Full Press Release Details
CAN-FITE BIOPHARMA LTD.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2013
| Page | |
| Review of Interim Consolidated Financial Statements | 2 |
| Interim Consolidated Statements of Financial Position | 3 - 4 |
| Interim Consolidated Statements of Comprehensive Income | 5 |
| Interim Consolidated Statements of Changes in Equity | 6 - 9 |
| Interim Consolidated Statements of Cash Flows | 10 - 11 |
| Notes to Interim Consolidated Financial Statements | 12 - 18 |
Can-Fite BioPharma Ltd.
Auditors' Review Report to the Shareholders
of Can-Fite BioPharma Ltd.
We have reviewed the accompanying financial
information of Can-Fite BioPharma Ltd. and its subsidiary ("the Group"), which comprises the condensed consolidated statement
of financial position as of September 30, 2013 and the related condensed consolidated statements of comprehensive income, changes
in equity and cash flows for the nine and three-month periods then ended. The Company's board of directors and management are responsible
for the preparation and presentation of interim financial information for these periods in accordance with IAS 34, "Interim
Financial Reporting" and are responsible for the preparation of this interim financial information in accordance with Chapter
D of the Securities Regulations (Periodic and Immediate Reports), 1970. Our responsibility is to express a conclusion on this interim
financial information based on our review.
We conducted our review in accordance with
Review Standard 1 of the Institute of Certified Public Accountants in Israel, "Review of Interim Financial Information Performed
by the Independent Auditor of the Entity." A review of interim financial information consists of making inquiries, primarily
of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially
less in scope than an audit conducted in accordance with generally accepted auditing standards in Israel and consequently does
not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly,
we do not express an audit opinion.
Based on our review, nothing has come to
our attention that causes us to believe that the accompanying financial information is not prepared, in all material respects,
in accordance with IAS 34.
In addition to the abovementioned, based
on our review, nothing has come to our attention that causes us to believe that the accompanying financial information does not
comply, in all material respects, with the disclosure requirements of Chapter D of the Securities Regulations (Periodic and Immediate
| /s/ Kost Forer Gabbay & Kasierer | |
| Tel Aviv, Israel | KOST FORER GABBAY & KASIERER |
| November 28, 2013 | A Member of Ernst & Young Global |
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
| Convenience | ||||||||||||||||
| translation | ||||||||||||||||
| Into | ||||||||||||||||
| U.S. dollars. | ||||||||||||||||
| September 30, | September 30, | December 31, | ||||||||||||||
| 2013 | 2013 | 2012 | 2012 | |||||||||||||
| Unaudited | Unaudited | Audited | ||||||||||||||
| In thousands | NIS in thousands | |||||||||||||||
| ASSETS | ||||||||||||||||
| CURRENT ASSETS: | ||||||||||||||||
| Cash and cash equivalents | 2,735 | 9,673 | 7,524 | 4,278 | ||||||||||||
| Accounts receivable | 457 | 1,615 | 2,319 | 1,672 | ||||||||||||
| 3,192 | 11,288 | 9,843 | 5,950 | |||||||||||||
| NON-CURRENT ASSETS: | ||||||||||||||||
| Property, plant and equipment, net | 44 | 157 | 171 | 159 | ||||||||||||
| 3,236 | 11,445 | 10,014 | 6,109 |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
| Convenience | ||||||||||||||||
| translation | ||||||||||||||||
| Into | ||||||||||||||||
