7,531
|
)
|
$
|
(13,664
|
)
|
$
|
(16,494 |
)
|
||||
|
||||||||||||||||
Net loss per ordinary share, basic and diluted
|
$
|
(0.35
|
)
|
$ |
(0.88
|
)
|
$
|
(1.58
|
)
|
$
|
(1.94
|
)
|
||||
|
||||||||||||||||
Weighted average number of shares used in computing net loss per ordinary share, basic and diluted (1)
|
8,756,882
|
8,542,630
|
8,652,085
|
8,501,397
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Revenues
|
$ |
6,128
|
$ |
4,403
|
$
|
18,118
|
$
|
6,970
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Gross profit
|
$ |
2,220
|
$ |
863
|
$ |
6,372
|
$ |
2,010
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Research and development, net
|
$ |
998
|
$ |
1,262
|
$ |
3,494
|
$ |
2,830
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Sales and marketing
|
$ |
4,156
|
$ |
4,088
|
$ |
13,573
|
$ |
9,076
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
General and administrative
|
$ |
240
|
$ |
3,455
|
$ |
3,424
|
$ |
7,579
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Financial income, net
|
$ |
119
|
$ |
411
|
$ |
495
|
$ |
1,047
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||||||||||
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Taxes on income
|
$ |
29
|
$ |
-
|
$ |
40
|
$ |
66
|
|
Nine Months Ended
September 30, |
|||||||
|
2024
|
2023
|
||||||
Net cash used in operating activities
|
$
|
(17,749
|
)
|
$
|
(16,183 |
)
|
||
Net cash used in investing activities
|
-
|
(18,070
|
)
|
|||||
Net cash used in financing activities
|
-
|
(992
|
)
|
|||||
Effect of Exchange rate changes on Cash, Cash Equivalents and Restricted Cash
|
(29
|
)
|
(24
|
)
|
||||
Net cash flow
|
$
|
(17,778
|
)
|
$
|
(35,269
|
)
|
|
Payments due by period (in dollars, in thousands)
|
|||||||||||
Contractual obligations
|
Total
|
Less than
1 year |
1-3 years
|
|||||||||
|
||||||||||||
Purchase obligations (1)
|
$
|
5,929
|
$
|
5,929
|
$
|
-
|
||||||
Collaboration Agreement and License Agreement obligations (2)
|
35
|
35
|
-
|
|||||||||
Operating lease obligations (3)
|
1,024
|
974
|
50
|
|||||||||
Earnout liability (4)
|
792
|
-
|
792
|
|||||||||
Total
|
$
|
7,780
|
$
|
6,938
|
$
|
842
|
(1)
|
We depend on one contract manufacturer, Sanmina Corporation, for both the SCI products and the ReStore Products. We place our manufacturing orders with Sanmina pursuant to purchase orders or by providing forecasts for future requirements. The AlterG Anti-Gravity systems are currently produced in Fremont, California by us and following the upcoming closure of our Fremont manufacturing facility at the end of 2024, we will move production to a contract manufacturer. 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 September 30, 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 and Israel and motor vehicles.
|
(4)
|
Earnout payments based on AlterG’s revenue growth during the trailing twelve-month periods a year following closing of the transaction.
|
Exhibit
Number
|
|
Description
|
3.1** | ||
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
104
|
Cover Page Interactive Data File – formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101.
|
*
|
Furnished herewith.
|
**
|
Filed herewith
|
^
|
Portions of this exhibit (indicated by asterisks) have been omitted under rules of the SEC permitting the confidential treatment of select information.
|
|
Lifeward Ltd.
|
|
|
|
|
Date: November 12, 2024
|
By:
|
/s/ Larry Jasinski
|
|
|
Larry Jasinski
|
|
|
Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
Date: November 12, 2024
|
By:
|
/s/ Michael Lawless
|
|
|
Michael Lawless
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
1. |
Definitions
|
a) |
In these Articles the following terms shall bear the meaning ascribed to them below:
|
b) |
The captions in these Articles are for convenience only and shall not be deemed a part hereof or affect the construction of any provision hereof.
|
c) |
Unless the subject or the context otherwise requires, words and expressions not defined herein shall have the respective meanings set forth in the Companies Law in force on the date when these Articles or any amendment thereto, as the
case may be, first became effective; words and expressions importing the singular shall include the plural and vice versa; and words and expressions importing the masculine gender shall include the feminine gender.
|
2. |
Object and Purpose of the Company
|
3. |
Limitation of Liability
|
4. |
Authorized Share Capital
|
5. |
Increase of Authorized Share Capital
|
6. |
Rights of the Ordinary Shares
|
7. |
Special Rights; Modifications of Rights
|
8. |
Consolidation, Subdivision, Cancellation and Reduction of Share Capital
|
9. |
Issuance of Share Certificates; Replacement of Lost Certificates
|
10. |
Issuance of Shares; Registered Holders of Shares
|
11. |
Calls on Shares
|
12. |
Forfeiture and Surrender
|
13. |
Lien
|
14. |
Sale after Forfeiture or Surrender or in Enforcement of Lien
|
15. |
Redeemable Shares
|
16. |
Effectiveness and Registration
|
17. |
Decedents’ Shares
|
18. |
Receivers and Liquidators
|
19. |
Record Dates
|
20. |
Annual General Meeting
|
21. |
Extraordinary General Meetings
|
22. |
Notice of General Meetings
|
23. |
Quorum
|
24. |
Chairman of Meetings
|
25. |
Adoption of Resolutions at General Meetings
|
26. |
Power to Adjourn
|
27. |
Voting Power
|
28. |
Voting Rights
|
29. |
Instrument of Appointment
|
(name of proxy) |
(address of proxy)
|
30. |
Effect of Death of Appointer or Revocation of Appointment
|
31. |
Powers of Board of Directors
|
32. |
Exercise of Powers of Directors
|
33. |
Delegation of Powers
|
34. |
Number of Directors
|
35. |
Election and Removal of Directors
|
36. |
Qualification of Directors
|
37. |
Vacancies in the Board of Directors
|
38. |
Vacation of Office
|
39. |
Remuneration of Directors
|
40. |
Conflict of Interests
|
(i)
|
the Audit Committee – without any monetary limit; or
|
(ii)
|
the Board of Directors – without any monetary limit; or
|
(iii)
|
the Company’s authorized officer(s) or director(s) in accordance with the Company’s signatory rights (provided that no such approval may be given by any signatory who has a Personal Interest in the
transaction). Any such approval may relate to a specific Transaction or to a general category of Transactions.
|
41. |
Alternate Directors
|
42. |
Meetings
|
43. |
Quorum
|
44. |
Chairman of the Board of Directors
|
45. |
Validity of Acts Despite Defects
|
46. |
General Manager
|
47. |
Minutes
|
48. |
Declaration and Payment of Dividends
|
49. |
Amount Payable by Way of Dividends
|
50. |
Interest
|
51. |
Form of Dividend
|
52. |
Retention of Dividends
|
53. |
Unclaimed Dividends
|
54. |
Financial Statements
|
55. |
Outside Auditor
|
56. |
Internal Auditor
|
57.
|
Exemption, Insurance and Indemnity
|
(a) |
Insurance of Office Holders:
|
i. |
The Company may insure the liability of any Office Holder therein to the fullest extent permitted by law.
|
ii. |
Without derogating from the aforesaid the Company may enter into a contract to insure the liability of an Office Holder therein for an obligation imposed on him in consequence of an act done in his capacity as an Office Holder therein,
in any of the following cases:
|
1. |
A breach of the duty of care vis-à-vis the Company or vis-à-vis another Person;
|
2. |
A breach of the duty of loyalty vis-à-vis the Company, provided that the Office Holder acted in good faith and had reasonable basis to believe that the act would not harm the Company;
|
3. |
A monetary obligation imposed on him in favor of another Person;
|
4. |
Reasonable litigation expenses, including attorney fees, incurred by the Office Holder as a result of an administrative enforcement proceeding instituted against him. Without derogating from the generality of the foregoing, such expenses
will include a payment imposed on the Office Holder in favor of an injured party as set forth in Section 52(54)(a)(1)(a) of the Israeli Securities Law, 1968, as amended (the “Securities Law”) and expenses that the Office Holder incurred in
connection with a proceeding under Chapters H’3, H’4 or I’1 of the Securities Law, including reasonable legal expenses, which term includes attorney fees; or
|
5. |
Any other matter in respect of which it is permitted or will be permitted under applicable law to insure the liability of an Office Holder in the Company.
|
(b) |
Indemnity of Office Holders:
|
i. |
The Company may indemnify an Office Holder therein, retroactively or pursuant to an advance undertaking, to the fullest extent permitted by law. Without derogating from the aforesaid the Company may indemnify an Office Holder in the
Company for liability or expense imposed on him in consequence of an action made by him in the capacity of his position as an Office Holder in the Company, as follows:
|
1. |
Any financial liability he incurs or imposed on him in favor of another Person in accordance with a judgment, including a judgment given in a settlement or a judgment of an arbitrator, approved by a court.
|
2. |
Reasonable litigation expenses, including legal fees, incurred by the Office Holder or which he was ordered to pay by a court, within the framework of proceedings filed against him by or on behalf of the Company, or by a third party, or
in a criminal proceeding in which he was acquitted, or in a criminal proceeding in which he was convicted of a criminal offense which does not require proof of criminal intent.
|
3. |
Reasonable litigation expenses, including legal fees he incurs due to an investigation or proceeding conducted against him by an authority authorized to conduct such an investigation or proceeding, and which was ended without filing an
indictment against him and without being subject to a financial obligation as a substitute for a criminal proceeding, or that was ended without filing an indictment against him, but with the imposition of a financial obligation, as a
substitute for a criminal proceeding relating to an offence which does not require proof of criminal intent, within the meaning of the relevant terms in the Companies Law, or in connection with an administrative enforcement proceeding or a
financial sanction. Without derogating from the generality of the foregoing, such expenses will include a payment imposed on the Office Holder in favor of an injured party as set forth in Section 52(54)(a)(1)(a) of the Securities Law, and
expenses that the Office Holder incurred in connection with a proceeding under Chapters H’3, H’4 or I’1 of the Securities Law, including reasonable legal expenses, which term includes attorney fees.
