Exhibit 99.1
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
AS OF JUNE 30, 2024
UNAUDITED
INDEX
- - - - - - - - - - - -
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
U.S. dollars (in thousands)
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
ASSETS | ||||||||
CURRENT ASSETS: | ||||||||
Cash and cash equivalents | ||||||||
Short-term bank deposits | ||||||||
Account receivable | ||||||||
Governmental grant receivable | ||||||||
Other receivables and prepaid expenses | ||||||||
Inventories | ||||||||
TOTAL CURRENT ASSETS | ||||||||
NON-CURRENT ASSETS: | ||||||||
Long-term bank deposits | ||||||||
Right-of-use assets | ||||||||
Property and equipment, net | ||||||||
TOTAL NON-CURRENT ASSETS | ||||||||
TOTAL ASSETS |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
2
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
U.S. dollars (in thousands)
June 30, | December 31, | |||||||||
Note | 2024 | 2023 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||
CURRENT LIABILITIES: | ||||||||||
Accounts payables | ||||||||||
Advance payments | ||||||||||
Accrued payroll and other employment related accruals | ||||||||||
Convertible promissory note | ||||||||||
Accrued expenses | ||||||||||
Lease liabilities | ||||||||||
TOTAL CURRENT LIABILITIES | ||||||||||
Lease liabilities | ||||||||||
TOTAL LIABILITIES | ||||||||||
SHAREHOLDERS’ EQUITY | ||||||||||
Ordinary shares, NIS | ||||||||||
Authorized | 1 | |||||||||
Additional paid-in capital | 1 | |||||||||
Accumulated losses | ( | ) | ( | ) | ||||||
TOTAL SHAREHOLDERS’ EQUITY | ||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
3
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (UNAUDITED)
U.S. dollars (in thousands)
Six months ended June 30, | Six months ended June 30, | |||||||
2024 | 2023 | |||||||
U.S. dollars in thousands (except per share amounts) | ||||||||
Revenues | ||||||||
Expenses: | ||||||||
Cost of revenues | ( | ) | ( | ) | ||||
Research and development, net | ( | ) | ( | ) | ||||
Sales and marketing expenses | ( | ) | ( | ) | ||||
General and administrative expenses | ( | ) | ( | ) | ||||
OPERATING LOSS | ( | ) | ( | ) | ||||
FINANCING INCOME, NET | ||||||||
NET LOSS AND TOTAL COMPREHENSIVE LOSS | ( | ) | ( | ) | ||||
( | ) | ( | ) | |||||
* |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
4
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT) (UNAUDITED)
U.S. dollars (in thousands) (except for share numbers)
Ordinary shares | Additional | |||||||||||||||||||
Number | paid-in | Accumulated | ||||||||||||||||||
of shares | Amount | capital | losses | Total | ||||||||||||||||
U.S. dollars in thousands |
U.S. dollars in thousands | |||||||||||||||||||
BALANCE AS OF DECEMBER 31, 2022 | | ( | ) | |||||||||||||||||
CHANGES DURING THE SIX MONTHS ENDED JUNE 30, 2023: | ||||||||||||||||||||
Issuance of shares to April 2021 investors (Note 4a) | ( | ) | ||||||||||||||||||
Exercise of options | ||||||||||||||||||||
Share-based compensation | - | |||||||||||||||||||
Comprehensive loss | - | ( | ) | ( | ) | |||||||||||||||
BALANCE AS OF JUNE 30, 2023 | ( | ) | ||||||||||||||||||
BALANCE AS OF DECEMBER 31, 2023 | ( | ) | ||||||||||||||||||
CHANGES DURING SIX MONTHS ENDED JUNE 30, 2024: | ||||||||||||||||||||
Issuance of shares associated with the SEPA (see note 5) | ||||||||||||||||||||
Share-based compensation | - | |||||||||||||||||||
Comprehensive loss | - | ( | ) | ( | ) | |||||||||||||||
BALANCE AS OF JUNE 30, 2024 | ( | ) |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
5
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
U.S. dollars (in thousands)
Six months ended June 30, | ||||||||
2024 | 2023 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net loss | ( | ) | ( | ) | ||||
Adjustments required to reconcile net loss to net cash used in operating activities | ||||||||
Depreciation | ||||||||
Accrued interest on deposits | *( | ) | ||||||
Interest expenses on convertible promissory note | ||||||||
Share based compensation expenses | ||||||||
Unrealized gain from foreign currency derivative activities | ||||||||
Changes in operating assets and liabilities items: | ||||||||
Increase in inventory | ( | ) | ( | ) | ||||
Increase in accounts receivables | ( | ) | ||||||
Decrease (increase) in governmental grants receivables | ( | ) | ||||||
Decrease (increase) in other receivables and prepaid expenses | ( | ) | ||||||
(Decrease) increase in advance payments | ( | ) | ||||||
Decrease in deferred revenues | ( | ) | ||||||
Decrease in accounts payable | ( | ) | ( | ) | ||||
Increase in accrued payroll and other employment related accruals | ||||||||
Increase in accrued expenses | ||||||||
Net cash used in operating activities | ( | ) | ( | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Purchase of property and equipment | ( | ) | ( | ) | ||||
Proceeds (investments) associated with deposits, net | *( | ) | ||||||
Net cash (used in) provided by investing activities | ( | ) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Proceeds from issuance of convertible promissory note (see note 5) | ||||||||
Proceeds from issuance of ordinary shares as a result of exercise of warrants | ||||||||
