Exhibit 99.1
SCISPARC LTD.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AS OF JUNE 30, 2022
UNAUDITED
INDEX
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
June 30, | December 31, | |||||||||||||||
2022 | 2021 | 2021 | ||||||||||||||
Unaudited | Audited | |||||||||||||||
Note | USD in thousands | |||||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||
Cash and cash equivalents | $ | $ | $ | |||||||||||||
Restricted deposit | ||||||||||||||||
Other accounts receivable | ||||||||||||||||
NON-CURRENT ASSETS: | ||||||||||||||||
Investment in associate | 3 | |||||||||||||||
Property and equipment, net | ||||||||||||||||
$ | $ | $ |
The accompanying notes are an integral part of the interim consolidated financial statements.
2
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
June 30, | December 31, | |||||||||||||
2022 | 2021 | 2021 | ||||||||||||
Unaudited | Audited | |||||||||||||
Note | USD in thousands | |||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||
Trade payables | $ | $ | $ | |||||||||||
Other accounts payable | ||||||||||||||
Warrants | 4, 5e | |||||||||||||
Lease liability | ||||||||||||||
NON- CURRENT LIABILITIES: | ||||||||||||||
Lease liability | ||||||||||||||
EQUITY (DEFICIT) ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY: | 5 | |||||||||||||
Share capital and premium | ||||||||||||||
Reserve from share-based payment transactions | ||||||||||||||
Warrants | ||||||||||||||
Foreign currency translation reserve | ||||||||||||||
Transactions with non-controlling interests | ||||||||||||||
Accumulated deficit | ( | ) | ( | ) | ( | ) | ||||||||
Total equity (deficit) | ||||||||||||||
$ | $ | $ |
The accompanying notes are an integral part of the interim consolidated financial statements.
3
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE LOSS
Six months ended June 30, | Year Ended December 31, | |||||||||||||
2022 | 2021 | 2021 | ||||||||||||
Unaudited | Audited | |||||||||||||
Note | USD in thousands, except per share amounts | |||||||||||||
Research and development expenses | 6a | $ | $ | $ | ||||||||||
General and administrative expenses | 6b | |||||||||||||
Operating loss | ||||||||||||||
Company’s share of losses of companies accounted for at equity, net | ||||||||||||||
Finance expenses | ||||||||||||||
Loss from operations | ||||||||||||||
Loss | ||||||||||||||
Total comprehensive loss | ||||||||||||||
Attributable to: | ||||||||||||||
Equity holders of the Company | ||||||||||||||
Basic loss per share attributable to equity holders of the Company: | ||||||||||||||
Loss from operations | ||||||||||||||
Diluted loss per share attributable to equity holders of the Company: | ||||||||||||||
Loss from operations |
The accompanying notes are an integral part of the interim consolidated financial statements.
4
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (DEFICIT)
For the six months ended June 30, 2022
Attributable to equity holders of the Company | ||||||||||||||||||||||||||||||||||||
Share capital and premium | Reserve from share-based payment transactions | Warrants | Transactions with non- controlling interests | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | ||||||||||||||||||||||||||||
USD in thousands | ||||||||||||||||||||||||||||||||||||
Balance at January 1, 2022 | $ | ( | ) | - | ||||||||||||||||||||||||||||||||
Income (loss) | ( | ) | ( | ) | - | ( | ) | |||||||||||||||||||||||||||||
Expiration of share options | ( | ) | - | |||||||||||||||||||||||||||||||||
Cost of share-based payment | - | - | ||||||||||||||||||||||||||||||||||
Balance at June 30, 2022 | $ | ( | ) | - |
The accompanying notes are an integral part of the interim consolidated financial statements.