|
ii. |
Advance Indemnity The Company may indemnify an Office Holder therein, except as provided by applicable law. The Company may give an advance undertaking to indemnify an Office Holder therein in respect of the following matters:
|
1. |
Matters as detailed in Article 57(b)(i)(1), provided, however, that the undertaking is restricted to events, which in the opinion of the Board of Directors, are foreseeable in light of the Company’s actual activity at the time of
granting the obligation to indemnify and is limited to a sum or measurement determined by the Board of Directors as reasonable under the circumstances. The indemnification undertaking shall specify the events that, in the opinion of the
Board of Directors are foreseeable in light of the Company’s actual activity at the time of grant of the indemnification and the sum or measurement, which the Board of Directors determined to be reasonable under the circumstances;
|
2. |
Matters as detailed in Article 57(b)(i)(2) and 57(b)(i)(3); and
|
3. |
Any matter permitted by applicable law.
|
(c) |
Exemption of Office Holders. The Company may exempt an Office Holder therein in advance and retroactively for all or any of his liability for damage in consequence of a breach of the duty of care vis-à-vis the Company, to the
fullest extent permitted by law.
|
(d) |
Insurance, Exemption and Indemnity – General.
|
i. |
The provisions of this Article 57 with regard to insurance, exemption and indemnity are not and shall not limit the Company in any way with regard to its entering into an insurance contract and/or with regard to the grant of indemnity
and/or exemption in connection with a person who is not an Office Holder of the Company, including employees, contractors or consultants of the Company, all subject to any applicable law.
|
ii. |
Articles 57(a) through 57(d) shall apply mutatis mutandis in respect of the grant of insurance, exemption and/or indemnification for Persons serving on behalf of the Company as Office Holders in companies controlled by the Company, or in
which the Company has an interest.
|
iii. |
An undertaking to insure, exempt and indemnify an Office Holder in the Company as set forth above shall remain in full force and effect even following the termination of such Office Holder’s service with the Company.
|
iv. |
Any amendment to the Companies Law, the Securities Law or any other applicable law adversely affecting the right of any Office Holder to be indemnified or insured pursuant to this Article 57 shall be prospective in effect, and shall not
affect the Company’s obligation or ability to indemnify or insure an Office Holder for any act or omission occurring prior to such amendment, unless otherwise provided by the Companies Law, the Securities Law or such other applicable law.
|
58. |
Notices
|
59. |
Rights of Signature
|
60.
|
Winding Up
|
61.
|
Jurisdiction
|
|
/s/ Larry Jasinski
|
|
|
Larry Jasinski
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
Lifeward Ltd.
|
|
|
/s/ Michael Lawless
|
|
|
Michael Lawless
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
|
Lifeward Ltd.
|
|
•
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended;
and
|
•
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of
operations of the Company.
|
|
/s/ Larry Jasinski
|
|
|
Larry Jasinski
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
Lifeward Ltd.
|
|
•
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended;
and
|
•
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of
operations of the Company.
|
|
/s/ Michael Lawless
|
|
|
Michael Lawless
|
|
|
Chief Financial Officer
(Principal Financial Officer)
|
|
|
Lifeward Ltd.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Allowance for credit losses | $ 193 | $ 328 |
Ordinary shares, authorized | 25,000,000 | 25,000,000 |
Ordinary shares, issued | 9,380,291 | 9,161,798 |
Ordinary shares, outstanding | 8,805,633 | 8,587,140 |
Treasury stock common shares | 574,658 | 574,658 |
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical 1) - ₪ / shares |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Common Stock, Par or Stated Value Per Share | ₪ 1.75 | ₪ 1.75 |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||||
---|---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|||
Income Statement [Abstract] | ||||||
Revenues | $ 6,128 | $ 4,403 | $ 18,118 | $ 6,970 | ||
Cost of revenues | 3,908 | 3,540 | 11,746 | 4,960 | ||
Gross profit | 2,220 | 863 | 6,372 | 2,010 | ||
Operating expenses: | ||||||
Research and development, net | 998 | 1,262 | 3,494 | 2,830 | ||
Sales and marketing | 4,156 | 4,088 | 13,573 | 9,076 | ||
General and administrative | 240 | 3,455 | 3,424 | 7,579 | ||
Total operating expenses | 5,394 | 8,805 | 20,491 | 19,485 | ||
Operating loss | (3,174) | (7,942) | (14,119) | (17,475) | ||
Financial income, net | 119 | 411 | 495 | 1,047 | ||
Loss before income taxes | (3,055) | (7,531) | (13,624) | (16,428) | ||
Taxes on income | 29 | 0 | 40 | 66 | ||
Net loss | $ (3,084) | $ (7,531) | $ (13,664) | $ (16,494) | ||
Net loss per ordinary share, basic | $ (0.35) | $ (0.88) | $ (1.58) | $ (1.94) | ||
Net loss per ordinary share, diluted | $ (0.35) | $ (0.88) | $ (1.58) | $ (1.94) | ||
Weighted average number of shares used in computing net loss per ordinary share, basic | [1] | 8,756,882 | 8,542,630 | 8,652,085 | 8,501,397 | |
Weighted average number of shares used in computing net loss per ordinary share, diluted | [1] | 8,756,882 | 8,542,630 | 8,652,085 | 8,501,397 | |
|
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Unaudited) - USD ($) $ in Thousands |
Ordinary Shares |
Additional Paid-in Capital |
Treasury Shares |
Accumulated deficit |
Total |
||
---|---|---|---|---|---|---|---|
Balance at Dec. 31, 2022 | $ 4,489 | $ 279,857 | $ (2,431) | $ (213,750) | $ 68,165 | ||
Balance, shares at Dec. 31, 2022 | [1] | 8,584,313 | |||||
Treasury shares at cost | $ (78) | (772) | (850) | ||||
Treasury shares at cost, Shares | [1] | (155,629) | |||||
Share-based compensation to employees and non-employees | $ 0 | 955 | 0 | 0 | 955 | ||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees | $ 70 | (70) | 0 | 0 | 0 | ||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees, Shares | [1] | 146,230 | |||||
Net loss | $ 0 | 0 | 0 | (16,494) | (16,494) | ||
Balance at Sep. 30, 2023 | $ 4,481 | 280,742 | (3,203) | (230,244) | 51,776 | ||
Balance, shares at Sep. 30, 2023 | [1] | 8,574,914 | |||||
Balance at Jun. 30, 2023 | $ 4,435 | 280,455 | (3,203) | (222,713) | 58,974 | ||
Balance, shares at Jun. 30, 2023 | [1] | 8,478,003 | |||||
Share-based compensation to employees and non-employees | $ 0 | 333 | 0 | 0 | 333 | ||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees | $ 46 | (46) | 0 | 0 | 0 | ||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees, Shares | [1] | 96,911 | |||||
Net loss | $ 0 | 0 | 0 | (7,531) | (7,531) | ||
Balance at Sep. 30, 2023 | $ 4,481 | 280,742 | (3,203) | (230,244) | 51,776 | ||
Balance, shares at Sep. 30, 2023 | [1] | 8,574,914 | |||||
Balance at Dec. 31, 2023 | $ 4,487 | 281,109 | (3,203) | (235,883) | 46,510 | ||
Balance, shares at Dec. 31, 2023 | [1] | 8,587,140 | |||||
Share-based compensation to employees and non-employees | $ 0 | 1,047 | 0 | 0 | 1,047 | ||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees | $ 102 | (102) | 0 | 0 | 0 | ||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees, Shares | [1] | 218,493 | |||||
Net loss | $ 0 | 0 | 0 | (13,664) | (13,664) | ||
Balance at Sep. 30, 2024 | $ 4,589 | 282,054 | (3,203) | (249,547) | 33,893 | ||
Balance, shares at Sep. 30, 2024 | [1] | 8,805,633 | |||||
Balance at Jun. 30, 2024 | $ 4,508 | 281,845 | (3,203) | (246,463) | 36,687 | ||
Balance, shares at Jun. 30, 2024 | [1] | 8,630,902 | |||||
Share-based compensation to employees and non-employees | $ 0 | 290 | 0 | 0 | 290 | ||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees | $ 81 | (81) | 0 | 0 | 0 | ||
Issuance of ordinary shares upon vesting of RSUs by employees and non-employees, Shares | [1] | 174,731 | |||||
Net loss | $ 0 | 0 | 0 | (3,084) | (3,084) | ||
Balance at Sep. 30, 2024 | $ 4,589 | $ 282,054 | $ (3,203) | $ (249,547) | $ 33,893 | ||
Balance, shares at Sep. 30, 2024 | [1] | 8,805,633 | |||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Thousands |
9 Months Ended | |
---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Cash flows used in operating activities: | ||
Net loss | $ (13,664) | $ (16,494) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation | 370 | 134 |
Amortization of intangible assets | 2,505 | 764 |
Share-based compensation | 1,047 | 955 |
Remeasurement of earnout liability | (2,500) | 40 |
Interest income | (2) | (13) |
Exchange rate fluctuations | 29 | 24 |
Changes in assets and liabilities: | ||
Trade receivables, net | (2,723) | (720) |
Prepaid expenses, operating lease right-of-use assets and other assets | 2,017 | (849) |
Inventories | (2,523) | (480) |
Trade payables | (77) | 1,895 |
Employees and payroll accruals | (552) | (347) |
Deferred revenues | (351) | (23) |
Operating lease liabilities and other liabilities | (1,325) | (1,069) |
Net cash used in operating activities | (17,749) | (16,183) |
Cash flows used in investing activities: | ||
Purchase of property and equipment | 0 | (2) |
Acquisition of a business, net of cash acquired | 0 | (18,068) |
Net cash used in investing activities | 0 | (18,070) |
Cash flows from financing activities: | ||
Purchase of treasury shares | 0 | (992) |
Net cash used in financing activities | 0 | (992) |
Effect of Exchange rate changes on Cash, Cash Equivalents and Restricted Cash | (29) | (24) |
Decrease in cash, cash equivalents, and restricted cash | (17,778) | (35,269) |
Cash, cash equivalents, and restricted cash at beginning of period | 28,792 | 68,555 |
Cash, cash equivalents, and restricted cash at end of period | 11,014 | 33,286 |
Supplemental disclosures of non-cash flow information | ||
Classification of inventory to property and equipment, net | 325 | 194 |
ROU assets obtained from new lease liabilities | 0 | 513 |
Supplemental cash flow information: | ||
Cash and cash equivalents | 10,653 | 32,590 |
Restricted cash included in other long-term assets | 361 | 696 |
Total Cash, cash equivalents, and restricted cash | $ 11,014 | $ 33,286 |
GENERAL |
9 Months Ended | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||||||||||||||||
GENERAL |
NOTE 1: GENERAL
|
BASIS OF PRESANTATION AND SUMMARY OF ESTIMATES |
9 Months Ended |
---|---|
Sep. 30, 2024 | |
Basis Of Presantation And Summary Of Estimates [Abstract] | |
BASIS OF PRESANTATION AND SUMMARY OF ESTIMATES |
NOTE 2: BASIS OF PRESANTATION AND SUMMARY OF ESTIMATES
Basis of Presentation and Consolidation
The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles in the United States for complete financial statements. In management’s opinion, the accompanying financial statements reflect all adjustments of a normal recurring nature that are necessary for a fair presentation of the results for the interim periods presented. The Company’s interim period results do not necessarily indicate the results that may be expected for any other interim period or for the full fiscal year.
