Full Press Release Details
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
| Page | |
| Consolidated Statements of Financial Position | 2-3 |
| Consolidated Statements of Profit or Loss and Other Comprehensive Loss | 4 |
| Consolidated Statements of Changes in Equity (Deficit) | 5-7 |
| Consolidated Statements of Cash Flows | 8-10 |
| Notes to Interim Consolidated Financial Statements | 11-23 |
STATEMENTS OF FINANCIAL POSITION
| June 30, | December 31, | |||||||||||||
| 2024 | 2023 | 2023 | ||||||||||||
| Unaudited | Audited | |||||||||||||
| Note | USD in thousands | |||||||||||||
| ASSETS | ||||||||||||||
| CURRENT ASSETS: | ||||||||||||||
| Cash and cash equivalents | $ | 252 | $ | 2,081 | $ | 2,076 | ||||||||
| Restricted deposit | 64 | 44 | 65 | |||||||||||
| Short-term deposit | 2,308 | - | 3,000 | |||||||||||
| Trade receivables | 19 | 43 | 22 | |||||||||||
| Other accounts receivable | 298 | 815 | 540 | |||||||||||
| Inventory | 415 | 660 | 742 | |||||||||||
| 3,356 | 3,643 | 6,445 | ||||||||||||
| NON-CURRENT ASSETS: | ||||||||||||||
| Intangible asset, net | 4 | 3,006 | 4,474 | 3,189 | ||||||||||
| Related parties | 5,6 | 2,448 | - | - | ||||||||||
| Investment in company account for at equity | 3 | 1,196 | 893 | 781 | ||||||||||
| Investments in financial assets | 5 | 403 | 849 | 659 | ||||||||||
| Property and equipment, net | 73 | 33 | 108 | |||||||||||
| 7,126 | 6,249 | 4,737 | ||||||||||||
| $ | 10,482 | $ | 9,892 | $ | 11,182 |
The accompanying notes are an integral part of
the interim consolidated financial statements.
STATEMENTS OF FINANCIAL POSITION
| June 30, | December 31, | |||||||||||||
| 2024 | 2023 | 2023 | ||||||||||||
| Unaudited | Audited | |||||||||||||
| Note | USD in thousands | |||||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| CURRENT LIABILITIES: | ||||||||||||||
| Trade payables | $ | 1,164 | $ | 1,247 | $ | 802 | ||||||||
| Other accounts payable | 253 | 153 | 185 | |||||||||||
| Warrants | 8 | 345 | 1,714 | 532 | ||||||||||
| Lease liability | 38 | - | 52 | |||||||||||
| 1,800 | 3,114 | 1,571 | ||||||||||||
| NON-LIABILITIES | ||||||||||||||
| Lease liability | 26 | - | 24 | |||||||||||
| EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY: | 9 | |||||||||||||
| Share capital and premium | 67,258 | 58,898 | 64,526 | |||||||||||
| Reserve from share-based payment transactions | 5,298 | 5,248 | 5,282 | |||||||||||
| Warrants | 5,190 | 5,190 | 5,190 | |||||||||||
| Foreign currency translation reserve | 497 | 497 | 497 | |||||||||||
| Transactions with non-controlling interests | 810 | 712 | 810 | |||||||||||
| Accumulated deficit | ( 72,133 | ) | ( 66,449 | ) | ( 68,691 | ) | ||||||||
| 6,920 | 4,096 | 7,614 | ||||||||||||
| Non-controlling interests | 1,736 | 2,682 | 1,973 | |||||||||||
| Total equity | $ | 8,656 | $ | 6,778 | $ | 9,587 | ||||||||
| Total liabilities and equity | $ | 10,482 | $ | 9,892 | $ | 11,182 |
The accompanying notes are an integral part of
the interim consolidated financial statements.
STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE LOSS
| Six months ended June 30, | Year Ended December 31, | |||||||||||||
| 2024 | 2023 | 2023 | ||||||||||||
| Unaudited | Audited | |||||||||||||
| Note | USD in thousands, except per share amounts | |||||||||||||
| Revenues | $ | 840 | $ | 1,972 | $ | 2,879 | ||||||||
| Cost of goods sold | ( 366 | ) | ( 508 | ) | ( 683 | ) | ||||||||
| Gross profit | 474 | 1,464 | 2,196 | |||||||||||
| Research and development expenses | 10a | 841 | 781 | 1,641 | ||||||||||
| Sales and marketing | 528 | 729 | 1,297 | |||||||||||
| Impairment of intangible asset | - | - | 1,042 | |||||||||||
| General and administrative expenses | 11b | 2,632 | 2,921 | 5,031 | ||||||||||
| Operating loss | 3,527 | 2,967 | 6,815 | |||||||||||
| Company's share of losses of companies accounted for at equity, net | 208 | 99 | 210 | |||||||||||
| Finance income | ( 323 | ) | ( 1,024 | ) | ( 2,219 | ) | ||||||||
| Finance expenses | 272 | 877 | 1,055 | |||||||||||
| Loss before income taxes | 3,684 | 2,919 | 5,861 | |||||||||||
| Taxes on income | ( 5 | ) | 13 | 22 | ||||||||||
| Total comprehensive loss | 3,679 | 2,932 | 5,883 | |||||||||||
| Attributable to: | ||||||||||||||
| Equity holders of the Company | 3,442 | 2,880 | 5,122 | |||||||||||
| Non-controlling interests | 237 | 52 | 761 | |||||||||||
| 3,679 | 2,932 | 5,883 | ||||||||||||
| Basic loss per share attributable to equity holders of the Company: | ||||||||||||||
| Loss from operations | 1.70 | 10.85 | (*) | 14.43 | ||||||||||
| Diluted loss per share attributable to equity holders of the Company: | ||||||||||||||
| Loss from operations | 1.70 | 10.85 | (*) | 14.43 |
The accompanying notes are an integral part of
the interim consolidated financial statements.
STATEMENTS OF CHANGES IN EQUITY (DEFICIT)
For the six months ended June 30, 2024
| Attributable to equity holders of the Company | ||||||||||||||||||||||||||||||||||||
| Share capital and premium | Reserve from share-based payment transactions | Warrants | Transactions with non- controlling interests | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | ||||||||||||||||||||||||||||
| USD in thousands | ||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2024 | $ | 64,526 | 5,282 | 5,190 | 810 | 497 | ( 68,691 | ) | 7,614 | 1,973 | 9,587 | |||||||||||||||||||||||||
| Income (loss) | - | - | - | - | - | ( 3,442 | ) | ( 3,442 | ) | ( 237 | ) | ( 3,679 | ) | |||||||||||||||||||||||
| Issuance of shares, net of issuance expenses | 2,722 | - | - | - | - | - | 2,722 | - | 2,722 | |||||||||||||||||||||||||||
| Cost of share-based payment | 10 | 16 | - | - | - | - | 26 | - | 26 | |||||||||||||||||||||||||||
| Balance at June 30, 2024 | $ | 67,258 | 5,298 | 5,190 | 810 | 497 | ( 72,133 | ) | 6,920 | 1,736 | 8,656 |
The accompanying notes are an integral part of
the interim consolidated financial statements.
STATEMENTS OF CHANGES IN EQUITY (DEFICIT)
For the six months ended June 30, 2023
| Attributable to equity holders of the Company | ||||||||||||||||||||||||||||||||||||
| Share capital and premium | Reserve from share-based payment transactions | Warrants | Transactions with non- controlling interests | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | ||||||||||||||||||||||||||||
| USD in thousands | ||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2023 | $ | 58,592 | 5,180 | 5,190 | 559 | 497 | ( 63,569 | ) | 6,449 | - | 6,449 | |||||||||||||||||||||||||
| Income (loss) | - | - | - | - | - | ( 2,880 | ) | ( 2,880 | ) | ( 52 | ) | ( 2,932 | ) | |||||||||||||||||||||||
| Issuance of share capital in respect of investment in affiliate | 288 | - | - | - | - | - | 288 | - | 288 | |||||||||||||||||||||||||||
| Sale of minority interest in subsidiary | - | - | - | 153 | - | - | 153 | 2,734 | 2,887 | |||||||||||||||||||||||||||
| Issuance of shares, net of issuance expenses | ( 45 | ) | - | - | - | - | - | ( 45 | ) | - | ( 45 | ) | ||||||||||||||||||||||||
| Cost of share-based payment | 63 | 68 | - | - | - | - | 131 | - | 131 | |||||||||||||||||||||||||||
| Balance at June 30, 2023 | $ | 58,898 | 5,248 | 5,190 | 712 | 497 | ( 66,449 | ) | 4,096 | 2,682 | 6,778 |
The accompanying notes are
an integral part of the interim consolidated financial statements.
