EX-99.1 2 ea180281ex99-1_enlivextherap.htm UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FOR ENLIVEX AS OF MARCH 31, 2023 AND DECEMBER 31, 2022 AND FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2023 AND 2022

Exhibit 99.1

 

ENLIVEX THERAPEUTICS LTD.

  

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  

AS OF MARCH 31, 2023 AND DECEMBER 31, 2022

AND FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2023 AND 2022

 

 

 

 

 

 

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

AS OF MARCH 31, 2023 AND DECEMBER 31, 2022

AND FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2023 AND 2022

  

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

    Page
Condensed Consolidated Balance Sheets   F-1
Condensed Consolidated Statements of Operations and Comprehensive Loss   F-2
Condensed Consolidated Statements of Changes in Shareholders’ Equity   F-3
Condensed Consolidated Cash Flow Statements   F-4
Notes to the Condensed Consolidated Financial Statements   F-5

 

 

 

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

U.S. dollars in thousands (except share data)

 

   March 31,   December 31, 
   2023   2022 
         
ASSETS        
Current Assets        
Cash and cash equivalents  $13,138   $49,945 
Short term deposits   22,839    299 
Prepaid expenses and other receivables   1,604    2,086 
Total Current Assets   37,581    52,330 
           
Non-Current Assets          
Long term interest-bearing bank deposits   7,252    - 
Property and equipment, net   9,828    9,875 
Other assets   5,361    5,437 
Total Non-Current Assets   22,441    15,312 
TOTAL ASSETS  $60,022   $67,642 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current Liabilities          
Accounts payable trade  $1,483   $1,948 
Accrued expenses and other liabilities   3,970    4,659 
Total Current Liabilities   5,453    6,607 
           
Non-Current Liabilities          
Other long-term liabilities   3,995    4,194 
Total Non-Current Liabilities   3,995    4,194 
           
Commitments and Contingent Liabilities          
           
TOTAL LIABILITIES   9,448    10,801 
           
SHAREHOLDERS’ EQUITY          
Ordinary shares of NIS 0.4 par value:Authorized: 45,000,000 shares as of March 31, 2023 and December 31, 2022; Issued and outstanding: 18,566,262 and 18,421,852 as of March 31, 2023 and December 31, 2022;   2,133    2,117 
Additional paid in capital   137,583    136,648 
Foreign currency translation adjustments   1,101    1,101 
Accumulated deficit   (90,243)   (83,025)
TOTAL SHAREHOLDERS’ EQUITY   50,574    56,841 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $60,022   $67,642 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

F-1

 

 

ENLIVEX THERAPEUTICS LTD.

        

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED)

U.S. dollars in thousands (except share and per share data)

 

   For the three months ended 
   March 31, 
   2023   2022 
         
Revenues  $   $ 
           
Operating expenses:          
Research and development expenses   5,176    4,682 
General and administrative expenses   1,607    1,722 
    6,783    6,404 
           
Operating loss   (6,783)   (6,404)
           
Other expense, net   (435)   (1,821)
           
Net loss   (7,218)   (8,225)
           
Total comprehensive loss  $(7,218)  $(8,225)
           
Basic & diluted loss per share  $(0.39)  $(0.45)
Weighted average number of shares outstanding   18,516,438    18,369,827 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

F-2

 

 

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

U.S. dollars in thousands (except share data)

 

   Ordinary Shares   Additional
paid in
   Currency
translation
   Accumulated     
   Shares   Amount   capital   reserve   deficit   Total 
                         
Balance as of December 31, 2022   18,421,852    2,117    136,648   $1,101    (83,025)   56,841 
Changes during the three months period ended March 31, 2023:                              
Restricted stock units vested   34,295    3    (3)   -    -    - 
Issuance of shares for cash consideration of $470 net of $152 of issuance costs   110,115    13    305    -    -    318 
Stock-based compensation   -    -    633    -    -    633 
Net loss   -    -    -    -    (7,218)   (7,218)
Balance as of March 31, 2023 (unaudited)   18,566,262    2,133    137,583   $1,101    (90,243)   50,574 
                               