These unaudited interim condensed consolidated financial statements and accompanying notes should be read in conjunction with the 2023 consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for its fiscal year ended December 31, 2023 (the “2023 Form 10-K”). There have been no changes in the significant accounting policies from those that were disclosed in the consolidated financial statements for the fiscal year ended December 31, 2023, included in the 2023 Form 10-K, unless otherwise stated.
Use of Estimates
The preparation of the unaudited interim condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates, judgments, and assumptions. The Company’s management believes that the estimates, judgments, and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. On an ongoing basis, the Company’s management evaluates estimates, including those related to inventories, assets acquired and liabilities assumed in business combinations, revenue recognition, deferred revenue, fair values of share-based awards, contingent liabilities, provision for warranty and allowance for credit losses. Such estimates are based on historical experience and on various other assumptions that are believed to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities.
|
SIGNIFICANT ACCOUNTING POLICIES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SIGNIFICANT ACCOUNTING POLICIES |
NOTE 3: SIGNIFICANT ACCOUNTING POLICIES
The Company determined no impairment existed for goodwill for the three and nine months ended September 30, 2024.
The Company evaluates the recoverability of long-lived assets, including property and equipment and intangible assets subject to amortization for possible impairment whenever events or circumstances indicate that the carrying amount of such assets may not be fully recoverable. Such events and changes may include significant changes in performance relative to expected operating results, significant changes in asset use, significant negative industry or economic trends, and changes in the Company’s business strategy. Recoverability of these assets is measured by a comparison of the carrying amounts to the future undiscounted cash flows the assets are expected to generate. If such review indicates that the carrying amount of long-lived assets is not recoverable, the carrying amount of such assets is reduced to fair value. There were no impairment charges to long-lived assets during the periods presented.
Cash and cash equivalents, restricted cash, prepaid expenses and other assets, trade payables and accrued expenses and other liabilities, are stated at their carrying value which approximates their fair value due to the short time to the expected receipt or payment.
The following tables present information about the Company’s financial assets and liabilities that are measured in fair value on a recurring basis as of September 30, 2024 and December 31, 2023 (in thousands):
The Company classifies cash equivalents within Level 1, because the Company uses quoted market prices or alternative pricing sources and models utilizing market observable inputs to determine their fair values.
The estimated fair value of the earnout is determined using Level 3 inputs. Inherent in a Monte Carlo simulation analysis are assumptions related to projected revenues, expected term, volatility, annual revenue yield and interest rate. The Company estimates the volatility of its common share based on historical volatility of select peer companies. The interest rate is based on the U.S. Technology B bond yield.
The following table summarizes the earnout liability activity as of September 30, 2024 (in thousands):
The Company generates revenues from sales of products. The Company sells its products directly to end customers and through distributors. The Company sells its products to clinics and rehabilitation centers, professional and college sports teams, private individuals (who finance the purchases by themselves, through fundraising or reimbursement coverage from insurance companies), and distributors.
Disaggregation of Revenues (in thousands):
Product revenue
Revenue from Products sold to rehabilitation facilities and end users is recognized at a point in time once the customer has obtained the legal title to the items purchased.
For ReWalk and ReStore systems sold to rehabilitation facilities, the Company provides an immaterial level of training and considers the elements in the arrangement to be a single performance obligation. Therefore, the Company recognizes revenue for the system and training only after delivery in accordance with the agreement's delivery terms to the customer and after the training has been completed.
For sales of ReWalk systems to end users, the Company does not provide training to the end user as this training is provided separately by the rehabilitation center that the end user chooses to use. Similarly, for sales of ReWalk systems to third party distributors, the Company does not provide training to the distributor because the distributor would previously have completed the ReWalk Training program. Therefore, in both cases the Company recognizes revenue upon delivery.
The Company generally does not grant a right of return for its products. In the rare circumstances when the Company provides a right of return for its products, the Company records reductions to revenue for expected future product returns based on the Company’s historical experience and estimates.
The Company offered five products: (1) ReWalk Personal, (2) ReWalk Rehabilitation, (3) ReStore, (4) MyoCycle and (5) AlterG Anti-Gravity system.
ReWalk Personal and ReWalk Rehabilitation are SCI Products, which are currently designed for everyday use by paraplegic individuals at home and in their communities. SCI Products are custom fitted for each user, as well as for use by paraplegic patients in the clinical rehabilitation environment, where they provide individuals access to valuable exercise and therapy. ReWalk Rehabilitation is a ReWalk Personal product sold with multiple sizes of our adjustable parts to allow different users the ability to train within a clinic.
With the recent establishment of a Medicare reimbursement pathway for the ReWalk product, the Company includes variable consideration in the form of implicit price concessions if, in the Company’s judgment, it is probable that a significant future reversal of cumulative revenue under the contract will not occur. The Company reassesses variable consideration at each reporting period and, if necessary, these estimates are adjusted to reflect the anticipated amounts to be collected when those facts and circumstances become known.
The AlterG Anti-Gravity systems are used in physical and neurological rehabilitation and athletic training, both domestically and internationally. This transformative technology uses patented, NASA-derived DAP technology to reduce the effects of gravity and allow people to move with finely calibrated support and reduced pain.
The ReStore is a powered, lightweight soft exo-suit intended for use in the rehabilitation of individuals with lower limb disability due to stroke in the clinical rehabilitation environment.
The Company also sells the MyoCycle, which uses Functional Electrical Stimulation (“FES”) technology, in the United States for use at home or in clinic.
Rental revenue
Rental revenue for the AlterG Anti-Gravity systems is accounted for under ASC Topic 842, Leases. The Company rents its products to customers for a fixed monthly fee over the rental term, which typically ranges from 2 to 3 years. Rental revenues are recorded as earned on a monthly basis.
The Company also offers the SCI Products in a rent-to-purchase model in which the Company recognizes revenue ratably according to the agreed rental monthly fee for a limited period prior to selling its products.
Service and warranties
The Company services its products after expiration of the initial warranty. Service revenue, consisting of time and materials to perform the repairs, is recorded as services are rendered, which corresponds with the period in which the related expenses are incurred.
Warranties are classified as either an assurance type or a service type warranty. A warranty is considered an assurance type warranty if it provides the customer with assurance that the product will function as intended for a limited period of time. An assurance type warranty is not accounted for as a separate performance obligation under the revenue model.
In recent years, SCI Products have included a five-year warranty. The first two years are considered as an assurance type warranty and the additional period is considered an extended service arrangement, which is a service type warranty. A service type warranty is either sold with a unit or separately for a unit for which the warranty has expired. A service type warranty is accounted as a separate performance obligation and revenue is recognized ratably over the life of the warranty. With the recent establishment of a Medicare reimbursement pathway, the Company will offer its SCI Products to qualified Medicare beneficiaries with a two-year assurance type warranty only.
The ReStore device is sold with a two-year warranty which is considered as assurance type warranty.
The Distributed Product is sold with an assurance type warranty ranging from between one year to ten years, depending on the specific product and part.
For AlterG Anti-Gravity Products, the Company offers customers extended warranty contracts that extend or enhance the technical support, parts, and labor coverage offered as part of the base warranty included with the Anti-Gravity system products. Extended warranty revenue is recognized ratably over the extended warranty coverage period. The Company offers a one-year assurance type warranty to customers in the U.S. and two years assurance type warranty for spare parts only to its international distributors. For these products, the Company determines standalone selling price based on the price at which the performance obligation is sold separately.
Contract balances (in thousands):
Deferred revenue is composed primarily of unearned revenue related to service type warranty obligations, multi-year services contracts, as well as other advances and payments which the Company received from customers prior to satisfying the performance obligation, for which revenue has not yet been recognized.
The Company’s unearned performance obligations as of September 30, 2024 and the estimated revenue expected to be recognized in the future related to the service type warranty amounts to $2.7 million, which will be fulfilled over one to five years.
The below table reflects the concentration of credit risk for the Company’s current customers as of September 30, 2024, to which substantial sales were made:
The allowance for credit losses is based on the Company’s assessment of the collectability of accounts. The Company regularly assessed collectability based on a combination of factors, including an assessment of the current customer’s aging balance, the nature and size of the customer, the financial condition of the customer, and future expected economic conditions. Trade receivables deemed uncollectable are charged against the allowance for credit losses when identified. As of September 30, 2024, and December 31, 2023, trade receivables are presented net of allowance for credit losses in the amount of $193 thousand and $328 thousand, respectively.
For assurance-type warranty, the Company records a provision for the estimated cost to repair or replace products under warranty at the time of sale. Factors that affect the Company’s warranty reserve include the number of units sold, historical and anticipated rates of warranty repairs and the cost per repair.
Basic and diluted net loss per share was the same for each period presented as the inclusion of all potential shares of ordinary shares and warrants outstanding would have been anti-dilutive.