STATEMENTS OF CHANGES IN EQUITY
For the year ended December 31, 2023
| Attributable to equity holders of the Company | ||||||||||||||||||||||||||||||||||||
| Share capital and premium | Reserve from share-based payment transactions | Warrants | Transactions with non- controlling interests | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | ||||||||||||||||||||||||||||
| USD in thousands | ||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2023 | $ | 58,592 | 5,180 | 5,190 | 559 | 497 | ( 63,569 | ) | 6,449 | - | 6,449 | |||||||||||||||||||||||||
| Income (loss) | - | - | - | - | - | ( 5,122 | ) | ( 5,122 | ) | ( 761 | ) | ( 5,883 | ) | |||||||||||||||||||||||
| Sales of minority interest in subsidiary | - | - | - | 251 | - | - | 251 | 2,734 | 2,985 | |||||||||||||||||||||||||||
| Issuance of share capital in respect of investment in affiliate | 288 | - | - | - | - | - | 288 | - | 288 | |||||||||||||||||||||||||||
| Issuance of share capital, net of issuance expenses | 5,552 | - | - | - | - | - | 5,552 | - | 5,552 | |||||||||||||||||||||||||||
| Cost of share-based payment | 94 | 102 | - | - | - | - | 196 | - | 196 | |||||||||||||||||||||||||||
| Balance at December 31, 2023 | $ | 64,526 | 5,282 | 5,190 | 810 | 497 | ( 68,691 | ) | 7,614 | 1,973 | 9,587 |
The accompanying notes are an integral part of
the interim consolidated financial statements.
STATEMENTS OF CASH FLOWS
| Six months ended June 30, | Year Ended December 31, | |||||||||||
| 2024 | 2023 | 2023 | ||||||||||
| Unaudited | Audited | |||||||||||
| USD in thousands | ||||||||||||
| Cash flows from operating activities: | ||||||||||||
| Loss | $ | ( 3,679 | ) | $ | ( 2,932 | ) | $ | ( 5,883 | ) | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||
| Adjustments to the profit or loss items: | ||||||||||||
| Depreciation and amortization | 219 | 267 | 538 | |||||||||
| Loss on impairment of intangible asset | - | - | 1,042 | |||||||||
| Cost of share-based payment | 26 | 131 | 196 | |||||||||
| Finance expenses, net | ( 206 | ) | ( 1,023 | ) | ( 2,205 | ) | ||||||
| Group's share of losses of company accounted for at equity, net | 185 | 98 | 210 | |||||||||
| Losses from remeasurement of investment in financial assets | 256 | 855 | 1,048 | |||||||||
| 480 | 328 | 829 | ||||||||||
| Working capital adjustments: | ||||||||||||
| Decrease (increase) in other accounts receivable | 242 | ( 684 | ) | ( 409 | ) | |||||||
| Increase (decrease) in trade payables | 362 | 48 | ( 397 | ) | ||||||||
| Increase (decrease) in other accounts payable | 68 | ( 40 | ) | ( 8 | ) | |||||||
| Decrease (increase) in trade receivables | 3 | 39 | 55 | |||||||||
| Decrease (increase) in inventory | 327 | 8 | ( 74 | ) | ||||||||
| 1,002 | ( 629 | ) | ( 833 | ) | ||||||||
| Net cash used in operating activities | $ | ( 2,197 | ) | $ | ( 3,233 | ) | $ | ( 5,887 | ) |
The accompanying notes are an integral part of
the interim consolidated financial statements.