Balance as of December 31, 2021   18,331,507   $2,107   $133,796   $1,101   $(51,965)  $85,039 
Changes during the three months period ended March 31, 2022:                              
Restricted stock units vested   34,295    4    (4)   -    -    - 
Exercise of options   7,625    1    49    -    -    50 
Stock-based compensation   -    -    788    -    -    788 
Net loss   -    -    -    -    (8,225)   (8,225)
Balance as of March 31, 2022 (unaudited)   18,373,427   $2,112   $134,629   $1,101   $(60,190)  $77,652 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

F-3

 

 

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

U.S. dollars in thousands

 

   For the three months ended March 31, 
   2023   2022 
Cash flows from operating activities        
Net (loss)  $(7,218)  $(8,225)
Adjustments required to reflect net cash used in operating activities:          
Income and expenses not involving cash flows:          
Depreciation   209    188 
Non-cash operating lease expenses   208    185 
Share-based compensation   633    788 
Loss on marketable securities and short-term bank deposits   1,392    1,966 
Changes in operating asset and liability items:          
Decrease in prepaid expenses and other receivables   492    1,058 
Increase (decrease) in accounts payable trade   (457)   480 
Increase (decrease) in accrued expenses and other liabilities   (722)   468 
Operating lease liabilities   (321)   (177)
Net cash used in operating activities   (5,784)   (3,269)
           
Cash flows from investing activities          
Purchase of property and equipment   (162)   (952)
Investment in bank deposits, net   (31,184)   (315)
Purchases of marketable securities   -    (1,608)
Proceeds from sales of marketable securities   -    62,549 
Net cash (used in) provided by investing activities   (31,346)   59,674 
           
Cash flows from financing activities          
Proceeds from issuance of shares net of $152 issuance expenses   318    - 
Proceeds from exercise of warrants   -    - 
Proceeds from exercise of options   -    50 
Net cash provided by financing activities   318    50 
           
Increase (decrease) in cash and cash equivalents   (36,812)   56,455 
Cash and cash equivalents - beginning of period   50,357    11,636 
    -    - 
Cash and cash equivalents - end of period  $13,545   $68,091 
Supplemental disclosures of cash flow information:          
Cash paid for taxes  $-   $- 
Cash paid for interest, net  $205   $7 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

F-4

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

NOTE 1 – GENERAL

 

a.Enlivex Therapeutics Ltd. (the “Parent” and, including its consolidated subsidiaries, “we”, “us”, “our” or the “Company”) was originally incorporated on January 22, 2012 under the laws of the State of Israel.

 

The Company is a clinical stage macrophage reprogramming immunotherapy company, developing AllocetraTM, a universal, off-the-shelf cell therapy designed to reprogram macrophages into their homeostatic state. Resetting non-homeostatic macrophages into their homeostatic state is critical for immune system rebalancing and resolution of life-threatening conditions. Non-homeostatic macrophages contribute significantly to the severity of certain diseases, which include solid tumors, sepsis and others.

 

AllocetraTM is based on the discoveries of Professor Dror Mevorach, an expert on immune activity, macrophage activation and clearance of dying (apoptotic) cells, in his laboratory in the Hadassah University Hospital located in the State of Israel. 

 

The Company’s ordinary shares, par value of NIS 0.40 per share (“Ordinary Shares”), are traded under the symbol “ENLV” on both the Nasdaq Capital Market and on the Tel Aviv Stock Exchange.

 

b.Financial Resources

 

The Company devotes substantially all of its efforts toward research and development activities and raising capital to support such activities. The Company’s activities are subject to significant risks and uncertainties, including failing to secure additional funding before the Company achieves sustainable revenues and profit from operations.

 

Research and development activities have required significant capital investment since the Company’s inception. The Company expects that its operations will require additional cash investment to pursue the Company’s research and development activities, including preclinical studies, formulation development, clinical trials and related drug manufacturing. The Company has not generated any revenues or product sales and has not achieved profitable operations or positive cash flow from operations. The Company has incurred net losses since its inception, and, as of March 31, 2023, had an accumulated deficit of $90,243 thousand.