As of September 30, 2024 and 2023, the total number of ordinary shares related to the outstanding warrants and share option plans aggregated to 2,503,297 and 2,780,512, respectively, was excluded from the calculations of diluted loss per ordinary share since it would have an anti-dilutive effect.
Recent Accounting Pronouncements Not Yet Adopted
|
INVENTORIES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||
Inventory Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||
INVENTORIES |
NOTE 4: INVENTORIES
The components of inventories are as follows (in thousands):
|
BUSINESS COMBINATION |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BUSINESS COMBINATION |
NOTE 5: BUSINESS COMBINATION
On August 11, 2023, pursuant to an Agreement and Plan of Merger among LI, AlterG, Inc., Merger Sub, and Shareholder Representative Services LLC, LI, August 8, 2023, the Company acquired AlterG, Inc.and AlterG, Inc.became a wholly owned subsidiary of the Company. With the rebranding of the Company, AlterG, Inc. was renamed as LCAI. LCAI develops, manufactures, and markets anti-gravity systems for use in physical and neurological rehabilitation and athletic training, both in the United States and internationally. The aggregate purchase price was a total of approximately $19 million in cash, subject to working capital and other customary purchase price adjustments. Additional cash earnouts (initially estimated to be approximately $4.0 million in the aggregate) may be paid based upon a percentage of LCAI’s year-over-year future revenue growth over the next two years subject to working capital and other customary purchase price adjustments.
Earnout payments
The Company will pay an amount of cash equal to 65% of the amount, if any, by which LCAI revenue attributable to the first 12 months period exceeds revenue target ("first earnout payment"), and an amount in cash equal to 65% of the amount, if any, by which LCAI revenue attributable to the following 12 months period exceeds the revenue from the first 12 month period ("second earnout payment"). However, the company did not meet the revenue target for the first year of the earnout, and as a result, no payment will be made for the first year. At the date of acquisition, management estimated fair value of the earnout payment based on the actual up to date performance of the acquired entity and the probability of the earn out payment occurrence to be at approximately $3.6 million. The earn-out was accounted for as a liability and will be remeasured at each reporting period through consolidated statement of operations.
The Company has accounted for the LCAI acquisition as a business combination. The Company has preliminarily allocated the purchase price of approximately $22.1 million fair values, and the excess of the purchase price over the aggregate fair values is recorded as goodwill.
The following table summarizes the preliminary fair value of assets acquired and liabilities assumed as of the acquisition date (in thousands):
The following table presents the details of the intangible assets acquired at the date of LCAI acquisition (in thousands):
Under the purchase price allocation, the Company allocates the purchase price to tangible and identified intangible assets acquired and liabilities assumed based on the estimates of their fair values. The fair values for the intangible assets acquired were primarily based on significant inputs that are not observable in the market and thus represent a Level 3 measurement in the fair value hierarchy. Customer relationships, distributor relationships, backlog, trademark and developed technology were valued using the income approach, based on estimated projections of expected cash flows to be generated by the assets, discounted to the present value at discount rates commensurate with perceived risk. The discounted cash flow analyses factor in assumptions on revenue and expense growth rates including estimates of customer growth and attrition rates, distributor growth and attrition rates, technology obsolescence, and relief from royalty projections. Additionally, these discounted cash flow analyses factor in expected amounts of working capital, fixed assets, assembled workforce and cost of capital for each intangible asset.
|
GOODWILL AND OTHER INTANGIBLE ASSETS, NET |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GOODWILL AND OTHER INTANGIBLE ASSETS, NET |
NOTE 6: GOODWILL AND OTHER INTANGIBLE ASSETS, NET
The Company has $7.5 million of goodwill related to its purchase of LCAI in the third quarter of fiscal year 2023, which has an indefinite life, and is not deductible for tax purposes.
As of September 30, 2024, the components of, and changes in, the carrying amount of intangible assets, net, were as follows (in thousands):
The estimated amortization expense is shown below (in thousands):
|
COMMITMENTS AND CONTINGENT LIABILITIES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
COMMITMENTS AND CONTINGENT LIABILITIES |
NOTE 7: COMMITMENTS AND CONTINGENT LIABILITIES
The Company has contractual obligations to purchase goods from its contract manufacturer as well as raw materials from different vendors. Purchase obligations do not include contracts that may be canceled without penalty. As of September 30, 2024, non-cancelable outstanding obligations amounted to approximately $5.9 million.
The Company’s future lease payments for its facilities and cars, which are presented as current maturities of operating leases and non-current operating leases liabilities on the Company’s condensed consolidated balance sheets as of September 30, 2024 are as follows (in thousands):
Lease expense under the Company’s operating leases was $321 thousand and $269 thousand for the three months ended September 30, 2024 and 2023 respectively. For the nine months ended September 30, 2024 and 2023 the lease expense was $974 thousand and $657 thousand, respectively.
The Company’s research and development efforts are financed, in part, through funding from the Israel Innovation Authority (“IIA”). Since the Company’s inception through September 30, 2024, the Company received funding from the IIA in the total amount of $2.8 million. Out of the $2.8 million in funding from the IIA, a total amount of $1.6 million were royalty-bearing grants, $400 thousand was received in consideration of 209 convertible preferred A shares, which converted after the Company’s initial public offering in September 2014 into ordinary shares in a conversion ratio of 1 to 1, while $806 thousand was received without future obligation. The Company is obligated to pay royalties to the IIA, amounting to 3% of the sales of the products and other related revenues generated from such projects, up to 100% of the grants received. The royalty payment obligations also bear interest at the LIBOR rate. The obligation to pay these royalties is contingent on actual sales of the applicable products and in the absence of such sales, no payment is required.
As of September 30, 2024, the Company paid royalties to the IIA in the total amount of $114 thousand.
For the three and nine months ended September 30, 2024, the royalties expenses were $2 thousand. There were no royalty expenses for the three and nine months ended September 30, 2023.
As of September 30, 2024, the contingent liability to the IIA amounted to $1.6 million. The Israeli Research and Development Law provides that know-how developed under an approved research and development program may not be transferred to third parties without the approval of the IIA. Such approval is not required for the sale or export of any products resulting from such research or development. The IIA, under special circumstances, may approve the transfer of IIA-funded know-how outside Israel, in the following cases:
(a) the grant recipient pays to the IIA a portion of the sale price paid in consideration for such IIA-funded know-how or in consideration for the sale of the grant recipient itself, as the case may be, which portion will not exceed six times the amount of the grants received plus interest (or three times the amount of the grant received plus interest, in the event that the recipient of the know-how has committed to retain the R&D activities of the grant recipient in Israel after the transfer);
(b) the grant recipient receives know-how from a third party in exchange for its IIA-funded know-how; (c) such transfer of IIA-funded know-how arises in connection with certain types of cooperation in research and development activities; or (d) If such transfer of know-how arises in connection with a liquidation by reason of insolvency or receivership of the grant recipient.
In accordance with the License Agreement with Harvard, the Company is required to pay royalties on net sales. Refer to note 10 in our 2023 Form 10-K for details regarding the License Agreement.
LCAI earns royalties under a license agreement with a third party and is recognized as earned. Royalty payments for the three and nine months ended September 30, 2024, were $0 and $55 thousand, respectively. Royalty payments for the limited consolidation period ended September 30, 2023 were $31 thousand following the acquisition of AlterG in August 2023.
As part of the Company’s other long-term assets and restricted cash, an amount of $361 thousand has been pledged as security in respect of a guarantee granted to a third party. Such deposit cannot be pledged to others or withdrawn without the consent of such third party.
Occasionally, the Company is involved in various claims such as product liability claims, lawsuits, regulatory examinations, investigations, and other legal matters arising, for the most part, in the ordinary course of business. The outcome of any pending or threatened litigation and other legal matters is inherently uncertain, and it is possible that resolution of any such matters could result in losses material to the Company’s consolidated results of operations, liquidity, or financial condition. Except as otherwise disclosed herein, the Company is not currently party to any material litigation.
|
SHAREHOLDERS' EQUITY |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SHAREHOLDERS' EQUITY |
NOTE 8: SHAREHOLDERS’ EQUITY
At the Company’s 2023 annual general meeting, the Company’s shareholders approved (i) a reverse share split within a range of 1:2 to 1:12, to be effective at the ratio and on a date to be determined by the Board of Directors, and (ii) amendments to the Company’s Articles of Association authorizing an increase in the Company’s authorized share capital (and corresponding authorized number of ordinary shares, proportionally adjusting such number for the reverse share split) so that the maximum number of authorized ordinary shares would be 120 million. In accordance with the shareholder approval, in early March 2024 the Board of Directors of the Company approved a one-for-seven reverse share split of the Company’s ordinary shares, reducing the number of the Company’s issued and outstanding ordinary shares from approximately 60.1 million pre-split shares to approximately 8.6 million post-split shares. The Company’s ordinary shares began trading on a split-adjusted basis on March 15, 2024. Additionally, effective at the same time, the total authorized number of ordinary shares of the Company was adjusted to 25 million post-split shares, the par value per share of the ordinary shares changed to NIS 1.75 and the authorized share capital of the Company changed from NIS 30,000,000 to NIS 43,750,000. All share and per share data included in these condensed consolidated financial statements give retroactive effect to the reverse share split for all periods presented.
Upon the effectiveness of the reverse share split, every seven shares were automatically combined and converted into one ordinary share. Appropriate adjustments were also made to all outstanding derivative securities of the Company, including all outstanding equity awards and warrants.
No fractional shares were issued in connection with the reverse share split. Instead, all fractional shares (including shares underlying outstanding equity awards and warrants) were rounded down to the nearest whole number.
As of September 30, 2024, no ordinary shares were reserved, as the Company’s 2014 Incentive Compensation Plan (the “2014 Plan”) was terminated on August 19, 2024, and a new plan has not yet been approved as a replacement. As of December 31, 2023, the Company had reserved 145,560 ordinary shares for issuance to the Company’s and its affiliates’ respective employees, directors, officers, and consultants pursuant to equity awards granted under the 2014 Plan.
Options to purchase ordinary shares generally vest over four years, with certain options to non-employee directors vesting quarterly over one year. Under the 2014 Plan, any option that was forfeited or canceled before expiration became available for future grants. However, as the 2014 Plan was terminated on August 19, 2024, no further options will be granted under this plan.