STATEMENTS OF CASH FLOWS
| Six months ended June 30, | Year Ended December 31, | |||||||||||
| 2024 | 2023 | 2023 | ||||||||||
| Unaudited | Audited | |||||||||||
| USD in thousands | ||||||||||||
| Cash flows from investing activities: | ||||||||||||
| Investment (withdrawal) in restricted bank deposits | $ | 1 | $ | 16 | $ | ( 5 | ) | |||||
| Investment (withdrawal) in short-term bank deposits | 692 | - | ( 3,000 | ) | ||||||||
| Purchase of property and equipment | ( 1 | ) | - | - | ||||||||
| Investment in a company accounted for at equity | ( 600 | ) | ( 400 | ) | ( 400 | ) | ||||||
| Investments in financial assets | - | - | ( 689 | ) | ||||||||
| Purchase of financial assets at fair value through profit or loss | - | ( 687 | ) | - | ||||||||
| Net cash provided by investing activities | 92 | ( 1,071 | ) | ( 4,094 | ) | |||||||
| Cash flows from financing activities: | ||||||||||||
| Proceeds from issuance of share capital and warrants (net of issuance expenses) | 2,722 | ( 50 | ) | 5,552 | ||||||||
| Repayment of lease liability | ( 41 | ) | ( 26 | ) | ( 47 | ) | ||||||
| Interest paid on lease liability | - | - | ( 7 | ) | ||||||||
| Proceeds from issuance of shares to minority interests in a subsidiary | - | 2,887 | 2985 | (*) | ||||||||
| Loans to related parties | ( 2,400 | ) | - | - | ||||||||
| Net cash provided by financing activities | 281 | 2,811 | 8,483 | |||||||||
| Increase (decrease) in cash and cash equivalents | ( 1,824 | ) | ( 1,493 | ) | ( 1,498 | ) | ||||||
| Cash and cash equivalents at the beginning of the period | 2,076 | 3,574 | 3,574 | |||||||||
| Cash and cash equivalents at the end of the period | $ | 252 | $ | 2,081 | $ | 2,076 |
The accompanying notes are an integral part of
the interim consolidated financial statements.
STATEMENTS OF CASH FLOWS
| Six months ended June 30, | Year Ended December 31, | |||||||||||
| 2024 | 2023 | 2023 | ||||||||||
| Unaudited | Audited | |||||||||||
| USD in thousands | ||||||||||||
| (a) Significant non-cash transactions: | ||||||||||||
| Mutual share exchange of ordinary shares (see note 10) | $ | - | $ | 288 | $ | 288 | ||||||
| Right-of-use asset recognized with corresponding lease liability | $ | - | $ | - | $ | 102 |
The accompanying notes are an integral part of
the interim consolidated financial statements.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 2:- SIGNIFICANT
Unaudited Interim Financial Information
The Company's unaudited condensed
consolidated financial statements have been prepared in accordance with International Accounting Standard ("IAS") 34, "Interim
Financial Reporting". The significant accounting policies adopted in the preparation of the interim consolidated financial statements
are consistent with those followed in the preparation of the 2023 Annual Consolidated Financial Statements. Accordingly, these condensed
consolidated financial statements should be read in conjunction with the 2023 Annual Consolidated Financial Statements. The results for
any interim period are not necessarily indicative of results for any future period.
The unaudited condensed consolidated
financial statements have been prepared on the same basis as the audited financial statements. In the opinion of the Company's management,
the accompanying unaudited condensed consolidated financial statements contain all adjustments that are necessary to present fairly the
Company's financial position and results of operations for the interim periods presented. The results for the six-month period ended
June 30, 2024, are not necessarily indicative of the results for the year ending December 31, 2024, or for any future period.
