| |
State of Israel
|
| |
3663
|
| |
Not applicable
|
|
| |
(State or Other jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Michael Kaplan
Brian Wolfe Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Tel: (212) 450-4000 |
| |
Richard J. Mann
Perry Wildes Gross Law Firm 1 Azrieli Center, Round Tower Tel Aviv 6701101 Israel |
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 7 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 77 | | | |
| | | | | 99 | | | |
| | | | | 120 | | | |
| | | | | 141 | | | |
| | | | | 150 | | | |
| | | | | 157 | | | |
| | | | | 159 | | | |
| | | | | 162 | | | |
| | | | | 164 | | | |
| | | | | 166 | | | |
| | | | | 174 | | | |
| | | | | 181 | | | |
| | | | | 184 | | | |
| | | | | 184 | | | |
| | | | | 184 | | | |
| | | | | F-1 | | | |
| | | |
As of June 30, 2022
|
| |||||||||
| | | |
Shares
|
| |
%
|
| ||||||
|
Endurance Public Shareholders(1)
|
| | | | 10,012,928 | | | | | | 20.7% | | |
| Sponsor(2) | | | | | 3,142,000 | | | | | | 6.5% | | |
|
PIPE Investors(3)
|
| | | | 1,000,000 | | | | | | 2.1% | | |
|
Existing SatixFy Shareholders(4)
|
| | | | 34,230,954 | | | | | | 70.7% | | |
|
Total Pro Forma SatixFy Ordinary Shares Outstanding as of June 30, 2022(5)
|
| | | | 48,385,882 | | | | | | 100.0% | | |
| | | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) |
| |
IFRS and
Accounting Policy Adjustments |
| |
Notes
|
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 23,007 | | | | | | 49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18,080 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,000 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (800) | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,937) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,000) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,766) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,500) | | | | | | F1 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,379) | | | | | | F2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | F3 | | | | | | | | |
|
Prepaid expenses
|
| | | | | | | | | | 621 | | | | | | | | | | | | | | | | | | 1,500 | | | | | | F1 | | | | | | 2,121 | | |
|
Forward Purchase Agreement derivative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,815 | | | | | | B1 | | | | | | 13,815 | | |
|
Trade accounts receivable
|
| | | | 1,202 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202 | | |
|
Contract asset
|
| | | | 4,035 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,035 | | |
|
Other current assets
|
| | | | 7,259 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,259 | | |
|
Inventory
|
| | | | 771 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 771 | | |
|
Total Current Assets
|
| | | | 36,274 | | | | | | 670 | | | | | | | | | | | | | | | | | | 10,339 | | | | | | | | | | | | 47,283 | | |
| NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash held in Trust Account
|
| | | | | | | | | | 201,268 | | | | | | | | | | | | | | | | | | (201,268) | | | | | | D | | | | | | — | | |
|
Right-of-use asset
|
| | | | 3,098 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,098 | | |
|
Property, plant and equipment net
|
| | | | 989 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989 | | |
|
Forward Purchase Agreement derivative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,051 | | | | | | B2 | | | | | | 27,051 | | |
|
Investment in Jet Talk
|
| | | | 2,026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,026 | | |
|
Other non-current assets
|
| | | | 220 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220 | | |
|
Total Non-Current Assets
|
| | | | 6,333 | | | | | | 201,268 | | | | | | | | | | | | | | | | | | (174,217) | | | | | | | | | | | | 33,384 | | |
|
Total Assets
|
| | | | 42,607 | | | | | | 201,938 | | | | | | | | | | | | | | | | | | (163,878) | | | | | | | | | | | | 80,667 | | |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | | 1,394 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,394 | | |
|
Short term loans from financial institutions
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Related parties
|
| | | | 174 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174 | | |
|
ESA advance payments
|
| | | | 10,137 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,137 | | |
|
Lease liabilities
|
| | | | 936 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 936 | | |
|
Other accounts payable and accrued expenses
|
| | | | 7,464 | | | | | | 3,766 | | | | | | | | | | | | | | | | | | (3,766) | | | | | | E | | | | | | 7,464 | | |
|
Prepayments from customers
|
| | | | 12,258 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,258 | | |
|
Common stock subject to possible redemptions
|
| | | | | | | | | | | | | | | | 201,268 | | | | | | A | | | | | | (201,268) | | | | | | A | | | | | | — | | |
|
Total Current Liabilities
|
| | | | 32,363 | | | | | | 3,766 | | | | | | | | | | | | | | | | | | (3,766) | | | | | | | | | | | | 32,363 | | |
| | | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) |
| |
IFRS and
Accounting Policy Adjustments |
| |
Notes
|
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
| NON-CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-term loans from financial institutions
|
| | | | 50,470 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50,470 | | |
|
Lease liabilities
|
| | | | 2,638 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,638 | | |
|
Warrant liabilities
|
| | | | 1,290 | | | | | | 2,036 | | | | | | | | | | | | | | | | | | (1,290) | | | | | | G1 | | | | | | 1,087 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,036) | | | | | | G2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020 | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67 | | | | | | I | | | | | | | | |
|
Price Adjustment Shares Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,047 | | | | | | K | | | | | | 11,047 | | |
|
Deferred underwriting commissions
|
| | | | | | | | | | 9,000 | | | | | | | | | | | | | | | | | | (6,000) | | | | | | E | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,000) | | | | | | J | | | | | | | | |
|
Other long-term liabilities
|
| | | | 1,390 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,390 | | |
|
Total Non-Current Liabilities
|
| | | | 55,788 | | | | | | 11,036 | | | | | | 201,268 | | | | | | | | | | | | (201,460) | | | | | | | | | | | | 66,632 | | |
|
Total Liabilities
|
| | | | 88,151 | | | | | | 14,802 | | | | | | 201,268 | | | | | | | | | | | | (205,226) | | | | | | | | | | | | 98,995 | | |
| MEZZANINE EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Endurance shares subject to possible redemption
|
| | | | | | | | | | 201,268 | | | | | | (201,268) | | | | | | A | | | | | | | | | | | | | | | | | | — | | |
| SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 4 | | | | | | 1 | | | | | | | | | | | | | | | | | | (5) | | | | | | | | | | | | — | | |
|
Share premium
|
| | | | 53,443 | | | | | | | | | | | | | | | | | | | | | | | | 5 | | | | | | | | | | | | 211,393 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,349 | | | | | | K | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107,057 | | | | | | L | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,041 | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,290 | | | | | | G1 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,792) | | | | | | E | | | | | | | | |
|
Accumulated deficit
|
| | | | (98,991) | | | | | | (14,133) | | | | | | | | | | | | | | | | | | (800) | | | | | | D | | | | | | (229,721) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000 | | | | | | J | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,020) | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,036 | | | | | | G2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,097 | | | | | | N | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | F3 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (123,386) | | | | | | P | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,524) | | | | | | E | | | | | | | | |
|
Total shareholders’ equity (deficit)
|
| | | | (45,544) | | | | | | (14,132) | | | | | | | | | | | | | | | | | | 41,348 | | | | | | | | | | | | (18,328) | | |
|
Total Liabilities and Shareholders’ Equity (Deficit)
|
| | | | 42,607 | | | | | | 201,938 | | | | | | — | | | | | | | | | | | | (163,878) | | | | | | | | | | | | 80,667 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
For the Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||
| | | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) Six Months ended June 30, 2022) |
| |
Financing-
Related Transaction Accounting Adjustments |
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
|
Revenues
|
| | | | 3,311 | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,311 | | |
|
Cost sales and services
|
| | | | (1,524) | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,524) | | |
|
Gross profit
|
| | | | 1,787 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,787 | | |
|
Operating expenses
|
| | | | — | | | | | | (3,119) | | | | | | | | | | | | | | | | | | | | | (3,119) | | |
|
Research and development expenses, net
|
| | | | (9,045) | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,045) | | |
|
Sales and marketing expenses
|
| | | | (1,020) | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,020) | | |
|
General and administrative expenses
|
| | | | (4,216) | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,216) | | |
|
Profit (loss) from operations
|
| | | | (12,494) | | | | | | (3,119) | | | | | | | | | | | | | | | | | | | | | (15,613) | | |
|
Finance income
|
| | | | 210 | | | | | | 260 | | | | | | | | | | | | | | | | | | | | | 470 | | |
|
Finance expense
|
| | | | (6,677) | | | | | | | | | | | | 1,651 | | | | | | | | | DD2 | | | | | | (5,482) | | |