5
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the six months ended June 30, 2021
Attributable to equity holders of the Company | ||||||||||||||||||||||||||||||||||||
Share capital and premium | Reserve from share-based payment transactions | Warrants | Transactions with non- controlling interests | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | ||||||||||||||||||||||||||||
USD in thousands | ||||||||||||||||||||||||||||||||||||
Balance at January 1, 2021 | $ | ( | ) | - | ||||||||||||||||||||||||||||||||
Income (loss) | ( | ) | ( | ) | - | ( | ) | |||||||||||||||||||||||||||||
Exercise of warrants (Note 5c) | ( | ) | ||||||||||||||||||||||||||||||||||
Expiration of share options | ( | ) | ||||||||||||||||||||||||||||||||||
Cost of share-based payment | ||||||||||||||||||||||||||||||||||||
Balance at June 30, 2021 | $ | ( | ) | - |
(*) | Net of issue expenses of $449 thousand. |
The accompanying notes are an integral part of the interim consolidated financial statements.
6
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the year ended December 31, 2021
Attributable to equity holders of the Company | ||||||||||||||||||||||||||||||||||||
Share capital and premium | Reserve from share-based payment transactions | Warrants | Transactions with non- controlling interests | Foreign currency translation reserve | Accumulated deficit | Total | Non- controlling interests | Total equity | ||||||||||||||||||||||||||||
USD in thousands | ||||||||||||||||||||||||||||||||||||
Balance at January 1, 2021 | $ | ( | ) | - | ||||||||||||||||||||||||||||||||
Income (loss) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||||||
Exercise of warrants | ( | ) | ||||||||||||||||||||||||||||||||||
Expiration of share options | ( | ) | ||||||||||||||||||||||||||||||||||
Cost of share-based payment | ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | $ | ( | ) | - |
(1) |
The accompanying notes are an integral part of the interim consolidated financial statements.
7
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six months ended June 30, |
Year Ended December 31, |
|||||||||||
2022 | 2021 | 2021 | ||||||||||
Unaudited | Audited | |||||||||||
USD in thousands | ||||||||||||
Cash flows from operating activities: | ||||||||||||
Loss | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||
Adjustments to the profit or loss items: | ||||||||||||
Depreciation and amortization | ||||||||||||
Cost of share-based payment | ||||||||||||
Finance expenses, net | ||||||||||||
Equity losses in investment in associate | ||||||||||||
Working capital adjustments: | ||||||||||||
Decrease (increase) in other accounts receivable | ( |
) | ||||||||||
Increase (decrease) in trade payables | ( |
) | ( |
) | ||||||||
Decrease in other accounts payable | ||||||||||||
( |
) | |||||||||||
Net cash used in operating activities | $ | ( |
) | $ | ( |
) | $ | ( |
) |
The accompanying notes are an integral part of the interim consolidated financial statements.
8
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six months ended June 30, | Year Ended December 31, | |||||||||||
2022 | 2021 | 2021 | ||||||||||
Unaudited | Audited | |||||||||||
USD in thousands | ||||||||||||
Cash flows from investing activities: | ||||||||||||
Investment (withdrawal) in restricted bank deposits | ( | ) | $ | ( | ) | $ | ( | ) | ||||
Investment in associate | ( | ) | ( | ) | ||||||||
Net cash provided by investing activities | ( | ) | ( | ) | ( | ) | ||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from issue of share capital and warrants (net of issuance expenses) (Note 5) | ||||||||||||
Repayment of lease liability | ( | ) | ( | ) | ||||||||
Exercise of warrants (Note 5c) | ||||||||||||
Repayment of short-term credit | ( | ) | ( | ) | ||||||||
Net cash provided by financing activities | ||||||||||||
Increase (decrease) in cash and cash equivalents | ||||||||||||
Cash and cash equivalents at the beginning of the period | ||||||||||||
Cash and cash equivalents at the end of the period | $ | $ |
The accompanying notes are an integral part of the interim consolidated financial statements.
9
SCISPARC LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six months ended June 30, | Year Ended December 31, | |||||||||||
2022 | 2021 | 2021 | ||||||||||
Unaudited | Audited | |||||||||||
USD in thousands | ||||||||||||
(a) Significant non-cash transactions: | ||||||||||||
Right-of-use asset recognized with corresponding lease liability | $ | $ | $ | |||||||||
Registration of warrants | $ | $ | $ | |||||||||
Unpaid issue expenses | $ | $ | $ |
The accompanying notes are an integral part of the interim consolidated financial statements.
