SHARE CAPITAL |
The share capital as of December 31,
2022 and 2021 is comprised of ordinary shares of NIS 0.01 ($0.003 based on the exchange rate of $1.00 / NIS 3.519 in effect as of December
31, 2022) par value as follows:
|
|
Number of ordinary shares |
|
|
Number of ordinary shares |
|
|
|
Authorized |
|
|
Issued and
outstanding |
|
|
Authorized |
|
|
Issued and
outstanding |
|
|
|
December 31, 2022 |
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares |
|
|
1,200,000,000 |
|
|
|
147,134,792 |
|
|
|
1,200,000,000 |
|
|
|
90,205,191 |
|
On December 28, 2020, as part of the
Company’s annual general meeting of the shareholders’, the authorized share capital was increased from NIS 2,000,000 to NIS
12,000,000, divided into 1,200,000,000 ordinary shares of NIS 0.01 ($0.003 based on the exchange rate of $1.00 / NIS 3.519 in effect as
of December 31, 2022) par value.
|
b. |
Issuance of ordinary shares: |
| 1. | During 2020, the Company issued 386,735 ordinary shares in connection
with the conversion of convertible loans. |
| 2. | During 2020, the Company issued 206,250 ordinary shares to a few of the Company’s service providers. The Company recorded an expense of $34,045 during the year ended December 31, 2020 in connection with the issuance of those restricted ordinary shares. |
| 3. | During 2020, the Company issued 2,000,000 ordinary shares in connection
with the Jet CU purchase. See Note 3 for additional information. |
| 4. | During 2021, the Company issued 498,578 ordinary shares in connection
with the conversion of convertible loans. See Note 8.a. for additional information. |
| 5. | At the annual shareholders’ meeting held on September 19,
2021, the shareholders approved (i) a capital raise at a per share purchase price of $0.07 for the Company’s Ordinary Shares, NIS
0.01 ($0.003 based on the exchange rate of $1.00 / NIS 3.519 in effect as of December 31, 2022) par value and (ii) an adjustment to the
conversion price of the Company’s outstanding CLAs from $0.17 to $0.07 per Ordinary Share, subject to the holders’ agreement
to cancel the outstanding related warrants that were issued in connection with the CLAs. As a result, on September 23, 2021, the Company entered into agreements
with the holders of approximately $3,521,748 in principal amount and accrued interest of CLAs for the conversion of the Company’s
indebtedness under such agreements into an aggregate of 57,291,838 ordinary shares. Furthermore, in connection therewith, all
the warrants that were previously issued in connection with those CLAs were cancelled and no longer have any force or effect. Most of those converted CLAs had previously matured and had not been
not repaid on time and therefore, were in default as of September 23, 2021. Due to such default, the Company presented those CLAs at their
fair value just before the conversion occurred, which aggregated to $12,992,708. Such amount was allocated to the Consolidated Statement
of Changes in Stockholders’ Equity (Deficit) as of that date.
|
| 6. | In September 2021, the Company issued an additional 5,428,572 Ordinary Shares to the Jet CU former shareholders. See Note 3 for additional information. |
| 7. | Commencing July 2021 and through 2022, the Company and seven (7) existing
Company shareholders entered into definitive agreements relating to a private placement (the “Private Placement”) of the Company’s
Ordinary Shares for aggregate gross proceeds to the Company of $3.0 million. During 2022, the Company issued an aggregate of 42,926,031
Ordinary Shares in connection with such investment. The shares were issued at a price of $0.07 per ordinary share. $350,000 out of the
$3.0 million was received during 2021 and was recorded as an advance payment on the account of issuing ordinary shares within the Consolidated
Statement of Shareholders’ Equity for the year ended December 31, 2021. Under an agreement entered into in connection with the Private Placement,
certain of the Private Placement investors have the right to nominate three members to the Company’s board of directors.
