Exhibit 99.1
FREIGHTOS LIMITED AND ITS SUBSIDIARIES
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AS OF JUNE 30, 2024
IN U.S. DOLLARS
INDEX
Page | |
2 | |
Interim Consolidated Statements of Profit or Loss and Other Comprehensive Loss | 3 |
4 | |
5 - 6 | |
7 - 18 |
- - - - - - - - - - - - -
1
FREIGHTOS LIMITED AND ITS SUBSIDIARIES
INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
U.S. dollars in thousands
June 30, | December 31, | |||||
2024 | 2023 | |||||
| (unaudited) |
| (audited) | |||
ASSETS | ||||||
CURRENT ASSETS: | ||||||
Cash and cash equivalents | $ | | $ | | ||
User funds | | | ||||
Trade receivables, net | | | ||||
Short-term bank deposit | | | ||||
Short-term investments | — | | ||||
Other receivables and prepaid expenses | | | ||||
| | |||||
NON-CURRENT ASSETS: | ||||||
Property and equipment, net | | | ||||
Right-of-use assets, net | | | ||||
Intangible assets, net | | | ||||
Goodwill | | | ||||
Deferred taxes | | | ||||
Other long-term assets | | | ||||
| | |||||
Total assets | $ | | $ | | ||
LIABILITIES AND EQUITY | ||||||
CURRENT LIABILITIES: | ||||||
Current maturity of lease liabilities | $ | | $ | | ||
Trade payables | | | ||||
User accounts | | | ||||
Warrants liability | | | ||||
Accrued expenses and other payables | | | ||||
| | |||||
LONG TERM LIABILITIES: | ||||||
Lease liabilities | | | ||||
Employee benefit liabilities, net | | | ||||
Other long-term liabilities | — | | ||||
| | |||||
EQUITY: (Note 4) | ||||||
Share capital | ||||||
Share premium | | | ||||
Reserve from remeasurement of defined benefit plans | | | ||||
Accumulated deficit | ( | ( | ||||
Total equity | | | ||||
Total liabilities and equity | $ | | $ | |
(*) |
The accompanying notes are an integral part of the interim consolidated financial statements.
2
FREIGHTOS LIMITED AND ITS SUBSIDIARIES
INTERIM CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE LOSS
U.S. dollars in thousands, except share and per share data
For the period of | ||||||
six months ended | ||||||
June 30, | ||||||
| 2024 |
| 2023 | |||
(unaudited) | (unaudited) | |||||
Revenue | $ | | $ | | ||
Cost of revenue |
| | | |||
Gross profit |
| | | |||
Operating expenses: | ||||||
Research and development |
| | | |||
Selling and marketing |
| | | |||
General and administrative |
| | | |||
Share listing expense (Note 1d) |
| — | | |||
Transaction-related costs (Note 1d) | — | | ||||
Total operating expenses |
| | | |||
Operating loss |
| ( | ( | |||
Change in fair value of warrants | ( | | ||||
Finance income |
| | | |||
Finance expenses |
| ( | ( | |||
Financing income, net |
| | | |||
Loss before income taxes |
| ( | ( | |||
Income taxes (tax benefit), net |
| ( | | |||
Loss | $ | ( | $ | ( | ||
Other comprehensive income (loss) (net of tax effect): | ||||||
Total components that will not be reclassified subsequently to profit or loss |
| — | — | |||
Total comprehensive loss |
| $ | ( | $ | ( | |
Basic and diluted loss per Ordinary share (Note 8) | $ | ( | $ | ( | ||
Weighted average number of shares outstanding used to compute basic and diluted loss per share |
| | |
The accompanying notes are an integral part of the interim consolidated financial statements.
3
FREIGHTOS LIMITED AND ITS SUBSIDIARIES
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
U.S. dollars in thousands
|
|
| Reserve from |
|
| ||||||||||
re-measurement |
| ||||||||||||||
Share | Share | of defined | Accumulated |
| |||||||||||
capital | premium | benefit plan | deficit | Total | |||||||||||
Balance as of December 31, 2023 (audited) | $ | $ | | $ | | $ | ( | $ | | ||||||
Total comprehensive loss | — | — | — | ( | ( | ||||||||||
Issuance of Ordinary shares (see note 4c) | | — | — | | |||||||||||
Exercise of options | | — | — | | |||||||||||
Share-based compensation | — | | — | — | | ||||||||||
Balance as of June 30, 2024 (unaudited) | $ | $ | | $ | | $ | ( | $ | |
|
|
| Reserve from |
|
| ||||||||||
re-measurement |
| ||||||||||||||
Share | Share | of defined | Accumulated |
| |||||||||||
capital | premium | benefit plan | deficit | Total | |||||||||||
Balance as of December 31, 2022 (audited) | $ | $ | | $ | | $ | ( | $ | | ||||||
Total comprehensive loss | — | — | — | ( | ( | ||||||||||
Issuance of Ordinary shares | | — | — | | |||||||||||
Issuance of Ordinary shares, net in connection with the closing of the BCA (see Note 1d) | | — | — | | |||||||||||
Exercise of options | | — | — | | |||||||||||
Share-based compensation | | — | — | | |||||||||||
Share listing expense | — | | — | — | | ||||||||||
Balance as of June 30, 2023 (unaudited) | $ | $ | | $ | | $ | ( | $ | |
(*)
The accompanying notes are an integral part of the interim consolidated financial statements.
4
FREIGHTOS LIMITED AND ITS SUBSIDIARIES
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
U.S. dollars in thousands
For the period of | ||||||
six months ended | ||||||
June 30, | ||||||
2024 | 2023 | |||||
| (unaudited) |
| (unaudited) | |||
Cash flows from operating activities: | ||||||
Loss | $ | ( | $ | ( | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||
Adjustments to profit or loss items: | ||||||
Depreciation and amortization | | | ||||
Share listing expense | — | | ||||
Change in fair value of warrants | | ( | ||||
Changes in the fair value of contingent consideration | ( | ( | ||||
Share-based compensation | | | ||||
Operating expense settled by issuance of shares | | — | ||||
Finance income, net | ( | ( | ||||
Taxes on income (tax benefit) | ( | | ||||
| | |||||
Changes in asset and liability items: | ||||||
Increase in user funds | ( | ( | ||||
Increase in user accounts | | | ||||
Increase in other receivables and prepaid expenses | ( | ( | ||||
Increase in trade receivables | ( | ( | ||||
Increase in trade payables | | | ||||
Increase (decrease) in accrued severance pay, net | | ( | ||||
Increase (decrease) in accrued expenses and other payables | | ( | ||||
| ( | |||||
Cash paid and received during the period for: | ||||||
Interest received, net | | | ||||
Taxes paid, net | ( | ( | ||||
| | |||||
Net cash used in operating activities | ( | ( | ||||
Cash flows from investing activities: | ||||||
Purchase of property and equipment | ( | ( | ||||
Proceeds from sale of property and equipment | | | ||||
Payment of payables for previous acquisition of a subsidiary | — | ( | ||||
Investment in long-term deposits | ( | ( | ||||
Withdrawal of a deposit | | — | ||||
Withdrawal of (investment in) short-term investments, net | | ( | ||||
Investment in short-term bank deposit | ( | ( | ||||
Net cash provided by (used in) investing activities | $ | | $ | ( |
5
FREIGHTOS LIMITED AND ITS SUBSIDIARIES
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (Cont.)
U.S. dollars in thousands
For the period of | ||||||
six months ended | ||||||
June 30, | ||||||
2024 | 2023 | |||||
| (unaudited) | (unaudited) | ||||
Cash flows from financing activities: | ||||||
Proceeds from the issuance of share capital and warrants net of transaction costs | $ | — | $ | | ||
Repayment of lease liabilities | ( | ( | ||||
Repayment of short-term bank loan and credit | — | ( | ||||
Exercise of options | | | ||||
Net cash provided by (used in) financing activities | ( | | ||||
Exchange differences on balances of cash and cash equivalents | ( | ( | ||||
Increase in cash and cash equivalents | |
| | |||
Cash and cash equivalents at the beginning of the period | |
| | |||
Cash and cash equivalents at the end of the period | $ | | $ | | ||
(a) Significant non-cash transactions: |
|
|
|
| ||
Right-of-use asset recognized with corresponding lease liability | $ | — | $ | | ||
Issuance of shares for previous acquisition of a subsidiary | $ | — | $ | | ||
Receivables on account of exercise of options | $ | | $ | — |
The accompanying notes are an integral part of the interim consolidated financial statements.
6
NOTE 1: — GENERAL
a. | Freightos Limited (the “Company” or “Freightos Cayman”, and together with its subsidiaries — “Freightos” or the “Group”) was incorporated on April 12, 2022 under the laws of the Cayman Islands. The Company is an exempted company limited by shares. |
On May 27, 2022, Freightos Hong Kong Limited (formerly: Freightos Limited) (“Freightos-HK”), a Hong-Kong entity, completed a series of share swap transactions with its shareholders by which the shareholders of Freightos-HK exchanged their shares in Freightos-HK for an equivalent number and class of shares of the newly-created Freightos Cayman (the “Group Restructuring”). As of that date, Freightos-HK became a wholly-owned subsidiary of the Company. On September 30, 2022 Freightos-HK distributed the shares of several of its subsidiaries to the Company. Prior to that, in August 2022, as part of the distribution of shares of its subsidiaries, Freightos-HK increased its retained earnings by reducing its share premium for the same amount.
Freightos-HK has filed for, and obtained, a ruling from the Israel Tax Authority (the “ITA”) to confirm there is no current tax event for its Israeli shareholders arising out of these restructuring transactions. The ruling provides the Company, Freightos-HK and their subsidiaries certain tax benefits regarding the exchange of shares and distribution of the shares of Group’s subsidiaries, and includes a condition pursuant to which the Company registered for tax purposes in Israel.
b. | Freightos operates a leading, vendor-neutral booking and payment platform for international freight. Freightos’ Platform supports supply chain efficiency and agility by enabling real-time procurement of ocean and air shipping across more than importers/exporters, thousands of forwarders, and dozens of airlines and ocean carriers. |
Freightos operates its business through
c. | The Group has the following subsidiaries as of June 30, 2024: |
Freightos-HK, a wholly-owned subsidiary of the Company following the Group Restructuring (see Note 1a), was incorporated in Hong-Kong on January 10, 2012. Through September 30, 2022 Freightos-HK served as the holding company of the rest of the group entities and on that date distributed the shares of several of its subsidiaries to the Company. Freightos-HK is principally engaged in the provision of business interface and fronting services to its Israeli affiliate.
Freightos Ltd, a wholly-owned subsidiary of the Company (directly and indirectly through Freightos-HK) was incorporated in Israel on August 8, 2012 and started its operation on that date (the “Israeli subsidiary”). Currently, the Israeli subsidiary owns the technology and intellectual property of the Group.
Freightos Software Development and Data Services Ltd., a wholly-owned subsidiary of the Company (whose shares are partially held in trust for the Company), was registered on January 18, 2012 in Ramallah, within the Palestinian Authority (the “Palestinian subsidiary”). The Palestinian subsidiary’s main activity is the development of certain software and know-how related to the Group’s offering of software and services, and customer and technical support.
7
NOTE 1: — GENERAL (Cont.)
Freightos Inc., a wholly-owned subsidiary of the Company, was incorporated in Delaware in the United States on May 28, 2015 (the “US subsidiary”). The US subsidiary is engaged in rendering billing services and holds the membership interests of 9T Technologies, LLC and the shares of Clearit Customs Services, Inc. (see below).
Web Cargo, S.L.U., a wholly-owned Spanish subsidiary of the Company, was acquired in August 2016 (“WebCargo”). WebCargo is a software company that seeks to provide a competitive edge to air freight forwarders by optimizing rate management tasks. Currently, WebCargo operates as a low-risk distributor for certain of the Group’s products and services, as well as a contracted research and development service provider for the Israeli subsidiary.
Freightos Information Technology (Shanghai) Co., Ltd., a wholly-owned subsidiary of Freightos-HK, was established on January 17, 2018, in the People’s Republic of China (the “China subsidiary”). The China subsidiary engages in providing certain customer and technical support services to the Group.
Freightos India Private Limited, a wholly-owned subsidiary of Freightos-HK, was established on March 13, 2019, in India, to act as a low-risk distributor of certain of the Group’s products and services in India.
9T Technologies LLC. (“7LFreight”), a wholly-owned subsidiary of the US subsidiary, organized in the US, was acquired through a business combination closed on December 30, 2021. 7LFreight is a software company that seeks to provide a competitive edge to air freight forwarders by optimizing rate management tasks.
Clearit Customs Brokers Inc. (formerly: 13096351 Canada Inc.) (“Clearit-CA”), a wholly-owned subsidiary of the Company, was established in June 2021 in Canada to acquire certain assets as part of a business combination completed on February 16, 2022 . Clearit-CA is engaged in the business of providing online customs clearance and brokerage services in Canada.
Clearit Customs Services, Inc. (“Clearit-US”), a wholly-owned subsidiary of the US subsidiary, incorporated in the US, was acquired through a business combination completed on February 16, 2022. Clearit-US is engaged in the business of providing online customs clearance and brokerage services in the US.
d. | Business Combination Agreement |
On May 31, 2022, the Company entered into a business combination agreement (the “BCA”) with Gesher I Acquisition Corp., a Cayman Islands exempted company limited by shares (“Gesher”), Freightos Merger Sub I, a Cayman Islands exempted company limited by shares and a direct, wholly-owned subsidiary of the Company (“Merger Sub I”), and Freightos Merger Sub II, a Cayman Islands exempted company limited by shares and a direct, wholly-owned subsidiary of Freightos (“Merger Sub II”). The BCA was closed on January 25, 2023 (the “Closing Date”).
Pursuant to the BCA, on the Closing Date Merger Sub I merged with and into Gesher, with Gesher being the surviving entity. Then, Gesher merged with and into Merger Sub II with Merger Sub II surviving as a wholly-owned subsidiary of Freightos (collectively, the “Transactions”). Upon consummation of the Transactions, Freightos became a publicly traded company listed on the Nasdaq Capital Market under the symbols “CRGO” and “CRGOW” and the former equity holders of Gesher became equity holders of Freightos.
On the Closing Date, in connection with the closing of the Transactions Freightos also consummated private placements contemplated by a forward purchase agreement and a backstop agreement, each assigned from Gesher to the Company. Pursuant to these agreements a Forward Purchaser, as defined in the forward purchase agreement, purchased
8
NOTE 1: — GENERAL (Cont.)
On the Closing Date, in connection with the closing of the Transactions the Company and its shareholders recapitalized the Company’s equity securities whereby each share of the Company’s Preferred shares was converted into
The Transactions were accounted for as a reverse recapitalization, in accordance with the relevant International Financial Reporting Standards (“IFRS”) and the Group was deemed to be the accounting acquirer. Gesher did not meet the definition of a business in accordance with IFRS 3 - “Business Combinations”, and the Transactions were instead accounted for within the scope of IFRS 2 - “Share based payment” (“IFRS 2”), as a share-based payment transaction in exchange for a public listing service. In accordance with IFRS 2 the Company recorded a one-time share-based Share listing expense of $
|
| Number of | ||
Amount | Shares | |||
Shares issued to Gesher shareholders |
|
|
| |
Opening price of the Company’s share on Nasdaq as of January 25, 2023 ($) |
| |
|
|
(A) Fair value of the Company’s shares issued to Gesher shareholders |
| |
|
|
Warrants issued to Gesher shareholders |
|
|
| |
Opening price of the Company’s warrants on Nasdaq as of January 25, 2023 ($) |
| |
|
|
(B) Fair value of the Company’s warrants issued to Gesher shareholders |
| |
|
|
Gesher’s cash in trust |
| |
|
|
Gesher’s liabilities |
| ( |
|
|
(C) Net assets of Gesher |
| |
|
|
IFRS 2 Listing expenses (A+B-C) |
| |
|
|
e. | These interim consolidated financial statements have been prepared on a going concern basis, which contemplates that the Company will continue in operation for the foreseeable future and be able to realize its assets and discharge its liabilities and commitments in the normal course of business. As of June 30, 2024, the Company had an accumulated deficit of $ |
9
NOTE 2: — SIGNIFICANT ACCOUNTING POLICIES
a. | Basis of presentation of the financial statements: |
The unaudited interim consolidated financial statements have been prepared using accounting policies consistent with IFRS and in accordance with International Accounting Standard (“IAS”) 34 - “Interim Financial Reporting”.
The Company’s unaudited interim consolidated financial statements as of June 30, 2024 and for the six months then ended (“interim financial statements”) should be read in conjunction with the audited consolidated financial statements of the Company as of December 31, 2023 and for the year then ended which have been prepared in accordance with IFRS.
b. | Significant accounting policies: |
The significant accounting policies, presentation and methods of computation adopted in the preparation of these interim financial statements are consistent with those followed in the preparation of the Company’s consolidated audited financial statements for the year ended December 31, 2023, except as set forth below.
c. | Initial application of new financial reporting and accounting standards and amendments to existing financial reporting and accounting standards: |
1). | Amendment to IAS 1, “Presentation of Financial Statements”: |
In January 2020, the International Accounting Standards Board (“IASB”) issued an amendment to IAS 1, “Presentation of Financial Statements” regarding the criteria for determining the classification of liabilities as current or non-current (“the Original Amendment”). In October 2022, the IASB issued a subsequent amendment (“the Subsequent Amendment”).
According to the Subsequent Amendment:
● | Only financial covenants with which an entity must comply on or before the reporting date will affect a liability’s classification as current or non-current. |
● | In respect of a liability for which compliance with financial covenants is to be evaluated within twelve months from the reporting date, disclosure is required to enable users of the financial statements to assess the risks related to that liability. The Subsequent Amendment requires disclosure of the carrying amount of the liability, information about the financial covenants, and the facts and circumstances at the end of the reporting period that could result in the conclusion that the entity may have difficulty in complying with the financial covenants. |
According to the Original Amendment, the conversion option of a liability affects the classification of the entire liability as current or non-current unless the conversion component is an equity instrument.
The Original Amendment and Subsequent Amendment are both effective for annual periods beginning on or after January 1, 2024 and must be applied retrospectively. The Amendments did not have a material impact on the Company’s consolidated financial statements, other than for the Warrants liability which the Company classified as a current liability beginning on January 1, 2024 with a retrospective effect.
2). | Amendments to IFRS 9, “Financial Instruments”, and IFRS 7, “Financial Instruments: Disclosures”: |
In May 2024, the IASB issued “Amendments to the Classification and Measurement of Financial Instruments - Amendments to IFRS 9 and IFRS 7” (“the Amendments”). The Amendments clarify certain aspects of the classification and measurement of financial instruments.
10
NOTE 2: — SIGNIFICANT ACCOUNTING POLICIES (Cont.)
The Amendments address the following:
● | Derecognition of a financial liability settled through an electronic transfer system - an entity is permitted to make an accounting policy election to derecognize a financial liability (or part of it) that is settled in cash using an electronic payment system before the settlement date if certain conditions are met. An entity that makes this accounting policy election is required to apply it to all financial liabilities settled using the same electronic payment system. |
● | Assessing contractual cash flow characteristics for the classification of financial assets - the Amendments clarify how to assess the characteristics of contractual cash flows of financial assets with features linked to environmental, social and corporate governance (ESG) targets and other similar contingent features. The Amendments also enhance the description of the term ‘non-recourse’ and clarify the characteristics of contractually linked instruments (CLIs). |
● | Disclosures – the Amendments to IFRS 7 introduce new disclosure requirements for financial assets and liabilities with contractual terms that include contingent features (including ESG-related) and new disclosures for investments in equity instruments measured at fair value through other comprehensive income (FVTOCI). |
The Amendments are to be applied retrospectively commencing from annual reporting periods beginning on or after January 1, 2026. Earlier application is permitted subject to disclosure. An entity is permitted to early adopt only the Amendments that relate to the classification of financial assets and the related disclosures. An entity is not required to restate prior periods, but may do so if, and only if, it is possible to do so without the use of hindsight.
The Amendments are not expected to have a material effect on the Company’s interim consolidated financial statements.
NOTE 3: — FAIR VALUE MEASUREMENT
The carrying amounts of cash and cash equivalents, user funds, trade receivables, short-term bank deposit, short-term investments, other receivables, trade payables, user accounts and other payables approximate their fair values due to the short-term maturities of such instruments.
The fair value of the contingent payments recorded as part of the acquisition of the Clearit business closed in February 2022, was estimated using a valuation method based mainly on the current fair value as well as on certain other management estimations of the probability of meeting certain performance indicators.
The fair value of the Warrants liability was valued using the market price of the instrument, which is listed on the Nasdaq Capital Market under the symbol CRGOW.
The following table presents the fair value measurement hierarchy for the Group’s financial instruments assets and liabilities carried at fair value:
Fair value hierarchy (unaudited) | ||||||||||||
As of June 30, 2024: |
| Level 1 |
| Level 2 |
| Level 3 |
| Total | ||||
Assets measured at fair value: |
|
|
|
|
|
|
|
| ||||
Other current receivables - hedge instrument | $ | — | $ | | $ | — | $ | | ||||
Liabilities measured at fair value: |
|
|
|
|
|
| ||||||
Other current liabilities - hedge instruments |
| — |
| ( |
| — |
| ( | ||||
Warrants liability | $ | ( | $ | — | $ | — | $ | ( |
11
NOTE 3: — FAIR VALUE MEASUREMENT (Cont.)
Fair value hierarchy (audited) | ||||||||||||
As of December 31, 2023: |
| Level 1 |
| Level 2 |
| Level 3 |
| Total | ||||
Assets measured at fair value: |
|
|
|
|
|
|
|
| ||||
Other current receivables - hedge instrument | $ | | $ | — | $ | — | $ | | ||||
Liabilities measured at fair value: |
|
|
|
|
|
|
|
| ||||
Other current liabilities - hedge instruments | ( | — | — | ( | ||||||||
Other long-term liabilities – contingent payments for business combinations | $ | — | $ | — | $ | ( | $ | ( | ||||
Warrants liability | $ | ( | $ | — | $ | — | $ | ( |
There were no transfers from Level 1 to Level 2 during the reporting periods.
The changes in Level 3 in the period of six months ended June 30, 2024 were as follows:
| |||
Other long- | |||
| term liabilities | ||
Fair value as of December 31, 2023 | $ | | |
Change in fair value |
| ( | |
$ | — |
NOTE 4: — EQUITY
a. | Composition of share capital: |
|
|
|
| |||||
Issued and | Issued and | |||||||
Authorized | outstanding | Authorized | outstanding | |||||
June 30, 2024 | December 31, 2023 | |||||||
(unaudited) | (audited) | |||||||
Ordinary shares of $ |
| |
| |
| |
| |
Preferred shares of $ |
| |
| — |
| |
| — |
b. | Movement in issued and outstanding share capital: |
| Number of shares | |
Balance as of January 1, 2024 | | |
Issuance of Ordinary shares | | |
Vested RSU’s | | |
Exercise of options into Ordinary shares | | |
Balance as of June 30, 2024 | |
12
NOTE 4: — EQUITY (Cont.)
c. | Issuance of Ordinary shares in the period of six months ended on June 30, 2024: |
In January 2024 and in May 2024 the Company issued
d. | Rights attached to shares: |
The holders of Ordinary shares are entitled to receive dividends only when, as and if declared by the Board of Directors and are entitled to
e. | Capital management: |
Capital comprises share capital and reserves as stated in the statement of financial position. The Company’s objective when managing capital is to safeguard its ability to continue as a going concern, so that it can continue to provide returns for the shareholders.
NOTE 5: — SHARE-BASED PAYMENT
In May 2022 as part of the Group Restructuring, the Company established the Freightos 2022 Long-term Incentive Plan (the “2022 Plan”), which is intended to be a successor to the Company’s 2012 Global Incentive Option Scheme (the “2012 Plan”), such that no additional stock awards will be granted under the 2012 Plan. Any shares that otherwise remained available for future grants under the 2012 Plan ceased to be available under the 2012 Plan and will not be available for grants under the 2022 Plan. In addition, Freightos-HK assigned to the Company all rights, obligations and liabilities under the 2012 Plan and all options to purchase Freightos-HK Ordinary shares that were granted under the 2012 Plan, whether vested or unvested, have been converted into and became options to purchase an identical number of Ordinary shares of the Company under the 2022 Plan.
The fair value of share options, granted in the periods of six months ended June 30, 2024 and 2023, was estimated using the Black- Scholes option pricing model with the following assumptions:
For the period of | |||||
six months ended | |||||
June 30, | |||||
2024 | 2023 | ||||
| (unaudited) |
| (unaudited) |
| |
Weighted average expected term (years) | |||||
Interest rate | | % | % | ||
Volatility | % | % | |||
Dividend yield | | % | | % |
The expected life of the share options is based on the midpoints between the available exercise dates (the end of the vesting periods) and the last available exercise date (the contracted expiry date), as adequate historical experience is still not available to provide a reasonable estimate.
13
NOTE 5: — SHARE-BASED PAYMENT (Cont.)
The share-based compensation expense was recorded in the statement of profit or loss and other comprehensive loss as follows:
For the period of | ||||||
six months ended | ||||||
June 30, | ||||||
2024 | 2023 | |||||
| (unaudited) |
| (unaudited) | |||
Cost of revenue | $ | | $ | | ||
Research and development | | | ||||
Selling and marketing | | | ||||
General and administrative | | | ||||
$ | | $ | |
The changes in outstanding share options were as follows:
For the period of six months | ||||||||
ended June 30, | ||||||||
2024 (unaudited) | 2023 (unaudited) | |||||||
Weighted | Weighted | |||||||
Number | average | Number | average | |||||
| of options |
| exercise price |
| of options |
| exercise price | |
$ | $ | |||||||
Options at beginning of the period | | | | | ||||
Granted | | | | | ||||
Exercised | ( | | ( | | ||||
Forfeited | ( | | ( | | ||||
Options outstanding at end of the period | | | | | ||||
Options exercisable at end of the period | | | | |
Based on the above inputs, the weighted average fair value of the options granted in the periods of six months ended June 30, 2024 and 2023, was determined at $
The weighted average remaining contractual life for the share options outstanding as of June 30, 2024 was
The range of exercise prices for share options outstanding as of June 30, 2024 was $
There were
Weighted- | ||||
Number | average fair | |||
| of Units | value | ||
Balance at January 1, 2024 | | | ||
Granted | | | ||
Vested | ( | | ||
Cancelled | ( | | ||
Units outstanding at June 30, 2024 | | |
As of June 30, 2024 there was $
14
NOTE 6: — COMMITMENTS AND CONTINGENT LIABILITIES
As of June 30, 2024 the Company issued
Certain long-term investments in the amount of $
NOTE 7: — OPERATING SEGMENTS
a. | General: |
The operating segments are identified on the basis of information that is reviewed by the chief operating decision maker (“CODM”) to make decisions about resources to be allocated and assess their performance. Accordingly, for management purposes, the Group is organized into
1. | Solutions segment. Freightos provides software tools and data to help the freight industry participants automate their pricing, sales, and procurement processes. Revenue includes recurring subscriptions for SaaS or data and certain non-recurring revenue from professional services that enable a user to implement and use the SaaS solution. |
2. | Platform segment. Freightos provides digitized price quoting, booking and payments while considering actual capacity among global freight participants (the users). The transactional platforms enable freight forwarding companies to procure capacity from carriers, and enable importers and exporters to procure services from freight forwarders, or occasionally, directly from carriers. Revenue is transactional type fees generated from specific freight-service transactions booked between buyers and sellers on Freightos’ Platform. |
Each segment’s performance is determined based on operating loss reported in the financial statements. The results of a segment reported to the CODM include items attributed directly to a segment, as well as other items, which are indirectly attributed using reasonable assumptions and exclude share-based compensation charges as they are not considered in the internal operating plans and measurement of the segment’s financial performance.
b. | The following table presents revenue and operating loss per segment: |
| Solutions |
| Platform |
| Unallocated |
| Total | |||||
For the period of six months ended June 30, 2024 (unaudited) | ||||||||||||
Subscriptions | $ | | $ | — | $ | — | $ | | ||||
SaaS-related professional services | | — | — | | ||||||||
Transactional Platforms fees | — | | — | | ||||||||
Total revenue | | | — | | ||||||||
Operating loss | $ | ( | $ | ( | $ | ( | $ | ( | ||||
For the period of six months ended June 30, 2023 (unaudited) |
|
|
|
| ||||||||
Subscriptions |
| $ | | $ | — | $ | — | $ | | |||
SaaS-related professional services |
|
| |
| — |
| — |
| | |||
Transactional Platforms fees |
|
| — |
| |
| — |
| | |||
Total revenue |
|
| |
| |
| — |
| | |||
Operating income (loss) |
| $ | | $ | ( | $ | ( | $ | ( |
Unallocated includes corporate expenses and share-based compensation.
15
NOTE 7: — OPERATING SEGMENTS (Cont.)