| U.S. dollars. | ||||||||||||||||
| September 30, | September 30, | December 31, | ||||||||||||||
| 2013 | 2013 | 2012 | 2012 | |||||||||||||
| Unaudited | Unaudited | Audited | ||||||||||||||
| In thousands | NIS in thousands | |||||||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||||
| CURRENT LIABILITIES: | ||||||||||||||||
| Trade payables | 578 | 2,046 | 1,893 | 2,821 | ||||||||||||
| Other accounts payable | 707 | 2,502 | 2,578 | 4,586 | ||||||||||||
| Warrants exercisable into shares (series 6) | 42 | 149 | 198 | 149 | ||||||||||||
| Warrants exercisable into shares (series 7) | 45 | 159 | - | 773 | ||||||||||||
| Warrants exercisable into shares (series 8) | 87 | 308 | 349 | 357 | ||||||||||||
| 1,460 | 5,164 | 5,018 | 8,686 | |||||||||||||
| NON-CURRENT LIABILITIES: | ||||||||||||||||
| Warrants exercisable into shares (series 7) | - | - | 753 | - | ||||||||||||
| Employee benefit liabilities, net | 19 | 67 | 91 | 68 | ||||||||||||
| 19 | 67 | 844 | 68 | |||||||||||||
| 1,479 | 5,231 | 5,862 | 8,754 | |||||||||||||
| EQUITY (DEFICIENCY) ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY: | ||||||||||||||||
| Share capital | 1,009 | 3,568 | 2,734 | 2,734 | ||||||||||||
| Share premium | 70,902 | 250,782 | 233,754 | 233,754 | ||||||||||||
| Capital reserve from share-based payment transactions | 4,399 | 15,561 | 15,196 | 15,279 | ||||||||||||
| Warrants exercisable into shares (series 9) | 189 | 669 | 669 | 669 | ||||||||||||
| Warrants exercisable into shares (series 10) | 899 | 3,178 | - | - | ||||||||||||
| Warrants exercisable into shares (series 11) | 867 | 3,066 | - | - | ||||||||||||
| Treasury shares | (1,026 | ) | (3,628 | ) | (5,805 | )* | (5,805 | )* | ||||||||
| Adjustments arising from translating financial statements of foreign operations | (33 | ) | (117 | ) | 347 | 84 | ||||||||||
| Accumulated deficit | (76,158 | ) | (269,371 | ) | (245,274 | )* | (251,359 | )* | ||||||||
| 1,048 | 3,708 | 1,621 | (4,644 | ) | ||||||||||||
| Non-controlling interests | 709 | 2,506 | 2,531 | 1,999 | ||||||||||||
| Total equity | 1,757 | 6,214 | 4,152 | (2,645 | ) | |||||||||||
| 3,236 | 11,445 | 10,014 | 6,109 |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| November 28, 2013 | /s/ Ilan Cohn | /s/ Pnina Fishman | /s/ Motti Farbstein | |||
| Date of approval of the financial statements | Mr. Ilan Cohn Chairman of the Board of Directors | Prof. Pnina Fishman Member of the Board and CEO | Mr. Motti Farbstein Chief Operating and Financial Officer |
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
| Convenience | ||||||||||||||||||||||||
| translation | ||||||||||||||||||||||||
| into U.S. | ||||||||||||||||||||||||
| dollars | ||||||||||||||||||||||||
| Nine months | ||||||||||||||||||||||||
| ended | Nine months ended | Three months ended | Year ended | |||||||||||||||||||||
| September 30, | September 30, | September 30, | December 31, | |||||||||||||||||||||
| 2013 | 2013 | 2012 | 2013 | 2012 | 2012 | |||||||||||||||||||
| Unaudited | Unaudited | Audited | ||||||||||||||||||||||
| In thousands | NIS in thousands (except per share data) | |||||||||||||||||||||||
| Research and development expenses | 2,880 | 10,185 | 9,273 | 2,522 | 2,776 | 13,160 | ||||||||||||||||||
| General and administrative expenses | 2,716 | 9,605 | 6,089 | 3,014 | 1,951 | 9,230 | ||||||||||||||||||
| Operating loss | 5,596 | 19,790 | 15,362 | 5,536 | 4,727 | 22,390 | ||||||||||||||||||
| Finance expenses | 130 | 374 | 279 | 129 | 253 | 27 | ||||||||||||||||||
| Finance income | (191 | ) | (584 | ) | (457 | ) | (372 | ) | (154 | ) | (541 | ) | ||||||||||||
