Exhibit
99.2
SAVERONE
2014 LTD.
CONDENSED
INTERIM FINANCIAL STATEMENTS
AS
OF JUNE 30, 2024
SAVERONE
2014 LTD.
CONDENSED
INTERIM FINANCIAL STATEMENTS
AS
OF JUNE 30, 2024
INDEX
TO CONDENSED INTERIM FINANCIAL STATEMENTS
SAVERONE 2014 LTD.
CONDENSED STATEMENTS OF FINANCIAL POSITION
(New Israeli Shekels in thousands)
| |
As of
June 30, | | |
As of
December 31, | |
| |
2024 | | |
2023 | | |
2023 | |
| |
Unaudited | | |
Audited | |
Assets | |
| | |
| | |
| |
Current assets | |
| | | |
| | | |
| | |
Cash and cash equivalents | |
| 11,302 | | |
| 14,773 | | |
| 17,112 | |
Short-term bank deposits | |
| - | | |
| 3,805 | | |
| - | |
Trade receivables, net | |
| 1,290 | | |
| 1,860 | | |
| 1,054 | |
Other current assets | |
| 1,247 | | |
| 921 | | |
| 1,509 | |
Inventory | |
| 5,760 | | |
| 3,451 | | |
| 4,534 | |
Total current assets | |
| 19,599 | | |
| 24,810 | | |
| 24,209 | |
| |
| | | |
| | | |
| | |
Non-current assets | |
| | | |
| | | |
| | |
Trade receivables, net | |
| 871 | | |
| - | | |
| 1,051 | |
Property and equipment, net | |
| 211 | | |
| 252 | | |
| 248 | |
Restricted deposits | |
| 216 | | |
| 206 | | |
| 211 | |
Right of use asset, net | |
| 1,142 | | |
| 354 | | |
| 1,271 | |
Total non-current assets | |
| 2,440 | | |
| 812 | | |
| 2,781 | |
| |
| | | |
| | | |
| | |
Total assets | |
| 22,039 | | |
| 25,622 | | |
| 26,990 | |
| |
| | | |
| | | |
| | |
Current liabilities | |
| | | |
| | | |
| | |
Promissory note, net | |
| 3,912 | | |
| 7,097 | | |
| 7,139 | |
Current maturities of leasing liabilities | |
| 469 | | |
| 429 | | |
| 352 | |
Trade payables | |
| 3,695 | | |
| 2,896 | | |
| 4,303 | |
Other current liabilities | |
| 2,037 | | |
| 2,456 | | |
| 2,042 | |
Derivative warrants liability | |
| 57 | | |
| 1,819 | | |
| 274 | |
Liability in respect of government grants | |
| 650 | | |
| 401 | | |
| 694 | |
Total current liabilities | |
| 10,820 | | |
| 15,098 | | |
| 14,804 | |
| |
| | | |
| | | |
| | |
Non-current liabilities | |
| | | |
| | | |
| | |
Liability in respect of government grants | |
| 801 | | |
| 970 | | |
| 634 | |
Leasing liability, net current | |
| 796 | | |
| - | | |
| 980 | |
Total non-current liabilities | |
| 1,597 | | |
| 970 | | |
| 1,614 | |
| |
| | | |
| | | |
| | |
Shareholders’ equity | |
| | | |
| | | |
| | |
Share capital and premium | |
| 150,353 | | |
| 118,559 | | |
| 135,243 | |
Capital reserve in respect of share-based payment | |
| 11,163 | | |
| 10,523 | | |
| 10,939 | |
Accumulated deficit | |
| (151,894 | ) | |
| (119,528 | ) | |
| (135,610 | ) |
Total shareholders’ equity | |
| 9,622 | | |
| 9,554 | | |
| 10,572 | |
| |
| | | |
| | | |
| | |
Total liabilities and shareholders’ equity | |
| 22,039 | | |
| 25,622 | | |
| 26,990 | |
The accompanying notes are an integral of to
these financial statements.
SAVERONE 2014 LTD.
CONDENSED STATEMENTS OF COMPREHENSIVE LOSS
(New Israeli Shekels in thousands, except per
share and share data)
| |
Six Months Ended June 30, | | |
Year Ended
December 31, | |
| |
2024 | | |
2023 | | |
2023 | |
| |
Unaudited | | |
Audited | |
| |
| | |
| | |
| |
Revenues | |
| 483 | | |
| 1,475 | | |
| 2,720 | |
Cost of revenues | |
| (398 | ) | |
| (1,008 | ) | |
| (1,968 | ) |
Gross profit | |
| 85 | | |
| 467 | | |
| 752 | |
| |
| | | |
| | | |
| | |
Research and development expenses, net | |
| (8,897 | ) | |
| (12,188 | ) | |
| (22,861 | ) |
Selling and marketing expenses | |
| (2,406 | ) | |
| (1,449 | ) | |
| (3,787 | ) |
General and administrative expenses | |
| (4,460 | ) | |
| (4,468 | ) | |
| (8,327 | ) |
Operating loss | |
| (15,678 | ) | |
| (17,638 | ) | |
| (34,223 | ) |
| |
| | | |
| | | |
| | |
Financing expenses | |
| (1,242 | ) | |
| (800 | ) | |
| (1,219 | ) |
Financing income | |
| 636 | | |
| 685 | | |
| 1,607 | |
Financing income (expenses), net | |
| (606 | ) | |
| (115 | ) | |
| 388 | |
| |
| | | |
| | | |
| | |
Loss for the period | |
| (16,284 | ) | |
| (17,753 | ) | |
| (33,835 | ) |
Comprehensive loss for the period | |
| (16,284 | ) | |
| (17,753 | ) | |
| (33,835 | ) |
| |
| | | |
| | | |
| | |
Basic and diluted loss per share | |
| (0.21 | ) | |
| (0.64 | ) | |
| (1.08 | ) |
Weighted average of number of shares used to calculate the basic and diluted loss per share | |
| 79,171,297 | | |
| 27,839,012 | | |
| 31,380,359 | |
The accompanying notes are an integral of to
these financial statements.