|
| | |
| 8. | In June 2022, the Company issued 75,000 ordinary shares to one of the
Company’s service providers. The Company recorded an expense of $6,750 for the year ended December 31, 2022 in connection with the
issuance of those restricted ordinary shares. |
| 9. | As of December 31, 2022 the Company
completed $975,000 part of an internal round and as a result issued 13,928,570 Ordinary Shares and warrants to purchase 27,857,140 Ordinary
Shares. Such amount was part of a $2.8 million internal round. See Note 17 for further information. |
|
c. |
Rights of ordinary shares: |
Ordinary shares confer upon their holders
the rights to elect directors of the Company, to participate and vote in the general meetings of the Company, to receive dividends, if
and when declared, subject to the payment in full of all preferential dividends to which the holders of the Preferred Shares (if any)
are entitled under the Company’s articles of association and to participate in the distribution of the surplus assets and funds
of the Company in the event of liquidation, subject to the liquidation preference of the Preferred Shares (if any). Each ordinary share
entitles its holder to one vote on all matters submitted to a vote of the Company’s shareholders.
Under the Company’s 2010 Option
Plan, options may be granted to officers, directors, employees, consultants and service providers of the Company.
The vesting terms of the options are
determined by the Board and can vary from grant to grant. Options vest over a period of zero to four years from date of grant. Any options
that are cancelled or forfeited before expiration become available for future grants. The options may be exercised for a period of seven
years from grant.
| 1. | On January 7, 2020, the Company’s Board of Directors increased
the options pool by an additional 15,607,995 ordinary shares, such that 18,783,274 ordinary shares were available for issuance under the
plan following such increase. On the same date, the Company also granted 13,739,570 options to employees and service providers with three
(3) years vesting and an exercise price of $0.068 per share. The fair value of those options on their grant date aggregated to $1,097,955. |
| 2. | On June 22, 2020, the Company granted 939,164 options to its Active
Chairman with three (3) years vesting and an exercise price of $0.068 per share. The fair value of those options on their grant date aggregated
to $107,683. |
| 3. | On June 1, 2021, the Company granted 2,003,436 options to
its former Chief Executive Officer with three (3) years vesting and an exercise price of $0.17 per share. The fair
value of those options on their grant date aggregated to $403,725. Such exercise price was modified to $0.07 on April 28, 2022. This
Chief Executive Officer notified the Company on July 1, 2022 of his resignation from his role. |
| 4. | On July 19, 2021, the Company’s Board of Directors increased
the options pool by additional 5,000,000 ordinary shares, such that 23,783,274 ordinary shares were reserved for issuance under the plan
following such increase. |
| | |
| 5. | In May 2022, the Company granted an aggregate 2,600,000 options to
two new directors with four (4) years vesting and an exercise price of $0.07 per share. One of those directors resigned from his role
on January 1, 2023. The fair value of the options for the director who remained within the Company on their grant date aggregated to $3. |
| 6. | During 2022, the Company granted 5,249,758 options to its new Chief
Executive Officer. The fair value of those options on their grant date aggregated to $155,845. See Note 13.e. for additional information. |
| | |
| 7. | The total number of ordinary shares available for future grants under
the Company’s 2010 Option Plan as of December 31, 2022 and 2021 was 1,515,516 and 5,460,052, respectively. |
|
8. |
A summary of the Company’s option activities and related information
for the year ended December 31, 2022, is as follows: |
|
|
Number of options |
|
|
Weighted average exercise price |
|
|
Weighted average remaining contractual life (years) |
|
|
Aggregate intrinsic- value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of January 1, 2021 |
|
|
18,323,222 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
Granted* |
|
|
6,600,000 |
|
|
|
0.07 |
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(2,655,464 |
) |
|
|
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2021 |