| Loss before taxes on income | 5,535 | 19,580 | 15,184 | 5,293 | 4,826 | 21,876 | ||||||||||||||||||
| Taxes on income | - | - | - | - | - | 11 | ||||||||||||||||||
| Net loss | 5,535 | 19,580 | 15,184 | 5,293 | 4,826 | 21,887 | ||||||||||||||||||
| Other comprehensive loss (income) - exchange differences on translation of foreign operations | 69 | 245 | (332 | ) | (46 | ) | (219 | ) | (7 | ) | ||||||||||||||
| Total comprehensive loss | 5,604 | 19,825 | 14,852 | 5,247 | 4,607 | 21,880 | ||||||||||||||||||
| Loss attributable to: | ||||||||||||||||||||||||
| Equity holders of the Company | 5,092 | 18,012 | 14,735 | 4,887 | 6,297 | 20,820 | ||||||||||||||||||
| Non-controlling interests | 443 | 1,568 | 449 | 406 | (1,471 | ) | 1,067 | |||||||||||||||||
| 5,535 | 19,580 | 15,184 | 5,293 | 4,826 | 21,887 | |||||||||||||||||||
| Total comprehensive loss attributable to: | ||||||||||||||||||||||||
| Equity holders of the Company | 5,149 | 18,213 | 14,463 | 4,849 | 6,117 | 20,811 | ||||||||||||||||||
| Non-controlling interests | 455 | 1,612 | 389 | 398 | (1,510 | ) | 1,069 | |||||||||||||||||
| 5,604 | 19,825 | 14,852 | 5,247 | 4,607 | 21,880 | |||||||||||||||||||
| Net loss per share attributable to equity holders of the Company (in NIS): | ||||||||||||||||||||||||
| Basic and diluted net loss per share | 0.39 | 1.38 | 1.39 | * | 0.36 | 0.58 | * | 2.07 | * |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
| Share capital | Share premium | Capital reserve from share-based payment transactions | Warrants exercisable into shares | Treasury shares | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | |||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||||||||||||
| NIS in thousands | ||||||||||||||||||||||||||||||||||||||||
| Balance as of January 1, 2013 (audited) | 2,734 | 233,754 | 15,279 | 669 | (5,805 | )* | 84 | (251,359 | )* | (4,644 | ) | 1,999 | (2,645 | ) | ||||||||||||||||||||||||||
| Loss | - | - | - | - | - | - | (18,012 | ) | (18,012 | ) | (1,568 | ) | (19,580 | ) | ||||||||||||||||||||||||||
| Total other comprehensive loss | - | - | - | - | - | (201 | ) | - | (201 | ) | (44 | ) | (245 | ) | ||||||||||||||||||||||||||
| Total comprehensive loss | - | - | - | - | - | (201 | ) | (18,012 | ) | (18,213 | ) | (1,612 | ) | (19,825 | ) | |||||||||||||||||||||||||
| Exercise of unlisted share warrants | 86 | - | - | - | - | - | - | 86 | - | 86 | ||||||||||||||||||||||||||||||
| Issuance of shares and change in term of warrants (series 10 and series 11)** | 748 | 17,306 | - | 6,244 | - | - | - | 24,298 | - | 24,298 | ||||||||||||||||||||||||||||||
| Sale of treasury shares to third party | - | (278 | ) | - | - | 2,177 | - | - | 1,899 | (61 | ) | 1,838 | ||||||||||||||||||||||||||||
| Cost of share-based payment | - | - | 282 | - | - | - | - | 282 | 2,180 | 2,462 | ||||||||||||||||||||||||||||||
| Balance as of September 30, 2013 | 3,568 | 250,782 | 15,561 | 6,913 | (3,628 | ) | (117 | ) | (269,371 | ) | 3,708 | 2,506 | 6,214 | |||||||||||||||||||||||||||
| Balance as of January 1, 2012 (audited) | 2,606 | 229,299 | 14,670 | - | (5,805 | )* | 75 | (230,539 | ) | 10,306 | 2,221 | 12,527 | ||||||||||||||||||||||||||||
| Loss | - | - | - | - | - | - | (14,735 | ) | (14,735 | ) | (449 | ) | (15,184 | ) | ||||||||||||||||||||||||||
| Total other comprehensive income | - | - | - | - | - | 272 | - | 272 | 60 | 332 | ||||||||||||||||||||||||||||||
| Total comprehensive loss | - | - | - | - | - | 272 | (14,735 | ) | (14,463 | ) | (389 | ) | (14,852 | ) | ||||||||||||||||||||||||||
| Exercise of unlisted share options | 5 | 171 | - | - | - | - | - | 176 | - | 176 | ||||||||||||||||||||||||||||||
| Exercise of share warrants (series 5) | 1 | 75 | - | - | - | - | - | 76 | - | 76 | ||||||||||||||||||||||||||||||
| Issue of shares and warrants (series 9) | 122 | 4,209 | - | 669 | - | - | - | 5,000 | - | 5,000 | ||||||||||||||||||||||||||||||
| Cost of share-based payment | - | - | 526 | - | - | - | - | 526 | 699 | 1,225 | ||||||||||||||||||||||||||||||
| Balance as of September 30, 2012 | 2,734 | 233,754 | 15,196 | 669 | (5,805 | )* | 347 | (245,274 | ) | 1,621 | 2,531 | 4,152 |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
| Share capital | Share premium | Capital reserve from share-based payment transactions | Warrants exercisable into shares | Treasury shares | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | |||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||||||||||||
| NIS in thousands | ||||||||||||||||||||||||||||||||||||||||
| Balance as of July 1, 2013 | 3,568 | 250,782 | 15,522 | 669 | (3,628 | ) | (155 | ) | (264,484 | ) | 2,274 | 2,306 | 4,580 | |||||||||||||||||||||||||||
| Loss | - | - | - | - | - | - | (4,887 | ) | (4,887 | ) | (406 | ) | (5,293 | ) | ||||||||||||||||||||||||||
| Total other comprehensive income | - | - | - | - | - | 38 | - | 38 | 8 | 46 | ||||||||||||||||||||||||||||||
| Total comprehensive income (loss) | - | - | - | - | - | 38 | (4,887 | ) | (4,849 | ) | (398 | ) | (5,247 | ) | ||||||||||||||||||||||||||
| change in warrants term (series 10,11) | - | - | - | 6,244 | - | - | - | 6,244 | - | 6,244 | ||||||||||||||||||||||||||||||
| Cost of share-based payment | - | - | 39 | - | - | - | - | 39 | 598 | 637 | ||||||||||||||||||||||||||||||
| Balance as of September 30, 2013 | 3,568 | 250,782 | 15,561 | 6,913 | (3,628 | ) | (117 | ) | (269,371 | ) | 3,708 | 2,506 | 6,214 | |||||||||||||||||||||||||||
| Balance as of July 1, 2012 | 2,733 | 233,717 | 15,073 | 669 | (5,805 | )* | 167 | (238,977 | )* | 7,577 | 827 | 8,404 | ||||||||||||||||||||||||||||
| Net loss | - | - | - | - | - | - | (6,297 | ) | (6,297 | ) | 1,471 | (4,826 | ) | |||||||||||||||||||||||||||
| Total other comprehensive income | - | - | - | - | - | 180 | - | 180 | 39 | 219 | ||||||||||||||||||||||||||||||
| Total comprehensive income (loss) | - | - | - | - | - | 180 | (6,297 | ) | (6,117 | ) | 1,510 | (4,607 | ) | |||||||||||||||||||||||||||
| Exercise of unlisted share warrants | 1 | 37 | - | - | - | - | - | 38 | - | 38 | ||||||||||||||||||||||||||||||
| Cost of share-based payment | - | - | 123 | - | - | - | - | 123 | 194 | 317 | ||||||||||||||||||||||||||||||
| Balance as of September 30, 2012 | 2,734 | 233,754 | 15,196 | 669 | (5,805 | )* | 347 | (245,274 | )* | 1,621 | 2,531 | 4,152 |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
| Share capital | Share premium | Capital reserve from share-based payment transactions | Warrants exercisable into shares | Treasury shares | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | |||||||||||||||||||||||||||||||
| Audited | ||||||||||||||||||||||||||||||||||||||||
| NIS in thousands | ||||||||||||||||||||||||||||||||||||||||
| Balance as of January 1, 2012 | 2,606 | 229,299 | 14,670 | - | (5,805 | )* | 75 | (230,539 | )* | 10,306 | 2,221 | 12,527 | ||||||||||||||||||||||||||||
| Loss | - | - | - | - | - | - | (20,820 | ) | (20,820 | ) | (1,067 | ) | (21,887 | ) | ||||||||||||||||||||||||||
| Other comprehensive income (loss) | - | - | - | - | - | 9 | - | 9 | (2 | ) | 7 | |||||||||||||||||||||||||||||
| Total comprehensive loss | - | - | - | - | - | 9 | (20,820 | ) | (20,811 | ) | (1,069 | ) | (21,880 | ) | ||||||||||||||||||||||||||
| Exercise of unlisted share options | 5 | 171 | - | - | - | - | - | 176 | - | 176 | ||||||||||||||||||||||||||||||
| Exercise of warrants (series 5) | 1 | 75 | - | - | - | - | - | 76 | - | 76 | ||||||||||||||||||||||||||||||
| Issuance of shares and warrants (series 9) | 122 | 4,209 | - | 669 | - | - | - | 5,000 | - | 5,000 | ||||||||||||||||||||||||||||||
| Cost of share-based payment | - | - | 609 | - | - | - | - | 609 | 847 | 1,456 | ||||||||||||||||||||||||||||||
| Balance as of December 31, 2012 | 2,734 | 233,754 | 15,279 | 669 | (5,805 | )* | 84 | (251,359 | )* | (4,644 | ) | 1,999 | (2,645 | ) |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
| Attributable to equity holders of the Company | ||||||||||||||||||||||||||||||||||||||||
| Share capital | Share premium | Capital reserve from share-based payment transactions | Warrants exercisable into shares | Treasury shares | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | |||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||||||||||||
| USD in thousands | ||||||||||||||||||||||||||||||||||||||||
| Balance as of January 1, 2013 (audited) | 773 | 66,088 | 4,320 | 189 | (1,641 | )* | 24 | (71,066 | )* | (1,313 | ) | 565 | (748 | ) | ||||||||||||||||||||||||||
| Loss | - | - | - | - | - | - | (5,092 | ) | (5,092 | ) | (443 | ) | (5,535 | ) | ||||||||||||||||||||||||||
| Other comprehensive loss | - | - | - | - | - | (57 | ) | - | (57 | ) | (12 | ) | (69 | ) | ||||||||||||||||||||||||||
| Total comprehensive loss | - | - | - | - | - | (57 | ) | (5,092 | ) | (5,149 | ) | (455 | ) | (5,604 | ) | |||||||||||||||||||||||||
| Exercise of unlisted share options | 25 | - | - | - | - | - | 25 | - | 25 | |||||||||||||||||||||||||||||||
| Issuance of shares *) and change in warrant | 211 | 4,893 | - | 1,766 | - | - | 6,870 | - | 6,870 | |||||||||||||||||||||||||||||||
| Sale of treasury shares to third party | - | (79 | ) | - | - | 615 | - | 536 | (17 | ) | 519 | |||||||||||||||||||||||||||||
| Cost of share-based payment | - | - | 79 | - | - | - | 79 | 616 | 695 | |||||||||||||||||||||||||||||||
| Balance as of September 30, 2013 | 1,009 | 70,902 | 4,399 | 1,955 | (1,026 | ) | (33 | ) | (76,158 | ) | 1,048 | 709 | 1,757 |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS |
| Convenience translation into U.S. dollars. | ||||||||||||||||||||||||
| Nine months ended September 30, | Nine months ended September 30, | Three months ended September 30, | Year ended December 31, | |||||||||||||||||||||
| 2013 | 2013 | 2012 | 2013 | 2012 | 2012 | |||||||||||||||||||
| Unaudited | Unaudited | Audited | ||||||||||||||||||||||
| In thousands | NIS in thousands | |||||||||||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||||||||||
| Loss | (5,535 | ) | (19,580 | ) | (15,184 | ) | (5,293 | ) | (4,826 | ) | (21,887 | ) | ||||||||||||
| Adjustments to reconcile loss to net cash used : | ||||||||||||||||||||||||
| Depreciation of property, plant and equipment | 13 | 44 | 70 | 17 | 21 | 86 | ||||||||||||||||||
| Cost of share-based payment | 673 | 2,381 | 1,225 | 650 | 317 | 1,456 | ||||||||||||||||||
| Interest on deposits | (7 | ) | (27 | ) | (49 | ) | (18 | ) | (11 | ) | (50 | ) | ||||||||||||
| Loss (gain) from sale of property, plant and equipment | (2 | ) | (6 | ) | (32 | ) | - | (3 | ) | (42 | ) | |||||||||||||
| Decrease in employee benefit liabilities, net | - | (1 | ) | (99 | ) | 1 | 8 | (122 | ) | |||||||||||||||
| Taxes on income | - | - | - | - | - | 11 | ||||||||||||||||||
| Decrease in fair value of warrants exercisable into shares (series 5) | - | - | (138 | ) | - | - | (138 | ) | ||||||||||||||||