| | | | | | | | | | | | | | | | | | (456) | | | | | | | | | DD2 | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | | | | | | | 7,305 | | | | | | | | | | | | | | | | | | | | | 7,305 | | |
|
Share in the loss of a company accounted by equity method, net
|
| | | | (111) | | | | | | | | | | | | | | | | | | | | | | | | | | | (111) | | |
|
Income (loss) before income taxes
|
| | | | (19,072) | | | | | | 4,446 | | | | | | 1,195 | | | | | | | | | | | | | | | (13,431) | | |
|
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
|
Net income (loss) for the period
|
| | | | (19,072) | | | | | | 4,446 | | | | | | 1,195 | | | | | | | | | | | | | | | (13,431) | | |
|
EARNINGS (LOSS) PER SHARE (See Note 4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average ordinary shares outstanding, basic and diluted
|
| | | | 18,601,000 | | | | | |
Class A: 20,000,000 Class B: 5,000,000 |
| | | | | | | | | | | | | | | | | | | | 48,385,882 | | |
|
Earnings (loss) per share attributable to holders of ordinary shares, basic and diluted
|
| |
$(1.03)
|
| |
Class A:
$0.18 Class B: $0.18 |
| | | | | | | | | | | | | | | | |
$(0.28)
|
| |||||||||
| | | |
For the Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) April 23 through December 31, 2021) |
| |
Financing-
Related Transaction Accounting Adjustments |
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||||||||
|
Revenues
|
| | | | 21,720 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,720 | | |
|
Cost sales and services
|
| | | | (8,843) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (8,843) | | |
|
Gross profit
|
| | | | 12,877 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,877 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development expenses, net
|
| | | | (17,944) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,944) | | |
|
Sales and marketing expenses
|
| | | | (1,752) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,752) | | |
|
General and administrative expenses
|
| | | | (3,735) | | | | | | | | | | | | | | | | | | (1,500) | | | | | | AA1 | | | | | | (8,614) | | |
| | | | | | | | | | | | | | | | | | | | | | | | (1,379) | | | | | | AA2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | AA3 | | | | | | | | |
|
Formation and operating costs
|
| | | | | | | | | | (1,821) | | | | | | | | | | | | | | | | | | | | | | | | (1,821) | | |
|
Listing and related transaction costs
|
| | | | | | | | | | | | | | | | | | | | | | (8,033) | | | | | | BB | | | | | | (121,078) | | |
| | | | | | | | | | | | | | | | | | | | | | | | (113,045) | | | | | | CC | | | | | | | | |
|
Profit (loss) from operations
|
| | | | (10,554) | | | | | | (1,821) | | | | | | | | | | | | (125,957) | | | | | | | | | | | | (138,332) | | |
|
Finance income
|
| | | | — | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | | | | 8 | | |
|
Finance expense
|
| | | | (4,598) | | | | | | | | | | | | (3,485) | | | | | | | | | | | | DD1 | | | | | | (9,624) | | |
| | | | | | | | | | | | | | | | | | (741) | | | | | | | | | | | | EE | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (800) | | | | | | FF | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | | | | | | | 3,994 | | | | | | | | | | | | (2,601) | | | | | | GG | | | | | | 1,393 | | |
|
Transaction costs allocated to warrant liabilities
|
| | | | | | | | | | (1,260) | | | | | | | | | | | | 1,260 | | | | | | HH | | | | | | — | | |
|
Gain on expired over-allotment
|
| | | | | | | | | | 42 | | | | | | | | | | | | (42) | | | | | | HH | | | | | | — | | |
|
Share in the loss of a company accounted by
equity method, net |
| | | | (1,898) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,898) | | |
|
Income (loss) before income taxes
|
| | | | (17,050) | | | | | | 962 | | | | | | (4,226) | | | | | | (128,140) | | | | | | | | | | | | (148,453) | | |
|
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
|
Net income (loss) for the period
|
| | | | (17,050) | | | | | | 962 | | | | | | (4,226) | | | | | | (128,140) | | | | | | | | | | | | (148,453) | | |
|
EARNINGS (LOSS) PER SHARE (See Note 4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average ordinary shares outstanding, basic and diluted
|
| | | | 17,902,000 | | | | | |
Class A: 8,433,735 Class B: 5,000,000 |
| | | | | | | | | | | | | | | | | | | | | | | 48,385,882 | | |
|
Earnings (loss) per share attributable to holders of ordinary shares, basic and diluted
|
| |
$(0.95)
|
| |
Class A:
$0.07 Class B: $0.07 |
| | | | | | | | | | | | | | | | | | | |
$(3.07)
|
| |||||||||
| | | |
(dollars in thousands)
|
| |||
|
Reclassification from cash held in Trust Account
|
| | | | 406 | | |
|
Proceeds from PIPE Financing
|
| | | | 20,000 | | |
|
Redemption of SatixFy warrants outstanding before Effective Time for cash
|
| | | | (800) | | |
| | | |
(dollars in thousands)
|
| |||
|
Reduction in cash and cash equivalents for deferred underwriting fees
|
| | | | (6,000) | | |
|
Reduction in cash and cash equivalents for other Transaction costs