10
SCISPARC LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 1:- GENERAL
a. | SciSparc Ltd. (formerly known as Therapix Biosciences Ltd.) (“SciSparc” or the “Company”), a pharmaceutical company, was incorporated in Israel and commenced its operations on August 23, 2004. Until March 2014, SciSparc and its subsidiaries at the time (the “Group”) were mainly engaged in developing several innovative immunotherapy products and SciSparc’s own patents in the immunotherapy field. In August 2015, the Company decided to adopt a different business strategy and began focusing on developing a portfolio of approved drugs based on cannabinoid molecules. With this focus, the Company is currently engaged in the following development programs based on Δ9-tetrahydrocannabinol (“THC”) and/or non-psychoactive cannabidiol for the treatment of Tourette syndrome, Alzheimer’s disease and agitation, obstructive sleep apnea, pain, Autism Spectrum Disorder and Status Epilepticus. The headquarters of the Company are located in Tel Aviv, Israel. |
On January 24, 2021, the Company changed its name from Therapix Biosciences Ltd. to SciSparc Ltd. |
The Company was previously a dual-listed company, whereby it listed (a) its ordinary shares, no par value each (“ordinary shares”), on the Tel-Aviv Stock Exchange (“TASE”) from December 26, 2005 until its delisting on August 7, 2018, and (b) its American Depository Shares (“ADSs”) on the Nasdaq Capital Market (“Nasdaq”) following its initial public offering (“IPO”) on March 27, 2017, at which time it raised $
As of June 30, 2022, the Company had two subsidiaries, both of which are companies incorporated under the laws of Israel: (1) Brain Bright Ltd. (“Brain Bright”); and (2) Evero Health Ltd. (“Evero” and together with Brain Bright, the “Subsidiaries”).
Both of the Subsidiaries are private companies and as of the date of these financial statements Brain Bright is an inactive company with no assets or liabilities. |
b. | These interim consolidated financial statements should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2021, and accompanying notes, that were filed with the Securities and exchange commission on April 28, 2022. (the “2021 Annual Consolidated Financial Statements”). |
11
SCISPARC LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 1:- GENERAL (cont.)
c. | The Company incurred a net loss of approximately $ |
d. | The interim consolidated financial statements of the Company for the six-month period ended on June 30, 2022, were approved for issuance on the Approval Date. In connection with the preparation of the interim consolidated financial statements and in accordance with authoritative guidance for subsequent events, the Company evaluated subsequent events after the consolidated statements of financial position date of June 30, 2022, through December 28, 2022, the date on which the unaudited interim consolidated financial statements were available to be issued. |
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES
Unaudited Interim Financial Information
The Company’s unaudited condensed consolidated financial statements have been prepared in accordance with International Accounting Standard (“IAS”) 34, “Interim Financial Reporting”. The significant accounting policies adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the 2021 Annual Consolidated Financial Statements. Accordingly, these condensed consolidated financial statements should be read in conjunction with the 2021 Annual Consolidated Financial Statements. The results for any interim period are not necessarily indicative of results for any future period.
The unaudited condensed consolidated financial statements have been prepared on the same basis as the audited financial statements. In the opinion of the Company’s management, the accompanying unaudited condensed consolidated financial statements contain all adjustments that are necessary to present fairly the Company’s financial position and results of operations for the interim periods presented. The results for the six month period ended June 30, 2022, are not necessarily indicative of the results for the year ending December 31, 2022, or for any future period.
As of June 30, 2022, there have been no material changes in the Company’s significant accounting policies from those that were disclosed in the 2021 Annual Consolidated Financial Statements.