There were no options granted during the nine months that ended September 30, 2024, and 2023.
The fair value of RSUs granted is determined based on the price of the Company's ordinary shares on the date of grant. A summary of employee share options activity during the nine months ended September 30, 2024, is as follows:
The aggregate intrinsic value in the table above represents the total intrinsic value that would have been received by the option holders had all option holders that hold options with positive intrinsic value exercised their options on the last date of the exercise period. No options were exercised during the nine months ended September 30, 2024 and 2023.
A summary of employees and non-employees RSUs activity during the nine months ended September 30, 2024 is as follows:
The weighted average grant date fair value of RSUs granted during the nine months ended September 30, 2024, and 2023 was $4.80 and $4.69, respectively.
As of September 30, 2024, there were $1.7 million of total unrecognized compensation costs related to non-vested share-based compensation arrangements granted under the Company's 2014 Plan. This cost is expected to be recognized over a period of approximately 2.3 years.
The number of options and RSUs outstanding as of September 30, 2024 is set forth below, with options separated by range of exercise price.
As of September 30, 2024, there are no outstanding options or RSUs held by non-employee consultants.
On June 2, 2022, the Company’s Board of Directors approved a share repurchase program to repurchase up to $8.0 million of its Ordinary Shares, par value NIS
0.25 per share. On July 21, 2022, the Company received approval from an Israeli court for the share repurchase program. The program was scheduled to expire on the earlier of January 20, 2023, or reaching $8.0 million of repurchases. On December 22, 2022, the Company’s Board of Directors approved an extension of the repurchase program, with such extension to be in the aggregate amount of up to $5.8 million. The extension was approved by an Israeli court on February 9, 2023, and it expired on August 9, 2023.
As of September 30, 2024, pursuant to the Company’s share repurchase program, the Company had repurchased a total of 574,658 of its outstanding ordinary shares at a total cost of $3.5 million.
The following table summarizes information about warrants outstanding and exercisable that were classified as equity as of September 30, 2024:
The Company recognized non-cash share-based compensation expenses for both employees and non-employees in the condensed consolidated statements of operations as follows (in thousands):
|
FINANCIAL INCOME, NET |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Income and Expenses [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FINANCIAL INCOME, NET |
NOTE 9: FINANCIAL INCOME, NET
The components of financial (expenses) income, net were as follows (in thousands):
|
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA |
NOTE 10: GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA
Summary information about geographic areas:
ASC 280, “Segment Reporting” establishes standards for reporting information about operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company manages its business on the basis of one reportable segment and derives revenues from selling systems and services. The following is a summary of revenues within geographic areas (in thousands):
*) Less than 10%.
|
SUBSEQUENT EVENTS |
9 Months Ended |
---|---|
Sep. 30, 2024 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS |
NOTE 11: SUBSEQUENT EVENTS
On November 4, 2024, the Company announced plans to streamline its U.S. operations by closing two facilities, following the integration of LCAI. The Company will focus its operations in Massachusetts, Israel, and Germany. Key functions located at the affected facilities will be integrated into the operations of the Marlborough, Massachusetts facility, and manufacturing of the AlterG Anti-Gravity Systems will be assumed by Cirtronics Corporation, a nationally recognized contract manufacturer specializing in the manufacture of precision medical devices and instrumentation.
|
Pay vs Performance Disclosure - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Pay vs Performance Disclosure | ||||
Net Income (Loss) | $ (3,084) | $ (7,531) | $ (13,664) | $ (16,494) |
Insider Trading Arrangements |
9 Months Ended |
---|---|
Sep. 30, 2024 | |
Trading Arrangements, by Individual | |
Material Terms of Trading Arrangement | During the quarter ended September 30, 2024, none of our directors or officers (as defined in Rule 16a-1(f) under the Exchange Act) adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement” (as each term is defined in Item 408(a) of Regulation S-K). |
Title | directors or officers |
Rule 10b5-1 Arrangement Adopted | false |
Non-Rule 10b5-1 Arrangement Adopted | false |
Rule 10b5-1 Arrangement Terminated | false |
Non-Rule 10b5-1 Arrangement Terminated | false |
SIGNIFICANT ACCOUNTING POLICIES (Policies) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Other Intangibles |
The Company determined no impairment existed for goodwill for the three and nine months ended September 30, 2024.
The Company evaluates the recoverability of long-lived assets, including property and equipment and intangible assets subject to amortization for possible impairment whenever events or circumstances indicate that the carrying amount of such assets may not be fully recoverable. Such events and changes may include significant changes in performance relative to expected operating results, significant changes in asset use, significant negative industry or economic trends, and changes in the Company’s business strategy. Recoverability of these assets is measured by a comparison of the carrying amounts to the future undiscounted cash flows the assets are expected to generate. If such review indicates that the carrying amount of long-lived assets is not recoverable, the carrying amount of such assets is reduced to fair value. There were no impairment charges to long-lived assets during the periods presented.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurements |
Cash and cash equivalents, restricted cash, prepaid expenses and other assets, trade payables and accrued expenses and other liabilities, are stated at their carrying value which approximates their fair value due to the short time to the expected receipt or payment.
The following tables present information about the Company’s financial assets and liabilities that are measured in fair value on a recurring basis as of September 30, 2024 and December 31, 2023 (in thousands):
The Company classifies cash equivalents within Level 1, because the Company uses quoted market prices or alternative pricing sources and models utilizing market observable inputs to determine their fair values.
The estimated fair value of the earnout is determined using Level 3 inputs. Inherent in a Monte Carlo simulation analysis are assumptions related to projected revenues, expected term, volatility, annual revenue yield and interest rate. The Company estimates the volatility of its common share based on historical volatility of select peer companies. The interest rate is based on the U.S. Technology B bond yield.
The following table summarizes the earnout liability activity as of September 30, 2024 (in thousands):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue Recognition |
The Company generates revenues from sales of products. The Company sells its products directly to end customers and through distributors. The Company sells its products to clinics and rehabilitation centers, professional and college sports teams, private individuals (who finance the purchases by themselves, through fundraising or reimbursement coverage from insurance companies), and distributors.
Disaggregation of Revenues (in thousands):
Product revenue
Revenue from Products sold to rehabilitation facilities and end users is recognized at a point in time once the customer has obtained the legal title to the items purchased.
For ReWalk and ReStore systems sold to rehabilitation facilities, the Company provides an immaterial level of training and considers the elements in the arrangement to be a single performance obligation. Therefore, the Company recognizes revenue for the system and training only after delivery in accordance with the agreement's delivery terms to the customer and after the training has been completed.
For sales of ReWalk systems to end users, the Company does not provide training to the end user as this training is provided separately by the rehabilitation center that the end user chooses to use. Similarly, for sales of ReWalk systems to third party distributors, the Company does not provide training to the distributor because the distributor would previously have completed the ReWalk Training program. Therefore, in both cases the Company recognizes revenue upon delivery.
The Company generally does not grant a right of return for its products. In the rare circumstances when the Company provides a right of return for its products, the Company records reductions to revenue for expected future product returns based on the Company’s historical experience and estimates.
The Company offered five products: (1) ReWalk Personal, (2) ReWalk Rehabilitation, (3) ReStore, (4) MyoCycle and (5) AlterG Anti-Gravity system.
ReWalk Personal and ReWalk Rehabilitation are SCI Products, which are currently designed for everyday use by paraplegic individuals at home and in their communities. SCI Products are custom fitted for each user, as well as for use by paraplegic patients in the clinical rehabilitation environment, where they provide individuals access to valuable exercise and therapy. ReWalk Rehabilitation is a ReWalk Personal product sold with multiple sizes of our adjustable parts to allow different users the ability to train within a clinic.
With the recent establishment of a Medicare reimbursement pathway for the ReWalk product, the Company includes variable consideration in the form of implicit price concessions if, in the Company’s judgment, it is probable that a significant future reversal of cumulative revenue under the contract will not occur. The Company reassesses variable consideration at each reporting period and, if necessary, these estimates are adjusted to reflect the anticipated amounts to be collected when those facts and circumstances become known.
The AlterG Anti-Gravity systems are used in physical and neurological rehabilitation and athletic training, both domestically and internationally. This transformative technology uses patented, NASA-derived DAP technology to reduce the effects of gravity and allow people to move with finely calibrated support and reduced pain.
The ReStore is a powered, lightweight soft exo-suit intended for use in the rehabilitation of individuals with lower limb disability due to stroke in the clinical rehabilitation environment.
The Company also sells the MyoCycle, which uses Functional Electrical Stimulation (“FES”) technology, in the United States for use at home or in clinic.
Rental revenue
Rental revenue for the AlterG Anti-Gravity systems is accounted for under ASC Topic 842, Leases. The Company rents its products to customers for a fixed monthly fee over the rental term, which typically ranges from 2 to 3 years. Rental revenues are recorded as earned on a monthly basis.
The Company also offers the SCI Products in a rent-to-purchase model in which the Company recognizes revenue ratably according to the agreed rental monthly fee for a limited period prior to selling its products.
Service and warranties
The Company services its products after expiration of the initial warranty. Service revenue, consisting of time and materials to perform the repairs, is recorded as services are rendered, which corresponds with the period in which the related expenses are incurred.
Warranties are classified as either an assurance type or a service type warranty. A warranty is considered an assurance type warranty if it provides the customer with assurance that the product will function as intended for a limited period of time. An assurance type warranty is not accounted for as a separate performance obligation under the revenue model.
In recent years, SCI Products have included a five-year warranty. The first two years are considered as an assurance type warranty and the additional period is considered an extended service arrangement, which is a service type warranty. A service type warranty is either sold with a unit or separately for a unit for which the warranty has expired. A service type warranty is accounted as a separate performance obligation and revenue is recognized ratably over the life of the warranty. With the recent establishment of a Medicare reimbursement pathway, the Company will offer its SCI Products to qualified Medicare beneficiaries with a two-year assurance type warranty only.
The ReStore device is sold with a two-year warranty which is considered as assurance type warranty.
The Distributed Product is sold with an assurance type warranty ranging from between one year to ten years, depending on the specific product and part.