|
|
22,267,758 |
|
|
$ |
0.11 |
|
|
|
4.66 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable as of December 31, 2021 |
|
|
15,999,078 |
|
|
$ |
0.12 |
|
|
|
4.00 |
|
|
$ |
— |
|
* | 1,249,758 options approved for grant to the Company’s new Chief
Executive Officer were not issued since the number of reserved shares under the Company’s 2010 Option Plan was not sufficient to
support such grant in its totality (and therefore not presented within the Granted line item above). See Note 13.e. for additional information. |
|
9. |
A summary of the Company’s option activities and related information
for the year ended December 31, 2021, is as follows: |
|
|
Number of options |
|
|
Weighted average exercise price |
|
|
Weighted average remaining contractual life (years) |
|
|
Aggregate intrinsic- value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of January 1, 2021 |
|
|
16,319,786 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
2,003,436 |
|
|
|
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2021 |
|
|
18,323,222 |
|
|
$ |
0.12 |
|
|
|
4.97 |
|
|
$ |
342,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable as of December 31, 2021 |
|
|
11,332,153 |
|
|
$ |
0.08 |
|
|
|
4.68 |
|
|
$ |
233,086 |
|
|
10. |
The options granted to officers, directors, employees, consultants and service providers of the Company which were outstanding as of December 31, 2022 have been classified into exercise prices as follows: |
|
|
|
Outstanding |
|
|
Exercisable |
|
Exercise price |
|
|
Number of options |
|
|
Weighted average remaining contractual life (years) |
|
|
Number of options |
|
|
Weighted average remaining contractual life (years) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.03 |
|
|
|
4,451 |
|
|
|
1.8 |
|
|
|
4,451 |
|
|
|
1.8 |
|
|
0.068 |
|
|
|
13,728,037 |
|
|
|
4.0 |
|
|
|
13,649,773 |
|
|
|
4.0 |
|
|
0.07 |
|
|
|
5,300,000 |
(*) |
|
|
6.5 |
|
|
|
— |
|
|
|
— |
|
|
0.17 |
|
|
|
2,003,436 |
|
|
|
5.4 |
|
|
|
1,113,020 |
|
|
|
5.4 |
|
|
0.27 |
|
|
|
739,000 |
|
|
|
3.0 |
|
|
|
739,000 |
|
|
|
3.0 |
|
|
0.34 |
|
|
|
8,020 |
|
|
|
0.9 |
|
|
|
8,020 |
|
|
|
0.9 |
|
|
0.92 |
|
|
|
455,501 |
|
|
|
1.5 |
|
|
|
455,501 |
|
|
|
1.5 |
|
$ |
5.73 |
|
|
|
29,313 |
|
|
|
0.9 |
|
|
|
29,313 |
|
|
|
0.9 |
|
|
|
|
|
|
22,267,758 |
|
|
|
|
|
|
|
15,999,078 |
|
|
|
|
|
| * | 1,249,758 options approved for grant to the Company’s new Chief
Executive Officer were not issued since the number of reserved shares under the Company’s 2010 Option Plan was not sufficient to
support such grant in its totality (and therefore not presented within the related line item above). See Note 13.e. for additional information. |
As of December 31, 2022, the total
compensation cost related to options granted to employees, consultants and service providers, not yet recognized, amounted to $143,176
and is expected to be recognized over a weighted average period of 1.29 years.
|
11. |
The options granted to officers, directors, employees, consultants and service providers of the Company which were outstanding as of December 31, 2021 have been classified into exercise prices as follows: |
|
|
|
Outstanding |
|
|
Exercisable |
|
Exercise price |
|
|
Number of
options |
|
|
Weighted average
remaining
contractual life
(years) |
|
|
Number of
options |
|
|
Weighted average
remaining
contractual life
(years) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(* |
) |
|
|
230,425 |
|
|
|
— |
|
|
|
230,425 |
|
|
|
— |
|
$ |
0.03 |
|
|
|
19,288 |
|
|
|
2.8 |
|
|
|
19,288 |
|
|
|
2.8 |
|
|
0.068 |
|
|
|
14,678,734 |
|
|
|
5.0 |
|
|
|
9.507,559 |
|
|
|
5.0 |
|
|
0.17 |
|
|
|
2,003,436 |
|
|
|
6.4 |
|
|
|
— |
|
|
|
— |
|
|
0.27 |
|
|
|
809,000 |
|
|
|
4.0 |
|
|
|
792,542 |
|
|
|
4.0 |
|
|
0.34 |
|
|
|
8,020 |
|
|
|
1.9 |
|
|
|
8,020 |
|
|
|
1.9 |
|
|
0.92 |
|
|
|
540,501 |
|
|
|
2.4 |
|
|
|
540,501 |
|
|
|
2.4 |
|
|
4.72 |
|
|
|
1,068 |
|
|
|
0.2 |
|
|
|
1,068 |
|
|
|
0.2 |
|
|
5.05 |
|
|
|
2,769 |
|
|
|
0.2 |
|
|
|
2,769 |
|
|
|
0.2 |
|
$ |
5.73 |
|
|
|
29,981 |
|
|
|
1.8 |
|
|
|
29,981 |
|
|
|
1.8 |
|
|
|
|
|
|
18,323,222 |
|
|
|
|
|
|
|
11,332,153 |
|
|
|
|
|
(*) | Represents an amount lower than $0.01. |
As of December 31, 2021, the total
compensation cost related to options granted to employees, consultants and service providers, not yet recognized, amounted to $770,396
and is expected to be recognized over a weighted average period of 0.92 years.