SAVERONE 2014 LTD.
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY
(New Israeli Shekels in thousands, except per
share and share data)
For
the six-month period ended June 30, 2024
| |
Share
capital and
premium | | |
Capital
reserve in
respect of
share-based
payment | | |
Accumulated
deficit | | |
Total
shareholders’
equity | |
Balance as of January 1, 2024 (audited) | |
| 135,243 | | |
| 10,939 | | |
| (135,610 | ) | |
| 10,572 | |
Share-based payment | |
| - | | |
| 388 | | |
| - | | |
| 388 | |
Issuance of ADS resulted from partial exercise of Commitment Amount under equity line | |
| 6,812 | | |
| - | | |
| - | | |
| 6,812 | |
Repayment of promissory note through issuance of ADSs resulted from partial exercise of Commitment Amount under equity line | |
| 3,912 | | |
| - | | |
| - | | |
| 3,912 | |
Net proceeds received from issuance of ADSs as part of shelf prospectus through public offering transaction | |
| 4,222 | | |
| - | | |
| - | | |
| 4,222 | |
Exercise of restricted share units into ordinary shares | |
| 164 | | |
| (164 | ) | |
| - | | |
| - | |
Comprehensive loss for the period | |
| - | | |
| - | | |
| (16,284 | ) | |
| (16,284 | ) |
Balance as of June 30, 2024 (unaudited) | |
| 150,353 | | |
| 11,163 | | |
| (151,894 | ) | |
| 9,622 | |
For
the six-month period ended June 30, 2023
| |
Share
capital and
premium | | |
Capital
reserve in
respect of
share-based
payment | | |
Accumulated
deficit | | |
Total
shareholders’
equity | |
Balance as of January 1, 2023 (audited) | |
| 118,284 | | |
| 10,045 | | |
| (101,775 | ) | |
| 26,554 | |
Share-based payment | |
| - | | |
| 478 | | |
| - | | |
| 478 | |
Net amount allocated to ADS issued as Commitment Shares in transaction of equity line | |
| 87 | | |
| - | | |
| - | | |
| 87 | |
Issuance of ADS resulted from partial exercise of Commitment Amount under equity line | |
| 188 | | |
| - | | |
| - | | |
| 188 | |
Comprehensive loss for the period | |
| - | | |
| - | | |
| (17,753 | ) | |
| (17,753 | ) |
Balance as of June 30, 2023 (unaudited) | |
| 118,559 | | |
| 10,523 | | |
| (119,528 | ) | |
| 9,554 | |
The accompanying notes are an integral of to
these financial statements.
SAVERONE 2014 LTD.
CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY
(New Israeli Shekels in thousands, except per
share and share data)
For
the year ended December 31, 2023
| |
Share
capital and
premium | | |
Capital
reserve in
respect of
share-based
payment | | |
Accumulated
deficit | | |
Total
shareholders’
equity | |
Balance as of January 1, 2023 (audited) | |
| 118,284 | | |
| 10,045 | | |
| (101,775 | ) | |
| 26,554 | |
Share-based payment | |
| - | | |
| 978 | | |
| - | | |
| 978 | |
Net proceeds allocated to ADSs issued as Commitment Shares in transaction of equity line | |
| 87 | | |
| - | | |
| - | | |
| 87 | |
Issuance of ADSs resulted from partial exercise of Commitment Amount under equity line | |
| 9,670 | | |
| - | | |
| - | | |
| 9,670 | |
Repayment of promissory note through issuance of ADSs resulted from partial exercise of Commitment Amount under equity line | |
| 3,433 | | |
| - | | |
| - | | |
| 3,433 | |
Net proceeds received from issuance of ADSs as part of shelf prospectus through public offering transaction | |
| 3,685 | | |
| - | | |
| - | | |
| 3,685 | |
Exercise of restricted share units into ordinary shares | |
| 84 | | |
| (84 | ) | |
| - | | |
| - | |
Comprehensive loss for the year | |
| - | | |
| - | | |
| (33,835 | ) | |
| (33,835 | ) |
Balance as of December 31, 2023 (audited) | |
| 135,243 | | |
| 10,939 | | |
| (135,610 | ) | |
| 10,572 | |
The accompanying notes are an integral of to
these financial statements.
SAVERONE 2014 LTD.