For AlterG Anti-Gravity Products, the Company offers customers extended warranty contracts that extend or enhance the technical support, parts, and labor coverage offered as part of the base warranty included with the Anti-Gravity system products. Extended warranty revenue is recognized ratably over the extended warranty coverage period. The Company offers a one-year assurance type warranty to customers in the U.S. and two years assurance type warranty for spare parts only to its international distributors. For these products, the Company determines standalone selling price based on the price at which the performance obligation is sold separately.
Contract balances (in thousands):
Deferred revenue is composed primarily of unearned revenue related to service type warranty obligations, multi-year services contracts, as well as other advances and payments which the Company received from customers prior to satisfying the performance obligation, for which revenue has not yet been recognized.
The Company’s unearned performance obligations as of September 30, 2024 and the estimated revenue expected to be recognized in the future related to the service type warranty amounts to $2.7 million, which will be fulfilled over one to five years.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Concentrations of Credit Risks |
The below table reflects the concentration of credit risk for the Company’s current customers as of September 30, 2024, to which substantial sales were made:
The allowance for credit losses is based on the Company’s assessment of the collectability of accounts. The Company regularly assessed collectability based on a combination of factors, including an assessment of the current customer’s aging balance, the nature and size of the customer, the financial condition of the customer, and future expected economic conditions. Trade receivables deemed uncollectable are charged against the allowance for credit losses when identified. As of September 30, 2024, and December 31, 2023, trade receivables are presented net of allowance for credit losses in the amount of $193 thousand and $328 thousand, respectively.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warranty provision |
For assurance-type warranty, the Company records a provision for the estimated cost to repair or replace products under warranty at the time of sale. Factors that affect the Company’s warranty reserve include the number of units sold, historical and anticipated rates of warranty repairs and the cost per repair.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic and diluted net loss per ordinary share: |
Basic and diluted net loss per share was the same for each period presented as the inclusion of all potential shares of ordinary shares and warrants outstanding would have been anti-dilutive.
As of September 30, 2024 and 2023, the total number of ordinary shares related to the outstanding warrants and share option plans aggregated to 2,503,297 and 2,780,512, respectively, was excluded from the calculations of diluted loss per ordinary share since it would have an anti-dilutive effect.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
New Accounting Pronouncements |
Recent Accounting Pronouncements Not Yet Adopted
|
SIGNIFICANT ACCOUNTING POLICIES (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of assets and liabilities measured at fair value |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of warrants liability activity |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of disaggregation of revenues |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of contract balances |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of concentration of credit risk |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of product warranty liability |
|
INVENTORIES (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||
Inventory Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||
Schedule of inventories |
|
BUSINESS COMBINATION (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of total consideration |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of preliminary fair value of assets acquired and liabilities |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of intangible assets acquired |
|
GOODWILL AND OTHER INTANGIBLE ASSETS, NET (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of intangible assets |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of future amortization expense |
|
COMMITMENTS AND CONTINGENT LIABILITIES (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of future minimum lease commitments |
|
SHAREHOLDERS' EQUITY (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based Payment Arrangement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of employee options activity |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of employee RSUs activity |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of options and RSUs outstanding |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of warrants outstanding and exercisable |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of non-cash share-based compensation expense |
|
FINANCIAL INCOME, NET (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Income and Expenses [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of financial income, net |
|
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of revenues within geographic areas |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of long-lived assets by geographic region |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of major customer data as a percentage of total revenues |
*) Less than 10%.
|
GENERAL (Details Textual) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||||
---|---|---|---|---|---|---|
Aug. 08, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
Dec. 31, 2023 |
|
Business Acquisition [Line Items] | ||||||
Net loss | $ (3,084) | $ (7,531) | $ (13,664) | $ (16,494) | ||
Accumulated deficit | (249,547) | (249,547) | $ (235,883) | |||
Cash flow from operations | (17,749) | $ (16,183) | ||||
Cash and cash equivalents | $ 10,653 | $ 10,653 | $ 28,083 | |||
Alterg Inc [Member] | ||||||
Business Acquisition [Line Items] | ||||||
Aggregate purchase price in cash | $ 19,000 |
SIGNIFICANT ACCOUNTING POLICIES (Details) - Fair Value, Measurements, Recurring [Member] - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Financial Assets | $ 3,978 | $ 5,075 |
Financial Liabilities | 792 | 3,292 |
Fair Value, Inputs, Level 3 [Member] | Earnout [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Financial Liabilities | 792 | 3,292 |
Money market funds [Member] | Fair Value, Inputs, Level 1 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Financial Assets | 2,665 | 2,550 |
Treasury bills [Member] | Fair Value, Inputs, Level 1 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Financial Assets | $ 1,313 | $ 2,525 |
SIGNIFICANT ACCOUNTING POLICIES (Details 1) - Earnout [Member] $ in Thousands |
9 Months Ended |
---|---|
Sep. 30, 2024
USD ($)
| |
Fair Value Warrants Liability Activity [Line Items] | |
Balance December 31, 2023 | $ 3,292 |
Change in fair value | (2,500) |
Balance September 30, 2024 | $ 792 |
SIGNIFICANT ACCOUNTING POLICIES (Details 2) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Total Revenues | $ 6,128 | $ 4,403 | $ 18,118 | $ 6,970 |
Rental [Member] | ||||
Total Revenues | 1,008 | 303 | 2,776 | 685 |
Product [Member] | ||||
Total Revenues | 4,800 | 3,632 | 13,667 | 5,563 |
Service And Warranty [Member] | ||||
Total Revenues | $ 320 | $ 468 | $ 1,675 | $ 722 |
SIGNIFICANT ACCOUNTING POLICIES (Details 3) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
||||
---|---|---|---|---|---|---|
Accounting Policies [Abstract] | ||||||
Trade receivable, net of credit losses | [1] | $ 5,843 | $ 3,120 | |||
Deferred revenues | [1],[2] | $ 2,659 | $ 3,010 | |||
|
SIGNIFICANT ACCOUNTING POLICIES (Details 4) |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2024 |
Dec. 31, 2023 |
|
Trade Receivables [Member] | Credit Concentration Risk [Member] | Customer A [Member] | ||
Concentration Risk [Line Items] | ||
Concentration of credit risk | 42.00% | 0.00% |
SIGNIFICANT ACCOUNTING POLICIES (Details 5) $ in Thousands |
9 Months Ended |
---|---|
Sep. 30, 2024
USD ($)
| |
Accounting Policies [Abstract] | |
Balance at December 31, 2022 | $ 348 |
Provision | 606 |
Usage | (530) |
Balance at September 30, 2024 | $ 424 |
SIGNIFICANT ACCOUNTING POLICIES (Details Textual) - USD ($) $ in Thousands |
9 Months Ended | ||
---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Dec. 31, 2023 |
|
Significant Accounting Policies (Textual) | |||
Deferred revenues recognized | $ 1,600 | ||
Allowance for credit losses | $ 193 | $ 328 | |
Number of ordinary shares excluded from the calculations of diluted loss per share | 2,503,297 | 2,780,512 | |
Revenue recognition description | the estimated revenue expected to be recognized in the future related to the service type warranty amounts to $2.7 million, which will be fulfilled over one to five years. |
INVENTORIES (Details) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Inventory Disclosure [Abstract] | ||
Finished products | $ 4,174 | $ 3,157 |
Raw materials | 3,126 | 2,496 |
Inventories | $ 7,300 | $ 5,653 |
BUSINESS COMBINATION (Details) - USD ($) $ in Thousands |
Aug. 08, 2023 |
Sep. 30, 2024 |
---|---|---|
Business Acquisition [Line Items] | ||
Cash | $ 478 | |
Alterg Inc [Member] | ||
Business Acquisition [Line Items] | ||
Cash | $ 18,493 | |
Earnout payments | 3,607 | |
Total consideration | $ 22,100 |
BUSINESS COMBINATION (Details 1) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Business Combinations [Abstract] | ||
Cash and cash equivalent | $ 478 | |
Restricted cash | 51 | |
Accounts receivable | 1,773 | |
Inventory | 3,330 | |
Prepaid expenses and other current assets | 470 | |
Right of use asset | 1,151 | |
Property and equipment, net | 827 | |
Other non-current assets | 30 | |
Goodwill | 7,538 | $ 7,538 |
Intangible assets | 14,133 | |
Accounts payable | (2,082) | |
Accrued compensation | (766) | |
Other accrued liabilities | (1,059) | |
Deferred revenue | (2,088) | |
Warranty Obligations | (535) | |
Leases Liability | (1,151) | |
Total purchase consideration | $ 22,100 |
BUSINESS COMBINATION (Details 2) $ in Thousands |
9 Months Ended |
---|---|
Sep. 30, 2024
USD ($)
| |
Finite-Lived Intangible Assets [Line Items] | |
Estimated Fair Value | $ 14,133 |
Trademarks [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Estimated Fair Value | $ 795 |
Estimated Useful Life (Years) | 3 years |
Technology [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Estimated Fair Value | $ 6,161 |
Estimated Useful Life (Years) | 4 years |
Customer Relationship Warranty [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Estimated Fair Value | $ 201 |
Estimated Useful Life (Years) | 2 years |
Customer Relationship Rental [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Estimated Fair Value | $ 2,102 |
Estimated Useful Life (Years) | 4 years |
