XML 42 R26.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combination and Other Transaction (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination and Other Transaction [Abstract]  
Schedule of fair value consideration transferred
   U.S.$
in thousand
 
Cash payments  $- 
Issuance of ordinary shares, options and RSUs   88,510 
Contingent short term earnout liability   38,129 
Contingent long term earnout liability   2,660 
Total consideration  $129,299 

 

   U.S. $
in thousands
 
Cash payments  $7,147 
Issuance of ordinary shares   11,500 
Contingent consideration at estimated fair value   6,405 
Total consideration  $25,052 

 

Schedule of the purchase price to assets acquired and liabilities assumed
   Allocation of
Purchase
Price
 
   (U.S. $ in
thousands)
 
Cash, cash equivalents and Restricted Cash  $6,956 
Accounts Receivables   99 
Other current assets   430 
Intangible assets   79,816 
Goodwill   51,243 
Other assets   1,693 
Total assets acquired   140,237 
      
Net deferred tax liabilities   3,413 
Contingent short term earnout liability   38,129 
Contingent long-term earnout liability   2,660 
Convertible note (*)   3,000 
Other labilities   4,525 
Total liabilities assumed   51,727 
      
Net assets acquired  $88,510 

 

  (*) A 3 years Convertible Loan Agreement, dated August 9, 2021 between the Company and Nanox AI in the amount of $3 million, which bears an annual interest of 6% and shall be automatically converted into the Nanox AI’s Preferred C Shares, at a price per share of $23.42. This loan is eliminated in the consolidated financial statements.

 

   Allocation of
Purchase
Price
 
   (U.S. $ in thousands) 
Cash and cash equivalents  $      332 
Accounts Receivables   912 
Intangible assets   21,187 
Goodwill   7,055 
Other assets   33 
Total assets acquired   29,519 
      
Loan from a government agency   144 
Other labilities   557 
Net deferred tax liabilities   3,766 
Contingent short term earnout liability   3,453 
Contingent long term earnout liability   2,952 
Total liabilities assumed   10,872 
      
Net assets acquired  $18,647 

 

Schedule of acquisition of Nanox AI
   For the Year Ended
December 31,
2021
   For the Year Ended
December 31,
2020
 
   US$ in thousand 
Revenue  $2,363   $1,550 
Net loss  $(87,045)  $(69,875)