CONDENSED STATEMENTS OF CASH FLOWS
(New Israeli Shekels in thousands, except per
share and share data)
| |
Six Months Ended June 30, | | |
Year Ended
December 31, | |
| |
2024 | | |
2023 | | |
2023 | |
| |
Unaudited | | |
Audited | |
| |
| | |
| | |
| |
Cash flow from operating activity | |
| | |
| | |
| |
Comprehensive loss for the period | |
| (16,284 | ) | |
| (17,753 | ) | |
| (33,835 | ) |
Adjustments required to present cash flows from operating activities (Appendix A) | |
| (31 | ) | |
| (214 | ) | |
| (1,185 | ) |
Net cash used in operating activities | |
| (16,315 | ) | |
| (17,967 | ) | |
| (35,020 | ) |
| |
| | | |
| | | |
| | |
Cash flows from investment activity | |
| | | |
| | | |
| | |
Change in restricted deposits | |
| (5 | ) | |
| (5 | ) | |
| - | |
Changes in short-term deposits | |
| - | | |
| 6,265 | | |
| 10,070 | |
Purchase of property and equipment | |
| (10 | ) | |
| (75 | ) | |
| (128 | ) |
Net cash provided by (used in) investment activity | |
| (15 | ) | |
| 6,185 | | |
| 9,942 | |
| |
| | | |
| | | |
| | |
Cash flows from financing activity | |
| | | |
| | | |
| | |
Net proceeds received from issuance of unit includes put options, promissory note and ADS as Commitment Shares in transaction of equity line granted | |
| - | | |
| 7,170 | | |
| 7,170 | |
Proceeds received from issuance of ADSs resulted from partial exercise of Commitment Amount under equity line | |
| 6,307 | | |
| 188 | | |
| 9,259 | |
Repayment of first promissory note (principal and interest) | |
| - | | |
| - | | |
| (754 | ) |
Net proceeds received from issuance of second promissory note | |
| - | | |
| - | | |
| 3,597 | |
Net proceeds received from issuance of ADSs as part of shelf prospectus through public offering transaction | |
| 4,222 | | |
| - | | |
| 3,685 | |
Repayment of principal in respect of lease liability | |
| (117 | ) | |
| (234 | ) | |
| (467 | ) |
Net cash provided by financing activity | |
| 10,412 | | |
| 7,124 | | |
| 22,490 | |
| |
| | | |
| | | |
| | |
Change in balance of cash and cash equivalents | |
| (5,918 | ) | |
| (4,658 | ) | |
| (2,588 | ) |
| |
| | | |
| | | |
| | |
Exchange differences on cash and cash equivalents | |
| 108 | | |
| 191 | | |
| 460 | |
| |
| | | |
| | | |
| | |
Balance of cash and cash equivalents, beginning of period | |
| 17,112 | | |
| 19,240 | | |
| 19,240 | |
| |
| | | |
| | | |
| | |
Balance of cash and cash equivalents, end of period | |
| 11,302 | | |
| 14,773 | | |
| 17,112 | |
The accompanying notes are an integral of to
these financial statements.
SAVERONE 2014 LTD.
CONDENSED STATEMENTS OF CASH FLOWS
(New Israeli Shekels in thousands, except per
share and share data)
| |
Six Months Ended June 30, | | |
Year Ended
December 31, | |
| |
2024 | | |
2023 | | |
2023 | |
| |
Unaudited | | |
Audited | |
| |
| | |
| | |
| |
Appendix A – Adjustments required to present cash flows from operating activities | |
| | |
| | |
| |
Income and expenses not involving cash flows | |
| | |
| | |
| |
Depreciation | |
| 47 | | |
| 41 | | |
| 98 | |
Amortization of right for use asset | |
| 129 | | |
| 213 | | |
| 425 | |
Interest expenses related to leasing liabilities | |
| 50 | | |
| 15 | | |
| 22 | |
Share-based payment | |
| 388 | | |
| 478 | | |
| 978 | |
Revaluation of derivative warrant liability | |
| (217 | ) | |
| 668 | | |
| (877 | ) |
Recognition of discount, interest and exchange differences expenses related to Promissory Note | |
| 494 | | |
| 14 | | |
| 526 | |
Finance expenses incurred from partial exercise of Commitment Amount under equity line | |
| 696 | | |
| - | | |
| 531 | |
Exchange differences on cash and cash equivalent | |
| (108 | ) | |
| (191 | ) | |
| (470 | ) |
Changes in liability in respect of government grants | |
| 123 | | |
| 117 | | |
| 74 | |
| |
| 1,602 | | |
| 1,355 | | |
| 1,307 | |
| |
| | | |
| | | |
| | |
Changes in asset and liability items | |
| | | |
| | | |
| | |
Decrease (increase) in other current assets | |
| 262 | | |
| 95 | | |
| (493 | ) |
Increase in trade receivables | |
| (56 | ) | |
| (763 | ) | |
| (1,008 | ) |
Increase in inventory | |
| (1,226 | ) | |
| (1,425 | ) | |
| (2,508 | ) |
Increase (decrease) in trade payables | |
| (608 | ) | |
| 940 | | |
| 2,347 | |
Increase in other current liabilities | |
| (5 | ) | |
| (416 | ) | |
| (830 | ) |
| |
| (1,633 | ) | |
| (1,569 | ) | |
| (2,492 | ) |
| |
| | | |
| | | |
| | |
| |
| (31 | ) | |
| (214 | ) | |
| (1,185 | ) |
| |
| | | |
| | | |
| | |
Appendix B – Non-cash investment and financing activities | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | |
Recognition of right for usage asset against a leasing liability | |
| - | | |
| - | | |
| 1,129 | |
Repayment of first promissory note (principal and interest) through issuance of ADSs resulted from partial exercise of Commitment Amount under equity line | |
| 3,721 | | |
| - | | |
| 3,313 | |
The accompanying notes are an integral of to
these financial statements.
SAVERONE 2014 LTD.
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
(New Israeli Shekels in thousands, except per
share and share data)
Note
1 - General
| A. | Incorporation
and operations |
Saverone
2014 Ltd. (the “Company”) was founded in Israel on November 16, 2014 and commenced its business activity on that date (the
“Inception Date”). From the Inception Date, the Company has been active in one operating segment, i.e., development of the
technology necessary to create a life-saving system that prevents certain uses of cell phones while driving (the “Saverone System”).
| B. | The
Company’s business position |
The
Company is currently in the early commercialization stage and has not yet generated sufficient revenues from selling of Saverone systems.
From the Inception Date and through June 30, 2024, the Company reported losses and a negative cash flow from current operating activity.
As of June 30, 2024, the Company has an accumulated deficit of NIS 151,894 and it had a comprehensive loss of NIS 16,284 for the period
of six months ended June 30, 2024.
