Schedule of composition of shareholders' equity |
| |
As of December 31, 2022 | | |
As of December 31, 2021 | |
| |
Authorized | | |
Issued and outstanding | | |
Authorized | | |
Issued and outstanding | |
| |
Number of shares | |
Shares of NIS 0.05 par value: | |
| | |
| | |
| | |
| |
Series Ordinary Shares (A) | |
| 14,307,116 | | |
| 2,578,760 | | |
| 14,316,880 | | |
| 2,578,760 | |
Series Convertible Ordinary 1 Shares (B) | |
| 607,680 | | |
| 607,680 | | |
| 607,680 | | |
| 607,680 | |
Series Convertible Ordinary 2 Shares (B) | |
| 889,200 | | |
| 889,200 | | |
| 889,200 | | |
| 889,200 | |
Series Convertible B Preferred Shares (B) | |
| 2,047,200 | | |
| 2,047,200 | | |
| 2,047,200 | | |
| 2,047,200 | |
Series Convertible B1 Preferred Shares B) | |
| 738,240 | | |
| 738,240 | | |
| 738,240 | | |
| 738,240 | |
Series Convertible C Preferred Shares (B) | |
| 3,410,564 | | |
| 2,928,960 | | |
| 3,400,800 | | |
| 2,928,960 | |
Total | |
| 22,000,000 | | |
| 9,790,040 | | |
| 22,000,000 | | |
| 9,790,040 | |
| A. | The Ordinary Shares confer upon the holders thereof all rights
accruing to a shareholder of the Company, as provided in the Company’s Articles of Association (the “Articles”), including,
without limitation, the right to receive notices of, and to attend, all general meetings, the right to vote thereat with each Ordinary
Share held entitling the holder thereof to one vote at all general meetings (and written actions in lieu of meetings), the right to participate
and share on a per share basis, in any distribution and in distribution of surplus assets and funds of the Company in the event of a
liquidation event, and certain other rights as may be expressly provided for herein or under the Companies Law. All Ordinary Shares rank
pari passu amongst themselves for all intents and purposes, including, without limitation, in relation to the amounts of capital paid
or credited as paid on their nominal value. The voting, dividend and liquidation rights of the holders of Ordinary Shares are subject
to and qualified by the rights, powers and preferences of the holders of the Convertible Preferred Shares and the Convertible Ordinary
1 and 2 Shares as set below. |
| B. | The Convertible Ordinary 1 Shares, Convertible Ordinary 2 Shares,
Convertible B Preferred Shares, Convertible B1 Preferred Shares and the Convertible C Preferred Shares (referring together herein as
“Convertible Preferred Shares”) shall confer upon the holders thereof all rights conferred upon the holders of Ordinary Shares
in the Company. In addition, the holders of Convertible Preferred Shares shall have rights, preferences and privileges, as follows: |
Liquidation preference - Based
on preference of distribution, in the event of any liquidation, dissolution or winding up of the Company, whether voluntary or involuntary,
change in control or distribution, the Company’s assets or surplus funds legally available for distribution shall be distributed to the
holders of Convertible Preferred Shares pursuant to which each Convertible Preferred Share will be entitled to receive 1.2 of the applicable
original issue price paid by each Convertible Preferred shareholder plus all accrued but unpaid dividends and less the aggregate of all
amounts previously paid in preference. The aggregate liquidation preference of all shares with preferences over Ordinary Shares as of
December 31, 2022 and 2021 amounted to $33,785. None of the foregoing dollar amounts include dividends, as the Board of Directors
has not declared any dividends since inception. The Convertible Preferred Shares have
been classified as part of the permanent equity of the Company since upon occurrence of liquidation event all holder of the Ordinary Shares
and the Convertible Preferred Shares will be entitled to receive the same form of consideration. Voting - Each shareholder shall
have one vote for each Ordinary Share held by such shareholder of record or such Ordinary Shares as would be held by each holder of Convertible
Preferred Share if all Convertible Preferred Shares were converted to Ordinary Shares at the then effective conversion rate, on every
resolution. Conversion - Each holder of a
Convertible Preferred Share shall be entitled to convert, at any time and from time to time, and without payment of additional consideration,
into such number of fully paid and non-assessable shares of Ordinary Share in ratio as determined in the Articles, which initially shall
be one to one. The conversion price initially shall be the applicable Original Issue Price subject to adjustments as describe in the Articles. All outstanding Convertible Preferred
Shares shall automatically be converted into Ordinary Shares at the then-effective conversion rate applicable upon the earlier of (i)
closing of sale of Ordinary Shares in an initial firm-commitment underwritten public offering, with net proceeds to the Company of $50,000
and at an offering price per share equal to at least 5 times the Preferred C Original Issue Price (Qualified IPO) or (ii) affirmative
vote or written consent of majority shareholders of the then outstanding Convertible Preferred Shares, with respect to each series.
| C. | On March 14, 2022, the Company’s shareholders approved, among other matters, the following matters as
were originally approved by the Company’s Board of Directors on March 1, 2022 - |
| 1. | In connection with listing of the Company’s Ordinary Shares on
Nasdaq, increase the Company’s authorized shares from 22,000,000 to 222,000,000. |
| 2. | Approve and ratify (i) subject to the listing of the Company’s Ordinary Shares on Nasdaq, the voluntary
conversion of all the Ordinary 1, Ordinary 2, Preferred B, Preferred B-1 and Preferred B shares of the Company into Ordinary Shares (collectively,
the “Voluntary Conversion”), (ii) subject to the listing of the Company’s Ordinary Shares on Nasdaq, a reverse share
split of all outstanding Ordinary Shares of the Company at a ratio of 5:1 so that each 5 ordinary shares nominal value NIS 0.01 each shall
be consolidated into 1 Ordinary Share each, and (the “Reverse Share Split”) (iii) subject to the listing of the Company’s
Ordinary Shares on Nasdaq, the recapitalization and redistribution of the entire share capital of the Company (the “Recapitalization”),
so that following such Voluntary Conversion and Recapitalization, the share capital of the Company shall consist of NIS 11,100,000 divided
into 222,000,000 Ordinary Shares each of which 9,790,040 are issued and outstanding (post the aforesaid Reverse Share Split). |
For accounting purposes, following
the completion of the IPO transaction as noted in Note 17 below, all shares, options and warrants to purchase Ordinary Shares and loss
per share amounts have been adjusted to give retroactive effect to the Reverse Share Split for all periods presented in these consolidated
financial statements. Any fractional shares resulting from the Reverse Share Split were rounded up to the nearest whole share.
|