Proceeds from issuance of ordinary shares associated with the SEPA (see note 5) | ||||||||
Net cash provided by financing activities | ||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | ( | ) | ||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | ||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | ||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||||||||
Interest received from deposits | ||||||||
Right-of-use asset recognized against lease liability |
* |
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
6
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1:– | GENERAL |
a. | Wearable Devices Ltd. (the “Company”) was incorporated in Israel in March 2014. The Company develops and sells human-machine interface solutions for the smart wearables industry. The Company is still in its development stage and at an early stage of generating revenues. The Company’s products are designated directly to end users and also designated to businesses in integration of its technology in their smart wearable devices. The Company’s ordinary shares, par value NIS |
The Company’s revenues were derived from:
1) | The sales of business to consumer (“B2C”) product, the “Mudra Band”. |
2) | The sales of business to business Mudra development kits composed of multiple performance obligations including tangible parts (“Hardware”) and a limited period (generally one year) application programming interface with no commercial rights, to enable the customer to evaluate the Company’s solution with its own products. |
3) | The sales of pilot transactions to evaluate the integration of the Company’s solution with the customer’s products composed of multiple performance obligations including Hardware, tailor-made software applications and technical support during the pilot period. |
In the six months ended June 30, 2024, most of the Company’s revenues were derived from the sales of Mudra Band to B2C customers.
In the six months ended June 30, 2023, all of the Company’s revenues were derived from the sales of Mudra development kits.
b. | In 2018, the Company established a wholly owned subsidiary in the United States for the purpose of marketing and distribution of its solutions – Mudra Wearable, Inc. – which commenced its operations in 2020. |
c. | The Company’s headquarters is located in Israel. Starting from October 7, 2023 Israel is in the War of Iron Swords (“the War”). This situation has resulted in a notable increase in military activity along the southern and northern borders of the country. As of the date of this report, the events of the war have disrupted business and economic activity in Israel. The continuation of the war for an extended period may have consequences for many industries and different geographical areas in the country (particularly in the southern and northern areas of the country including the company’s location). Further, many Israeli citizens are obligated to perform several days, and in some cases, more, of annual military reserve duty each year until they reach the age of 40 (or older for certain reservists) and, in the event of a military conflict, may be called to active duty. As of today, these events have had no material impact on the Company’s operations. |
d. | The accompanying interim condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern. To date, the Company is still at its development stage and at an early stage of generating revenues. Therefore, the Company has suffered recurring losses from operations and negative cash flows from operations since inception. In September 2022, the Company completed an initial public offering (the “IPO”) on Nasdaq and raised net proceeds of $ |
7
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1:– | GENERAL (cont.): |
On June 6, 2024, WLDS entered into
a Standby Equity Purchase Agreement (the “SEPA”), with YA II PN, Ltd. (“YA”), a fund managed by Yorkville Advisors
Global, LP. Pursuant to the terms of the SEPA, YA is committed to purchase up to $
During June 2024, the Company issued
In addition, and subject to certain
conditions (see also note 5), the Company may request pre-paid advances in an amount up to $
As of June 30, 2024, the Company had
incurred accumulated losses of $
NOTE 2 – | BASIS FOR PREPARATION |
The Company’s accompanying condensed
consolidated interim financial statements have been prepared in accordance with generally accepted accounting principles in the United
States of America
(“U.S. GAAP”) for interim financial information. Accordingly, they do not include all of the information and footnote
disclosures required by U.S. GAAP for complete financial statements.
These condensed interim financial statements should be read in conjunction with the Company’s annual consolidated financial statements and related notes for the year ended December 31, 2023 (the “Annual Financial Statements”).
There have been no changes in the Company’s significant accounting policies during the six months ended June 30, 2024, as compared to the critical accounting policies described in note 2 to the Annual Financial Statements, except as follows:
Convertible promissory note- see note 5.