 

The Company expects to continue to incur losses for at least the next several years, and the Company will need to raise additional debt or equity financing or enter into partnerships to fund its development. If the Company is not able to achieve its funding requirements, it may be required to reduce discretionary spending, may not be able to continue the development of its product candidates or may be required to delay its development programs, which could have a material adverse effect on the Company’s ability to achieve its intended business objectives. There can be no assurances that additional financing will be secured or, if secured, will be on favorable terms. The ability of the Company to transition to profitability in the longer term is dependent on developing products and product revenues to support its expenses.

 

The Company’s management and board of directors (the “Board”) are of the opinion that the Company’s current financial resources will be sufficient to continue the development of the Company’s product candidates for at least twelve months from the date of filing of these financial statements on Form 6-K; however, the Company may determine to raise additional capital during such period as the Board deems prudent. The Company’s management plans to finance its operations with issuances of the Company’s equity securities and, in the longer term, revenues. There are no assurances, however, that the Company will be successful in obtaining the financing necessary for its long-term development. The Company’s ability to continue to operate in the long term is dependent upon additional financial support.

 

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

These unaudited condensed consolidated financial statements include the accounts of the Company and have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been made.

 

F-5

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited annual financial statements and notes thereto included in the Company’s 2022 Annual Report on Form 20-F, as filed with the SEC on April 10, 2023. The results of operations for the interim periods presented are not necessarily indicative of the operating results for any future period. The December 31, 2022 financial information has been derived from the Company’s audited financial statements.

 

Use of Estimates

 

The preparation of interim financial statements in conformity with U.S. GAAP requires management to make certain estimates, judgments and assumptions that affect the reported amounts in the consolidated balance sheets and statements of operations, it also requires that management exercise its judgment in applying the Company’s accounting policies. On an ongoing basis, management evaluates its estimates, including estimates related to its stock-based compensation expense and implicit interest rate on new lease liabilities. Significant estimates in these interim financial statements include estimates made for accrued research and development expenses and stock-based compensation expenses.

 

Functional Currency and Translation to The Reporting Currency

 

The functional currency of the Company is the U.S. dollar because the U.S. dollar is the currency of the primary economic environment in which the Company operates and expects to continue to operate in the foreseeable future. Balances related to non-monetary assets and liabilities are based on translated amounts as of the date of the change, and non-monetary assets acquired and liabilities were translated at the approximate exchange rate prevailing at the date of the transaction. Transactions included in the statement of income were translated at the approximate exchange rate in effect at the time of the applicable transaction.

 

1 U.S. dollar = 3.615 NIS and 3.519 NIS as of March 31, 2023 and December 31, 2022, respectively.

 

The U.S. dollar increased against the NIS 2.73%, and 2.12% in the three months ended March 31, 2023 and 2022, respectively.

 

Reclassification of Prior Year Presentation

 

Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results of operations.

 

Recently Adopted Accounting Standards

 

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This updated guidance sets forth a current expected credit loss model based on expected losses. Under this model, an entity recognizes an allowance for expected credit losses based on historical experience, current conditions and forecasted information rather than the current methodology of delaying recognition of credit losses until it is probable a loss has been incurred. This guidance becomes effective for the Company beginning in interim periods starting in fiscal year 2023. The impact of adopting the new standard did not have a material impact on the Company’s consolidated financial statements.

 

Recently Issued Accounting Pronouncements Not Yet Adopted

 

The Company has evaluated other recently issued accounting pronouncements and does not currently believe that any of these pronouncements will have a material impact on its condensed consolidated financial statements and related disclosures.

 

Significant Accounting Policies

 

There have been no material changes to the significant accounting policies previously disclosed in the Company’s Annual Report on Form 20-F for the year ended December 31, 2022.

 

F-6

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

Marketable Securities.

 

The Company has an investment policy that includes guidelines on acceptable investment securities, minimum credit quality, maturity parameters, and concentration and diversification. The Company invests its excess cash primarily in bank deposits and mutual funds. The mutual funds are classified based on the nature of their underlying securities and their availability for use in current operations. The Company’s marketable equity securities are measured at fair value with gains and losses recognized in other expenses, net.

 

Net loss realized on equity securities for the three months ended March 31, 2023 and 2022 was $0 and $1,982 thousand, respectively.