On
June 5, 2023, the Company entered into a Standby Equity Purchase Agreement (the “SEPA”) with YA II PN, LTD., a Cayman
Islands exempt limited partnership (“Yorkville”), under which the Company has the right to sell to Yorkville from time to
time up to $10,000 thousand (the “Commitment Amount”) of the Company’s American Depository Shares (“ADS”), during
a limited period of 48-months, at a price equal to 95% of the lowest of the 3 daily VWAPs (as defined in the SEPA) during a three consecutive
trading day period upon delivery of a notice to Yorkville. Upon execution of the SEPA, Yorkville advanced to the Company, an amount
of $2,000 thousand out of the Commitment Amount in form of promissory note which accrues annual interest at a rate of 8% and will be
mature on the 12-months anniversary of execution based on payments schedule either in cash or by issuance of advance shares.
On
December 11, 2023, the Company and Yorkville entered into a first amendment to the SEPA pursuant to which Yorkville, upon the Company’s
request, agreed to advance to the Company $1,000 thousand of the Commitment Amount in the form of a promissory note equal to $1,000 thousand
(the “Second Promissory Note”) with substantially the same terms as the First Promissory Note. Based on amendment from May
8, 2024 ,the second Promissory Note was scheduled to be repaid in 5 equal monthly installments beginning July 8, 2024.
On
December 13, 2023, the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) pursuant to which
the Company agreed to sell and issue to Yorkville through a registered direct offering 1,667,667 ADSs for total gross proceeds of
$1,000 thousand (approximately NIS 3,685), at an offering price of $0.60 per ADS.
In
March 2024, the Company entered into second amendment to the SEPA, which is unconditional committed arrangement to raise additional capital,
under which the Commitment Amount was increased to $15,000 thousand.
On
June 25, 2024, the Company entered into a securities purchase agreement pursuant to which the Company agreed to sell and issue to two
institutional investors through a registered direct offering 2,511,111 ADSs for total gross proceeds of $1,130 thousand (approximately
NIS 4,222), at an offering price of $0.45 per ADS.
SAVERONE 2014 LTD.
NOTES TO THE CONDENSED FINANCIAL
STATEMENTS (CONT.)
(New Israeli Shekels in thousands, except per
share and share data)
Note
1 – General (Cont.)
| B. | The
Company’s business position (cont.) |
During
the six months ended on June 30, 2024, the Company sold 3,475,000 advance shares representing 17,375,000 ordinary shares to Yorkville
for a total of $2,745 (approximately NIS 10,724 thousand) out of the Commitment Amount under SEPA, of which NIS 6,812 through
partial exercise of commitment amount under equity line and NIS 3,912 as partial repayment of Promissory Note.
In addition as described in Note 8, on July 16, 2024 the Company entered
into a new Standby Equity Purchase Agreement (the “SEPA”) with Yorkville, under which the Company has the right to sell to
Yorkville from time to time up to $15,000 thousand (the “Commitment Amount”) of the Company’s ADS, during a limited
period of 36-months following the execution of the SEPA. Under the SEPA, Yorkville shall advance to the Company a principal amount of
$3,000,000 (the “Pre-Paid Advance”), which shall be evidenced by convertible promissory notes (the “Promissory Notes”),
which are convertible into Company’s ADSs. The Pre-Paid Advance were subject to certain terms including the filing of F-1 Registration
Statement and effectiveness of the F-1 Registration Statement which was declared effective by the SEC on August 6, 2024. See Notes 3 and
8 below.
The
Company plans to finance its operations through sale of equity (including using SEPA as described above) and through increasing its revenues
from product sales. However, there can be no assurance that the Company will succeed in obtaining the necessary financing or generating
sufficient revenues from product sales to meet its current obligations and to achieve its business targets. Those conditions raise substantial
doubt about the Company’s ability to continue as a going concern.
The
financial statements do not include any adjustments that might result from the outcome of this uncertainty.
| C. | The
impact of Iron Sword War |
On
October 7, 2023, the State of Israel was attacked by the Hamas terrorist organization, and as a result, the State of Israel declared
a state of war and a large-scale mobilization of reserves (the “War”), which is an exceptional event with security and economic
implications, the scope and outcome of which cannot be predicted. Following the War, the State of Israel is taking significant steps
to maintain the security of Israeli residents, which has had a significant impact on economic and business activity in the country.
The
management regularly monitors developments and acts in accordance with the guidelines of the various authorities. Since this is an event
beyond the Company’s control and characterized by uncertainty, inter alia as to when the War will end, as of the interim financial statements’
approval date, the Company is unable to predict the intensity of the War impact on the Company’s financial condition and its operations
results.
SAVERONE 2014 LTD.
NOTES TO THE CONDENSED FINANCIAL
STATEMENTS (CONT.)
(New Israeli Shekels in thousands, except per
share and share data)
Note
2 - Significant accounting policies
The
accompanying unaudited condensed interim financial statements and related notes should be read in conjunction with the Company’s financial
statements and related notes included elsewhere in the Company’s annual report on Form 20-F for the fiscal year ended December
31, 2023, which was filed with the Securities and Exchange Commission (“SEC”) on March 25, 2024. The unaudited condensed
interim financial statements have been prepared in accordance with the rules and regulations of the SEC related to interim financial
statements. The interim condensed financial statements have been prepared in accordance with generally accepted accounting principles
for the preparation of financial statements in accordance with IFRS for interim periods, as prescribed in IAS 34 “Interim Financial
Reporting”. The financial information contained herein is unaudited; however, management believes all adjustments have been made
that are considered necessary to present fairly the results of the Company’s financial position and operating results for the interim
periods. All such adjustments are of a normal recurring nature.