12
SCISPARC LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 3:- INVESTMENT IN ASSOCIATE
On March 10, 2022, the Company entered
into a Founders and Investment Agreement with Dr. Alon Silberman, or the MitoCareX Agreement. Pursuant to the MitoCareX Agreement, the
Company invested an initial amount of $
During the six months ended June 30,
2022, the Company recorded equity losses from the investment in MitoCareX in the amount of $
NOTE 4:- CONVERTIBLE LOANS
On March 19, 2020, the Company entered
into a securities purchase agreement with Dekel Pharmaceutical Ltd. (“Dekel”) pursuant to which Dekel agreed to invest in
the Company through a private placement transaction (the “Private Placement”). At the time of the Private Placement, Dekel
was considered a related party of the Company; however, it is no longer a related party of the Company. In connection with the Private
Placement, Dekel received convertible promissory notes (the “Notes”), with an aggregate original principal amount of approximately
$
General Overview of Valuation Approaches used in the Valuation:
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
Economic methodology:
The Private Placement Warrant’s’ fair value was calculated using the Black–Scholes option pricing model, which takes into account the parameters as disclosed below for each period valuated, in which a valuation was performed at (i) the issuance date, and (ii) each reporting date with the following assumptions:
June 30, 2022 | December 31, 2021 | |||||||
Dividend yield (%) | ||||||||
Expected volatility (%) | ||||||||
Risk-free interest rate (%) | ||||||||
Underlying share price ($) | ||||||||
Exercise price ($) | ||||||||
Warrants fair value ($) |
13
SCISPARC LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 5: EQUITY
a. | Composition of share capital as of June 30, 2022, June 30, 2021, and December 31, 2021: |
June 30, 2022 | December 31, 2021 | June 30, 2021 | ||||||||||||||||||||||
Authorized | Issued and outstanding | Authorized | Issued and outstanding | Authorized | Issued and outstanding | |||||||||||||||||||
Number of shares | ||||||||||||||||||||||||
Ordinary Shares of no par value each |
Reverse Share Split
On March 2, 2021, the Company convened
a special general meeting of its shareholders, whereby the shareholders approved to eliminate the par value of the Ordinary Shares and
an increase to the Company’s share capital from
On July 19, 2021, the Company convened a special general meeting of its shareholders, whereby the shareholders approved a reverse split of the Company’s share capital by a ratio of 140:1 (the “Second Reverse Split”).
On July 30, 2021, the Company’s Board resolved that the final ratio for the Second Reverse Split will be 140:1, which went effective on August 9, 2021. Concurrently with the Second Reverse Split, a change to the ratio of the Company’s ADSs to its ordinary shares was effected from each ADS representing 140 ordinary shares to each ADS representing 1 ordinary share.
On August 26, 2021, the Company’s ADSs were mandatorily cancelled and were exchanged for ordinary shares at a one-for-one ratio.
Consequently, all share numbers, share prices, and exercise prices have been retroactively adjusted in these consolidated financial statements for all periods presented.
Issued and outstanding share capital:
Number of ordinary shares | ||||
Balance at January 1, 2022 | ||||
Issuance of share capital – June 2022 Financing Round (Note 5e) | ||||
Exercise of Pre-funded March 2021 warrants (Note 5d) | ||||
Balance at June 30, 2022 |
14
SCISPARC LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 5: EQUITY (cont.)
b. |
The Series B warrants are classified as a financial liability that will be measured at fair value, through profit or loss, as of the issuance date and on any following financial reporting date (accordingly, issue expenses related to the Series B warrants will be recorded through profit or loss). No consideration will be left to attribute to the pre-funded warrants, which is an equity instrument.
The valuation of the conversion component of the Series B warrants was set at fair value, as required in International Financial Reporting Standards (“IFRS 9”), and in accordance with IFRS 13, and was categorized as Level 3 by the Company. |
c. |
The November 2020 Warrants are classified as issued warrants in the Company’s equity.
During the year ended December 31, 2021, the Company issued During the six months ended June 30, 2022, there were no exercises of additional November 2020 Warrants. |
d. | On March 4, 2021, |
The Series A Warrants have an exercise price of $
The March 2021 Warrants are classified as issued warrants in the Company’s equity.