 

NOTE 3 – CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

   March 31,   December 31, 
(in thousands)  2023   2022 
         
Cash held in banks  $2,167   $2,123 
Bank deposits in U.S.$ (annual average interest rates 4.29% and 0.1%)   10,971    47,822 
Total cash and cash equivalents   13,138    49,945 
Restricted cash – current – Prepaid expenses and other receivables   113    113 
Restricted cash – noncurrent – Other assets   294    299 
Total cash, cash equivalents and restricted cash shown in the statement of cash flows  $13,545   $50,357 

 

NOTE 4 – SHORT TERM DEPOSITS

 

   March 31,   December 31,  
(in thousands)  2023   2022   
         
Bank deposits in U.S.$ (annual average interest rates 4.69% and 0.3%)  $22,839   $299 
Total short-term deposits  $22,839   $299 

 

NOTE 5- LONG TERM INTEREST-BEARING BANK DEPOSITS

 

   March 31,   December 31,  
(in thousands)  2023   2022   
         
Bank deposits in U.S.$ (annual average interest rates 4.2% and 0%)  $7,252   $     - 
Total long-term interest-bearing bank deposits  $7,252   $- 

 

F-7

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

NOTE 6 – PROPERTY AND EQUIPMENT

 

Property and equipment, net consists of the following:

 

   March 31,   December 31,  
(in thousands)  2023   2022   
         
Cost:        
Laboratory equipment  $2,915   $2,851 
Computers   276    276 
Office furniture & equipment   289    249 
Leasehold improvements   8,664    8,606 
    12,144    11,982 
Accumulated depreciation:          
Laboratory equipment   1,560    1,432 
Computers   222    203 
Office furniture & equipment   31    28 
Leasehold improvements   503    444 
    2,316    2,107 
Depreciated cost  $9,828   $9,875 

 

Depreciation expenses for the three months ended March 31, 2023 and 2022 were $209 and $188 thousand, respectively.

 

NOTE 7 – OTHER ASSETS

 

   March 31,   December 31, 
(in thousands)  2023   2022 
         
Restricted cash  $294   $299 
Long-term prepaid expenses   104    113 
Right-of-Use assets, net   4,963    5,025 
   $5,361   $5,437 

 

NOTE 8 – ACCRUED EXPENSES AND OTHER LIABILITIES

 

   March 31,   December 31,  
(in thousands)   2023   2022     
         
Vacation, convalescence and bonus accruals  $568   $759 
Employees and payroll related   779    539 
Short term operating lease liabilities   682    653 
Accrued expenses and other   1,941    2,708 
   $3,970   $4,659 

 

F-8

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

NOTE 9 – LEASES

 

The Company is a party to operating leases for its corporate offices, laboratory space, plant space and vehicles.

 

   Three months ended
March 31,
 
(in thousands)  2023   2022 
         
The components of lease expense were as follows:        
Operating leases expenses  $252   $237 
Supplemental consolidated cash flow information related to operating leases follows:          
Cash used in operating activities  $257   $236 
Non-cash activity:           
Right of use assets obtained in exchange for new operating lease liabilities  $145   $91 

 

   March 31,   December 31, 
(in thousands)  2023   2022 
Supplemental information related to operating leases, including location of amounts reported in the accompanying consolidated balance sheets, follows:        
Other assets - Right-of-Use assets  $6,587   $6,445 
Accumulated amortization   1,624    1,420 
Operating lease Right-of-Use assets, net  $4,963   $5,025 
Lease liabilities – current - Accounts payable and accrued liabilities  $682   $653 
Lease liabilities – noncurrent   3,995    4,194 
Total operating lease liabilities  $4,677   $4,847 
Weighted average remaining lease term in years   7.35    7.6 
Weighted average annual discount rate   3.4%   3.4%

 

Maturities of operating lease liabilities as of March 31, 2023, were as follows:

 

2023 (after March 31)  $583 
2024   713 
2025   733 
2026   591 
2027 and onwards   2,685 
Total undiscounted lease liability   5,305 
Less: Imputed interest   (628)
Present value of lease liabilities  $4,677 

 

NOTE 10 – COMMITMENTS AND CONTINGENT LIABILITIES

 

The Company is required to pay royalties to the State of Israel (represented by the Israeli Innovation Authority (the “IIA”)), computed on the basis of proceeds from the sale or license of products for which development was supported by IIA grants. These royalties are generally 3% - 5% of sales until repayment of 100% of the grants (linked to the dollar) received by the Company plus annual interest at a LIBOR-based rate.