|
| | | | (9,937) | | |
|
Reduction in cash and cash equivalents for Endurance’s accrued Transaction costs
|
| | | | (3,766) | | |
|
Part of total transaction costs charged to share premium
|
| | | | (4,792) | | |
|
Part of total transaction costs expensed and charged to accumulated deficit
|
| | | | (6,524) | | |
|
(F)
|
(1)
|
Represents the cost of D&O insurance paid by SatixFy in connection with the Business Combination. |
|
(AA)
|
(1)
|
Represents the cost of SatixFy’s D&O insurance. |
| | | |
Six months ended
June 30, 2022 |
| |
Year ended
December 31, 2021 |
| ||||||
|
Pro forma net loss (in thousands)
|
| | | | (13,431) | | | | | | (148,452) | | |
|
Net loss per share – basic and diluted
|
| | | | (0.28) | | | | | | (3.07) | | |
| Weighted average shares outstanding – basic and diluted as follows(a): | | | | | | | | | | | | | |
|
Endurance Public Shareholders(b)
|
| | | | 10,012,928 | | | | | | 10,012,928 | | |
|
Sponsor(c)
|
| | | | 3,142,000 | | | | | | 3,142,000 | | |
|
PIPE Financing(d)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
|
SatixFy Shareholders
|
| | | | 34,230,954 | | | | | | 34,230,954 | | |
| Total | | | | | 48,385,882 | | | | | | 48,385,882 | | |
| | | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(U.S. $ in thousands, except percentages)
|
| |||||||||||||||||||||
|
Revenues
|
| | | $ | 3,311 | | | | | $ | 10,907 | | | | | $ | 21,720 | | | | | $ | 10,632 | | |
|
Gross profit
|
| | | $ | 1,787 | | | | | $ | 6,893 | | | | | $ | 12,877 | | | | | $ | 7,572 | | |
|
Gross margin(1)
|
| | | | 54% | | | | | | 64% | | | | | | 59% | | | | | | 73% | | |
|
Net loss
|
| | | $ | (19,072) | | | | | $ | (6,597) | | | | | $ | (17,050) | | | | | $ | (17,564) | | |
| | | |
Six Months Ended June 30
|
| | | | | | | | | | | | | |||||||||
| | | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | | |
(U.S> $ in thousands, except percentages)
|
| |||||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Development services and preproduction
|
| | | | 2,983 | | | | | | 9,048 | | | | | | (6,065) | | | | | | (67)% | | |
|
Sale of products
|
| | | | 328 | | | | | | 1,859 | | | | | | (1,531) | | | | | | (82)% | | |
|
Total revenues
|
| | | | 3,311 | | | | | | 10,907 | | | | | | (7,596) | | | | | | (70)% | | |
| Cost of sales and services: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Development services and preproduction
|
| | | | 1,323 | | | | | | 2,625 | | | | | | (1,302) | | | | | | (50)% | | |
|
Sale of products
|
| | | | 201 | | | | | | 1,389 | | | | | | (1,188) | | | | | | (86)% | | |
|
Total cost of sales and services
|
| | | | 1,524 | | | | | | 4,014 | | | | | | (2,490) | | | | | | (62)% | | |
|
Gross profit
|
| | | | 1,787 | | | | | | 6,893 | | | | | | (5,106) | | | | | | (74)% | | |
|
Research and development expenses
|
| | | | 9,045 | | | | | | 8,823 | | | | | | 222 | | | | | | 3% | | |
|
Selling and marketing expenses
|
| | | | 1,020 | | | | | | 855 | | | | | | 165 | | | | | | 19% | | |
|
General and administrative expenses
|
| | | | 4,216 | | | | | | 1,883 | | | | | | 2,333 | | | | | | 124% | | |
|
Loss from regular operations
|
| | | | (12,494) | | | | | | (4,668) | | | | | | (7,826) | | | | | | 168% | | |
|
Finance Income
|
| | | | 210 | | | | | | — | | | | | | 210 | | | | | | — | | |
|
Finance Expenses
|
| | | | (6,677) | | | | | | (978) | | | | | | (5,699) | | | | | | 583% | | |
|
Share in the loss of a company accounted by equity method, net
|
| | | | (111) | | | | | | (951) | | | | | | 840 | | | | | | (88)% | | |
|
Loss before income taxes
|
| | | | (19,072) | | | | | | (6,597) | | | | | | (12,475) | | | | | | 189% | | |
|
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss for the period
|
| | | | (19,072) | | | | | | (6,597) | | | | | | (12,475) | | | | | | 189% | | |
| | | |
Year-Ended December 31
|
| | | | | | | | | | | | | |||||||||
| | | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | | |
(U.S> $ in thousands, except percentages)
|
| |||||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Development services and preproduction
|
| | | | 19,237 | | | | | | 10,319 | | | | | | 8,918 | | | | | | 86% | | |
|
Sale of products
|
| | | | 2,483 | | | | | | 313 | | | | | | 2,170 | | | | | | 693% | | |
|
Total revenues
|
| | | | 21,720 | | | | | | 10,632 | | | | | | 11,088 | | | | | | 104% | | |
| Cost of sales and services: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Development services and preproduction
|
| | | | 7,326 | | | | | | 2,966 | | | | | | 4,360 | | | | | | 147% | | |
|
Sale of products
|
| | | | 1,517 | | | | | | 94 | | | | | | 1,423 | | | | | | 1,513% | | |
|
Total cost of sales and services
|
| | | | 8,843 | | | | | | 3,060 | | | | | | 5,783 | | | | | | 189% | | |
|
Gross profit
|
| | | | 12,877 | | | | | | 7,572 | | | | | | 5,305 | | | | | | 70% | | |
|
Research and development expenses, net
|
| | | | 17,944 | | | | | | 16,637 | | | | | | 1,307 | | | | | | 8% | | |