Customer Relationship - Distribution [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Estimated Fair Value | $ 4,578 |
Estimated Useful Life (Years) | 5 years |
Backlog [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Estimated Fair Value | $ 296 |
Estimated Useful Life (Years) | 1 year |
BUSINESS COMBINATION (Details Textual) $ in Thousands |
Aug. 08, 2023
USD ($)
|
---|---|
Business Acquisition [Line Items] | |
Earnout payments | $ 3,600 |
Alterg Inc [Member] | |
Business Acquisition [Line Items] | |
Aggregate purchase price in cash | 19,000 |
Amount of additional cash earnouts | $ 4,000 |
Description of Earnout payments | The Company will pay an amount of cash equal to 65% of the amount, if any, by which LCAI revenue attributable to the first 12 months period exceeds revenue target ("first earnout payment"), and an amount in cash equal to 65% of the amount, if any, by which LCAI revenue attributable to the following 12 months period exceeds the revenue from the first 12 month period ("second earnout payment"). |
Purchase price | $ 22,100 |
GOODWILL AND OTHER INTANGIBLE ASSETS, NET (Details) $ in Thousands |
9 Months Ended |
---|---|
Sep. 30, 2024
USD ($)
| |
Finite-Lived Intangible Assets [Line Items] | |
Cost | $ 14,133 |
Accumulated Amortization | (4,113) |
Intangible Assets, Net | 10,020 |
Trademark | |
Finite-Lived Intangible Assets [Line Items] | |
Cost | 795 |
Accumulated Amortization | (302) |
Intangible Assets, Net | 493 |
Technology [Member] | |
Finite-Lived Intangible Assets [Line Items] | |
Cost | 6,161 |
Accumulated Amortization | (1,757) |
Intangible Assets, Net | 4,404 |
Customer relationship - Warranty | |
Finite-Lived Intangible Assets [Line Items] | |
Cost | 201 |
Accumulated Amortization | (115) |
Intangible Assets, Net | 86 |
Customer relationship - Rental | |
Finite-Lived Intangible Assets [Line Items] | |
Cost | 2,102 |
Accumulated Amortization | (600) |
Intangible Assets, Net | 1,502 |
Customer relationship - Distribution | |
Finite-Lived Intangible Assets [Line Items] | |
Cost | 4,578 |
Accumulated Amortization | (1,043) |
Intangible Assets, Net | 3,535 |
Backlog | |
Finite-Lived Intangible Assets [Line Items] | |
Cost | 296 |
Accumulated Amortization | (296) |
Intangible Assets, Net | $ 0 |
GOODWILL AND OTHER INTANGIBLE ASSETS, NET (Details 1) $ in Thousands |
Sep. 30, 2024
USD ($)
|
---|---|
Goodwill and Intangible Assets Disclosure [Abstract] | |
Fiscal 2024 (period remaining) | $ 842 |
Fiscal 2025 | 3,307 |
Fiscal 2026 | 3,143 |
Fiscal 2027 | 2,172 |
Fiscal 2028 | 556 |
Total | $ 10,020 |
GOODWILL AND OTHER INTANGIBLE ASSETS, NET (Details Textual) $ in Millions |
9 Months Ended |
---|---|
Sep. 30, 2024
USD ($)
| |
Alterg Inc [Member] | |
Goodwill [Line Items] | |
Purchase of goodwill | $ 7.5 |
COMMITMENTS AND CONTINGENT LIABILITIES (Details) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
---|---|---|
Commitments and Contingencies Disclosure [Abstract] | ||
2024 | $ 342 | |
2025 | 670 | |
2026 | 12 | |
Total lease payments | 1,024 | |
Less: imputed interest | (43) | |
Present value of future lease payments | 981 | |
Less: current maturities of operating leases | 936 | $ 1,296 |
Non-current operating leases | $ 45 | $ 607 |
Weighted-average remaining lease term (in years) | 11 months 1 day | |
Weighted-average discount rate | 9.12% |
COMMITMENTS AND CONTINGENT LIABILITIES (Details Textual) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Commitments and Contingent Liabilities (Textual) | ||||
Lease expense | $ 321 | $ 269 | $ 974 | $ 657 |
Non-cancelable outstanding obligations | 5,900 | 5,900 | ||
Total fund received | $ 806 | |||
Lease expiration, term | The Company operates from leased facilities in Israel, the United States and Germany. These leases expire in 2025 | |||
Royalty revenues | 0 | $ 55 | $ 31 | |
Other long-term assets | 361 | $ 361 | ||
IPO [Member] | ||||
Commitments and Contingent Liabilities (Textual) | ||||
Description of conversion ratio | ordinary shares in a conversion ratio of 1 to 1 | |||
LL And LG [Member] | ||||
Commitments and Contingent Liabilities (Textual) | ||||
Maximum penalties payable on early release of agreement | 28 | $ 28 | ||
Lease expiration, term | LL and LG lease cars for their employees under cancelable operating lease agreements expiring at various dates between 2024 and 2026. | |||
Israel Innovation Authority ("IIA") [Member] | ||||
Commitments and Contingent Liabilities (Textual) | ||||
Total fund received | $ 2,800 | |||
Royalty bearing grants | 1,600 | |||
Royalties paid | $ 114 | |||
Percentage of obligation to pay royalties | 3.00% | |||
Contingent liability | 1,600 | $ 1,600 | ||
Percentage of grant received | 100.00% | |||
Royalties expenses | $ 2,000 | $ 2,000 | ||
Israel Innovation Authority ("IIA") [Member] | Convertible preferred A shares [Member] | ||||
Commitments and Contingent Liabilities (Textual) | ||||
Amount received in consideration of preferred shares | $ 400 | |||
Convertible preferred shares | 209 | 209 |
SHAREHOLDERS' EQUITY (Details) - USD ($) $ / shares in Units, $ in Thousands |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2024 |
Dec. 31, 2023 |
|
Share-based Payment Arrangement [Abstract] | ||
Number, Options outstanding | 4,723 | |
Number, Granted | 0 | |
Number, Exercised | 0 | |
Number, Forfeited | 0 | |
Options outstanding | 4,723 | 4,723 |
Options exercisable | 4,723 | |
Average exercise price, Options outstanding | $ 259.73 | |
Average exercise price, Granted | 0 | |
Average exercise price, Exercised | 0 | |
Average exercise price, Forfeited | 0 | |
Average exercise price, Options outstanding | 259.73 | $ 259.73 |
Average exercise price, Options exercisable | $ 259.73 | |
Average remaining contractual life (in years), Options outstanding | 3 years 7 months 13 days | 4 years 4 months 20 days |
Average remaining contractual life (in years), Options exercisable | 3 years 7 months 13 days | |
Aggregate intrinsic value (in thousands), Options outstanding | $ 0 | $ 0 |
Aggregate intrinsic value (in thousands), Options exercisable | $ 0 |
SHAREHOLDERS' EQUITY (Details 1) - Employee and Non-Employee RSUs [Member] |
9 Months Ended |
---|---|
Sep. 30, 2024
$ / shares
shares
| |
Number of shares underlying outstanding RSUs | |
Unvested RSUs, Beginning balance | shares | 538,885 |
Granted | shares | 14,740 |
Vested | shares | (218,493) |
Forfeited | shares | (3,413) |
Unvested RSUs, Ending balance | shares | 331,719 |
Weighted average grant date fair value | |
Unvested RSUs, Beginning balance | $ / shares | $ 6.07 |
Granted | $ / shares | 4.8 |
Vested | $ / shares | 6.56 |
Forfeited | $ / shares | 6.86 |
Unvested RSUs, Ending balance | $ / shares | $ 5.68 |
SHAREHOLDERS' EQUITY (Details 2) - Employee Stock Option [Member] |
9 Months Ended | |||
---|---|---|---|---|
Sep. 30, 2024
$ / shares
shares
| ||||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
Options outstanding | 336,442 | |||
Options outstanding weighted average remaining contractual life (years) | 3 years 7 months 13 days | [1] | ||
Options outstanding and exercisable | 4,723 | |||
Options exercisable weighted average remaining contractual life (years) | 3 years 7 months 13 days | [1] | ||
Exercise Price Range [Member] | ||||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
Options outstanding | 331,719 | |||
Options outstanding and exercisable | 0 | |||
$37.6 [Member] | ||||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
Exercise price | $ / shares | $ 37.6 | |||
Options outstanding | 1,774 | |||
Options outstanding weighted average remaining contractual life (years) | 4 years 5 months 26 days | [1] | ||
Options outstanding and exercisable | 1,774 | |||
Options exercisable weighted average remaining contractual life (years) | 4 years 5 months 26 days | [1] | ||
$178.5 - $236.3 [Member] | ||||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
Range of exercise price, minimum | $ / shares | $ 178.5 | |||
Range of exercise price, maximum | $ / shares | $ 236.3 | |||
Options outstanding | 1,845 | |||
Options outstanding weighted average remaining contractual life (years) | 3 years 7 months 2 days | [1] | ||
Options outstanding and exercisable | 1,845 | |||
Options exercisable weighted average remaining contractual life (years) | 3 years 7 months 2 days | [1] | ||
$350 - $367.5 [Member] | ||||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
Range of exercise price, minimum | $ / shares | $ 350 | |||
Range of exercise price, maximum | $ / shares | $ 367.5 | |||
Options outstanding | 887 | |||
Options outstanding weighted average remaining contractual life (years) | 2 years 7 months 24 days | [1] | ||
Options outstanding and exercisable | 887 | |||
Options exercisable weighted average remaining contractual life (years) | 2 years 7 months 24 days | [1] | ||
$1,277.5 - $3,634.8 [Member] | ||||
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
Range of exercise price, minimum | $ / shares | $ 1,277.5 | |||
Range of exercise price, maximum | $ / shares | $ 3,634.8 | |||
Options outstanding | 217 | |||
Options outstanding weighted average remaining contractual life (years) | 7 months 17 days | [1] | ||
Options outstanding and exercisable | 217 | |||
Options exercisable weighted average remaining contractual life (years) | 7 months 17 days | [1] | ||
|
SHAREHOLDERS' EQUITY (Details 3) |
9 Months Ended | |||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2024
$ / shares
shares
| ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 2,498,574 | |||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 2,498,574 | |||||||||||||||||||||||||||||
December 31, 2015 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 681 | [1] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 52.5 | [1] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 681 | [1] | ||||||||||||||||||||||||||||
December 28, 2016 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 272 | [2] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 52.5 | [2] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 272 | [2] | ||||||||||||||||||||||||||||
April 5, 2019 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 58,350 | [3] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 35.98 | [3] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 58,350 | [3] | ||||||||||||||||||||||||||||
Contractual term | Oct. 07, 2024 | [3] | ||||||||||||||||||||||||||||
June 12, 2019 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 59,523 | [4] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 42 | [4] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 59,523 | [4] | ||||||||||||||||||||||||||||
Contractual term | Dec. 12, 2024 | [4] | ||||||||||||||||||||||||||||
February 10, 2020 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 4,054 | [5] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 8.75 | [5] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 4,054 | [5] | ||||||||||||||||||||||||||||
Contractual term | Feb. 10, 2025 | [5] | ||||||||||||||||||||||||||||