Debt discounts represent issuance costs related to Convertible promissory note and are included in the condensed consolidated balance sheets as a direct deduction from the principal amount of the Convertible promissory note. Debt discounts are amortized over the term of the related note and are included in the interest expense
NOTE 3 – | RELATED PARTIES |
The employment expenses of the Company’s
co-founders who each owns more than
8
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 – | EQUITY |
a. | Share capital: |
In September 2022, the Company completed
the IPO, in which it issued
The warrants have been exercisable
immediately upon issuance, at an exercise price of $
In June 2023,
During November 2023, the Company
completed a follow-on public offering for gross proceeds of $
On June 6, 2024, the Company entered into the SEPA with YA. According to the SEPA, the Company will have the sole right in its discretion to sell shares to YA from time to time by issuing advance notices to YA following the effectiveness of a registration statement with the Securities and Exchange Commission registering the Ordinary Shares issuable pursuant to the SEPA and the satisfaction of other customary conditions (See also note 5).
During June 2024, the Company issued
b. | Share-based compensation: |
Number of warrants/ options | Issuance date | Exercise price | Exercise ratio | Expiration date | Notes | |||||||
September 13, 2022 | $ | |||||||||||
September 15, 2022 | $ | |||||||||||
September 15, 2022 | $ |
The reported sale prices of Company’s
Ordinary Shares and warrants on Nasdaq was $
9
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 – | EQUITY (cont.): |
Options to employees
Number of Options | Weighted-average exercise price | |||||||
Outstanding as of January 1, 2024 | $ | |||||||
Expired or forfeited | ( | ) | $ | |||||
Outstanding as of June 30, 2024 | $ | |||||||
Exercisable as of June 30, 2024 | $ |
During the six month period ended June 30, 2024, the Company did not grant any new options to purchase Ordinary Shares.
Options to consultants
Issuance date | In connection with | No. of options issued | Exercise price | No. of options exercisable | ||||||||||||
2015 | $ | |||||||||||||||
2017 | $ | |||||||||||||||
2021 | $ | |||||||||||||||
2023 | $ |
10
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – | SIGNIFICANT EVENTS IN THE REPORTING PERIOD |
On June 6, 2024 (the “Effective
Date”), the Company entered into the SEPA with YA, a fund managed by Yorkville Advisors Global, LP. Pursuant to the terms of the
SEPA, YA is committed to purchase up to the Commitment Amount, of the Company’s Ordinary Shares at any time during the three-year
period following the execution date of the SEPA. The purchase price of the Ordinary Shares sold to YA is equal to
According to the SEPA, the Company
will have the sole right in its discretion to sell shares to YA from time to time by issuing advance notices to YA. In addition, the company
also agreed to pay YA the Commitment Fee by issuance of the Company’s Ordinary shares, equal to $
Subject to certain conditions, the Company may request pre-paid
advances of the Commitment Amount, in an amount up to $
11
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – | SIGNIFICANT EVENTS IN THE REPORTING PERIOD (cont.): |
Each Convertible promissory note will
be discounted to
The embedded conversion option has not bifurcated due to the fixed nature of the conversion price, which is closely indexed to the Company’s own shares. Additionally, there is no significant premium associated with the Convertible promissory note.
Moreover, the Company retains the option to settle the debt
in shares pursuant to the SEPA conditions. Given that the Company will incur an additional cost, either in cash settlement or in shares
settlement (in the form of discounted share price), the Convertible promissory note will bear a
The Convertible promissory note was recognized based on
the amortized cost method and as of June 30, 2024 the Convertible promissory note, including accrued interest, amounted to approximately
$
NOTE 6 – | SUBSEQUENT EVENTS |
a. | On August 15, 2024, the
Board approved the allocation and / or grant of additional options to purchase up to |
b. | On August 15, 2024, the Board approved the Company’s
2024 Global Equity Incentive Plan (the “Incentive Plan”), which provides for the issuance of up to |
The Incentive Plan provides for the grant of options, shares, restricted shares or restricted share units to employees, non-employee directors, consultants, advisors, or service providers of the Company, as well as employees, non-employee directors, consultants, advisors, or service providers of any affiliate of the Company.
12
WEARABLE DEVICES LTD. AND ITS SUBSIDIARY
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 6 – | SUBSEQUENT EVENTS (cont.) |
The Incentive Plan
will continue for a term of
c. | On August 15, 2024, the Board approved the Company’s
2024 Employee Stock Purchase Plan (the “ESPP”), which provides for the issuance of up to |
d. | On October 24, 2023,
the Company received a written notification from the Listing Qualifications Department of the Nasdaq Stock Market LLC regarding its noncompliance
with Nasdaq’s minimum bid price requirement because the closing bid price of the Ordinary Shares was below $ |
On
August 15, 2024, the Board approved, subject to the shareholders’ meeting approval, to
cure the deficiency during the second compliance period by effecting a reverse stock split in ratio range of
e. | During the period following
June 30, 2024 and until September 20, 2024, the Company issued to YA 3,215,602 Ordinary shares for the investment of $ |
13