Recent Updates
Recently added Catalysts
CANF

CAN-FITE BIOPHARMA LTD. INTERIM CONSOLIDATED FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2013 UNAUDITED INDEX Page Review of Interim Consolidated Financial Statements 2 Interim Consolidated Statements of Financial Position

Key Takeaway: 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

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.
Last updated: Nov 29, 2013