February 10, 2020 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 15,120 | [6] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 10.94 | [6] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 15,120 | [6] | ||||||||||||||||||||||||||||
Contractual term | Feb. 10, 2025 | [6] | ||||||||||||||||||||||||||||
July 6, 2020 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 64,099 | [7] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 12.32 | [7] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 64,099 | [7] | ||||||||||||||||||||||||||||
Contractual term | Jan. 02, 2026 | [7] | ||||||||||||||||||||||||||||
July 6, 2020 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 42,326 | [8] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 15.95 | [8] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 42,326 | [8] | ||||||||||||||||||||||||||||
Contractual term | Jan. 02, 2026 | [8] | ||||||||||||||||||||||||||||
December 8, 2020 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 83,821 | [9] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 9.38 | [9] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 83,821 | [9] | ||||||||||||||||||||||||||||
Contractual term | Jun. 08, 2026 | [9] | ||||||||||||||||||||||||||||
December 8, 2020 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 15,543 | [10] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 12.55 | [10] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 15,543 | [10] | ||||||||||||||||||||||||||||
Contractual term | Jun. 08, 2026 | [10] | ||||||||||||||||||||||||||||
February 26, 2021 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 780,095 | [11] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 25.2 | [11] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 780,095 | [11] | ||||||||||||||||||||||||||||
Contractual term | Aug. 26, 2026 | [11] | ||||||||||||||||||||||||||||
February 26, 2021 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 93,612 | [12] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 32.05 | [12] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 93,612 | [12] | ||||||||||||||||||||||||||||
Contractual term | Aug. 26, 2026 | [12] | ||||||||||||||||||||||||||||
September 29, 2021 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 1,143,821 | [13] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 14 | [13] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 1,143,821 | [13] | ||||||||||||||||||||||||||||
Contractual term | Mar. 29, 2027 | [13] | ||||||||||||||||||||||||||||
September 29, 2021 [Member] | ||||||||||||||||||||||||||||||
Class of Warrant or Right [Line Items] | ||||||||||||||||||||||||||||||
Warrants outstanding | 137,257 | [14] | ||||||||||||||||||||||||||||
Exercise price per warrant | $ / shares | $ 17.81 | [14] | ||||||||||||||||||||||||||||
Warrants outstanding and exercisable | 137,257 | [14] | ||||||||||||||||||||||||||||
Contractual term | Sep. 27, 2026 | [14] | ||||||||||||||||||||||||||||
|
SHAREHOLDERS' EQUITY (Details 4) - USD ($) $ in Thousands |
9 Months Ended | |
---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Non-cash share-based compensation expense | $ 1,047 | $ 955 |
Cost of revenues [Member] | ||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Non-cash share-based compensation expense | 12 | 5 |
Research and development [Member] | ||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Non-cash share-based compensation expense | 130 | 112 |
Sales and marketing [Member] | ||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Non-cash share-based compensation expense | 309 | 270 |
General and administrative [Member] | ||
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items] | ||
Non-cash share-based compensation expense | $ 596 | $ 568 |
SHAREHOLDERS' EQUITY (Details Textual) |
9 Months Ended | 12 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 15, 2024
shares
|
Sep. 30, 2024
USD ($)
$ / shares
shares
|
Sep. 30, 2023
$ / shares
|
Dec. 31, 2015
$ / shares
|
Sep. 30, 2024
₪ / shares
|
Sep. 30, 2024
USD ($)
shares
|
Dec. 31, 2023
₪ / shares
shares
|
Dec. 22, 2022
USD ($)
|
Jul. 21, 2022
USD ($)
|
Jun. 02, 2022
₪ / shares
|
Jun. 02, 2022
USD ($)
|
Dec. 28, 2016
USD ($)
|
|
Shareholders' Equity | ||||||||||||
Reverse share split, description | a reverse share split within a range of 1:2 to 1:12, to be effective at the ratio | |||||||||||
Maximum number of authorized ordinary shares reverse share split | 120,000,000 | |||||||||||
Issued and outstanding ordinary shares of reverse pre-split shares | 60,100,000 | |||||||||||
Issued and outstanding ordinary shares of reverse post-split shares | 8,600,000 | |||||||||||
Authorized number ordinary shares of reverse post-split shares | 25,000,000 | |||||||||||
Number of share-based outstanding | 4,723 | 4,723 | ||||||||||
Per share value of stock repurchase authorized | ₪ / shares | ₪ 1.75 | ₪ 1.75 | ||||||||||
Treasury Stock, Common, Shares | 574,658 | 574,658 | ||||||||||
Minimum [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Authorized number ordinary shares of reverse post-split shares | 30,000,000 | |||||||||||
Maximum [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Authorized number ordinary shares of reverse post-split shares | 43,750,000 | |||||||||||
Certain institutional purchasers [Member] | Offering of ordinary shares in February 2020 [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Number of warrants issued | 534,300 | |||||||||||
Proceeds from warrants | $ | $ 4,675,125 | |||||||||||
Certain institutional purchasers [Member] | Registered direct offering of ordinary shares in July 2020 [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Number of warrants issued | 288,634 | |||||||||||
Proceeds from warrants | $ | 3,556,976 | |||||||||||
Certain institutional purchasers [Member] | Offering of ordinary shares in December 2020 [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Number of warrants issued | 514,010 | |||||||||||
Proceeds from warrants | $ | 4,821,416 | |||||||||||
Placement agent [Member] | February 2020 best efforts offering [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Number of warrants issued | 32,880 | |||||||||||
Proceeds from warrants | $ | 359,625 | |||||||||||
Placement agent [Member] | December 2020 private placement [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Number of warrants issued | 32,283 | |||||||||||
Proceeds from warrants | $ | $ 405,003 | |||||||||||
Kreos Capital V [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Warrants grant date | Dec. 31, 2015 | |||||||||||
Warrants exercisable, description. | currently exercisable (in whole or in part) until the earlier of (i) December 30, 2025 or (ii) immediately prior to the consummation of a merger, consolidation, or reorganization of the Company with or into, or the sale or license of all or substantially all the assets or shares of the Company to, any other entity or person, other than a wholly owned subsidiary of the Company, excluding any transaction in which the Company’s shareholders prior to the transaction will hold more than 50% of the voting and economic rights of the surviving entity after the transaction. None of these warrants had been exercised as of September 30, 2024. | |||||||||||
Kreos Capital [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Exercise price per share | $ / shares | $ 52.5 | |||||||||||
Drawdown amount under loan agreement | $ | $ 8,000,000 | |||||||||||
Employee Stock Option [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Award vesting period, description | Options to purchase ordinary shares generally vest over four years, with certain options to non-employee directors vesting quarterly over one year. | |||||||||||
Shares reserved for future issuance (in shares) | 0 | 145,560 | ||||||||||
Unrecognized cost of shares | $ | $ 1,700,000 | |||||||||||
Expected term of shares | 2 years 3 months 18 days | |||||||||||
Restricted Stock Units (RSUs) [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Weighted average grant date fair value, options (in USD per share) | $ / shares | $ 4.8 | $ 4.69 | ||||||||||
Restricted Stock Units (RSUs) [Member] | Nonemployee [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Number of share-based outstanding | 0 | |||||||||||
Share repurchase program [Member] | ||||||||||||
Shareholders' Equity | ||||||||||||
Authorized value of stock repurchased | $ | $ 5,800,000 | $ 8,000,000 | $ 8,000,000 | |||||||||
Per share value of stock repurchase authorized | ₪ / shares | ₪ 0.25 | |||||||||||
Treasury Stock, Common, Shares | 574,658 | |||||||||||
Total cost | $ | $ 3,500,000 |
FINANCIAL INCOME, NET (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Other Income and Expenses [Abstract] | ||||
Foreign currency transactions and other | $ 38 | $ 17 | $ 1 | $ 39 |
Interest income | 107 | 394 | 591 | 1,024 |
Bank commissions | (26) | 0 | (97) | (16) |
Financial income, net | $ 119 | $ 411 | $ 495 | $ 1,047 |
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
Sep. 30, 2024 |
Sep. 30, 2023 |
|
Revenue, Major Customer [Line Items] | ||||
Total revenues | $ 6,128 | $ 4,403 | $ 18,118 | $ 6,970 |
United States [Member] | ||||
Revenue, Major Customer [Line Items] | ||||
Total revenues | 3,458 | 2,497 | 11,054 | 4,298 |
Europe [Member] | ||||
Revenue, Major Customer [Line Items] | ||||
Total revenues | 2,419 | 1,466 | 5,896 | 2,201 |
Asia-Pacific [Member] | ||||
Revenue, Major Customer [Line Items] | ||||
Total revenues | 150 | 94 | 544 | 123 |
Rest of the world [Member] | ||||
Revenue, Major Customer [Line Items] | ||||
Total revenues | $ 101 | $ 346 | $ 624 | $ 348 |
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA (Details 1) - USD ($) $ in Thousands |
Sep. 30, 2024 |
Dec. 31, 2023 |
||
---|---|---|---|---|
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Long-lived assets | [1] | $ 2,162 | $ 3,123 | |
Israel [Mmeber] | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Long-lived assets | [1] | 244 | 529 | |
United States [Member] | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Long-lived assets | [1] | 1,777 | 2,404 | |
Germany [Member] | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Long-lived assets | [1] | $ 141 | $ 190 | |
|
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA (Details 2) - Sales Revenue, Net [Member] - Customer Concentration Risk [Member] |
9 Months Ended | ||||
---|---|---|---|---|---|
Sep. 30, 2024 |
Sep. 30, 2023 |
||||
Customer A [Member] | |||||
Revenue, Major Customer [Line Items] | |||||
Concentration risk | 16.40% | 0.00% | |||
Customer B [Member] | |||||
Revenue, Major Customer [Line Items] | |||||
Concentration risk | [1] | 15.90% | |||
|
GEOGRAPHIC INFORMATION AND MAJOR CUSTOMER AND PRODUCT DATA (Details Textual) |
9 Months Ended |
---|---|
Sep. 30, 2024
segment
| |
Geographic Information and Major Customer and Product Data (Textual) | |
Number of reportable segments | 1 |
1 Year Lifeward Chart |
1 Month Lifeward Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions