As filed with the Securities and Exchange Commission on July 24, 2024
(
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Date of event requiring this shell company report ________
For the transition period from ________ to ________
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange
on which registered |
|
|
|
||
|
|
|
||
|
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
|
Emerging growth company
|
U.S. GAAP ☐
|
|
Other ☐
|
|
|
Page |
3 | ||
3 | ||
3 | ||
16 | ||
29 | ||
29 | ||
42 | ||
55 | ||
57 | ||
57 | ||
58 | ||
67 | ||
70 | ||
72 | ||
72 | ||
72 | ||
74 | ||
74 | ||
74 | ||
74 | ||
75 | ||
75 | ||
75 | ||
75 | ||
75 | ||
75 | ||
75 | ||
75 | ||
76 | ||
76 | ||
77 |
• |
“SHL,” “the company,” “us,” “we” and “our” refer to SHL Telemedicine
Ltd. and its subsidiaries; |
• |
“SHL Telemedicine” refers only to SHL Telemedicine Ltd., and |
• |
“Mediton” refers to the Mediton Group, in which we acquired a 70% interest on August 31, 2021. |
• |
“CHF” and “Swiss francs” refer to the legal currency of Switzerland; |
• |
“NIS” refers to New Israeli Shekels, the legal currency of the State of Israel; |
• |
“$” and “U.S. dollars” refer to the legal currency of the United States; |
• |
“ADSs” refers to our American Depositary Shares, each representing one (1) of our ordinary shares; |
• |
“IFRS” refers to International Financial Reporting Standards as issued by the International Accounting Standards Board;
|
• |
“Ordinary shares” refers to our ordinary shares, nominal value NIS 0.01 per share; |
• |
“Nasdaq” refers to the Nasdaq Capital Market; |
• |
“SEC” refers to the United States Securities and Exchange Commission; and |
• |
“SIX” refers to the SIX Swiss Exchange Ltd. |
ITEM 1. |
IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS |
ITEM 2. |
OFFER STATISTICS AND EXPECTED TIMETABLE |
ITEM 3. |
KEY INFORMATION |
A. |
[RESERVED] |
B. |
CAPITALIZATION AND INDEBTEDNESS |
C. |
REASONS FOR THE OFFER AND USE OF PROCEEDS |
D. |
RISK FACTORS |
• |
are only obligated to take the actions specifically set forth in the deposit agreement without negligence or bad faith; |
• |
are not liable if we are, or it is, prevented or delayed by law or circumstances beyond our, or its, control from performing our
or its obligations under the deposit agreement; |
• |
are not liable if we exercise or it exercises discretion permitted under the deposit agreement; |
• |
are not liable for the inability of any holder of the ADSs to benefit from any distribution on deposited securities that is not made
available to holders of the ADSs under the terms of the deposit agreement, or for any special, consequential or punitive damages for any
breach of the terms of the deposit agreement; |
• |
have no obligation to become involved in a lawsuit or other proceeding related to the ADSs or the deposit agreement on behalf of
the holders of the ADSs or any other person; |
• |
are not liable for the acts or omissions of any securities depositary, clearing agency or settlement system; and |
• |
may rely upon any documents we believe or it believes in good faith to be genuine and to have been signed or presented by the proper
person. |
ITEM 4. |
INFORMATION ON THE COMPANY |
A. |
HISTORY AND DEVELOPMENT OF THE COMPANY |
• |
Mediton Medical Centers Chain Ltd., which provides private medical services, and project management in various medical fields,
including the performance of surveys, medical examinations for organizations, occupational examinations, and the operation of specialist
clinics; and |
• |
Medishur Ltd. which primarily provides medical examinations for insurance companies. |
2023 |
2022 |
2021 |
||||||||||
Property and Equipment |
||||||||||||
Property and Equipment |
1,289 |
1,661 |
* |
1,434 |
||||||||
Intangible assets |
||||||||||||
Development Costs |
4,203 |
5,243 |
2,633 |
|||||||||
Mediton’s Customer Relations |
— |
— |
14,886 |
|||||||||
Jumedi’s Information Technology |
— |
— |
705 |
|||||||||
5,492 |
6,904 |
19,658 |
* |
Includes property and equipment of Mediton. |
B. |
BUSINESS OVERVIEW |
• |
Preventative healthcare, including annual medical check-ups that include comprehensive laboratory tests, stress ECG tests, eye exams,
and more; |
• |
Expert witness services for medical experts’ and medical committees, including for disability and workers comp, serving a wide
range of institutions, such as pension funds, the Israeli Institute of Social Security, and the Israeli Ministry of Defense; |
• |
Occupational healthcare, including occupational safety and health regulated medical exams, exposure to hazardous materials, and occupational
disability claims, as well as assisting organizations in promoting early detection of diseases and medical conditions within the workforce
by offering periodical check-ups and specialized examinations; |
• |
Medical examinations, including at home, for the underwriting of insurance policies for health, disability, life, or nursing home
policyholders; and |
• |
Medical and psychological evaluations, including for truck drivers, public transportation drivers and drivers of hazardous cargos.
|
• |
Remote monitoring of chronic patients: Our remote patient monitoring programs monitor and
stabilize patients with chronic conditions, including congestive heart failure, and geriatric patients at home, reducing hospitalizations
and saving costs for its health insurance fund customers. |
• |
Telehealth hot-line services: Remote real-time medical consultations, scheduling of doctor
appointments, second opinion services, and structured health coaching programs for cardiac conditions. |
• |
Doctors’ Virtual Visits: A service that allows health insurance fund patients to connect
on-demand with doctors for virtual video appointments. |
1. |
At the end of 2020, SHL entered into an agreement with BARMER GEK, one of the largest health insurance funds in Germany (“BARMER”),
to provide Doctors’ Virtual Visits in Germany. In July 2021 BARMER announced the availability of this new service to all its insured
patients on a nationwide basis. Subsequently, in September 2022, SHL won a long-term contract with BARMER to provide these services for
a seven year period and in 2023 BARMER launched marketing and communication activities for the new BARMER Teledoktor digital App which
provides SHL’s Doctors’ Virtual Visits and Telehealth Services to all of BARMER’s insureds in Germany. In November 2022
SHL entered a contract with AOK Plus, another large German health insurance fund, to provide these services to its insured patients.
|
2. |
New customer wins: We believe that SHL has a strong competitive advantage and position in
terms of quality, know-how and long-term customer relationships. We invested significantly in the development of our platform, and we
believe we are well positioned to gain more market share. In November 2021, SHL was awarded a multi-year telehealth contract to provide
services to geriatric patients of AOK Rheinland-Pfalz/Saarland – Die Gesundheitskasse, a large German health insurance fund.
|
3. |
Telemonitoring for congestive heart failure patients: Telemonitoring for congestive heart
failure patients has become the standard of care since early 2022 following the introduction of remote monitoring reimbursement by G-BA.
|
• |
a 76% reduction in the likelihood of hospital readmission within six months for patients using telemedicine; |
• |
a 41% decrease in the likelihood of attending the emergency department compared to standard care recipients; |
• |
significant reductions in unplanned coronary revascularizations; and |
• |
notable decreases in patient-reported symptoms, including chest pain, breathlessness, and dizziness. |
• |
the number of cardiovascular-driven emergency department visits for patients using the SmartHeart® device in the HELP-ME trial
was zero (0); and |
• |
the number of cardiovascular-driven rehospitalization visits for patients using the device in the HELP-ME trial was also zero (0).
|
• |
ease of use, comfort and unobtrusiveness of the device for the patient; |
• |
quality and clinical validation of the deep-learned algorithms used to detect arrhythmias; |
• |
concise and comprehensive reports supporting efficient physician interpretation; |
• |
ease of use of service workflow for physicians and supporting clinicians; |
• |
contracted rates with third-party payors; |
• |
government reimbursement rates associated with our products and services; |
• |
quality of clinical data and publications in peer-reviewed journals; |
• |
size, experience, knowledge and training of sales and marketing teams; |
• |
reputation of existing device manufacturers and service providers; and |
• |
relationships with physicians, hospitals, administrators, and other third-party payors. |
C. |
ORGANIZATIONAL STRUCTURE |
Subsidiary |
Country of
Incorporation |
Direct/Indirect Ownership Interest |
Shahal Haifa Medical Services Ltd.
|
Israel |
Authorized Share Capital:
NIS 13,000 divided into 13,000 ordinary shares, par value NIS 1.00 each
Issued Share Capital:
200 ordinary shares—100% held by SHL |
Shahal Rashlatz- Rehovot Medical Services
Ltd. (“Shahal Rashlatz”, or “SHLR”) |
Israel |
Authorized Share Capital:
NIS 16,600 divided into 16,600 ordinary shares, par value NIS 1.00 each
Issued Share Capital:
100 ordinary shares—100% held by SHL |
Mediton Medical Centers Chain Ltd. (“Mediton
Medical”) |
Israel |
Authorized Share Capital:
NIS 22,900 divided into 22,900 ordinary shares, par value NIS 1.00 each
Issued Share Capital: 100
ordinary shares
70% (held by Shahal Rashlatz) |
Medishur Ltd. |
Israel |
Authorized Share Capital:
NIS 2,640 divided into 2,600 ordinary shares, par value NIS 1.00 each and 40 management shares, par value NIS 1.00 each
Issued Share Capital: 100
ordinary shares
70% (held by Shahal Rashlatz) |
Mediton - Adam Ltd. |
Israel |
Authorized Share Capital:
NIS 200 divided into 100 management shares, par value NIS 2.00 each, and NIS 22,800 divided into 22,800 ordinary shares, par value
NIS 1.00 each
Issued Share Capital: 100
ordinary shares, four management shares
70% (100% held by Mediton Medical)
|
SHL Telemedicine International Ltd. (“SHL
INT”) |
Israel |
Authorized Share Capital:
NIS 101,000 divided into 101,000 ordinary shares, par value NIS1.00 each
Issued Share Capital:
10,000 ordinary shares—100% held by SHL |
SHL Telemedicine B.V (“SHL BV”)
|
The Netherlands |
Authorized Share Capital:
EUR 75,000 divided into 300,000 ordinary shares, par value EUR 0.25 each
Issued Share Capital:
74,043 ordinary shares—100% held by SHL INT |
Personal Healthcare Telemedicine Services
Europe B.V. (“PHTS”) |
The Netherlands |
Authorized Share Capital:
EUR 4,000,000 divided into 400,000 ordinary shares, par value EUR 10.00 each
Issued Share Capital:
811,500 ordinary shares—100% held by SHL BV
|
SHL Telemedizin GmbH (“SHL Telemedizin”)
|
Germany |
Authorized Share Capital:
EUR 300,000 divided into 2 ordinary shares, par value EUR 25,000 and EUR 275,000
Issued Share Capital:
2 ordinary shares—100% held by PHTS |
Almeda GmbH |
Germany |
Authorized Share Capital:
EUR 25,000
Issued Share Capital:
25,000 shares, par value EUR 1.00 each—100% held by SHL Telemedizin |
Jumedi GmbH |
Germany |
Authorized Share Capital:
EUR 25,000
Issued Share Capital:
4 shares, par value EUR 6,250 each —100% held by SHL Telemedizin |
Gesellschaft für Patientenhilfe DGP
mbH |
Germany |
Authorized Share Capital:
EUR 25,000 divided into 2 ordinary shares, par value EUR 24,750 and EUR 250
Issued Share Capital:
2 ordinary shares—100% held by SHL Telemedizin |
SHL Telemedicine USA, Inc. |
USA (Delaware) |
Authorized Share Capital:
$1.00 divided into 100 shares of common stock, par value $0.01 each
Issued Share Capital:
100 shares of common stock—100% held by SHL INT |
SHL Telemedicine India Private Limited
|
India |
Authorized Share Capital:
Rs 7,000,000 divided into 700,000 equity shares of Rs 10 each
Issued Share Capital: 625,126
equity shares—99.9% held by SHL INT and 0.01% held by SHL BV |
D. |
PROPERTY, PLANTS AND EQUIPMENT |
Location |
|
Address |
|
Description |
|
Approximate Size |
Munich - Germany |
Balanstraße 69 Munich |
SHL’s German head office and telemedicine center in Germany |
3,208 sqm | |||
Israel |
90 Yigal Alon St. Tel Aviv |
SHL’s Israeli head office and telemedicine center |
5,389 sqm | |||
Israel |
18 Hahashmal St. Tel Aviv* |
Mediton – Medical services |
2,752 sqm |
* |
We lease this property from an affiliate of the 30% minority shareholder of Mediton from whom we acquired our 70% interest in Mediton.
|
ITEM 4.A. |
UNRESOLVED STAFF COMMENTS |
ITEM 5. |
OPERATING AND FINANCIAL REVIEW AND PROSPECTS |
a) |
Assets and liabilities of foreign operations, including goodwill and any fair value adjustments to the carrying amounts of assets
and liabilities arising from the acquisition of said foreign operation, are translated at the closing rate at the end of the reporting
period. |
b) |
Income and expenses for each period presented in the statement of income are translated at average exchange rates for the presented
periods. |
c) |
Share capital, capital reserves and other changes in capital are translated at the exchange rate prevailing at the date of incurrence.
|
d) |
Retained earnings are translated based on the opening balance translated at the exchange rate at that date and other relevant transactions
(such as issuing a dividend) during the period are translated as described in b) and c) above. |
e) |
All resulting translation differences are recognized as a separate component of other comprehensive income (loss) in equity “foreign
currency translation reserve”. |
• |
Leverage synergies and cross-sell our products and services with Mediton; |
• |
Commercial agreements with leading U.S. healthcare providers such as the Mayo clinics and CVS; |
• |
Commercial agreements with BARMER and other health insurance funds in Germany for doctor’s virtual visits and telehealth services;
|
• |
Increased sales and marketing activities mainly in the U.S.; |
• |
Increased research and development investments related to the SmartHeart®
platform; and |
• |
Continued pursuit of strategic relationships with customers, mainly in the U.S., including the soft launch of the SmartHeart®
membership program in the U.S. as part of our direct-to-consumer initiative. |
Year ended December 31, |
||||||||||||
2023 |
2022 |
2021 |
||||||||||
(in thousands) |
||||||||||||
Revenue |
$ |
57,075 |
$ |
58,998 |
49,582 |
|||||||
Cost of revenue |
31,814 |
31,809 |
24,989 |
|||||||||
Gross profit |
25,261 |
27,189 |
24,593 |
|||||||||
Operating Expenses: |
||||||||||||
Research and development |
5,260 |
3,788 |
2,985 |
|||||||||
Sales and marketing |
10,581 |
11,403 |
9,454 |
|||||||||
General and administrative |
16,228 |
16,748 |
12,103 |
|||||||||
Other expenses |
2,198 |
416 |
548 |
|||||||||
Total operating expenses |
34,267 |
32,355 |
25,090 |
|||||||||
Operating (loss) |
(9,006 |
) |
(5,166 |
) |
(497 |
) | ||||||
Financial income (expense), net |
3,042 |
6,478 |
(12,972 |
) | ||||||||
Profit (loss) before income taxes |
(5,964 |
) |
1,312 |
(13,469 |
) | |||||||
Tax expenses |
891 |
1,097 |
455 |
|||||||||
Net profit (loss) |
$ |
(6,855 |
) |
$ |
215 |
$ |
(13,924 |
) |
Year ended |
||||||||||||
December 31, |
||||||||||||
2023 |
2022 |
2021 |
||||||||||
Revenue |
100 |
% |
100 |
% |
100 |
% | ||||||
Cost of revenue |
56 |
54 |
50 |
|||||||||
Gross profit |
44 |
46 |
50 |
|||||||||
Operating Expenses: |
||||||||||||
Research and development |
9 |
6 |
6 |
|||||||||
Sales and marketing |
19 |
19 |
19 |
|||||||||
General and administrative |
28 |
28 |
24 |
|||||||||
Other expenses |
4 |
1 |
1 |
|||||||||
Total operating expenses |
60 |
55 |
51 |
|||||||||
Operating (loss) |
(16 |
) |
(9 |
) |
(1 |
) | ||||||
Financial income (expense), net |
5 |
11 |
(26 |
) | ||||||||
Profit (loss) before income taxes |
(11 |
) |
2 |
(27 |
) | |||||||
Tax expenses |
1 |
2 |
1 |
|||||||||
Net profit (loss) |
(12 |
)% |
0 |
% |
(28 |
)% |
Individuals |
Institutions |
|||||||||||||||
and |
and |
|||||||||||||||
communities |
payers |
Others |
Total |
|||||||||||||
(in thousands) |
||||||||||||||||
Year ended December 31, 2023: |
||||||||||||||||
Europe |
$ |
- |
$ |
14,067 |
$ |
- |
$ |
14,067 |
||||||||
Israel |
20,913 |
21,179 |
- |
42,092 |
||||||||||||
USA |
- |
- |
916 |
916 |
||||||||||||
Total revenues |
$ |
20,913 |
$ |
35,246 |
$ |
916 |
$ |
57,075 |
Individuals |
Institutions |
|||||||||||||||
and |
and |
|||||||||||||||
communities |
payers |
Others |
Total |
|||||||||||||
(in thousands) |
||||||||||||||||
Year ended December 31, 2022: |
||||||||||||||||
Europe |
$ |
— |
13,374 |
— |
13,374 |
|||||||||||
Israel |
$ |
22,161 |
22,975 |
2 |
45,138 |
|||||||||||
USA |
$ |
— |
— |
486 |
486 |
|||||||||||
Total revenues |
$ |
22,161 |
36,349 |
488 |
58,998 |
Year ended |
||||||||
December 31, |
||||||||
2023 |
2022 |
|||||||
(in thousands) |
||||||||
Research and development costs, net |
$ |
5,260 |
$ |
3,788 |
||||
Selling and marketing expenses |
10,581 |
11,403 |
||||||
General and administrative expenses |
16,228 |
16,748 |
||||||
Other expenses |
2,198 |
416 |
||||||
Total operating expenses |
$ |
34,267 |
$ |
32,355 |
Year ended |
||||||||
December 31, |
||||||||
2023 |
2022 |
|||||||
(in thousands) |
||||||||
Share options |
$ |
1,712 |
$ |
7,504 |
||||
Exchange rate differences |
991 |
608 |
||||||
Gain (loss) from marketable securities, net |
848 |
(769 |
) | |||||
Interest, net |
(241 |
) |
(604 |
) | ||||
Others |
(268 |
) |
(261 |
) | ||||
Financial expenses, net |
$ |
3,042 |
$ |
6,478 |
For fiscal year ended December 31, |
||||||||||||
2023 |
2022 |
Change |
||||||||||
US$ |
US$ |
US$ |
||||||||||
(In millions) |
||||||||||||
Cash flow data |
||||||||||||
Net cash (used in) operating activities |
(1.5 |
) |
(0.1 |
) |
(1.7 |
) | ||||||
Net cash (used in) investing activities |
(9.3 |
) |
(6.4 |
) |
(2.9 |
) | ||||||
Net cash provided by (used in) financing activities |
13.7 |
(2.3 |
) |
16.0 |
For fiscal year ended December 31, |
||||||||||||
2022 |
2021 |
Change |
||||||||||
US$ |
US$ |
US$ |
||||||||||
(In millions) |
||||||||||||
Cash flow data |
||||||||||||
Net cash provided by (used in) operating activities |
(0.1 |
) |
0.2 |
(0.3 |
) | |||||||
Net cash (used in) investing activities |
(6.4 |
) |
(41 |
) |
34.6 |
|||||||
Net cash provided by (used in) financing activities |
(2.3 |
) |
51.1 |
(53.4 |
) |
Owned
Patent |
Jurisdiction
|
Expiration
Date |
Patent #229482 – An Electrocardiographic
Monitoring System and Method (Utility Patent) |
Israel; China; Europe |
In Israel, patent in force until May 21,
2026, and set to expire on May 21, 2032. |
Device for Obtaining a Standard 12‑Lead
Electrocardiogram and a Rhythm Strip – Grant Number 09215998 (Utility Patent) |
United States |
June 1, 2032 |
Trademark
Number/Status |
Trademark
Name |
Type
of Trademark |
Validity
of Trademark (until the following dates) |
Owner
|
Country
of Registration |
7478308 |
ramified heart symbol |
10, 38, 44 |
12/18/2028 |
SHL Intern. |
Europe
(Community Trademark) |
77638118 |
ramified heart symbol |
35, 38, 44 |
12/22/2028 |
SHL Intern. |
U.S.A. |
234343 |
CCM
(Logo CCM – Hebrew) |
9, 10, 38, 44 |
12/13/2030 |
SHL Intern. |
Israel |
234810 |
HEART SMART |
9, 10, 38, 44 |
01/02/2031 |
SHL Intern. |
Israel |
1096059 |
HEART SMART |
9, 10, 38, 44 |
06/27/2031 |
SHL Intern. |
WIPO |
Trademark
Number |
Trademark
Name |
Type
of Trademark |
Validity
of Trademark (until the following dates) |
Company
|
Country
of Registration |
T1116147A
Registered after rejection and appeal
|
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Singapore |
4204156 |
SMART HEART |
9, 10, 38, 44 |
09/11/2032 |
SHL Intern. |
U.S.A. |
8‑8‑2012‑001246089
Registered after rejection and appeal
|
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
South Korea |
2011‑360491
Registered after rejection and appeal
|
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Japan |
1459720
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Australia |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Norway |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Switzerland |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Island |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
China |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Turkey |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Croatia |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Russia |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Ukraine |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Moldova |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Serbia |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Georgia |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Montenegro |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Belarus |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Monaco |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
Lichtenstein |
1096059
Registered |
SMART HEART |
9, 10, 38, 44 |
06/21/2031 |
SHL Intern. |
European Union |
Trademark
Number* |
Trademark
Name |
Type
of Trademark |
Validity
of Trademark (until the following dates) |
Company
|
Country
of Registration |
302021116844 |
TELECOR |
44 |
Pending final approval |
SHL Telemedizin GmbH |
Germany |
* |
Where an international registration number is listed, such number serves as the only registration number in the indicated country.
|
ITEM 6. |
DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES |
Name |
||
Yariv Alroy | 63 |
Chairman of the Board of Directors |
Prof. Amir Lerman(1)(2)(3)
|
66 |
Director |
Yehoshua (Shuky) Abramovich(1)(2)(3)
|
63 |
External Director |
Dvorah Kimhi(1)(2)(3)
|
74 |
External Director |
Ido Nouberger |
59 |
Director |
Nir Rotenberg |
61 |
Director |
Erez Nachtomy |
63 |
Chief Executive Officer(4)
|
Amir Hai |
58 |
Chief Financial Officer |
Jason Bottiglieri |
51 |
General Manager SHL USA |
Bernd Altpeter |
59 |
Managing Director, SHL Telemedizin, Germany |
(1) |
Member of Audit Committee and Financial Statements Committee. |
(2) |
Member of Compensation Committee. |
(3) |
Independent director under Nasdaq and SEC independence standards. |
(4) |
On March 14, 2024, Mr. Nachtomy announced
that he would be resigning as Chief Executive Officer of the Company effective mid-June 2024. |
Share |
Weighted |
|||||||||||||||||||
Base |
Options |
Average |
||||||||||||||||||
Compensation |
Granted |
exercise price |
||||||||||||||||||
and Fringe |
Cash |
or |
of Options |
|||||||||||||||||
Name and Offices Held |
Benefits |
Bonus |
exercised (1) |
Granted |
Total |
|||||||||||||||
Yariv Alroy |
||||||||||||||||||||
Active Co-Chairman of the Board of Directors |
$ |
255,362 |
— |
— |
— |
$ |
255,362 |
|||||||||||||
Ehud Barak(2) |
||||||||||||||||||||
Active Co-Chairman of the Board of Directors |
167,377 |
— |
— |
— |
167,377 |
|||||||||||||||
David Salton(3) |
||||||||||||||||||||
Director |
$ |
34,195 |
— |
— |
— |
34,195 |
||||||||||||||
Prof. Amir Lerman |
||||||||||||||||||||
Director |
$ |
44,854 |
— |
— |
— |
44,854 |
||||||||||||||
Yehoshua (Shuky) Abramovich |
||||||||||||||||||||
External Director |
$ |
64,800 |
— |
20,708 |
— |
85,508 |
||||||||||||||
Dvorah Kimhi |
||||||||||||||||||||
External Director |
$ |
46,128 |
— |
— |
— |
46,128 |
||||||||||||||
Erez Alroy(3) |
||||||||||||||||||||
Director |
$ |
46,666 |
— |
— |
— |
46,666 |
||||||||||||||
Erez Nachtomy(3)
|
||||||||||||||||||||
Chief Executive Officer and Director |
$ |
330,516 |
63,742 |
— |
— |
394,258 |
||||||||||||||
Other Senior Management |
$ |
912,862 |
$ |
215,725 |
$ |
495,444 |
CHF 9.36 – CHF 9.88 |
$ |
1,625,831 |
(1) |
The options are exercisable on a net exercise basis method. The expiration dates of the options granted are as follows: |
Weighted Average |
Expiration date of the |
|||
exercise price of Options Granted |
options |
Number of Options | ||
CHF 7.70 |
|
10/12/2024 |
|
18,000 |
CHF 6.51 |
|
21/02/2025 |
|
18,000 |
CHF 5.61 |
|
30/06/2026 |
|
50,000 |
CHF 5.73 |
|
10/12/2026 |
|
120,000 |
CHF 10.73 |
|
01/03/2027 |
|
250,000 |
CHF 17.02 |
|
08/12/2027 |
|
54,000 |
CHF 19.33 |
|
02/01/2028 |
|
80,000 |
CHF 17.39 |
|
20/06/2028 |
|
100,000 |
CHF 9.36 |
|
15/05/2029 |
|
100,000 |
CHF 9.88 |
|
18/06/2029 |
|
30,000 |
(2) |
Mr. Barak served as the Co-Chairman of the Board during the year ended December 31, 2023, and ceased to serve in such capacity and
as a member of our Board of Directors in February 2024. |
(3) |
Each of Messrs. David Salton, Erez Alroy and Erez Nachtomy served as a member of our Board of Directors during the year ended December
31, 2023, and ceased to serve in such capacities in February 2024. On March 14, 2024, Mr. Nachtomy announced that he would be resigning
as Chief Executive Officer of the Company effective mid-June 2024. |
• |
the Chairman of the Board; |
• |
any director employed by us; |
• |
any director employed by a controlling shareholder of us or an entity under the control of such controlling shareholder; |
• |
any director who provides services, on a regular basis, to us, a controlling shareholder or an entity under the control of a controlling
shareholder; |
• |
a director whose main livelihood is based on a controlling shareholder; and |
• |
a controlling shareholder or any of its relatives. |
• |
examine flaws in our business management, in consultation with our internal auditor and the external auditors, and to propose remedial
measures to the Board; |
• |
determine whether an interested party transaction is an ordinary or extraordinary transaction (where extraordinary transactions are
subject to special approval requirements); |
• |
approve interested party transactions, where so required under the Israeli Companies Law; and |
• |
examine our existing internal control measures and the functioning of our internal auditor. |
• |
prescribing with respect to transactions with controlling shareholders or another person in which a controlling shareholder has a
personal interest (even if they are determined by the Audit Committee not to be extraordinary transactions), as well as with respect to
the engagement terms of controlling shareholders and their relatives, the obligation to conduct either (i) a competitive process under
the supervision of either the Audit Committee or who else the Audit Committee may determine in respect thereof pursuant to the criteria
set by it; or (ii) other processes as determined by the Audit Committee, prior to the relevant transaction, and all in accordance with
the type of transaction in question, and the Audit Committee may set the relevant criteria therefore once a year in advance; |
• |
determining the manner of approval of transactions with controlling shareholders or another person in which a controlling shareholder
has a personal interest and to determine kinds of such transactions which require the approval of the Audit Committee, all with respect
to such transactions which pursuant to the determination of the Audit Committee are not extraordinary transactions but also not negligible
– the Audit Committee may so determine with respect to types of transactions according to criteria it may set one a year in advance;
and |
• |
determining whether a director or candidate for director fulfills the requirements for being classified as an independent director
within the meaning of the Israeli Companies Law. |
• |
the issuance of a recommendation to the Board of Directors regarding the Compensation Policy; |
• |
issuance of a recommendation to the Board of Directors once every three (3) years regarding the extension of the Compensation Policy;
|
• |
recommendation to the Board of Directors from time to time regarding any amendments to the Compensation Policy, as well as examination
regarding its implementation; |
• |
approval of transactions with office holders (including controlling shareholders) regarding the terms of their engagement with the
company as required under the Israeli Companies Law; and |
• |
exemption of certain transactions from the shareholder approval requirement which may otherwise apply pursuant to the Israeli Companies
Law. |
Board Diversity Matrix
(As of April 15, 2024) | ||||
Country of Principal Executive Offices: |
Israel | |||
Foreign Private Issuer |
Yes | |||
Disclosure Prohibited under Home Country Law |
No | |||
Total Number of Directors |
6 | |||
|
Female |
Male |
Non-Binary |
Did Not Disclose Gender
|
Part I: Gender Identity |
| |||
Directors |
1 |
3 |
0 |
2 |
Part II: Demographic Background |
| |||
Underrepresented Individual in Home Country Jurisdiction
|
0 | |||
LGBTQ+ |
0 | |||
Did not disclose demographic background |
0 | |||
Directors who are Jewish people |
6 | |||
Directors with disabilities |
0 |
Israel |
Germany |
U.S.A. |
Total |
|||||||||||||
Operation |
335 |
86 |
0 |
421 |
||||||||||||
Research & Development |
15 |
22 |
0 |
37 |
||||||||||||
Sales & Marketing |
51 |
7 |
2 |
60 |
||||||||||||
General & Administrative |
46 |
17 |
2 |
65 |
Name |
Total
Shares
Beneficially
Total Shares Owned |
Number of Options |
Percentage of Ordinary Shares |
|||||||||
Yariv Alroy |
801,456 |
250,000 |
6.3 |
% | ||||||||
Ido Nouberger |
1,406,236 |
** |
8.6 |
% | ||||||||
Nir Rotenberg |
802,426 |
*** |
4.0 |
% | ||||||||
Prof. Amir Lerman |
5,694 |
18,000 |
* |
|||||||||
Yehoshua (Shuky) Abramovich |
16,961 |
18,000 |
* |
|||||||||
Dvorah Kimhi |
— |
36,000 |
* |
|||||||||
Erez Nachtomy |
— |
188,000 |
* |
|||||||||
Amir Hai |
— |
110,000 |
* |
|||||||||
Jason Bottiglieri |
— |
100,000 |
* |
|||||||||
Bernd Altpeter |
— |
100,000 |
* |
* |
Represents less than one percent. |
** |
Represents ownership of our ordinary shares by Value Base Ltd., a private investment group located in Israel (“Value Base”),
together with its subsidiaries and its controlling shareholders Ido Nouberger and Victor Shamrich. Mr. Nouberger has served as the CEO
of Value Base since its inception in 2013, and he also holds the position of chairman of the board or board member of Value Base’s
various subsidiaries. Mr. Nouberger disclaims beneficial ownership of the securities beneficially owned by Value Base except to the extent
of his pecuniary interest therein. |
*** |
Represents ownership of our ordinary shares by Danbar Finance Ltd., a private investment group located in Israel (“Danbar”),
of which Mr. Rotenberg is the Chairman of the Board and has served there as a director and partner since 2000. Mr. Rotenberg disclaims
beneficial ownership of the securities beneficially owned by Danbar except to the extent of his pecuniary interest therein. |
ITEM 7. |
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS |
|
Share Options |
Percent of |
||||||||||
Identity of Person or Group |
Amount Owned |
Current |
Class |
|||||||||
Mrs. Mengke Cai (Zhuhai, China) and Kun Shen (Hong Kong, China) (1)
|
5,969,413 |
36.4 |
% | |||||||||
More Provident Funds (Ramat Gan, Israel) |
1,812,525 |
11.1 |
% | |||||||||
Value Base Group (Tel Aviv, Israel) (2)
|
1,406,236 |
(3) |
8.6 |
% | ||||||||
Yariv Alroy (Herzliya, Israel) |
801,456 |
250,000 |
6.3 |
% | ||||||||
Danbar Finance Ltd. (Tel Aviv, Israel)
(4) |
791,405 |
(5) |
4.8 |
% | ||||||||
Sphera Funds Management (Tel Aviv, Israel) |
632,456 |
(6) |
3.9 |
% |
(1) |
Shareholder group consisting of Mrs. Mengke Cai and Mrs. Kun
Shen. Pursuant to a decision of the Swiss Takeover Board, Mengke Cai, Kun Shen and their related entities have been prohibited from acquiring
further shares or acquisition or disposal rights relating to SHL, including suspension of the voting rights attached to their current
shares. | ||||||
|
| ||||||
(2) |
Shareholder group consisting of the following beneficial owners
(as defined by the FMIA): Value Base (23 Yehuda Halevy St., Tel Aviv, Israel), Harmony Base LP (23 Yehuda Halevy St., Tel Aviv, Israel), Ido
Nouberger (Tel Aviv, Israel), one of our directors, and Victor Shamrich (Tel Aviv, Israel). Messrs. Nouberger and Shamrich serve
as the controlling shareholders of Value Base. Mr. Nouberger has served as the CEO of Value Base since its inception in 2013, and he also
holds the position of chairman of the board or board member of Value Base’s various subsidiaries. Each of Messrs. Nouberger and
Shamrich disclaims beneficial ownership of the securities beneficially owned by Value Base except to the extent of his respective pecuniary
interest therein | ||||||
(3) |
Based on the Schedule 13D/A filed by Value Base with the SEC
on February 12, 2024. | ||||||
(4) |
Shareholder group consisting of the following beneficial owners
(as defined by the FMIA): Danbar (94 Yigal Alon Street, Tel Aviv, Israel), Matan Wulkan (94 Yigal Alon Street, Tel Aviv, Israel) and Nir
Rotenberg (94 Yigal Alon Street, Tel Aviv, Israel), one of our directors. Mr. Rotenberg is the Chairman of the Board of Danbar and has
served there as a director and partner since 2000. Mr. Rotenberg disclaims beneficial ownership of the securities beneficially owned by
Danbar except to the extent of his pecuniary interest therein | ||||||
(5) |
Based on the Schedule 13D/A filed by Danbar with the SEC on
February 14, 2024. | ||||||
(6) |
Based on the Form 13F-HR filed by Sphera Funds Management with
the SEC on February 14, 2024. |
C. |
INTERESTS OF EXPERTS AND COUNSEL |
ITEM 8. |
FINANCIAL INFORMATION |
A. |
CONSOLIDATED STATEMENTS AND OTHER FINANCIAL INFORMATION |
B. |
SIGNIFICANT CHANGES |
ITEM 9. |
THE OFFER AND LISTING |
A. |
OFFER AND LISTING DETAILS |
B. |
PLAN OF DISTRIBUTION |
C. |
MARKETS |
D. |
SELLING SHAREHOLDERS |
E. |
DILUTION |
F. |
EXPENSES OF THE ISSUE |
ITEM 10. |
ADDITIONAL INFORMATION |
A. |
SHARE CAPITAL |
B. |
MEMORANDUM AND ARTICLES OF ASSOCIATION |
C. |
MATERIAL CONTRACTS |
D. |
EXCHANGE CONTROLS |
E. |
TAXATION |
• |
an individual who is either a U.S. citizen or a resident of the United States for U.S. federal income tax purposes; |
• |
a corporation or other entity taxable as a corporation for U.S. federal income tax purposes created or organized in or under the
laws of the United States or any political subdivision thereof; |
• |
an estate the income of which is subject to U.S. federal income tax regardless of the source of its income; and |
• |
a trust, if (a) a U.S. court is able to exercise primary supervision over the administration of the trust and one or more U.S. persons
have the authority to control all substantial decisions of the trust, or (b) the trust has a valid election in effect under applicable
U.S. Treasury Regulations to be treated as a U.S. person. |
• |
U.S. expatriates; |
• |
banks, thrifts and other financial institutions; |
• |
regulated investment companies and real estate investment trusts; |
• |
pension funds and retirement plans; |
• |
insurance companies; |
• |
broker-dealers or traders in securities, commodities or currencies; |
• |
tax-exempt entities or organizations; |
• |
grantor trusts; |
• |
partnerships (including entities classified as partnerships for U.S. federal income tax purposes) or other pass-through entities,
and holders that will hold our ADSs or ordinary shares in partnerships or other pass-through entities; |
• |
holders whose functional currency is not the dollar; |
• |
persons that generally mark their securities to market for U.S. federal income tax purposes; |
• |
persons liable for alternative minimum tax; |
• |
holders who hold our ADSs or ordinary shares as part of a “straddle,” “hedge,” “conversion transaction,”
“synthetic security” or integrated investment; |
• |
holders selling our ADSs or ordinary shares short; |
• |
holders deemed to have sold our ADSs or ordinary shares in a “constructive sale;” |
• |
holders required to accelerate the recognition of any item of gross income with respect to our ADSs or ordinary shares as a result
of such income being recognized on an applicable financial statement; |
• |
corporations that accumulate earnings to avoid U.S. federal income tax; |
• |
holders that are resident or ordinarily resident in or have a permanent establishment in a jurisdiction outside the United States
or hold our shares in connection with a trade or business conducted outside the United States; and |
• |
holders, directly, indirectly or through attribution, of 10% or more (by vote or value) of our outstanding stock. |
F. |
DIVIDENDS AND PAYING AGENTS |
G. |
STATEMENT BY EXPERTS |
H. |
DOCUMENTS ON DISPLAY |
I. |
SUBSIDIARY INFORMATION |
J. |
ANNUAL REPORT TO SECURITY HOLDERS |
ITEM 11. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
a. |
Concentration of credit risks: |
b. |
Foreign currency risk: |
Change in |
||||||||
U.S. |
||||||||
Dollars |
Effect on |
|||||||
rate |
profit tax |
|||||||
2023 |
+5 |
% |
(721 |
) | ||||
-5 |
% |
721 |
||||||
2022 |
+5 |
% |
(320 |
) | ||||
-5 |
% |
320 |
||||||
2021 |
+5 |
% |
(347 |
) | ||||
-5 |
% |
347 |
Effect on |
||||||||
Change in |
profit |
|||||||
EUR rate |
before tax |
|||||||
2023 |
+5 |
% |
(66 |
) | ||||
-5 |
% |
66 |
||||||
2022 |
+5 |
% |
(38 |
) | ||||
-5 |
% |
38 |
||||||
2021 |
+5 |
% |
(252 |
) | ||||
-5 |
% |
252 |
c. |
Market risk: |
Increase/ |
Effect on |
|||||||
decrease in |
profit |
|||||||
price |
before tax |
|||||||
2023 |
+5 |
% |
449 |
|||||
-5 |
% |
(449 |
) | |||||
2022 |
+5 |
% |
426 |
|||||
-5 |
% |
(426 |
) | |||||
2021 |
+5 |
% |
861 |
|||||
-5 |
% |
(861 |
) |
d. |
Fair value of financial instruments not measured at fair value: |
e. |
Interest rate risk: |
f. | Liquidity risk: |
ITEM 12. |
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES |
Persons depositing
or withdrawing shares or ADS holders must pay: |
For:
|
|
|
$5.00 (or less) per 100 ADSs (or portion of 100 ADSs) |
Issuance of ADSs, including issuances resulting
from a distribution of shares or rights or other property
Cancellation of ADSs for the purpose of withdrawal,
including if the deposit agreement terminates |
|
|
$.05 (or less) per ADS |
Any cash distribution to ADS holders
|
|
|
A fee equivalent to the fee that would be payable if securities distributed to you
had been shares and the shares had been deposited for issuance of ADSs |
Distribution of securities distributed to
holders of deposited securities (including rights) that are distributed by the depositary to ADS holders
|
|
|
$.05 (or less) per ADS per calendar year |
Depositary services |
|
|
Registration or transfer fees |
Transfer and registration of shares on our
share register to or from the name of the depositary or its agent when you deposit or withdraw shares
|
|
|
Expenses of the depositary |
Cable (including SWIFT) and facsimile transmissions
(when expressly provided in the deposit agreement)
Converting foreign currency to U.S. dollars
|
|
|
Taxes and other governmental charges the depositary or the custodian has to pay on
any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes |
As necessary
|
|
|
Any charges incurred by the depositary or its agents for servicing the deposited securities
|
As necessary |
ITEM 13. |
DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES |
ITEM 14. |
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS |
ITEM 15. |
CONTROLS AND PROCEDURES |
• |
implementing new IT systems related to our financial reporting; |
• |
reviewing our financial statements on a monthly basis to evaluate results, observe adherence to policies and agree on remedial actions
(if necessary); |
• |
implementing improved IT-change management policies and procedures, control activities, and tools impacting financial reporting to
ensure changes affecting financial IT applications are identified, authorized, tested and implemented appropriately; |
• |
implementing improved processes for requesting, authorizing and reviewing user access to key systems that impact our financial reporting,
including identifying access to roles where manual business process controls may be required; |
• |
implementing appropriate segregation of duties in relevant systems that impact internal control over financial reporting; |
• |
increasing resources dedicated to monitoring ITGCs related to financial reporting to ensure compliance with policies and procedures;
and |
• |
implementing additional training to ensure a clear understanding of risk assessment and monitoring activities related to automated
processes and IT systems and ITGCs related to financial reporting. |
ITEM 16. |
[RESERVED] |
ITEM 16.A. |
AUDIT COMMITTEE FINANCIAL EXPERT |
ITEM 16.B. |
CODE OF ETHICS |
ITEM 16.C. |
PRINCIPAL ACCOUNTANT FEES AND SERVICES |
2023 |
2022 |
|||||||
Particulars |
(US$) |
(US$) |
||||||
Audit fees (audit and review of financial statements and offerings) |
460 |
419 |
||||||
Audit-related fees |
— |
— |
||||||
Tax fees |
— |
— |
||||||
All other fees |
— |
— |
||||||
Total |
460 |
419 |
ITEM 16.D. |
EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES |
ITEM 16.E. |
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS |
ITEM 16.F. |
CHANGE IN REGISTRANT’S CERTIFIED ACCOUNTANT |
ITEM 16.G. |
CORPORATE GOVERNANCE |
ITEM 16.H. |
MINE SAFETY DISCLOSURE |
ITEM 16.I. |
DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS |
ITEM 16J. |
INSIDER TRADING POLICIES |
ITEM 16K. |
CYBERSECURITY |
ITEM 17. |
FINANCIAL STATEMENTS |
ITEM 18. |
FINANCIAL STATEMENTS |
ITEM 19. |
EXHIBITS |
* |
Incorporated by reference to the Company’s Registration Statement on Form 20‑F (File No. 001‑41641).
|
** |
English translation from the original Hebrew language. Certain identified information has been excluded from this exhibit because
the Company does not believe it is material and is the type that the Company customarily treats as private and confidential. Redacted
information is indicated by [***]. |
† |
Incorporated by reference to the Company’s Annual Report on Form 20‑F for the fiscal year ended
December 31, 2022, originally filed with the SEC on May 11, 2023. |
# |
Filed with this Annual Report on Form 20‑F. |
## |
Furnished with this Annual Report on Form 20‑F. |
|
SHL TELEMEDICINE LTD. | |
|
|
|
|
By: |
/s/ Erez Nachtomy |
|
|
Name: Erez Nachtomy |
|
|
Title: Chief Executive Officer |
|
|
|
Date: July 24, 2024
|
|
|
Page
|
|
Independent Auditors' Report (Kost Forer Gabbay & Kasierer - Tel-Aviv, Israel) (PCAOB
|
F-2
|
F-3 - F-4
|
|
F-5
|
|
F-6
|
|
F-7 - F-8
|
|
F-9 - F-68
|
Kost Forer Gabbay & Kasierer
144 Menachem Begin Road, Building A,
Tel-Aviv 6492102, Israel
|
Tel: +972-3-6232525
Fax: +972-3-5622555
ey.com
|
KOST FORER GABBAY & KASIERER
|
|
A Member of
|
|
We have served as the Company’s auditor since 1997
|
|
|
|
April 17, 2024
|
December 31,
|
|||||||||||
Note
|
2023
|
2022
|
|||||||||
ASSETS
|
|||||||||||
CURRENT ASSETS:
|
|||||||||||
Cash and cash equivalents
|
5
|
|
|
||||||||
Short-term investments
|
6
|
|
|
||||||||
Trade receivables
|
7
|
|
|
||||||||
Inventory
|
2e
|
|
|
|
|||||||
Other accounts receivable
|
9
|
|
|
||||||||
|
|
||||||||||
NON-CURRENT ASSETS:
|
|||||||||||
Inventory
|
2e
|
|
|
|
|||||||
Prepaid expenses
|
8
|
|
|
||||||||
Call option to non-controlling interests, net
|
17
|
|
|
||||||||
Long-term deposits
|
|
|
|||||||||
Right-of-use assets
|
12
|
|
|
||||||||
Deferred taxes
|
19d
|
|
|
|
|||||||
|
|
||||||||||
PROPERTY AND EQUIPMENT, NET
|
10
|
|
|
||||||||
GOODWILL
|
11
|
|
|
||||||||
INTANGIBLE ASSETS, NET
|
11
|
|
|
||||||||
Total assets
|
|
|
F - 3
December 31,
|
|||||||||||
Note
|
2023
|
2022
|
|||||||||
LIABILITIES AND EQUITY
|
|||||||||||
CURRENT LIABILITIES:
|
|||||||||||
Credit from banks and others
|
13
|
|
|
||||||||
Current maturities of lease liabilities
|
12
|
|
|
||||||||
Deferred revenues
|
15
|
|
|
||||||||
Income taxes payable
|
19
|
|
|
||||||||
Trade payables
|
|
|
|||||||||
Other payables
|
16
|
|
|
||||||||
|
|
||||||||||
NON-CURRENT LIABILITIES:
|
|||||||||||
Liability for share options
|
17
|
|
|
||||||||
Loans from banks
|
14
|
|
|
||||||||
Deferred taxes
|
19d
|
|
|
|
|||||||
Lease liabilities
|
12
|
|
|
||||||||
Employee benefit liabilities
|
18
|
|
|
||||||||
|
|
||||||||||
Total liabilities
|
|
|
|||||||||
EQUITY:
|
22
|
||||||||||
Attributable to equity holders of the Company:
|
|||||||||||
Issued capital
|
|
|
|||||||||
Additional paid-in capital
|
|
|
|||||||||
Treasury shares
|
(
|
)
|
(
|
)
|
|||||||
Foreign currency translation reserve
|
(
|
)
|
(
|
)
|
|||||||
Capital reserve for options
|
|
|
|||||||||
Capital reserve for remeasurement gains on defined benefit plans
|
|
|
|||||||||
Accumulated deficit
|
(
|
)
|
(
|
)
|
|||||||
|
|
||||||||||
Non-controlling interests
|
|
|
|||||||||
Total equity
|
|
|
|||||||||
Total liabilities and equity
|
|
|
April 17, 2024
|
/s/ Yariv Alroy |
/s/ Erez Nachtomy |
||
Date of approval of the
|
Yariv Alroy
|
Erez Nachtomy
|
||
financial statements
|
Chairman of the Board
|
CEO
|
F - 4
SHL TELEMEDICINE LTD.
Year ended
December 31,
|
|||||||||||||||
Note
|
2023
|
2022
|
2021
|
||||||||||||
Revenues
|
23a
|
|
|
|
|||||||||||
Cost of revenues
|
23b
|
|
|
|
|||||||||||
Gross profit
|
|
|
|
||||||||||||
Research and development costs
|
23c
|
|
|
|
|||||||||||
Selling and marketing expenses
|
23d
|
|
|
|
|||||||||||
General and administrative expenses
|
23e
|
|
|
|
|||||||||||
Other expenses
|
23g
|
|
|
|
|||||||||||
Operating loss
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||
Financial income
|
23f(1)
|
|
|
|
|||||||||||
Financial expenses
|
23f(2)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Profit (loss) before taxes on income
|
(
|
)
|
|
(
|
)
|
||||||||||
Tax expenses
|
19b
|
|
|
|
|||||||||||
Net profit (loss)
|
(
|
)
|
|
(
|
)
|
||||||||||
Other comprehensive income:
|
|||||||||||||||
Other comprehensive income (loss) not to be reclassified to profit or loss in subsequent periods:
|
|||||||||||||||
Re-measurement gain on defined benefit plans
|
18
|
|
|
|
|||||||||||
Other comprehensive income (loss) to be reclassified to profit or loss in subsequent periods:
|
|||||||||||||||
Foreign currency translation reserve
|
(
|
)
|
(
|
)
|
|
||||||||||
Total other comprehensive income
|
(
|
)
|
(
|
)
|
|
||||||||||
Total comprehensive loss
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||
Net profit (loss) attributable to:
|
|||||||||||||||
Equity holders of the Company
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||
Non-controlling interests
|
|
|
|
||||||||||||
(
|
)
|
|
(
|
)
|
|||||||||||
Comprehensive income (loss) attributable to:
|
|||||||||||||||
Equity holders of the Company
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||
Non-controlling interests
|
|
(
|
)
|
|
|||||||||||
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||
Earnings per share:
|
|||||||||||||||
Basic loss
|
24
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Diluted loss
|
24
|
(
|
)
|
(
|
)
|
(
|
)
|
F - 5
Issued
capital
|
Additional paid-in capital
|
Treasury shares
|
Foreign currency translation reserve
|
Capital reserve for options
|
Capital
reserve for remeasurement gains on defined benefit plans
|
Accumulated deficit
|
Total
|
Non-controlling interests
|
Total
equity
|
|||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
|
|
(
|
)
|
|
|
|
(
|
)
|
|
|
|
||||||||||||||||||||||||||||
Exercise of share options
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Exercise of Employee options
|
|
)
|
(
|
)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Share-based payments
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
Equity component of transaction with non-controlling interest
|
|
|
|
|
|
|
|
|
(
|
)
|
|
|||||||||||||||||||||||||||||
Dividend paid to non-controlling interests
|
|
|
|
|
|
|
|
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||
PPA Adjustments
|
|
(
|
)
|
(
|
)
|
|||||||||||||||||||||||||||||||||||
Net profit (loss)
|
|
|
|
|
|
|
(
|
)
|
(
|
)
|
|
|
||||||||||||||||||||||||||||
Total other comprehensive income (loss)
|
|
|
|
(
|
)
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||
Balance as of December 31, 2022
|
|
|
(
|
)
|
(
|
)
|
|
|
(
|
)
|
|
|
|
|||||||||||||||||||||||||||
Exercise of share options
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Exercise of Employee options
|
|
)
|
|
)
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Share-based payments
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Equity component of transaction with non-controlling interest
|
|
|
|
|
|
|
|
|
(
|
)
|
|
|||||||||||||||||||||||||||||
Dividend paid to non-controlling interests
|
|
|
|
|
|
|
|
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||
Net profit (loss)
|
|
|
|
|
|
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||||||||||||||||||||
Total other comprehensive income (loss)
|
|
|
|
(
|
)
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||
Balance as of December 31, 2023
|
|
|
(
|
)
|
(
|
)
|
|
|
(
|
)
|
|
|
|
F - 6
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net profit (loss)
|
(
|
)
|
|
(
|
)
|
|||||||
Adjustments required to reconcile net profit (loss) to net cash provided by (used) in operating activities:
|
||||||||||||
Income and expenses not involving operating cash flows:
|
||||||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Capital loss from disposals of property and equipment
|
|
|
|
|||||||||
Impairment of property, and equipment
|
|
|
|
|||||||||
Capital gain from amendment of lease liabilities
|
(
|
)
|
|
|
||||||||
Change in employee benefit liabilities, net
|
|
|
|
|||||||||
Financial Expenses (income), net
|
(
|
)
|
(
|
)
|
|
|||||||
Valuation loss (gain) from short-term investments
|
(
|
)
|
|
|
||||||||
Cost of share-based payments
|
|
|
|
|||||||||
Tax expenses
|
|
|
|
|||||||||
|
|
|
||||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Decrease (increase) in trade receivables, net
|
(
|
)
|
(
|
)
|
|
|||||||
Increase in inventory
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Decrease (increase) in prepaid expenses
|
|
(
|
)
|
|
||||||||
Decrease (increase) in other accounts receivable
|
|
(
|
)
|
|
||||||||
Increase in trade payables
|
|
|
|
|||||||||
Increase (decrease) in deferred revenues
|
|
(
|
)
|
(
|
)
|
|||||||
Increase (decrease) in other accounts payable
|
|
|
(
|
)
|
||||||||
|
(
|
)
|
(
|
)
|
||||||||
Cash paid and received:
|
||||||||||||
Interest received
|
|
|
|
|||||||||
Interest paid
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Income tax received
|
|
|
|
|||||||||
Income taxes paid
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
(
|
)
|
(
|
)
|
(
|
)
|
|||||||
Net cash provided by (used) in operating activities
|
(
|
)
|
(
|
)
|
|
F - 7
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Cash flows from investing activities:
|
||||||||||||
Purchase of property and equipment
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Acquisition of subsidiaries (a)
|
|
|
(
|
)
|
||||||||
Investment in intangible assets
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Investment in short-term deposits
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Proceeds from short-term deposits
|
|
|
|
|||||||||
Purchase of short-term investments
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Proceeds from sale of short-term investments
|
|
|
|
|||||||||
Net cash used in investing activities
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Cash flows from financing activities:
|
||||||||||||
Proceeds from issue of share options liability
|
|
|
|
|||||||||
Dividend paid to non-controlling interests
|
(
|
)
|
(
|
)
|
|
|||||||
Payment of lease liabilities
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Proceeds from issue of share capital, net
|
|
|
|
|||||||||
Exercise of share options
|
|
|
|
|||||||||
Payment of long-term loans
|
(
|
)
|
(
|
)
|
|
|||||||
Payment of liability to underwriters
|
(
|
)
|
|
(
|
)
|
|||||||
Net cash provided by (used in) financing activities
|
|
(
|
)
|
|
||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(
|
)
|
(
|
)
|
|
|||||||
Increase (decrease) in cash and cash equivalents
|
|
(
|
)
|
|
||||||||
Cash and cash equivalents at the beginning of the year
|
|
|
|
|||||||||
Cash and cash equivalents at the end of the year
|
|
|
|
|||||||||
Non-cash transactions:
|
||||||||||||
Right-of-use asset recognized with corresponding lease liability
|
(
|
)
|
|
|
||||||||
Liability derecognized and recorded in equity upon exercise of share options
|
|
|
|
F - 8
Year ended
December 31,
|
|||||||||||||
2023
|
2022
|
2021
|
|||||||||||
(a) |
Acquisition of subsidiaries
|
||||||||||||
|
|||||||||||||
The subsidiaries' assets and liabilities at date of acquisition (excluding cash and cash equivalents):
|
|||||||||||||
|
|||||||||||||
Trade receivables
|
|
|
|
||||||||||
Other receivables
|
|
|
|
||||||||||
Property and equipment
|
|
|
|
||||||||||
Deferred taxes
|
|
|
(
|
)
|
|||||||||
Right-of-use-assets
|
|
|
|
||||||||||
Intangible assets
|
|
|
|
||||||||||
Trade payables
|
|
|
(
|
)
|
|||||||||
Other payables
|
|
|
(
|
)
|
|||||||||
Put option, net
|
|
|
(
|
)
|
|||||||||
Loans from banks
|
|
|
(
|
)
|
|||||||||
Employee benefit liabilities
|
|
|
(
|
)
|
|||||||||
Lease liabilities
|
|
|
(
|
)
|
|||||||||
Non-controlling interests
|
|
|
(
|
)
|
|||||||||
|
|
|
F - 9
NOTE 1:- |
GENERAL
|
a. |
SHL Telemedicine Ltd. ("SHL" and/or "the Company") was incorporated in Israel. The registered office is located at Ashdar Building, Yigal Alon St. in Tel Aviv. Its shares are publicly traded on the SIX Swiss Exchange under the symbol SHLTN. In April 2023 the Company started trading its American Depositary Shares (“ADRs”) on The NASDAQ Capital Market (the “Nasdaq”), under the ticker symbol “SHLT”.
|
b. |
The effects of the Swords of Iron War:
|
NOTE 2:- |
ACCOUNTING POLICIES
|
a. |
Basis of presentation of the financial statements:
|
1. |
These financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB").
|
2. |
Consistent accounting policies:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
b. |
Consolidated financial statements:
|
c. |
Functional currency and presentation currency:
|
1. |
Functional currency and presentation currency:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
a) |
Assets and liabilities of foreign operations, including goodwill and any fair value adjustments to the carrying amounts of assets and liabilities arising from the acquisition of said foreign operation, are translated at the closing rate at the end of the reporting period.
|
b) |
Income and expenses for each period presented in the statement of income are translated at average exchange rates for the presented periods.
|
c) |
Share capital, capital reserves and other changes in capital are translated at the exchange rate prevailing at the date of incurrence.
|
d) |
Retained earnings are translated based on the opening balance translated at the exchange rate at that date and other relevant transactions (such as dividend) during the period are translated as described in b) and c) above.
|
e) |
All resulting translation differences are recognized as a separate component of other comprehensive income (loss) in equity "foreign currency translation reserve".
|
2. |
Index-linked monetary items:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
d. |
Short-term deposits:
|
e. |
Inventory:
|
f. |
Financial instruments:
|
1. |
Financial assets:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
2. |
Impairment of financial assets:
|
3. |
Financial liabilities:
|
a) |
Financial liabilities measured at amortized cost:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
b) |
Financial liabilities measured at fair value through profit or loss:
|
4. |
Issue of a unit of securities:
|
g. |
Leases:
|
1. |
The Group as a lessee:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
Years
|
Mainly
|
|||
Motor vehicles
|
|
|
||
Buildings
|
|
|
2. |
Variable lease payments that depend on an index:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
3.
|
Lease extension and termination options:
|
4. |
Lease modifications:
|
h. |
Business combinations and goodwill:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
i. |
Property and equipment:
|
%
|
||||
Medical equipment
|
|
(mainly
|
||
Motor vehicles and ambulances
|
|
(mainly
|
||
Office furniture and equipment
|
|
(mainly
|
||
Computers and peripheral equipment
|
|
(mainly
|
||
Leasehold improvements
|
see below
|
|||
Telemedicine devices on loan to customers
|
|
j. |
Intangible assets:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
Years
|
||
Developments costs
|
|
|
Computer software
|
|
|
Contracts
|
|
|
Customer relations
|
|
|
Information technology
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
k. |
Impairment of non-financial assets:
|
1.
|
Goodwill related to subsidiaries:
|
2. |
Development costs capitalized during the development period:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
l. |
Taxes on income:
|
1. |
Current taxes:
|
2. |
Deferred taxes:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
m.
|
Share-based payment transactions:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
n. |
Employee benefit liabilities:
|
1. |
Short-term employee benefits:
|
2. |
Post-employment benefits:
|
a) |
Defined contribution plans:
|
b) |
Defined benefit plans:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
o. |
Revenue recognition:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
p. |
Interest income:
|
q. |
Earnings per share:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
r.
|
Fair value measurement:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
Level 1
|
-
|
quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
Level 2
|
-
|
inputs other than quoted prices included within Level 1 that are observable directly or indirectly.
|
Level 3
|
-
|
inputs that are not based on observable market data (valuation techniques which use inputs that are not based on observable market data).
|
s. |
Exchange rates and linkage basis:
|
Israeli
|
Exchange rate of
|
|||||||||||||||
For the year ended
|
CPI
|
€
|
U.S. $
|
CHF
|
||||||||||||
Points *)
|
NIS
|
|||||||||||||||
December 31, 2023
|
|
|
|
|
||||||||||||
December 31, 2022
|
|
|
|
|
||||||||||||
December 31, 2021
|
|
|
|
|
||||||||||||
Change during the year
|
%
|
|||||||||||||||
2023
|
|
|
|
|
||||||||||||
2022
|
|
|
|
|
||||||||||||
2021 | ( |
) | ( |
) | ( |
) |
*) |
The index on an average basis of 1993 = 100.
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
t. |
Changes in accounting policies - initial application of new financial reporting and accounting standards and amendments to existing financial reporting and accounting standards:
|
1. |
Amendment to IAS 8, "Accounting Policies, Changes to Accounting Estimates and Errors":
|
2. |
Amendment to IAS 12, "Income Taxes":
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 2:- |
ACCOUNTING POLICIES (Cont.)
|
3. |
Amendment to IAS 1, "Disclosure of Accounting Policies":
|
4. |
Amendment to IAS 12, "Income Taxes":
|
(a) |
A mandatory temporary exception from the application of IAS 12 regarding recognition and disclosure of deferred tax assets and liabilities arising from the implementation of the Pillar Two model rules; and
|
(b) |
Disclosure requirements for international entities affected by the international tax reform.
|
NOTE 3:- |
SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS USED IN PREPARATION OF THE FINANCIAL STATEMENTS
|
a. |
Judgments:
|
- |
Capitalization of development costs
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 3:- |
SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS USED IN PREPARATION OF THE FINANCIAL STATEMENTS (Cont.)
|
b. |
Estimates and assumptions:
|
- |
Impairment of goodwill:
|
- |
Deferred tax assets:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 4:- |
DISCLOSURE OF NEW STANDARDS IN THE PERIOD PRIOR TO THEIR ADOPTION
|
• |
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.
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 5:- |
CASH AND CASH EQUIVALENTS
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Cash in banks (mainly in USD, 2022 – in NIS)
|
|
|
||||||
Short-term deposits (in NIS)
|
|
|
||||||
|
|
NOTE 6:- |
SHORT-TERM INVESTMENTS
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Marketable securities:
|
||||||||
Financial assets at fair value through profit or loss (mainly in USD)
|
||||||||
Corporate bonds
|
|
|
||||||
Government bonds and loans
|
|
|
||||||
Shares
|
|
|
||||||
Exchange Traded Funds
|
|
|
||||||
|
|
|||||||
Short-term deposits
|
|
|
||||||
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 7:- |
TRADE RECEIVABLES
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Accounts receivable (1)
|
|
|
||||||
Other
|
|
|
||||||
Allowance for doubtful accounts
|
|
|
||||||
|
|
(1) |
The terms of billed accounts receivable are generally
|
NOTE 8:- |
PREPAID EXPENSES
|
NOTE 9:- |
OTHER ACCOUNTS RECEIVABLE
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Interest receivable
|
|
|
||||||
Government authorities
|
|
|
||||||
Advances to supplies
|
|
|
||||||
Prepaid expenses
|
|
|
||||||
Others
|
|
|
||||||
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 10:- |
PROPERTY AND EQUIPMENT
|
Computers and
peripheral equipment
|
Medical equipment
|
Office
furniture and equipment
|
Motor
vehicles and ambulances
|
Leasehold improvements
|
Devices
on loan
|
Total
|
||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Additions during the year
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Disposals during the year
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Transfer from inventory, net
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Currency translation differences
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||
Balance as of December 31, 2022
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Additions during the year
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Disposals during the year
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Transfer from inventory, net
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Currency translation differences
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||
Balance as of December 31, 2023
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Accumulated depreciation:
|
||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Additions during the year
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Disposals during the year
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Transfer from inventory, net
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Currency translation differences
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||
Balance as of December 31, 2022
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Additions during the year
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Disposals during the year
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|
(
|
)
|
(
|
)
|
||||||||||||||||
Currency translation differences
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||
Balance as of December 31, 2023
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Depreciated cost as of December 31, 2023
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Depreciated cost as of December 31, 2022
|
|
|
|
|
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 11:- |
GOODWILL AND INTANGIBLE ASSETS, NET
|
Development costs
|
Contracts and
others
|
Customer relations
|
Information Technology
|
Total
other intangible assets
|
Goodwill
(1)
|
|||||||||||||||||||
As of January 1, 2023, net of accumulated amortization
|
|
-
|
|
|
|
|
||||||||||||||||||
Additions during the year
|
|
-
|
-
|
-
|
|
-
|
||||||||||||||||||
Amortization during the year
|
(
|
)
|
-
|
(
|
)
|
(
|
)
|
(
|
)
|
-
|
||||||||||||||
Currency translation differences
|
|
-
|
(
|
)
|
|
(
|
)
|
(
|
)
|
|||||||||||||||
As of December 31, 2023, net of accumulated amortization
|
|
-
|
|
|
|
|
||||||||||||||||||
As of December 31, 2023:
|
||||||||||||||||||||||||
Cost
|
|
|
|
|
|
|
||||||||||||||||||
Accumulated amortization
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
-
|
|||||||||||||
Net carrying amount
|
|
-
|
|
|
|
|
Development costs
|
Contracts and
others
|
Customer relations
|
Information Technology
|
Total
other intangible assets
|
Goodwill
(1)
|
|||||||||||||||||||
As of January 1, 2022, net of accumulated amortization
|
|
-
|
|
|
|
|
||||||||||||||||||
Additions during the year
|
|
-
|
-
|
-
|
|
-
|
||||||||||||||||||
Amortization during the year
|
(
|
)
|
-
|
(
|
)
|
(
|
)
|
(
|
)
|
-
|
||||||||||||||
PPA adjustment (see Note 5)
|
-
|
-
|
-
|
-
|
-
|
|
||||||||||||||||||
Currency translation differences
|
(
|
)
|
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||||
As of December 31, 2022, net of accumulated amortization
|
|
-
|
|
|
|
|
||||||||||||||||||
As of December 31, 2022:
|
||||||||||||||||||||||||
Cost
|
|
|
|
|
|
|
||||||||||||||||||
Accumulated amortization
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
-
|
|||||||||||||
Net carrying amount
|
|
-
|
|
|
|
|
(1) |
The recoverable amount of the cash generating units to which the goodwill mainly relates has been determined based on a value in use calculation using cash flow projections from financial budgets approved by senior management covering a five-year period.
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 11:- |
GOODWILL AND INTANGIBLE ASSETS, NET (Cont.)
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Israel - Telemedicine
|
|
|
||||||
Israel – Mediton
|
|
|
||||||
Germany
|
|
|
||||||
|
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Israel - Telemedicine
|
|
%
|
|
%
|
||||
Israel – Mediton
|
|
%
|
|
%
|
||||
Germany
|
|
%
|
|
%
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Israel - Telemedicine
|
|
%
|
|
%
|
||||
Israel – Mediton
|
|
%
|
|
%
|
||||
Germany
|
|
%
|
|
%
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 11:- |
GOODWILL AND INTANGIBLE ASSETS, NET (Cont.)
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Israel - Telemedicine
|
|
%
|
|
%
|
||||
Israel – Mediton
|
|
%
|
|
%
|
||||
Germany
|
|
%
|
|
%
|
• |
Pre-tax discount rate of
|
• |
Long term growth rate of
|
• |
Reduction in the annual growth rate in fiscal years 2025-2028 of -
|
• |
Pre-tax discount rate of
|
• |
Long term growth rate of
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 12:- |
LEASES
|
a. |
Information on leases:
|
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Interest expense on lease liabilities
|
|
|
|
|||||||||
Expenses relating to short-term leases
|
|
|
|
|||||||||
Total cash outflow for leases
|
|
|
|
b |
Lease extension and termination options:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 12:- |
LEASES (Cont.)
|
More than 5 years
|
||||||||
December 31,
|
||||||||
2023
|
2022
|
|||||||
Lease payments applicable in extension option periods which as of the end of the reporting period are not reasonably certain to be exercised
|
|
|
c.
|
Disclosures in respect of right-of-use assets:
|
Buildings
|
Motor vehicles
|
Total
|
||||||||||
Cost:
|
||||||||||||
Balance as of January 1, 2023
|
|
|
|
|||||||||
Additions during the year:
|
||||||||||||
New leases
|
|
|
|
|||||||||
Adjustments for indexation
|
|
|
|
|||||||||
Disposals
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Currency translation differences
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Balance as of December 31, 2023
|
|
|
|
|||||||||
Accumulated depreciation:
|
||||||||||||
Balance as of January 1, 2023
|
|
|
|
|||||||||
Additions during the year:
|
||||||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Disposals
|
(
|
)
|
|
(
|
)
|
|||||||
Currency translation differences
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Balance as of December 31, 2023
|
|
|
|
|||||||||
Depreciated cost at December 31, 2023
|
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 12:- |
LEASES (Cont.)
|
Buildings
|
Motor vehicles
|
Total
|
||||||||||
Cost:
|
||||||||||||
Balance as of January 1, 2022
|
|
|
|
|||||||||
Additions during the year:
|
||||||||||||
New leases
|
|
|
|
|||||||||
Adjustments for indexation
|
|
|
|
|||||||||
Disposals
|
(
|
)
|
|
(
|
)
|
|||||||
Currency translation differences
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Balance as of December 31, 2022
|
|
|
|
|||||||||
Accumulated depreciation:
|
||||||||||||
Balance as of January 1, 2022
|
|
|
|
|||||||||
Additions during the year:
|
||||||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Disposals
|
(
|
)
|
|
(
|
)
|
|||||||
Currency translation differences
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Balance as of December 31, 2022
|
|
|
|
|||||||||
Depreciated cost at December 31, 2022
|
|
|
|
NOTE 13:- |
CREDIT FROM BANKS
|
Interest
|
|||||||||
rate (1)
|
December 31,
|
||||||||
%
|
2023
|
2022
|
|||||||
Current maturities of long-term loans (see Note 14)
|
|
|
|
||||||
|
|
(1) |
The Prime rate as of December 31, 2023 –
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 14:- |
LONG-TERM LOANS
|
a. |
On August 29, 2021, the Company signed an agreement with a bank in Israel to obtain a long-term loan in the amount of NIS
The loan agreement includes certain financial covenants related to the Company's Israeli operations, as follows: (i) tangible equity of at least NIS
|
b. |
Composition:
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Long-term loan
|
|
|
||||||
Less – current maturities
|
|
|
||||||
Balance
|
|
|
NOTE 15:- |
DEFERRED REVENUES
|
NOTE 16:- |
OTHER PAYABLES
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Employees and payroll accruals
|
|
|
||||||
Accrued expenses
|
|
|
||||||
Liability for underwriter – see Note 17
|
|
|
||||||
VAT to customers and suppliers
|
|
|
||||||
Government authorities
|
|
|
||||||
Accruals restructuring
|
|
|
||||||
Other
|
|
|
||||||
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 17:- |
FINANCIAL INSTRUMENTS
|
Carrying amount
|
||||||||
December 31,
|
||||||||
2023
|
2022
|
|||||||
Financial assets at amortized cost:
|
||||||||
Cash and cash equivalents
|
|
|
||||||
Short term deposits
|
|
|
||||||
Trade receivables
|
|
|
||||||
Other accounts receivable
|
|
|
||||||
Long term deposits
|
|
|
||||||
Total
|
|
|
||||||
Financial assets at fair value through profit or loss:
|
||||||||
Call option from non-controlling interests
|
|
|
||||||
Short term investments
|
|
|
||||||
Total
|
|
|
||||||
Financial liabilities at amortized cost:
|
||||||||
Credit from banks and others
|
|
|
||||||
Trade payables
|
|
|
||||||
Other payables
|
|
|
||||||
Loans from banks
|
|
|
||||||
Lease liabilities
|
|
|
||||||
Total
|
|
|
||||||
Financial liabilities at fair value through profit or loss:
|
||||||||
Liability for share options
|
|
|
||||||
Other payables - liability to underwriters
|
|
|
||||||
Total
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 17:- |
FINANCIAL INSTRUMENTS (Cont.)
|
a. |
Concentration of credit risks:
|
b. |
Foreign currency risk:
|
Change in USD rate
|
Effect on profit tax
|
|||||||
2023
|
+
|
%
|
(
|
)
|
||||
-
|
%
|
|
||||||
2022
|
+
|
%
|
(
|
)
|
||||
-
|
%
|
|
Change in EUR rate
|
Effect on profit tax
|
|||||||
2023
|
+
|
%
|
(
|
)
|
||||
-
|
%
|
|
||||||
2022
|
+
|
%
|
(
|
)
|
||||
-
|
%
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 17:- |
FINANCIAL INSTRUMENTS (Cont.)
|
c. |
Market risk:
|
Increase/
decrease in price
|
Effect on
profit
before tax
|
|||||||
2023
|
+
|
%
|
|
|||||
-
|
%
|
(
|
)
|
|||||
2022
|
+
|
%
|
|
|||||
-
|
%
|
(
|
)
|
d. |
Fair value of financial instruments not measured at fair value:
|
e. |
Interest rate risk:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 17:- |
FINANCIAL INSTRUMENTS (Cont.)
|
f. |
Liquidity risk:
|
Less than one year
|
1 to 2 years
|
2 to 3
years
|
3 to 4 years
|
4 to 5 years
|
> 5
years
|
Total
|
||||||||||||||||||||||
Trade payables
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Accrued expenses
|
|
|
|
|
|
|
|
|||||||||||||||||||||
PUT option (*)
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Lease liabilities
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Loans from bank
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
Less than one year
|
1 to 2 years
|
2 to 3
years
|
3 to 4 years
|
4 to 5 years
|
> 5
years
|
Total
|
||||||||||||||||||||||
Trade payables
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Accrued expenses
|
|
|
|
|
|
|
|
|||||||||||||||||||||
PUT option (*)
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Liability for underwriter
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Lease liabilities
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Loans from bank
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
(*) |
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 17:- |
FINANCIAL INSTRUMENTS (Cont.)
|
g. |
Changes in liabilities arising from financing activities:
|
January 1,
2023
|
Cash
flows
|
Foreign
exchange
movement
|
Other
|
December 31, 2023
|
||||||||||||||||
Lease liabilities (including current maturities)
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|
||||||||||||
Liability for underwriters
|
|
(
|
)
|
(
|
)
|
|
|
|||||||||||||
Long term bank loan
|
|
(
|
)
|
(
|
)
|
|
|
|||||||||||||
Total liabilities from financing activities
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|
January 1,
2022
|
Cash
flows
|
Foreign
exchange
movement
|
Other
|
December 31, 2022
|
||||||||||||||||
Lease liabilities (including current maturities)
|
|
(
|
)
|
(
|
)
|
|
|
|||||||||||||
Liability for underwriters
|
|
|
(
|
)
|
|
|
||||||||||||||
Long term bank loan
|
|
(
|
)
|
(
|
)
|
|
|
|||||||||||||
Total liabilities from financing activities
|
|
(
|
)
|
(
|
)
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 17:- |
FINANCIAL INSTRUMENTS (Cont.)
|
h. |
Fair value:
|
Financial instruments
|
||||||||||||||||
Liability for share options (*)
|
Liability to underwriters
|
Call (Put) option to non-controlling interests, net
|
Total
|
|||||||||||||
Balance as of January 1, 2023
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
Issuance of Share Options
|
||||||||||||||||
Remeasurement recognized in:
|
||||||||||||||||
Profit (loss)
|
|
(
|
)
|
(
|
)
|
|
||||||||||
Other comprehensive income (loss)
|
|
|
(
|
)
|
|
|||||||||||
Exercise of Share Options into shares
|
|
|
|
|
||||||||||||
Payment
|
|
|
|
|
||||||||||||
As of December 31, 2023
|
|
|
|
|
||||||||||||
Presented in balance sheet:
|
||||||||||||||||
Put option
|
-
|
-
|
|
|
Financial instruments
|
||||||||||||||||
Liability for share options (*)
|
Liability to underwriters
|
Call (Put) option to non-controlling interests, net
|
Total
|
|||||||||||||
Balance as of January 1, 2022
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
Issuance of Share Options
|
||||||||||||||||
Remeasurement recognized in:
|
||||||||||||||||
Profit (loss)
|
|
(
|
)
|
|
|
|||||||||||
Other comprehensive income (loss)
|
|
|
(
|
)
|
|
|||||||||||
Exercise of Share Options into shares
|
|
-
|
-
|
|
||||||||||||
As of December 31, 2022
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
Presented in balance sheet:
|
||||||||||||||||
Call option
|
-
|
-
|
|
|
||||||||||||
Other payables (short-term)
|
-
|
(
|
)
|
-
|
(
|
)
|
||||||||||
Liability for share options
|
(
|
)
|
-
|
-
|
(
|
)
|
(*) |
See Note 22b for information on fair value measurement.
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 17:- |
FINANCIAL INSTRUMENTS (Cont.)
|
December 31, 2023
|
December 31, 2022
|
|||||||
Underlying asset value
|
|
|
||||||
Expected volatility of the share price
|
|
|
|
|
||||
Discount rate
|
|
|
|
|
||||
Risk-free interest rate
|
|
|
|
|
||||
Term of option
|
|
|
Increase/
decrease in underlying asset value
|
Effect on
Fair value, net
|
|||||||
+
|
|
|
||||||
-
|
|
(
|
|
Increase/
decrease in underlying asset value
|
Effect on
Fair value, net
|
|||||||
+
|
|
|
||||||
-
|
|
(
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 18:- |
EMPLOYEE BENEFIT LIABILITIES
|
a. |
Changes in the defined benefit obligation and fair value of plan assets:
|
Expenses recognized in profit or loss
|
Gain (loss) from remeasurement in other comprehensive income
|
|||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2023
|
Current service cost
|
Net interest expense
|
Past service cost and effect of settlements
|
Total expense recognized in profit or loss for the period
|
Payments from the plan
|
Actuarial gain (loss) arising from changes in financial assumptions
|
Actuarial gain (loss) arising from experience adjustments
|
Total effect
on other comprehensive income for the period
|
Effect of changes in foreign exchange rates
|
Contributions by employer
|
Balance at December 31, 2023
|
|||||||||||||||||||||||||||||||||||||
Defined benefit obligation
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
(
|
)
|
|
|
|
(
|
)
|
|||||||||||||||||||||||||||||
Fair value of plan assets
|
|
|
|
|
|
(
|
)
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
||||||||||||||||||||||||||||||||
Net defined benefit liability (asset)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
(
|
)
|
|
|
|
(
|
)
|
Expenses recognized in profit or loss
|
Gain (loss) from remeasurement in other comprehensive income
|
|||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2022
|
Current service cost
|
Net interest expense
|
Total expense recognized in profit or loss for the period
|
Payments from the plan
|
Actuarial gain (loss) arising from changes in financial assumptions
|
Actuarial gain (loss) arising from experience adjustments
|
Total effect
on other comprehensive income for the period
|
Effect of changes in foreign exchange rates
|
Contributions by employer
|
Balance at December 31, 2022
|
||||||||||||||||||||||||||||||||||
Defined benefit obligation
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
|
|
|
|
(
|
)
|
||||||||||||||||||||||||||||
Fair value of plan assets
|
|
|
|
|
(
|
)
|
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
|||||||||||||||||||||||||||||
Net defined benefit liability (asset)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
(
|
)
|
|
|
|
(
|
)
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 18:- |
EMPLOYEE BENEFIT LIABILITIES (Cont.)
|
b. |
Disaggregation of the fair value of the plan assets:
|
Year ended
December 31,
|
||||||||
2023
|
2022
|
|||||||
Insurance contracts
|
|
|
c. |
The principal assumptions underlying the defined benefit plan:
|
2023
|
2022
|
|||||||
%
|
||||||||
Discount rate
|
|
|
||||||
Expected rate of salary increase
|
|
|
d. |
Amount, timing and uncertainty of future cash flows:
|
Change in defined
benefit obligation
|
||||||||
Year ended
December 31,
|
||||||||
2023
|
2022
|
|||||||
Sensitivity test for changes in the expected rate of salary increase:
|
||||||||
The change as a result of:
|
||||||||
Salary increase of
|
(
|
)
|
(
|
)
|
||||
Sensitivity test for changes in the discount rate of the plan assets and liability:
|
||||||||
The change as a result of:
|
||||||||
Increase of
|
(
|
)
|
||||||
Decrease of
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 19:- |
TAXES ON INCOME
|
a. |
Tax rates applicable to the income of the Group companies:
|
1. |
Companies in Israel:
|
2. |
Foreign subsidiaries:
|
b. |
Taxes on income included in the statements of comprehensive income:
|
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Current taxes
|
|
|
|
|||||||||
Deferred taxes
|
|
|
|
|||||||||
Taxes in respect of prior yearsa
|
(
|
)
|
|
(
|
)
|
|||||||
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 19:- |
TAXES ON INCOME (Cont.)
|
c. |
Deferred tax assets (liabilities):
|
Fixed
and
intangible
assets
|
Employee benefit liabilities
|
Short term investments
|
Carry-
forward tax losses
|
Total
|
||||||||||||||||
Balance at January 1, 2022
|
(
|
)
|
|
|
|
|
||||||||||||||
Amount included in statement of comprehensive income
|
|
(
|
)
|
|
(
|
)
|
(*)(
|
)
|
||||||||||||
Currency translation differences
|
|
(
|
)
|
|
(
|
)
|
(
|
)
|
||||||||||||
Balance at December 31, 2022
|
(
|
)
|
|
|
|
|
||||||||||||||
Amount included in statement of comprehensive income
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||
Currency translation differences
|
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|||||||||||
Balance at December 31, 2023
|
(
|
)
|
|
(
|
)
|
|
(
|
)
|
(*) |
$
|
d. |
The deferred taxes are reflected in the balance sheet as follows:
|
December 31,
|
||||||||
2023
|
2022
|
|||||||
Non-current assets
|
|
|
||||||
Non-current liabilities
|
|
|
||||||
(
|
)
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 19:- |
TAXES ON INCOME (Cont.)
|
e. |
A reconciliation of the theoretical tax expense assuming all income is taxed at the statutory rate applicable to the income of companies in Israel, and the actual tax expense is as follows:
|
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Income (loss) before taxes on income
|
(
|
)
|
|
(
|
)
|
|||||||
Statutory tax rate in Israel
|
|
%
|
|
%
|
|
%
|
||||||
Tax computed at the statutory tax rate
|
(
|
)
|
|
(
|
)
|
|||||||
Increase (decrease) in taxes resulting from:
|
||||||||||||
Taxes in respect of previous years
|
(
|
)
|
|
(
|
)
|
|||||||
Tax adjustment in respect of inflation in Israel
|
|
|
(
|
)
|
||||||||
Non-deductible expenses (non-taxable income)
|
|
(
|
)
|
|
||||||||
Different tax rates
|
|
|
|
|||||||||
Loss for which deferred taxes were not recognized
|
|
|
|
|||||||||
Utilization of previously unrecognized capital gain
|
|
|
|
|||||||||
Capital losses for which deferred taxes were not recognized
|
|
|
|
|||||||||
Total tax expenses reported in the consolidated statements of comprehensive income
|
|
|
|
f. |
Carry forward tax losses:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 19:- |
TAXES ON INCOME (Cont.)
|
g. |
The expiry dates for carry forward tax losses which are not recognized are as follows:
|
Year ended
December 31,
|
||||||||
2023
|
2022
|
|||||||
First year
|
|
|
||||||
Second year
|
|
|
||||||
Third year
|
|
|
||||||
Fourth year
|
|
|
||||||
Fifth year
|
|
|
||||||
Sixth - Fifteen
|
|
|
||||||
Unlimited
|
|
|
||||||
|
|
NOTE 20:- |
COMPENSATION OF KEY MANAGEMENT PERSONNEL (INCLUDING DIRECTORS)
|
December 31,
|
|||||||||||||
2023
|
2022
|
2021
|
|||||||||||
a.
|
Balances:
|
||||||||||||
Other accounts payable
|
|
|
|
Year ended
December 31,
|
|||||||||||||
2023
|
2022
|
2021
|
|||||||||||
b.
|
Transactions:
|
||||||||||||
Short-term employee benefits
|
|
|
|
||||||||||
Share-based payment benefits
|
|
|
|
||||||||||
Total
|
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 21:- |
COMMITMENTS AND CONTINGENT LIABILITIES
|
a. |
Charges:
|
b. |
Contingent liabilities:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 22:- |
EQUITY
|
a. |
Composition of share capital:
|
December 31, 2023
|
December 31, 2022
|
|||||||||||||||
Authorized
|
Issued and outstanding*)
|
Authorized
|
Issued and outstanding*)
|
|||||||||||||
Number of shares
|
||||||||||||||||
Ordinary shares of NIS
|
|
|
|
|
*) |
Net of treasury shares – see (c).
|
b. |
Movement in share capital:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 22:- |
EQUITY (Cont.) |
December 31, 2022
|
|||
Expected dividend
|
|
||
Expected volatility of the share price
|
|
||
Risk-free interest rate
|
|
||
Expected average life of options
|
|
||
Share price
|
CHF
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 22:- |
EQUITY (Cont.) |
Balance on January 1, 2022
|
|
|||
Exercise of share options
|
(
|
)
|
||
Balance on December 31, 2022
|
|
|||
Exercise of share options
|
(
|
)
|
||
Expiration of share options
|
(
|
)
|
||
Balance on December 31, 2023
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 22:- |
EQUITY (Cont.) |
The following table lists the significant inputs to the Monte Carlo model used for the fair value measurement of the liability:
December 31, 2022
|
|||
Expected volatility of the share price
|
|
|
|
Risk-free interest rate
|
|
|
|
Expected average life of options
|
|
||
Share price
|
CHF
|
Expected dividend
|
|
|
|
Expected volatility of the share price
|
|
|
|
Risk-free interest rate
|
|
|
|
Expected average life of options
|
|
||
Share price
|
CHF
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 22:- |
EQUITY (Cont.)
|
Number of
shares
|
||||
Balance at January 1, 2022
|
|
|||
Exercise of share options
|
|
|||
Exercise of employees share options
|
|
|||
Treasury shares sold upon exercise of employee options
|
|
|||
Balance at December 31, 2022
|
|
|||
Exercise of share options
|
|
|||
Exercise of employees share options
|
|
|||
Balance at December 31, 2023
|
|
c. |
Treasury shares:
|
d. |
Share option plans:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 22:- |
EQUITY (Cont.)
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 22:- |
EQUITY (Cont.)
|
e. |
The following table illustrates the number and weighted average exercise prices ("WAEP") of, and movements in, share options during the year. |
2023
|
2022
|
|||||||||||||||
No. of options
|
WAEP (CHF)
|
No. of options
|
WAEP (CHF)
|
|||||||||||||
Outstanding at the beginning of the year
|
|
|
|
|
||||||||||||
Granted during the year
|
|
|
|
|
||||||||||||
Forfeited during the year
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Exercised during the year *)
|
(
|
)
|
|
(
|
)
|
|
||||||||||
Outstanding at the end of the year
|
|
|
|
|
||||||||||||
Exercisable at the end of the year
|
|
|
|
|
*) |
The weighted average share price at the date of exercise of these options was CHF
|
f. |
Restricted Shares of Mediton Group:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 23:- |
SUPPLEMENTARY INFORMATION TO STATEMENTS OF COMPREHENSIVE INCOME
|
a. |
Revenues:
|
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Revenues for services performed during the period
|
|
|
|
|||||||||
Revenues from sale of devices
|
|
|
|
|||||||||
|
|
|
b. |
Cost of revenues:
|
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Salaries and related benefits
|
|
|
|
|||||||||
Medical services
|
|
|
|
|||||||||
Rental fees and maintenance
|
|
|
|
|||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Cost of devices
|
|
|
|
|||||||||
Others
|
|
|
|
|||||||||
|
|
|
c. |
Research and development costs:
|
Salaries and related benefits
|
|
|
|
|||||||||
Amortization of development costs
|
|
|
|
|||||||||
Others
|
|
|
|
|||||||||
|
|
|
||||||||||
Less - capitalization of development costs
|
|
|
|
|||||||||
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 23:- |
SUPPLEMENTARY INFORMATION TO STATEMENTS OF COMPREHENSIVE INCOME (Cont.)
|
d. |
Selling and marketing expenses:
|
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Salaries and related benefits
|
|
|
|
|||||||||
Marketing and related expenses
|
|
|
|
|||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Rental fees and maintenance
|
|
|
|
|||||||||
Maintenance of vehicles
|
|
|
|
|||||||||
Others
|
|
|
|
|||||||||
|
|
|
e. |
General and administrative expenses:
|
Salaries and related benefits
|
|
|
|
|||||||||
Office expenses
|
|
|
|
|||||||||
Professional fees
|
|
|
|
|||||||||
Depreciation and amortization
|
|
|
|
|||||||||
Others
|
|
|
|
|||||||||
|
|
|
f. |
Financial income (expenses):
|
Exchange rate differences
|
|
|
|
|||||||||
Gain on marketable securities, net
|
|
|
|
|||||||||
Share options
|
|
|
|
|||||||||
Call+Put options
|
|
|
|
|||||||||
Interest
|
|
|
|
|||||||||
|
|
|
Share options
|
|
(
|
)
|
(
|
)
|
|||||||
Exchange rate differences
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Loss from marketable securities, net
|
|
(
|
)
|
(
|
)
|
|||||||
Interest
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Call+Put options
|
(
|
)
|
|
(
|
)
|
|||||||
Others
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
(
|
)
|
(
|
)
|
(
|
)
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 23:- |
SUPPLEMENTARY INFORMATION TO STATEMENTS OF COMPREHENSIVE INCOME (Cont.)
|
g. |
Other expenses:
|
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Impairment of property and equipment – see Note 10
|
|
|
|
|||||||||
Expenses related to acquisitions
|
|
|
|
|||||||||
Restructuring expenses*
|
|
|
|
|||||||||
Other expenses
|
|
|
(
|
)
|
||||||||
|
|
|
• |
Including expenses related to employee benefits and other direct expenditures arising from the restructuring.
|
a. |
Details of the number of shares and net loss used in the computation of net earnings per share:
|
Year ended December 31,
|
||||||||||||||||
2023
|
2022
|
|||||||||||||||
Weighted average number of shares
|
Net
loss
|
Weighted average\ number of shares
|
Net
loss
|
|||||||||||||
In
thousands
|
In
thousands
|
|||||||||||||||
For the computation of basic net earnings
|
|
(
|
)
|
|
(
|
)
|
||||||||||
Effect of dilution - share options
|
|
(
|
)
|
|
(
|
)
|
||||||||||
For the computation of diluted net earnings
|
|
(
|
)
|
|
(
|
)
|
b. |
To compute diluted net earnings per share, the following options (dilutive potential Ordinary shares), have not been taken into account since their conversion has an anti-dilutive effect:
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 25:- |
SEGMENT INFORMATION
|
a. |
Segment revenues:
|
Individuals and communities
|
Institutions and payers
|
Others
|
Total
|
|||||||||||||
Year ended December 31, 2023:
|
||||||||||||||||
Europe
|
|
|
|
|
||||||||||||
Israel
|
|
|
|
|
||||||||||||
ROW
|
|
|
|
|
||||||||||||
Total revenues
|
|
|
|
|
||||||||||||
Year ended December 31, 2022:
|
||||||||||||||||
Europe
|
|
|
|
|
||||||||||||
Israel
|
|
|
|
|
||||||||||||
ROW
|
|
|
|
|
||||||||||||
Total revenues
|
|
|
|
|
||||||||||||
Year ended December 31, 2021:
|
||||||||||||||||
Europe
|
|
|
|
|
||||||||||||
Israel
|
|
|
|
|
||||||||||||
ROW
|
|
|
|
|
||||||||||||
Total revenues
|
|
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 25:- |
SEGMENT INFORMATION (cont.)
|
b. |
Reporting on geographic segments:
|
Year ended
December 31,
|
||||||||||||
2023
|
2022
|
2021
|
||||||||||
Segment profit (loss):
|
||||||||||||
Europe
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Israel
|
|
|
|
|||||||||
ROW
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
(
|
)
|
|
|
|||||||||
Unallocated income and expenses:
|
||||||||||||
Corporate, R&D and other expenses
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Other expenses
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Operating loss
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
Financial income, net
|
|
|
(
|
)
|
||||||||
Profit (loss) before taxes on income
|
(
|
)
|
|
(
|
)
|
c.
|
Additional information:
|
Europe
|
Israel
|
Others
|
Total
|
|||||||||||||
Year ended December 31, 2023
|
||||||||||||||||
Depreciation and amortization
|
|
|
|
|
Europe
|
Israel
|
ROW
|
Unallocated assets
|
Total
|
||||||||||||||||
Non-current assets
|
|
|
|
|
|
Europe
|
Israel
|
Others
|
Total
|
|||||||||||||
Year ended December 31, 2022
|
||||||||||||||||
Depreciation and amortization
|
|
|
|
|
Europe
|
Israel
|
ROW
|
Unallocated assets
|
Total
|
||||||||||||||||
Non-current assets
|
|
|
|
|
|
Europe
|
Israel
|
Others
|
Total
|
|||||||||||||
Year ended December 31, 2021
|
||||||||||||||||
Depreciation and amortization
|
|
|
|
|
Europe
|
Israel
|
ROW
|
Unallocated assets
|
Total
|
||||||||||||||||
Non-current assets
|
|
|
|
|
|
SHL TELEMEDICINE LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands
NOTE 26:- |
SUBSEQUENT EVENTS
|
a. |
On March 14, 2024 the Company announced that Mr. Erez Nachtomy, the Company's CEO, will be stepping down as CEO in mid June 2024.
|