|
e. |
Stock based compensation were recorded as follows: |
|
|
Year Ended December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
|
Research and Development |
|
$ |
130,637 |
|
|
$ |
147,696 |
|
|
$ |
167,328 |
|
Sales and Marketing |
|
|
30,804 |
|
|
|
47,031 |
|
|
|
48,671 |
|
General and Administrative |
|
|
319,501 |
|
|
|
263,646 |
|
|
|
248,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
480,942 |
|
|
$ |
458,373 |
|
|
$ |
464,773 |
|
|
f. |
The Company’s outstanding warrants classified as equity |
The Company’s outstanding warrants
classified as equity as of December 31, 2022 are as follows:
Outstanding |
|
|
Issuance
year |
|
|
Exercise
price |
|
|
Exercisable through |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
117,209 |
|
|
|
2009 |
|
|
$ |
(* |
) |
|
|
Exit event |
|
|
(**) |
|
59,384 |
|
|
|
2013 |
|
|
|
0.92 |
|
|
|
2023 |
|
|
(**) |
|
170,000 |
|
|
|
2018 |
|
|
|
0.50 |
|
|
|
2023 |
|
|
See Note 8.b. |
|
200,001 |
|
|
|
2018 |
|
|
|
0.50 |
|
|
|
2023 |
|
|
(**) |
|
27,857,140 |
|
|
|
2022 |
|
|
$ |
0.07 |
|
|
|
2024(***) |
|
|
See Note 11.b.9 and 17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,403,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) | Represents an amount lower than $0.01. |
(**) |
Issued in connection with the 2018, 2013 and 2009 arrangements. |
(***) | The earlier of (i) the closing of a subsequent offering of Company securities by the Company to qualified investors with an effective price per Ordinary Share of at least $0.20 and (ii) the second anniversary of the issuance of such warrant. |
The Company’s outstanding warrants
classified as equity as of December 31, 2021 are as follows:
Outstanding |
|
|
Issuance
year |
|
|
Exercise
price |
|
|
Exercisable through |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
117,209 |
|
|
|
2009 |
|
|
$ |
(* |
) |
|
|
Exit event |
|
|
(**) |
|
59,384 |
|
|
|
2013 |
|
|
|
0.92 |
|
|
|
2023 |
|
|
(**) |
|
170,000 |
|
|
|
2018 |
|
|
|
0.50 |
|
|
|
2023 |
|
|
See Note 8.b. |
|
200,001 |
|
|
|
2018 |
|
|
$ |
0.50 |
|
|
|
2023 |
|
|
(**) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
546,594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) | Represents an amount lower than $0.01. |
(**) |
Issued in connection with the 2018, 2013 and 2009 arrangements. |
All warrants are exercisable to ordinary
shares. The exercise price of the warrants and the number of ordinary shares issuable thereunder is subject to standard anti-dilution
features, including dividends, stock splits, combinations and reclassifications of the Company’s capital stock. In accordance with
ASC 815, “Derivatives and Hedging”, the warrants were classified as equity instruments.
|