| Decrease in fair value of warrants exercisable into shares (series 6) | - | - | (198 | ) | (84 | ) | (79 | ) | (247 | ) | ||||||||||||||
| Decrease in fair value of warrants exercisable into shares (series 7) | (174 | ) | (614 | ) | (40 | ) | (326 | ) | (40 | ) | (20 | ) | ||||||||||||
| Increase (decrease) in fair value of warrants exercisable into shares (series 8) | (14 | ) | (49 | ) | - | 89 | 8 | 8 | ||||||||||||||||
| Increase in fair value of warrants exercisable into shares (series 10) | 154 | 545 | - | - | - | - | ||||||||||||||||||
| Decrease in fair value of warrants exercisable into shares (series 11) | (21 | ) | (73 | ) | - | (37 | ) | - | - | |||||||||||||||
| Exchange rate differences on balances of cash and cash equivalents | (102 | ) | (361 | ) | 36 | (134 | ) | 13 | (217 | ) | ||||||||||||||
| 520 | 1,839 | 775 | 158 | 234 | 725 | |||||||||||||||||||
| Working capital adjustments: | ||||||||||||||||||||||||
| Decrease in accounts receivable | 7 | 25 | 1,441 | 17 | 740 | 2,088 | ||||||||||||||||||
| Increase (decrease) in trade payables | (219 | ) | (773 | ) | (37 | ) | 580 | 427 | 891 | |||||||||||||||
| Increase (decrease) in other accounts payable | (654 | ) | (2,313 | ) | (108 | ) | (1,161 | ) | 286 | 1,900 | ||||||||||||||
| (866 | ) | (3,061 | ) | 1,296 | (564 | ) | 1,453 | 4,879 | ||||||||||||||||
| Cash paid and received during the period for: | ||||||||||||||||||||||||
| Interest received | 8 | 27 | 49 | 18 | 11 | 50 | ||||||||||||||||||
| Income tax paid | - | - | - | - | - | (11 | ) | |||||||||||||||||
| 8 | 27 | 49 | 18 | 11 | 39 | |||||||||||||||||||
| Net cash used in operating activities | (5,873 | ) | (20,775 | ) | (13,064 | ) | (5,681 | ) | (3,128 | ) | (16,244 | ) |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| CAN-FITE BIOPHARMA LTD. |
| INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS |
| Convenience translation into U.S. dollars. | ||||||||||||||||||||||||
| Nine months ended September 30, | Nine months ended September 30, | Three months ended September 30, | Year ended December 31, | |||||||||||||||||||||
| 2013 | 2013 | 2012 | 2013 | 2012 | 2012 | |||||||||||||||||||
| Unaudited | Unaudited | Audited | ||||||||||||||||||||||
| In thousands | NIS in thousands | |||||||||||||||||||||||
| Cash flows from investing activities: | ||||||||||||||||||||||||
| Purchase of property, plant and equipment | (12 | ) | (42 | ) | (13 | ) | (7 | ) | - | (17 | ) | |||||||||||||
| Proceeds from sale of property, plant and equipment | 2 | 7 | 82 | - | 3 | 92 | ||||||||||||||||||
| Sell of assets measured by fair value | - | - | 3,265 | - | - | |||||||||||||||||||
| Net cash provided by (used in) investing activities | (10 | ) | (35 | ) | 69 | 3,258 | 3 | 75 | ||||||||||||||||
| Cash flows from financing activities: | ||||||||||||||||||||||||
| Issue of share capital (net of issue expenses) | 5,131 | 18,148 | 4,331 | - | - | 4,331 | ||||||||||||||||||
| Proceeds on account of share warrants (series 8 and 9) (net of issue expenses) | - | - | 1,018 | - | - | 1,018 | ||||||||||||||||||
| Proceeds on account of share warrants (series 10 and 11) (net of issue expenses) | 1,632 | 5,772 | - | - | - | |||||||||||||||||||
| Exercise of unlisted share options | 24 | 86 | 176 | - | 38 | 176 | ||||||||||||||||||
| Exercise of share warrants (series 5) | - | - | 76 | - | - | 76 | ||||||||||||||||||
| Sale of treasury shares to a third party | 520 | 1,838 | - | - | - | - | ||||||||||||||||||
| Net cash provided by financing activities | 7,307 | 25,844 | 5,601 | - | 38 | 5,601 | ||||||||||||||||||
| Exchange rate differences on balances of cash and cash equivalents | 102 | 361 | 296 | 425 | 206 | 224 | ||||||||||||||||||
| Increase (decrease) in cash and cash equivalents | 1,526 | 5,395 | (7,098 | ) | (1,998 | ) | (2,881 | ) | (10,344 | ) | ||||||||||||||
| Cash and cash equivalents at the beginning of the period | 1,209 | 4,278 | 14,622 | 11,671 | 10,405 | 14,622 | ||||||||||||||||||
| Cash and cash equivalents at the end of the period | 2,735 | 9,673 | 7,524 | 9,673 | 7,524 | 4,278 |
The accompanying notes are an integral
part of the interim consolidated financial statements.
| CAN-FITE BIOPHARMA LTD. |
| NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
consolidated financial statements have been prepared in accordance with IAS 34, "Interim Financial Reporting".
policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the
preparation of the annual consolidated financial statements, except as noted below:
10, "Consolidated Financial Statements":
IAS 27 regarding the accounting treatment in respect of consolidated financial statements and includes the accounting treatment
for the consolidation of structured entities previously accounted for under SIC 12, "Consolidation - Special Purpose Entities".
of IFRS 10 for the first time did not have a material effect on the Company's financial statements.
19 (Revised), "Employee Benefits":
the IASB issued IAS 19 (Revised) which is to be applied commencing January 1, 2013. The principal amendments address the accounting
treatment of defined benefit plans. The application of IAS 19 for the first time did not have a material effect on the Company's
financial statements.
| CAN-FITE BIOPHARMA LTD. |
| NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
On August 18, 2013, the Company
filed an application with the District Court in Petach-Tikva, Israel to approve the convening of a general meeting of the Company's
shareholders and a general meeting of the holders of warrants (series 6) of the Company to extend the exercise period of the warrants
(series 6) until September 1, 2014. On August 26, 2013, the District Court in Petach-Tikva, Israel approved the extension of the
exercise period until October 30, 2013. On August 27, 2013, a general meeting of the shareholders and the holders of warrants (series
6) assembly were convened in order to approve the extension of exercise period of the warrants (series 6) until September 1, 2014.
Although the general meeting of the holders of warrants (series 6) approved the extension, because the general meeting of the shareholders
did not approve the extension, the warrants (series 6) expired on October 30, 2013.
| CAN-FITE BIOPHARMA LTD. |
| NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS |
Except as set forth above, the revised agreement has no effect on the original license terms agreed upon with the NIH.
Every 25 warrants (series 10)
are exercisable into one ordinary share, NIS 0.25 par value per share, of the Company for NIS 0.394, with the warrants being
linked to the Israeli consumer price index for December 2012. The warrants are exercisable until October 31, 2015.
In addition, every 25 warrants
(series 11) are exercisable into one ordinary share, NIS 0.25 par value per share, of the Company for NIS 0.392, with the
warrants being linked to the Israeli consumer price index for December 2012. The warrants are exercisable until April 30,
Due to an oversubscription,
7,477 units were purchased at a price of NIS 3,544 per unit for total proceeds of NIS 23,920 thousand (net of issuance
expenses of approximately NIS 2,572 thousand). The issuance proceeds were received on February 5, 2013.
The shares included in the
units were listed for trading on February 5, 2013.