The
results for the six months ended June 30, 2024 are not necessarily indicative of the results to be expected for the year ending December
31, 2024 or for any other interim period or for any future period.
| B. | Material accounting policies |
The
Interim Financial Statements have been prepared in accordance with the accounting policies adopted in the Company’s most recent
annual financial statements for the year ended 31 December 2023.
| C. | Use of estimates in the preparation of financial statements |
The
preparation of financial statements in conformity with IFRS requires management to make accounting estimates and assessments that involve
use of judgment and that affect the amounts of assets and liabilities presented in the financial statements, the disclosure of contingent
assets and liabilities at the dates of the financial statements, the amounts of revenues and expenses during the reporting periods and
the accounting policies adopted by the Company. Actual results could differ from those estimates.
| D. | New Standards adopted at 1 January 2024 |
Amendments
to IAS 1, Presentation of Financial Statements: Classification of Liabilities as Current or Non-Current
In
January 2020, the IASB issued amendments to IAS 1 to specify the requirements for classifying liabilities as current or non-current.
The amendments clarify:
The
amendments replace certain requirements for classifying liabilities as current or non-current. According to the amendments, a liability
will be classified as non-current when the entity has the right to defer settlement for at least 12 months after the reporting period,
and it “has substance” and is in existence at the end of the reporting period, this instead of the requirement that there
be an “unconditional” right. According to the amendments, a right is in existence at the reporting date only if the entity
complies with conditions for deferring settlement at that date. Furthermore, the amendments clarify that the conversion option of a liability
will affect its classification as current or non-current, unless when the conversion option is recognized as equity.
SAVERONE 2014 LTD.
NOTES TO THE CONDENSED FINANCIAL
STATEMENTS (CONT.)
(New Israeli Shekels in thousands, except per
share and share data)
Note
2 - Significant accounting policies (Cont.)
| D. | New
Standards adopted at 1 January 2024 (cont.) |
Amendments
to IAS 1, Presentation of Financial Statements: Classification of Liabilities as Current or Non-Current (cont.)
The
amendments are effective for reporting periods beginning on or after January 1, 2024 with earlier application being permitted. The amendments
are applicable retroactively, including an amendment to comparative data.
The
implementation of the amendments did not have a material impact on the classification of liabilities in the statements of the Company’s
financial position.
There
are no other accounting pronouncements which have become effective from 1 January 2024 that have a significant impact on the Company’s
interim condensed consolidated financial statements.
| E. | New Standards adopted not yet effective |
International
Financial Reporting Standard 18, Presentation and Disclosure in Financial Statements (“IFRS 18”)
On
9 April 2024 the International Accounting Standards Board (IASB) published IFRS 18.
IFRS
18, replaces IAS 1 ‘Presentation of Financial Statements’ with the objective to improve how information is communicated in
an entity’s financial statements, particularly in the statement of profit or loss and in its notes to the financial statements.
The
main changes that will apply to the financial statements with the implementation of IFRS 18, in relation to the presentation and disclosure
instructions that apply today include the following:
| ● | IFRS
18 will change the structure of the profit or loss report and will include three new defined
categories: operating, investment and financing and will add two new interim summaries: operating
profit and profit before financing and income taxes. |
| ● | IFRS
18 includes guidelines for providing disclosure on performance indicators defined by management
(Management-defined performance measures). |
| ● | IFRS
18 provides guidelines regarding the aggregation and disaggregation of the information in
the financial statements in relation to the question of whether information should be included
in the main reports or in explanations and disclosures regarding items defined as “other”. |
| ● | IFRS
18 includes amendments to other standards, including limited amendments to International
Accounting Standard 7, Statement of Cash Flows. |
IFRS
18 will become effective, in a retrospective manner, for annual reporting periods beginning on or after 1 January 2027. Early application
of IFRS 18 is permitted.
The
company is examining the possible impact of the new standard on the financial statements, but at this stage it is unable to assess such
an impact. The effect of the new standard, however it may be, will only affect matters of presentation and disclosure.
SAVERONE 2014 LTD.
NOTES TO THE CONDENSED FINANCIAL
STATEMENTS (CONT.)
(New Israeli Shekels in thousands, except per
share and share data)
Note
3 - Execution of Standby Equity Purchase Agreement and Promissory Note
As
further described in Note 13C4 to the Company’s annual financial statements for the year ended December 31, 2023 on June 5, 2023, the
Company entered into a Standby Equity Purchase Agreement (the “Purchase Agreement” or “SEPA”) with YA II
PN, LTD., a Cayman Islands exempt limited partnership (“Yorkville”), under which the Company has the right, but not the obligation,
to sell to Yorkville from time to time (each such occurrence, an “Advance”) up to $10,000 thousand (the “Commitment
Amount”) of the Company’s ADS, each ADS representing five of the Company’s ordinary shares, NIS 0.01 par value.
Upon
the execution of the Purchase Agreement, Yorkville, advanced to the Company $2,000 thousand (approximately NIS 7,170) of the Commitment
Amount (the “Promissory Note”). The Promissory Note will mature on the 12-months anniversary of execution. The Promissory
Note also accrues interest at a rate of 8%, and was issued with a 3% original issue discount, and will be repaid in 10 monthly installments
beginning on the 60th day following the date of the Promissory Note’s execution either in cash or by submitting an advance
shares.