|
Selling and marketing expenses
|
| | | | 1,752 | | | | | | 1,088 | | | | | | 664 | | | | | | 61% | | |
|
General and administrative expenses
|
| | | | 3,735 | | | | | | 2,612 | | | | | | 1,123 | | | | | | 43% | | |
|
Profit (loss) from regular operations
|
| | | | (10,554) | | | | | | (12,765) | | | | | | (2,211) | | | | | | (17)% | | |
|
Finance Income
|
| | | | — | | | | | | 1,260 | | | | | | (1,260) | | | | | | (100)% | | |
|
Finance Expenses
|
| | | | (4,598) | | | | | | (2,163) | | | | | | 2,435 | | | | | | 113% | | |
|
Share in the loss of a company accounted by equity method, net
|
| | | | (1,898) | | | | | | (3,895) | | | | | | (1,997) | | | | | | (51)% | | |
|
Loss before income taxes
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
|
Income taxes
|
| | | | | | | | | | — | | | | | | | | | | | | | | |
|
Loss for the period
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
| | | |
Six Months Ended June 30,
|
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | |
(U.S.$ in thousands)
|
| |||||||||||||||||||||
| Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash used in operating activities
|
| | | | (21,202) | | | | | | (7,232) | | | | | | (5,866) | | | | | | (5,604) | | |
|
Net cash used in investing activities
|
| | | | (68) | | | | | | (80) | | | | | | (10) | | | | | | (299) | | |
|
Net cash provided by financing activities
|
| | | | 38,138 | | | | | | 3,194 | | | | | | 2,755 | | | | | | 7,947 | | |
|
Increase (decrease) in cash and cash equivalents
|
| | | | 16,868 | | | | | | (4,118) | | | | | | (3,121) | | | | | | 2,044 | | |
|
Cash and cash equivalents balance at the beginning of the year
|
| | | | 3,854 | | | | | | 6,983 | | | | | | 6,983 | | | | | | 4,961 | | |
|
Effect of changes in foreign exchange rates on cash and cash equivalents
|
| | | | 2,285 | | | | | | 10 | | | | | | (8) | | | | | | (22) | | |
|
Cash and cash equivalents balance at the end of the period
|
| | | | 23,007 | | | | | | 2,875 | | | | | | 3,854 | | | | | | 6,983 | | |
| |
|
| |
To date, we have sold over 126,000 units of our S-IDU modems based on our SX-3000 chip, have recently begun to offer our Terminal on Module (“ToM”) modems based on our SX-3099 chips and are in the process of engineering SX-3099-based ToM products for certain customers. In some cases, we engineer and sell our SX-3099 chip to customers that prefer to design their own case and board.
|
|
| |
|
| |
Through Jet Talk, we are at an advanced stage of developing Aero/IFC terminals that enable in-flight broadband connectivity via connection with multiple satellites, including LEO satellites, enabling high performance broadband communications for hundreds of passengers in commercial or private flights. We expect a prototype to be ready for a customer demonstration in the first quarter of 2023, although there can be no assurance as to when or if the prototype will be ready or whether it will perform as expected.
|
|
| |
|
| |
We currently offer a line of compact satellite enabled Internet-of-Things (“S-IoT”) terminals using the industry-standard Ku-band frequency, mainly to provide enterprise users with efficiently priced messaging functionality for applications such as logistics, asset tracking, remote sensor data transmission and more.
|
|
| |
|
| |
We are developing a COTM user terminal capable of delivering broadband Internet capacity to vehicles, serving markets such as public transportation and emergency services.
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
| Yoav Leibovitch | | |
65
|
| | Chairman of the Board of Directors | |
| David (Dudi) Ripstein | | |
56
|
| | Chief Executive Officer | |
| Oren Harari | | |
48
|
| | Interim Chief Financial Officer | |
| Simona Gat | | |
66
|
| | President | |
| Doron Rainish | | |
67
|
| | Chief Technology Officer | |
| Charles A. Bloomfield | | |
50
|
| | Chief Executive Officer — SatixFy Space Systems | |
| Divaydeep Sikri | | |
44
|
| | Vice President and Chief Engineer | |
| Stephane Zohar | | |
56
|
| | Vice President — VLSI | |
| Mary P. Cotton | | |
65
|
| | Director | |
| Yair Shamir | | |
77
|
| | Director | |
| David L. Willetts | | |
67
|
| | Director | |
| Richard C. Davis | | |
56
|
| | Director | |
| Moshe Eisenberg | | |
56
|
| | Director | |
| Yoram Stettiner | | |
65
|
| | Director | |
| | | |
Fair Market Value of Shares of Class A Ordinary Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
≤10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
|
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
|
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
|
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
|
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
|
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
|
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
|
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
|