 

The gross amount of grants received by the Company from the IIA, including accrued interest as of March 31, 2023, was approximately $9.3 million. As of March 31, 2023, the Company had not paid any royalties to the IIA.

 

F-9

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

NOTE 11 – EQUITY

 

a)All Company warrants are classified as a component of shareholders’ equity because such warrants are free standing financial instruments that are legally detachable, separately exercisable, do not embody an obligation for the Company to repurchase its own shares, and permit the holders to receive a fixed number of Ordinary Shares upon exercise, require physical settlement and do not provide any guarantee of value or return.

 

  

Number of Warrants

  

Weighted

average

exercise price

 
         
Outstanding January 1, 2023   202,251   $23.31 
Outstanding and exercisable March 31, 2023   202,251   $23.31 

 

Composed of as follows:

 

Number of
Warrants
   Exercise Price
Per Share
   Issuance date  Expiration date
 22,750   $10   February 26, 2020  February 24, 2025
 160,727   $25   February 12, 2021  February 9, 2026
 18,774   $25   February 17, 2021  February 9, 2026
 202,251            

 

b)On December 30, 2022 the Company entered into an agreement (the “ATM Agreement”), with Cantor Fitzgerald & Co. and JMP Securities LLC, as sales agents (each referred to as an “Agent”, and together, the “Agents”), pursuant to which the Company may elect to sell, but is not obligated to sell, Ordinary Shares having an aggregate offering price of up to $100,000,000 from time to time through the Agents. The offer and sale of Ordinary Shares by the Company under the ATM Agreement may be made in transactions that will be deemed to be “at-the-market” offerings as defined in Rule 415 under the Securities Act of 1933, as amended, including sales made directly on or through the Nasdaq Capital Market, or any other existing trading market in the United States for the Ordinary Shares, sales made to or through a market maker other than on an exchange or otherwise, directly to an Agent as principal, in negotiated transactions, or in any other method permitted by law, which may include block trades. The Company agreed to pay the Agents an aggregate commission of 3.0% of the gross sales price from each sale of Ordinary Shares under the ATM Agreement. During the three months ended March 31, 2023 the Company issued 110,115 Ordinary Shares under the ATM agreement for a gross consideration of $470 thousand before $152 thousand of issuance expenses.

 

NOTE 12 – SHARE-BASED COMPENSATION

 

a)As of March 31, 2023, 5,028,704 Ordinary Shares were authorized for issuance to employees, directors and consultants under the 2019 Equity Incentive Plan, of which 1,523,285 shares were available for future grant.

 

F-10

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

b)The following table contains information concerning options granted under the 2019 Equity Incentive Plan:

 

   Three months ended March 31, 
   2023   2022 
   Number of
options
   Weighted
average
exercise price
   Number of
options
   
   Weighted
average
exercise price
 
Outstanding at beginning of period   2,939,434   $5.85    2,142,547   $6.02 
Granted   -   $-    264,700   $5.48 
Forfeited and expired   (9,566)  $7.76    -   $- 
Exercised   -   $-    (7,625)  $6.49 
Outstanding at end of period   2,929,868   $5.84    2,399,622   $5.95 
Exercisable at end of period   2,053,017   $5.58    1,676,873   $4.98 

 

   Three months ended March 31, 
   2023   2022 
   Number of
options
   Weighted
average
exercise price
   Number of
options
 
   Weighted
average
exercise price
 
Non-vested at beginning of period        986,005   $6.46    529,082   $8.69 
Granted       -   $-    264,700   $5.48 
Vested         (107,654)  $6.16    (71,033)  $7.01 
Forfeited         (1,500)  $5.12    -   $- 
Non-vested at the end of period        876,851   $6.48    722,749   $7.67 

 

During the three months ended March 31, 2023 and 2022, the Company recognized $530 thousand and $565 thousand, respectively, of share-based compensation expenses related to stock options. As of March 31, 2023, the total unrecognized estimated compensation cost related to outstanding non-vested stock options was $2,213 thousand, which is expected to be recognized over a weighted average period of 1.57 years.