On
December 11, 2023, the Company and Yorkville entered into a first amendment to the SEPA pursuant to which Yorkville, upon the Company’s
request, agreed to advance to the Company $1,000 thousand (approximately NIS 3,708 before issuance costs of approximately NIS 111)
of the Commitment Amount, which is evidenced by the Second Promissory Note. The Second Promissory Note accrues interest at a rate of 8%,
was issued with a 3% original issue discount and will be repaid in 5 equal monthly installments beginning on the 150th day following
the execution date of the Second Promissory Note. The Second Promissory Note may be repaid with the proceeds of an Advance under the
SEPA or repaid in cash.
On
March 25, 2024, the Company entered into a second amendment to the SEPA under which the Commitment Amount was increased from original
amount of $10,000 thousand to an updated amount of $15,000 thousand.
On
May 8, 2024 the parties agreed that the Maturity Date in respect of the Second Promissory Note shall be extended to July 8, 2024.
See
note 8 regarding a new SEPA with Yorkville.
The
following tabular presentation reflects the reconciliation of the carrying amount of the Promissory Notes during the six-month period
ended June 30, 2024:
| |
Six months period
ended
June 30, | |
| |
2024 | |
| |
Unaudited | |
Opening balance | |
| 7,139 | |
Repayment of First Promissory Note and accrued interest through issuance of ADSs resulted from partial exercise of Commitment Amount under equity line | |
| (3,721 | ) |
Recognition of discount, interest and exchange differences expenses | |
| 494 | |
Income from exchange differences | |
| - | |
Closing balance | |
| 3,912 | |
SAVERONE 2014 LTD.
NOTES TO THE CONDENSED FINANCIAL
STATEMENTS (CONT.)
(New Israeli Shekels in thousands, except per
share and share data)
Note
3 - Execution of Standby Equity Purchase Agreement and Promissory Note (Cont.)
During
the period commencing on January 1, 2024 through June 30, 2024 , the Company sold 3,475,000 Advance Shares (represented by 17,375,000
ordinary shares) to Yorkville out of the Commitment Amount under SEPA for a total purchase price of $2,745 thousand (approximately NIS
10,724). As part of the above, an amount of $1,026 thousand (approximately NIS 3,912) was accounted for represent a partial repayment
of principal and accrued interest related to the first promissory note, and an amount of $ 1,719 (approximately NIS 6,812) represent
a practical exercise of commitment amount under equity line.
Note
4 - Share capital and reserves
| A. | Composition of share capital |
| |
June 30, 2024 | | |
December 31, 2023 | |
| |
Authorized | | |
Issued and outstanding | | |
Authorized | | |
Issued and outstanding | |
| |
Unaudited | | |
Audited | |
| |
| | | |
| | | |
| | | |
| | |
Ordinary shares, par value NIS 0.01 each | |
| 1,000,000,000 | | |
| 99,739,786 | | |
| 1,000,000,000 | | |
| 69,579,231 | |
| B. | Rights
attached to the ordinary shares |
The
ordinary shares of the Company grant the holders thereof the right to participate and vote in shareholders meetings, the right to receive
a dividend, as declared, the right to participate in distributions of bonus shares and the right to participate in the distribution of
the assets of the Company upon liquidation.
| C. | Changes in the issued and outstanding capital |
| |
Six months period
ended
June 30,
2024 | |
| |
Unaudited | |
| |
| |
Balance as of January 1, 2024 | |
| 69,579,231 | |
Issuance of Advance Shares resulted from partial exercise of Commitment Amount (see Note 3 above) | |
| 17,375,000 | |
Issuance of shares as part of shelf prospectus through public offering transaction | |
| 12,555,555 | |
Exercise of restricted share units into ordinary shares | |
| 180,000 | |
Issuance of ordinary shares for service provider | |
| 50,000 | |
Balance as of June 30, 2024 | |
| 99,739,786 | |
Note
5 - Options grant
During
the six-month period ended June 30, 2024, the Company’s Board of Directors approved an allotment of 107,000 options exercisable
into shares of the Company, to several grantees. Each option is exercisable into one ordinary share of the Company par value NIS 0.01,
over a vesting terms as determined by the Company’s Board of Directors, against a cash exercise price of NIS 0.837 per share (subject
to standard adjustments). The fair value of the benefit in respect of the grant was estimated at an amount of NIS 89 which will be carried
to profit and loss over the vesting period.
SAVERONE 2014 LTD.
NOTES TO THE CONDENSED FINANCIAL
STATEMENTS (CONT.)
(New Israeli Shekels in thousands, except per
share and share data)
Note
6 - Loss per share
Basic
and diluted net loss per ordinary share
Basic
net loss per ordinary share is computed by dividing the net loss for the period applicable to ordinary shareholders, by the weighted
average number of ordinary shares outstanding during the period (including shares that were fully paid under the pre-funded amount).
Diluted loss per share gives effect to all potentially dilutive common shares outstanding during the period using the treasury stock
method with respect to options and certain warrants and using the if-converted method with respect to certain warrants accounted for
as derivative financial liability. In computing diluted loss per share, the average share price for the period is used in determining
the number of shares assumed to be purchased from the exercise of options or warrants.
During
the period of six months ended June 30, 2024 and 2023, the total weighted average number of ordinary shares, par value NIS 0.01 per share,
of the Company related to outstanding options and warrants excluded from the calculation of the diluted loss per share was 19,723,878
and 18,997,479, respectively.
The
following table presents a summary of the loss and number of shares (including adjustments to such data) that were taken into consideration
for purposes of computing the loss per share (both basic and diluted).
| |
Six months period
ended
June 30, | | |
Year Ended
December 31, | |
| |
2024 | | |
2023 | | |
2023 | |
| |
Unaudited | | |
Audited | |
Loss attributed to the shareholders of the Company for purposes of computing the basic and diluted loss per share | |
| (16,284 | ) | |
| (17,753 | ) | |
| (33,835 | ) |
| |
Number of shares
Six months period
ended June 30, | | |
Year Ended
December 31, | |
| |
2024 | | |
2023 | | |
2023 | |
| |
Unaudited | | |
Audited | |
Weighted number of shares used in computing basic and diluted loss per share | |
| 79,171,297 | | |
| 27,839,012 | | |
| 31,380,359 | |
Note
7 - Financial risk factors
The
Company’s activities expose it to a variety of financial risks , market risks, credit risks and liquidity risks. During each period,
the Company assesses the financial risks and makes decisions regarding them accordingly.
The
condensed interim financial statements do not include all financial risk information and disclosures required in the annual financial
statements; they should be read in conjunction with the Company’s annual financial statements as of December 31, 2023.
There
have been no changes in the risk management policies since the year-end.
SAVERONE 2014 LTD.
NOTES TO THE CONDENSED FINANCIAL
STATEMENTS (CONT.)
(New Israeli Shekels in thousands, except per
share and share data)
Note
7 - Financial risk factors (Cont.)
| B. | Fair
value of financial instruments |
Items,
the carrying value of which approximates their fair value
The
Company’s financial instruments which are part of its working capital, include cash and cash equivalents, short-term bank deposits,
restricted deposits, trade receivables, net other current assets, trade payables and other current liabilities. As of the reported periods,
the balances of these financial instruments in the statements of financial position constitute an approximation of their fair values.
In addition, the Company has a liability in respect of government grants, a liability in respect of leasing and promissory notes, net
that are measured at the initial recognition date at fair value and in subsequent periods at the amortized cost using the effective interest
method. Taking into consideration that there has not been a significant change in the discount rate used for recognition of the liabilities
and the current discount rate, the balance constitutes an approximation of fair value.
Note
8 - Subsequent Events
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements
were issued (August 15, 2024). Based upon this review, the Company did not identify any other subsequent events that would have required
adjustment or disclosure in the financial statements, except as disclosed below.
| A. | New
Standby Equity Purchase Agreement (“New SEPA”) |
On
July 16, 2024 (the “Effective Date”), the Company a second Standby Equity Purchase Agreement (the “New SEPA”)
with Yorkville.
Pursuant
to the New SEPA, subject to certain terms and conditions set forth in the agreement, the Company has the right, but not the obligation,
to issue (each such issuance, an “Advance”) to Yorkville, and Yorkville has the obligation to subscribe for the Company’s
ADSs”, each representing 5 ordinary shares of the Company, par value NIS 0.01 per share for an aggregate subscription amount of
up to $15 million (the “Commitment Amount”), at any time from Effective Date until July 16, 2027, unless earlier terminated
pursuant to the New SEPA (the “Commitment Period”), by delivering written notice to Yorkville (each, an “Advance Notice”).
The Company will not have the right to require Yorkville to subscribe for any ADSs under the New SEPA if a balance remains outstanding
under a Promissory Note without Yorkville’s consent, unless an Amortization Event (as defined in the agreement) has occurred and
the proceeds of any Advance is applied towards repayment of a balance under a Promissory Note.
Under
the New SEPA, Yorkville advanced to the Company the principal amount of $3,000,000 (the “Pre-Paid Advance”), which shall
be evidenced by convertible promissory notes (the “Promissory Notes”), which are convertible into Company’s ADSs. The
Pre-Paid Advance is subject to a discount in the amount equal to 3% of the principal amount of the Pre-Paid Advance netted
from the purchase price due and structured as an original issue discount (the “Original Issue Discount”). The Original Issue
Discount does not reduce the principal amount of each Promissory Note.
The first Pre-Paid Advance
in a principal amount of $1,000,000 was advanced on July 17, 2024, the second Pre-Paid Advance in a principal amount of
$1,000,000 was subject to filing of F-1 Registration Statement, the second Pre-Paid Advance in a principal amount of $1,000,000
and was advanced on July 26, 2024. The third Pre-Paid Advance in a principal amount of $1,000,000 was subject to the
effectiveness of the F-1 Registration Statement, which effectiveness was declared on August 6, 2024.
Note
8 - Subsequent Events (Cont.)
| A. | New
Standby Equity Purchase Agreement (“New SEPA”) (cont.) |
Principal,
interest and any other payments due under the Promissory Notes shall be paid in cash on January 16, 2026 (the “Maturity Date”),
unless converted by Yorkville or redeemed by the Company. Except as specifically permitted by the terms of the Promissory Notes, the
Company may not prepay or redeem any portion of the outstanding principal and accrued and unpaid interest thereunder. Subject to the
terms set forth in the Promissory Notes, at any time on or after the issuance date, Yorkville shall be entitled to convert any portion
of the outstanding principal of the Promissory Notes plus accrued and unpaid interest on such outstanding principal of the Promissory
Notes to, but excluding, the conversion date (such amount, the “Conversion Amount”) into ADSs at the Conversion Price (as
defined in the agreement). The number of Conversion Shares issuable upon conversion of the Conversion Amount will be determined by dividing
(x) such Conversion Amount by (y) the Conversion Price. The “Conversion Price” means, as of any conversion date
or other date of determination and subject to adjustments set forth in the Promissory Notes, the lower of (i) $0.5284 per ADS, or
(ii) 95% of the lowest daily VWAP during the 5 consecutive trading days immediately preceding the Conversion Date or other
date of determination, but not lower than $0.0868 per ADS Share. The Conversion Price will be adjusted from time to time pursuant to
the terms and conditions of the Promissory Notes.
On August 6, 2024, the SEC declared
the F-1 Registration Statement effective and the third Pre-Paid Advance in a principal amount of $1,000,000 was advanced on August
8, 2024, on the second trading day after the effectiveness of the initial Registration Statement. Following effectiveness of Yorkville
and the Company intend to utilize the New SEPA as the ongoing funding mechanism in lieu of previous SEPA.
On August 26,
2024, the Company completed an asset purchase agreement for the Generation-3 camera products and intellectual property (IP) of Micronet
Ltd. (hereinafter - “Micronet”), an Israeli public company which is a developer of advanced telematics systems, cameras, and
Driver Monitoring Systems (DMS). Under the terms of the agreement, the Comapny will acquire the intellectual property and inventory
related to Micronet’s Generation 3 camera at no upfront cost. The acquisition is structured as an earn-out agreement, with future
royalty payments to Micronet contingent upon the sale of products incorporating the acquired camera technology, if any.
0.21
0.64
1.08
27839012
31380359
79171297
16284000
17753000
33835000
27839012
31380359
79171297
true
--12-31
Q2
2024-06-30
0001894693
0001894693
2024-01-01
2024-06-30
0001894693
2024-06-30
0001894693
2023-06-30
0001894693
2023-12-31
0001894693
2023-01-01
2023-06-30
0001894693
2023-01-01
2023-12-31
0001894693
ifrs-full:SharePremiumMember
2023-12-31
0001894693
ifrs-full:ReserveOfSharebasedPaymentsMember
2023-12-31
0001894693
ifrs-full:RetainedEarningsMember
2023-12-31
0001894693
ifrs-full:SharePremiumMember
2024-01-01
2024-06-30
0001894693
ifrs-full:ReserveOfSharebasedPaymentsMember
2024-01-01
2024-06-30
0001894693
ifrs-full:RetainedEarningsMember
2024-01-01
2024-06-30
0001894693
ifrs-full:SharePremiumMember
2024-06-30
0001894693
ifrs-full:ReserveOfSharebasedPaymentsMember
2024-06-30
0001894693
ifrs-full:RetainedEarningsMember
2024-06-30
0001894693
ifrs-full:SharePremiumMember
2022-12-31
0001894693
ifrs-full:ReserveOfSharebasedPaymentsMember
2022-12-31
0001894693
ifrs-full:RetainedEarningsMember
2022-12-31
0001894693
2022-12-31
0001894693
ifrs-full:SharePremiumMember
2023-01-01
2023-06-30
0001894693
ifrs-full:ReserveOfSharebasedPaymentsMember
2023-01-01
2023-06-30
0001894693
ifrs-full:RetainedEarningsMember
2023-01-01
2023-06-30
0001894693
ifrs-full:SharePremiumMember
2023-06-30
0001894693
ifrs-full:ReserveOfSharebasedPaymentsMember
2023-06-30
0001894693
ifrs-full:RetainedEarningsMember
2023-06-30
0001894693
ifrs-full:SharePremiumMember
2023-01-01
2023-12-31
0001894693
ifrs-full:ReserveOfSharebasedPaymentsMember
2023-01-01
2023-12-31
0001894693
ifrs-full:RetainedEarningsMember
2023-01-01
2023-12-31
0001894693
svre:YorkvilleMember
2023-06-05
2023-06-05
0001894693
2023-06-05
0001894693
svre:PromissoryNoteMember
2023-06-05
2023-06-05
0001894693
svre:PromissoryNoteMember
2023-12-11
2023-12-11
0001894693
svre:SecondPromissoryNoteMember
2023-12-11
2023-12-11
0001894693
2023-12-13
0001894693
2023-12-13
2023-12-13
0001894693
svre:SEPAMember
2024-03-31
2024-03-31
0001894693
2024-06-25
0001894693
2024-06-25
2024-06-25
0001894693
ifrs-full:OrdinarySharesMember
2024-06-30
0001894693
svre:SEPAMember
2024-01-01
2024-06-30
0001894693
svre:PromissoryNoteMember
2024-01-01
2024-06-30
0001894693
2024-07-16
2024-07-16
0001894693
svre:PromissoryNoteMember
ifrs-full:OrdinarySharesMember
2023-06-05
0001894693
svre:PromissoryNoteMember
2024-06-30
0001894693
svre:YorkvilleMember
2023-12-11
0001894693
2023-12-11
2023-12-11
0001894693
svre:PromissoryNoteSecondMember
2023-12-11
0001894693
ifrs-full:BottomOfRangeMember
2024-03-25
0001894693
ifrs-full:TopOfRangeMember
2024-03-25
0001894693
svre:AdvanceSharesMember
2024-06-30
0001894693
svre:SEPAMember
ifrs-full:OrdinarySharesMember
2024-06-30
0001894693
ifrs-full:OrdinarySharesMember
2024-06-30
0001894693
ifrs-full:ShareOptionsMember
2024-06-30
0001894693
ifrs-full:OrdinarySharesMember
ifrs-full:WarrantsMember
2024-06-30
0001894693
ifrs-full:OrdinarySharesMember
ifrs-full:WarrantsMember
2023-06-30
0001894693
svre:NewStandbyEquityPurchaseAgreementMember
ifrs-full:OrdinarySharesMember
2024-06-30
0001894693
svre:YorkvilleMember
2024-01-01
2024-06-30
0001894693
svre:FirstPrePaidAdvanceMember
2024-07-17
2024-07-17
0001894693
svre:SecondPrePaidAdvanceMember
2024-07-17
2024-07-17
0001894693
svre:SecondPrePaidAdvanceMember
2024-07-26
2024-07-26
0001894693
svre:ThirdPrePaidAdvanceMember
2024-08-06
2024-08-06
0001894693
2024-08-06
2024-08-06
iso4217:ILS
iso4217:ILS
xbrli:shares
xbrli:shares
xbrli:pure
iso4217:USD
iso4217:USD
xbrli:shares