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
|
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
|
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
|
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
|
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
|
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
|
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
|
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
|
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
|
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
|
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
|
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
|
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
|
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | | |
Number of
Shares Beneficially Owned |
| |
Percentage of
Outstanding Shares |
| ||||||
| 5% Holders (other than executive officers and directors): | | | | | | | | | | | | | |
|
Atalaya Capital Management LP(11)
|
| | | | 4,397,607 | | | | | | 5.5% | | |
|
Endurance Antarctica Partners, LLC(1)
|
| | | | 10,035,096 | | | | | | 11.9% | | |
|
Vellar Opportunities Fund Master, Ltd.(12)
|
| | | | 6,150,000 | | | | | | 7.6% | | |
| Executive Officers and Directors(2) | | | | | | | | | | | | | |
|
David Ripstein
|
| | | | — | | | | | | — | | |
|
Mary P. Cotton
|
| | | | — | | | | | | — | | |
|
Richard C. Davis(1)
|
| | | | — | | | | | | — | | |
|
Moshe Eisenberg
|
| | | | — | | | | | | — | | |
|
Doron Rainish(3)
|
| | | | 1,170,832 | | | | | | 1.4% | | |
|
Yair Shamir(4)
|
| | | | — | | | | | | — | | |
|
Yoram Stettiner
|
| | | | — | | | | | | — | | |
|
David L. Willetts(5)
|
| | | | 31,930 | | | | | | * | | |
|
Charles A. Bloomfield(6)
|
| | | | 39,365 | | | | | | * | | |
|
Simona Gat(7)
|
| | | | 16,272,435 | | | | | | 20.2% | | |
|
Yoav Leibovitch(8)
|
| | | | 21,950,135 | | | | | | 27.2% | | |
|
Divaydeep Sikry(9)
|
| | | | 45,891 | | | | | | * | | |
|
Stephane Zohar(10)
|
| | | | 44,464 | | | | | | * | | |
|
All Executive Officers and Directors as a Group
|
| | | | 39,555,052 | | | | | | 48.9% | | |
| | | |
Ordinary Shares(1)
|
| |
PIPE Warrants
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Name
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
|
ACM ARRT G LLC(2)
|
| | | | 4,397,607 | | | | | | 3,999,384 | | | | | | 398,223 | | | | | | 0.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Cantor(3)(7) | | | | | 2,118,395 | | | | | | 1,564,703 | | | | | | 553,692 | | | | | | 0.7% | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
|
Endurance Antarctica Partners, LLC(4)(7)
|
| | | | 10,035,096 | | | | | | 5,156,827 | | | | | | 4,878,269 | | | | | | 5.6% | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
|
Francisco Partners(5)
|
| | | | 846,434 | | | | | | 846,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Vellar Opportunity Fund SPV LLC – Series 7(6)
|
| | | | 6,150,000 | | | | | | 6,150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Page
|
| |||
|
Consolidated Financial Statements of SatixFy Communications Ltd. as of December 31, 2021 and 2020 and for each of the two years in the period ended December 31, 2021
|
| | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
|
Unaudited Interim Condensed Consolidated Financial Statements of SatixFy Communications Ltd. as
of June 30, 2022 |
| | | | | | |
| | | | | F-47 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-51 | | | |
| | | | | F-52 | | | |
| Audited Financial Statements of Endurance Acquisition Corp. | | | | | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | | |
| | | | | F-61 | | | |
| | | | | F-62 | | | |
| | | | | F-63 | | | |
| | | | | F-64 | | | |
| Unaudited Financial Statements of Endurance Acquisition Corp. | | | |||||
| Condensed Financial Statements | | | | | | | |
| | | | | F-81 | | | |
| | | | | F-82 | | | |
| | | | | F-83 | | | |
| | | | | F-84 | | | |
| | | | | F-85 | | | |
| | | | | | |
As of December 31
|
| |||||||||
| | | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | | |
In USD thousands
|
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | |
| CURRENT ASSETS: | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| |
17
|
| | | | 3,854 | | | | | | 6,983 | | |
|
Trade accounts receivable
|
| |
3
|
| | | | 806 | | | | | | 489 | | |
|
Contract Assets
|
| |
4
|
| | | | 6,015 | | | | | | 1,954 | | |
|
Other current assets
|
| |
5
|
| | | | 3,419 | | | | | | 6,857 | | |
|
Inventory
|
| |
6
|
| | | | 685 | | | | | | 675 | | |
|
Total current assets
|
| | | | | | | 14,779 | | | | | | 16,958 | | |
| NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
|
Right-of-use assets
|
| |
7
|
| | | | 3,147 | | | | | | 3,697 | | |
|
Property, plant and equipment, net
|
| |
9
|
| | | | 972 | | | | | | 990 | | |
|
Investment in Jet Talk
|
| |
8
|
| | | | 2,137 | | | | | | 4,036 | | |
|
Other non-current assets
|
| | | | | | | 271 | | | | | | 265 | | |
|
Total non-current assets