 

c)Set forth below is data regarding the range of exercise prices and remaining contractual life for all options outstanding at March 31, 2023:

 

Exercise
price
  

Number of options

outstanding

  

Remaining
contractual

Life (in years)

    Intrinsic Value of
Options
 Outstanding
(in thousands)
 
   No. of options
exercisable
 
$2.69    649,883    2.17   $617    649,883 
$3.66    250,000    7.09    -    243,056 
$4.68    49,250    7.00    -    37,062 
$5.34    215,200    9.00    -    53,800 
$5.34    445,792    9.63    -    69,264 
$5.96    150,000    9.63    -    - 
$6.22    634,177    4.25    -    634,177 
$8.19    150,000    6.63    -    112,500 
$8.23    20,000    8.63    -    5,000 
$9.02    40,500    7.63    -    20,250 
$10.12    12,126    5.68    -    12,126 
$12.23    250,000    8.16    -    173,611 
$14.00    60,500    8.07    -    40,333 
$21.40    1,940    6.32    -    1,455 
$90.16    500    1.67    -    500 
      2,929,868        $617    2,053,017 

  

F-11

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

d)The following table contains information concerning restricted stock units granted under the 2019 Equity Incentive Plan:

 

   Three months ended March 31, 
   2023   2022 
   Number
of shares
   Weighted
average
grant date fair
value
   Number
of shares
   Weighted
average
grant date fair
value
 
Nonvested at beginning of period   157,560   $10.02    229,331   $10.08 
Forfeited   (125)  $14.67    -   $- 
Granted   -   $-    -   $- 
Vested   (43,106)  $10.14    (44,544)  $10.29 
Nonvested at end of period   114,329   $9.97    184,787   $10.02 

 

The Company estimates the fair value of restricted stock units based on the closing sales price of the Ordinary Shares on the date of grant (or the closing bid price, if no sales were reported). For the three months ended March 31, 2023 and 2022, the Company recognized $103 thousand and $223 thousand, respectively, of share-based compensation expense related to restricted stock units. Total share-based compensation expense related to restricted stock units not yet recognized as of March 31, 2023 was $415 thousand, which is expected to be recognized over a weighted average period of 0.91 years.

 

e)The following table summarizes share-based compensation expenses related to grants under the 2019 Equity Incentive Plan included in the statements of operations:

 

   Three months ended
March 31,
 
(in thousands)  2023   2022 
Research & development  $196   $218 
General & administrative   437    570 
Total  $633   $788 

 

NOTE 13 – FAIR VALUE MEASUREMENT

 

The Company’s financial assets and liabilities measured at fair value on a recurring basis consisted of the following types of instruments as of March 31, 2023 and December 31, 2022:

 

(in thousands)  March 31, 2023 
   Total   Level 1   Level 2   Level 3 
Cash and cash equivalents  $13,138   $13,138   $     -   $     - 
Short term deposits   22,839    22,839    -    - 
Long term deposits   7,252    7,252           
Restricted cash current   113    113    -    - 
Restricted cash non-current   294    294    -    - 
Total financial assets  $43,636   $43,636   $-   $- 

 

(in thousands)  December 31, 2022 
   Total   Level 1   Level 2   Level 3 
Cash and cash equivalents  $49,945   $49,945   $     -   $    - 
Short term deposits   299    299    -    - 
Restricted cash current   113    113    -    - 
Restricted cash non-current   299    299    -    - 
Total financial assets  $50,656   $50,656   $-   $- 

 

F-12

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2023 (UNAUDITED)

 

NOTE 14 – EVENTS SUBSEQUENT TO THE BALANCE SHEET DATE

 

The Company evaluated all events and transactions that occurred subsequent to the balance sheet date and prior to the date on which these unaudited condensed consolidated financial statements were issued and determined that the following subsequent event necessitated disclosure:

 

1.During the second quarter of 2023, the Company issued 10,190 Ordinary Shares under the ATM Agreement.

 

 

F-13