For the periods of six months ended June 30, 2024 and 2023, no single Solutions customer or Platform user accounted for 10% or more of the Company’s consolidated income.
c. | The Company’s geographic information on revenue is as follows: |
| Solutions |
| Platform |
| Total | ||||
For the period of six months ended June 30, 2024 (unaudited) |
|
|
|
|
| ||||
Europe |
| $ | | $ | — | $ | | ||
Hong Kong |
|
| |
| |
| | ||
United States |
|
| |
| |
| | ||
Other |
|
| |
| |
| | ||
| $ | | $ | | $ | |
For the period of six months ended June 30, 2023 (unaudited) |
|
|
| ||||||
Europe |
| $ | | $ | — | $ | | ||
Hong Kong |
|
| |
| |
| | ||
United States |
|
| |
| |
| | ||
Other |
|
| |
| |
| | ||
| $ | | $ | | $ | |
The Company’s revenue from its Solutions segment is classified based on the location of the customers.
The Company’s revenue from its Platform segment is classified to its business in Hong Kong except for revenue earned by Clearit or 7LFreight which is classified based on the location of the billing entity. This classification is independent of where the user resides or where the user is physically located while using the Company’s services.
As of June 30, 2024 and December 31, 2023, the carrying amounts of non-current assets (property and equipment, right-of-use assets, and intangible assets) are mainly in Canada and US due to acquisitions and also in Israel, Hong Kong and Spain.
NOTE 8: — LOSS PER ORDINARY SHARE
Details of the number of shares and loss used in the computation of basic and diluted loss per share:
Number of shares | ||||
For the period of | ||||
six months ended | ||||
June 30, | ||||
2024 | 2023 | |||
| (unaudited) | (unaudited) | ||
Weighted number of Ordinary shares(*) |
| | |
For the period of | ||||||
six months ended | ||||||
June 30, | ||||||
2024 | 2023 | |||||
| (unaudited) |
| (unaudited) | |||
Loss | $ | | $ | | ||
Preferred shares dividend (**) |
| — |
| | ||
For the computation of basic and diluted loss per share | $ | | $ | |
(*) | The computation of diluted loss per share did not take into account potential Ordinary shares (detailed below) due to their anti-dilutive effect: |
16
NOTE 8: — LOSS PER ORDINARY SHARE (Cont.)
a. |
b. |
c. |
(**) | In January 2023 the Company converted all of its Preferred shares to Ordinary shares as part of the Transactions - see Note 1d. |
NOTE 9: — RELATED PARTIES
a. | For the six months ended June 30, 2024, related parties consisted of |
b. | Related party transactions: |
The Company entered into a number of commercial agreements with a subsidiary of one of its investors in connection with a number of ocean cargo indexes. The investor’s subsidiary serves as a benchmark administrator for the indexes and the Company serves as the calculating agent of these indexes. In addition, the parties share the revenue from licensing certain data used in calculating the indexes. The total expense accrued by the Company during the six month periods ended June 30, 2024 and 2023 was $
Certain of the Company’s investors also conduct business on the Company’s transactional platforms through other of the investors’ respective group members. Fees charged for these users are no more favorable than terms generally available to third parties under the same or similar circumstances.
c. | Benefits to directors: |
| For the period of | |||||
six months ended | ||||||
June 30, | ||||||
2024 | 2023 | |||||
| (unaudited) |
| (unaudited) | |||
Compensation to directors not employed by the Company or on its behalf | $ | | $ | | ||
Share-based payments to directors not employed by the Company or on its behalf | | — | ||||
$ | | $ | | |||
Number of directors who received the above compensation by the Company |
| |
| |
17
NOTE 9: — RELATED PARTIES (Cont.)
d. | Compensation of key management personnel of the Group recognized as an expense during the reporting period: |
For the period of | ||||||
six months ended | ||||||
June 30, | ||||||
2024 | 2023 | |||||
| (unaudited) |
| (unaudited) | |||
Short-term employee benefits | $ | | $ | | ||
Share-based payments |
| |
| | ||
Post-employment benefits |
| |
| — | ||
$ | | $ | | |||
Number of key officers |
| |
| |
NOTE 10: — EVENTS AFTER THE REPORTING DATE
On August 16, 2024 the Company acquired all of the shares of Shipsta, a leading freight tender procurement platform. The acquisition will be financed through a combination of cash and equity. The consideration includes a cash payment of approximately Euro
- - - - - - - - - - - - - -
18