|
| | | | | | | 6,527 | | | | | | 8,988 | | |
|
TOTAL ASSETS
|
| | | | | | | 21,306 | | | | | | 25,946 | | |
| | | | | | |
As of December 31
|
| |||||||||
| | | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | | |
In USD thousands
|
| |||||||||
| LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
| CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | | | | | 8,522 | | | | | | 7,151 | | |
|
Short term loans from financial institutions
|
| |
13
|
| | | | 6,334 | | | | | | 2,161 | | |
|
Deferred revenues
|
| |
10
|
| | | | — | | | | | | 612 | | |
|
ESA advance payments
|
| |
19
|
| | | | 15,270 | | | | | | 14,382 | | |
|
Prepayment from Customer
|
| | | | | | | 1,504 | | | | | | — | | |
|
Lease liabilities
|
| |
7
|
| | | | 989 | | | | | | 932 | | |
|
Other accounts payable and accrued expenses
|
| |
11
|
| | | | 8,853 | | | | | | 5,683 | | |
|
Total current liabilities
|
| | | | | | | 41,472 | | | | | | 30,921 | | |
| NON-CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
|
Long term loans from financial institutions
|
| |
13
|
| | | | 6,943 | | | | | | 6,314 | | |
|
Lease liabilities
|
| |
7
|
| | | | 2,984 | | | | | | 3,465 | | |
|
Loan from shareholder, net
|
| |
14
|
| | | | 4,533 | | | | | | 4,212 | | |
|
Warrant Liabilities
|
| |
16
|
| | | | 1,392 | | | | | | 1,118 | | |
|
Liability for royalties payable
|
| |
17
|
| | | | 1,368 | | | | | | 1,596 | | |
|
Total non-current liabilities
|
| | | | | | | 17,220 | | | | | | 16,705 | | |
|
SHAREHOLDERS’ DEFICIT:
|
| |
18
|
| | | | | | | | | | | | |
|
Share capital
|
| | | | | | | 4 | | | | | | 4 | | |
|
Share premium
|
| | | | | | | 46,203 | | | | | | 45,990 | | |
|
Capital reserves
|
| | | | | | | 226 | | | | | | (905) | | |
|
Accumulated deficit
|
| | | | | | | (83,819) | | | | | | (66,769) | | |
|
Total shareholders’ deficit
|
| | | | | | | (37,386) | | | | | | (21,680) | | |
|
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | 21,306 | | | | | | 25,946 | | |
|
, 2022
|
| | | | | | |
|
Date of approval of the
financial statements |
| | | | |
Yoav Leibovitch
Interim CEO, Chairman of the Board and CFO |
|
| | | | | | |
For the year ended
December 31 |
| |||||||||
| | | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
|
Revenues:
|
| |
20
|
| | | | | | | | | | | | |
|
Development services and preproduction
|
| | | | | | | 19,237 | | | | | | 10,319 | | |
|
Sale of products
|
| | | | | | | 2,483 | | | | | | 313 | | |
|
Total revenues
|
| | | | | | | 21,720 | | | | | | 10,632 | | |
|
Cost of sales and services:
|
| |
21
|
| | | | | | | | | | | | |
|
Development services and preproduction
|
| | | | | | | 7,326 | | | | | | 2,966 | | |
|
Sale of products
|
| | | | | | | 1,517 | | | | | | 94 | | |
|
Total cost of sales and services
|
| | | | | | | 8,843 | | | | | | 3,060 | | |
|
Gross profit
|
| | | | | | | 12,877 | | | | | | 7,572 | | |
|
Research and development expenses, Net
|
| |
22
|
| | | | 17,944 | | | | | | 16,637 | | |
|
Selling and marketing expenses
|
| |
23
|
| | | | 1,752 | | | | | | 1,088 | | |
|
General and administrative expenses
|
| |
24
|
| | | | 3,735 | | | | | | 2,612 | | |
|
Loss from operations
|
| | | | | | | (10,554) | | | | | | (12,765) | | |
|
Finance Income
|
| | | | | | | — | | | | | | 1,260 | | |
|
Finance Expenses
|
| | | | | | | (4,598) | | | | | | (2,163) | | |
|
Company’s share in the loss of a company accounted by equity method, net
|
| |
8
|
| | | | (1,898) | | | | | | (3,895) | | |
|
Loss before income taxes
|
| | | | | | | (17,050) | | | | | | (17,563) | | |
|
Income taxes
|
| |
25
|
| | | | — | | | | | | — | | |
|
Loss for the period
|
| | | | | | | (17,050) | | | | | | (17,563) | | |
| Other comprehensive income (loss) net of tax: | | | | | | | | | | | | | | | | |
| Items that will or may be reclassified to profit or loss: | | | | | | | | | | | | | | | | |
|
Exchange loss arising on translation of foreign operations
|
| | | | | | | 1,131 | | | | | | (790) | | |
|
Total comprehensive loss for the period
|
| | | | | | | (15,919) | | | | | | (18,353) | | |
|
Basic and diluted loss per share (in dollars)
|
| |
26
|
| | | | (0.95) | | | | | | (1.00) | | |
|
Basic and diluted weighted average common shares outstanding
|
| | | | | | | 17,902 | | | | | | 17,551 | | |
| | | |
Ordinary
shares |
| |
Preferred
Shares A |
| |
Preferred
Shares B |
| |
Preferred
Shares C |
| |
Share
capital |
| |
Share
premium |
| |
Accumulated
deficit |
| |
Capital
reserves |
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Number of shares
|
| |
In USD thousand
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
For the year ended
December 31, 2021 |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
|
Balance as of January 1, 2021
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
|
Exercise of options
|
| | | | 58,447 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 64 | | | | | | — | | | | | | — | | | | | | 64 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,050) | | | | | | 1,131 | | | | | | (15,919) | | |