As of June 30, 2024, there have been
no material changes in the Company's significant accounting policies from those that were disclosed in the 2023 Annual Consolidated
Financial Statements.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
On March 10, 2022, the Company entered
into a Founders and Investment Agreement with Dr. Alon Silberman, or the MitoCareX Agreement. Pursuant to the MitoCareX Agreement, the
Company invested an initial amount of $700, and agreed to invest over the next two years, an additional $1,000, subject to the achievement
of certain pre-determined milestones as agreed upon in the MitoCareX Agreement, for up to a 50.01% ownership in MitoCareX Bio Ltd. ("MitoCareX").
MitoCareX is focused on the discovery and development of potential drugs for cancers and other life-threatening conditions. The MitoCareX
Agreement also contains customary representations, warranties, covenants, and indemnification provisions. On March 31, 2022, the closing
conditions were met, and the Company paid the initial investment amount of $700 to MitoCareX. As of December 31, 2022, the Company owned
31.48% of the outstanding shares of MitoCareX.
On February 17, 2023, MitoCareX achieved
its first milestone pursuant to the MitoCareX Agreement. As a result of MitoCareX meeting this milestone, the Company invested an additional
sum of $400 in MitoCareX and increased its share ownership in MitoCareX from 31.48% to 41.92%.
On November 25, 2023, MitoCareX achieved
its second milestone pursuant to the MitoCareX Agreement. As a result of MitoCareX meeting this milestone, the Company invested an additional
sum of $600 in MitoCareX and increased its share ownership in MitoCareX from 41.92% to 52.73%. Notwithstanding the above, the Company
and MitoCareX agreed for the additional $600 installment to be deferred to March 25, 2024, and the $600 installment was paid March 11,
During the six months ended June 30,
2024, and 2023, the Company recorded equity losses from the investment in MitoCareX in the amount of $185 and $98, respectively.
The table below summarizes the fair
value of the investment in MitoCareX:
| Balance at January 1, 2023 | $ | 591 | ||
| Investment following achievement of first milestone | 400 | |||
| Equity losses from investment in MitoCareX | ( 210 | ) | ||
| Balance at December 31, 2023 | 781 | |||
| Investment following achievement of second milestone | 600 | |||
| Equity losses from investment in MitoCareX | ( 185 | ) | ||
| Balance at June 30, 2024 | $ | 1,196 |
INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 4:- INTANGIBLE ASSET
On September 30, 2022, the Company
announced the closing of the acquisition ("Wellution Acquisition") of WellutionTM, an Amazon Marketplace account
and American food supplement and cosmetics brand and trademark (the "Brand"). In connection with the Wellution Acquisition,
the Company incorporated a new wholly owned Delaware subsidiary, SciSparc Nutraceuticals., to hold the new assets. The definitive agreement
for the acquisition of the Brand was entered into with Merhavit M.R.M Holding and Management Ltd ("M.R.M").
At the closing, the Company paid a
cash payment of $4,540 and an additional $321 in purchase costs.
In addition, the Company issued to
M.R.M $15,000 worth of warrants to purchase ordinary shares of the Company at an exercise price of $7.00 per share (with a cashless exercise
mechanism) and with an exercise period of five years from the closing of the Wellution Acquisition (the "September 2022 Warrants").
The September 2022 Warrants will become exercisable upon the earlier of (i) an achievement of $100 million of gross sales by the Brand
in the aggregate or (ii) if the price of the Company's ordinary shares closes at $10.00 per share or above. On March 26, 2024,
M.R.M. agreed with the Company to waive all its rights under the M.R.M. Warrants and have the M.R.M. warrants cancelled for no consideration.
The Company reviewed the transaction
and deemed it to be the purchase of assets for accounting purposes under generally accepted accounting principles. The Company reviewed
the guidance under International Financial Reporting Standard ("IFRS") 3, Business Combinations, for the transaction and determined
that the fair value of the gross assets acquired was concentrated in a single identifiable asset, a brand. Accordingly, the Company treated
the transaction as an asset acquisition. On the closing date of the Wellution Acquisition, the Company fully recognized the Wellution