During the year ended December 31,
2021, the Company issued
During the six months ended June 30, 2022, the Company issued
15
SCISPARC LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 5: EQUITY (cont.)
e. |
The June 2022 Warrants have an exercise
price of $
General Overview of Valuation Approaches used in the Valuation:
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
Economic methodology:
The June 2022 Warrants’ fair value was calculated using the Black–Scholes option pricing model, which takes into account the parameters as disclosed below for each period valuated, in which a valuation was performed at (i) the issuance date, and (ii) each reporting date with the following assumptions:
June 30, 2022 |
June 1, 2022 |
|||||||
Dividend yield (%) | ||||||||
Expected volatility (%) | ||||||||
Risk-free interest rate (%) | ||||||||
Underlying share price ($) | ||||||||
Exercise price ($) | ||||||||
Warrants fair value ($) |
The June 2022 Warrants are classified as current warrant liability in the Company’s balance sheet, as they are exercisable at any given time.
NOTE 6:- ADDITIONAL INFORMATION TO THE ITEMS OF PROFIT OR LOSS
Six months ended June 30, | Year Ended December 31, | |||||||||||
2022 | 2021 | 2021 | ||||||||||
Unaudited | Audited | |||||||||||
USD in thousands | ||||||||||||
a. Research and development expenses: | ||||||||||||
Wages and related expenses | $ | $ | $ | |||||||||
Share-based payment | ||||||||||||
Clinical studies | ||||||||||||
Regulatory, professional and other expenses | ||||||||||||
Research and preclinical studies | ||||||||||||
Chemistry and formulations | ||||||||||||
b. General and administrative expenses: | ||||||||||||
Wages and related expenses | ||||||||||||
Share-based payment | ||||||||||||
Professional and directors’ fees | ||||||||||||
Business development expenses | ||||||||||||
Office maintenance, rent and other expenses | ||||||||||||
Investor relations and business expenses | ||||||||||||
Regulatory expenses | ||||||||||||
$ | $ |
16
SCISPARC LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS (USD in thousands, except per share and per unit amounts)
NOTE 7:- SIGNIFICANT EVENTS DURING THE REPORTING PERIOD
a. |
There has been no material impact of the COVID-19 pandemic on the Company’s operations during the reporting period, other than for a single incident with a supplier that caused a delay in the development and production of a research drug.
While the final implications of the COVID-19 pandemic are difficult to estimate at this stage, it is clear that it has affected the lives of a large portion of the global population. Due to the new outbreak of COVID-19 in Asia in late 2022, the Company cannot estimate, the impact, if any, the outbreak and any measures taken by governments, health officials or by the Company in response to such outbreak, could have on the Company’s business, results of operations and financial condition. The Company’s wide geographical spread of its clinical sites may mitigate the potential risk of significant damage to its business devolvement, however there is no guarantee these measures will be successful.
The COVID-19 pandemic and the new outbreak in Asia and its mitigation measures have also negatively impacted global economic conditions, which, in turn, could adversely affect the Company’s business, results of operations and financial condition. The extent to which the COVID-19 outbreak continues to impact the Company’s financial condition will depend on future developments that are highly uncertain and cannot be predicted, including new government actions or restrictions, new information that may emerge concerning the severity, longevity and impact of the COVID-19 pandemic on economic activity. |
b. | On January 3, 2022 (the “2022 Grant Date”), the Board approved the grant of |
17
NOTE 8:- EVENTS AFTER THE REPORTING PERIOD
a.
| On August 19, 2022, the Company issued |
b. | On September 15, 2022, the Company convened an annual general meeting of its
shareholders, whereby the shareholders approved to increase to the Company’s share capital to |
c. | On September 30, 2022, the Company announced the closing of the acquisition of WellutionTM, a top seller Amazon.com Marketplace account (the “Brand”), American food supplements and cosmetics brand and trademark (the “Acquisition”). In connection with the Acquisition, the Company incorporated a new wholly owned Delaware subsidiary, SciSparc Nutraceuticals Inc., to hold the new assets. The definitive agreement for the acquisition of the Brand was entered into with Merhavit M.R.M Holding and Management Ltd (“M.R.M”).
At the closing, the Company
paid a base cash payment of $
|
d. | On November 17, 2022 the Company invested $ |
18