|
Balance as of December 31, 2021
|
| | | | 17,950,447 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
|
For the year ended
December 31, 2020 |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
|
Balance as at January 1, 2020
|
| | | | 17,197,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 44,151 | | | | | | (49,206) | | | | | | (115) | | | | | | (5,166) | | |
|
Exercise of options
|
| | | | 572,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
|
Issuance shares
|
| | | | 123,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 750 | | | | | | — | | | | | | — | | | | | | 750 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76 | | | | | | — | | | | | | — | | | | | | 76 | | |
|
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | | | | | — | | | | | | 999 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,563) | | | | | | (790) | | | | | | (18,353) | | |
|
Balance as of December 31, 2020
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
| | | |
For the year ended
December 31 |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Loss for the year
|
| | | | (17,050) | | | | | | (17,563) | | |
| Adjustments to reconcile net profit to net cash provided by operating activities: | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 1,421 | | | | | | 1,328 | | |
|
Company’s share in the loss of a company accounted by equity method, net
|
| | | | 1,899 | | | | | | 3,895 | | |
|
Finance expenses on loans
|
| | | | 916 | | | | | | 675 | | |
|
Change in the fair value of warrant liabilities
|
| | | | 200 | | | | | | 9 | | |
|
Stock-based compensation
|
| | | | 149 | | | | | | 76 | | |
|
Decrease (Increase) in trade accounts receivable
|
| | | | (305) | | | | | | 1,056 | | |
|
Decrease (Increase) in contract assets
|
| | | | (4,119) | | | | | | 1,001 | | |
|
(Increase) in inventory
|
| | | | (10) | | | | | | (63) | | |
|
Increase (Decrease) in other current assets
|
| | | | 3,256 | | | | | | (1,198) | | |
|
Increase in trade payables
|
| | | | 1,461 | | | | | | 1,038 | | |
|
Increase in ESA prepayments
|
| | | | 1,882 | | | | | | 7,295 | | |
|
Decrease in deferred revenues
|
| | | | (612) | | | | | | (5,031) | | |
|
Increase in other accounts payable and accrued expenses
|
| | | | 3,282 | | | | | | 2,563 | | |
|
Increase in prepayments from customers
|
| | | | 1,504 | | | | | | — | | |
|
Increase (Decrease) in liability for royalties payable
|
| | | | 260 | | | | | | (685) | | |
|
Net cash used in operating activities
|
| | | | (5,866) | | | | | | (5,604) | | |
| Cash flow from investing activities | | | | | | | | | | | | | |
|
Decrease (Increase) in long-term bank deposit
|
| | | | 201 | | | | | | (6) | | |
|
Purchase of property, plant and equipment
|
| | | | (211) | | | | | | (293) | | |
|
Net cash used in investing activities
|
| | | | (10) | | | | | | (299) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Receipt of long-term loans from banks
|
| | | | — | | | | | | 4,504 | | |
|
Issuance of warrants to banks
|
| | | | — | | | | | | 295 | | |
|
Receipt of long-term loans from a financial institution
|
| | | | 7,300 | | | | | | — | | |
|
Receipt of loan from shareholder
|
| | | | — | | | | | | 4,001 | | |
|
Issuance of warrants to shareholder
|
| | | | — | | | | | | 999 | | |
|
Repayment of loans from banks
|
| | | | (2,930) | | | | | | (891) | | |
|
Repayment of royalty lability
|
| | | | (488) | | | | | | — | | |
|
Payments of lease liabilities
|
| | | | (1,191) | | | | | | (975) | | |
|
Issuance of shares
|
| | | | 64 | | | | | | 14 | | |
|
Net cash provided by financing activities
|
| | | | 2,755 | | | | | | 7,947 | | |
|
Increase (decrease) in cash and cash equivalents
|
| | | | (3,121) | | | | | | 2,044 | | |
|
Cash and cash equivalents balance at the beginning of the year
|
| | | | 6,983 | | | | | | 4,961 | | |
|
Effect of changes in foreign exchange rates on cash and cash equivalents
|
| | | | (8) | | | | | | (22) | | |
|
Cash and cash equivalents balance at the end of the year
|
| | | | 3,854 | | | | | | 6,983 | | |
| Appendix A — Cash paid and received during the year for: | | | | | | | | | | | | | |
|
Interest paid
|
| | | | 1,625 | | | | | | 386 | | |
| | | |
Holding percentage
|
| | | |||||||||||||
|
Name
|
| |
2021
|
| |
2020
|
| |
Held By
|
| |
Country of incorporation
|
| ||||||
|
Satixfy Israel Ltd.
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
Israel
|
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
UK
|
|
|
Satixfy Satellite Systems UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
UK
|
|
|
Satixfy Bulgaria
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
Bulgaria
|
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
USA
|
|
| | | |
Holding percentage
|
| | | ||||||||||||||||
|
Name
|
| |
2021
|
| |
2020
|
| |
Held By
|
| |
Country of incorporation
|
| |||||||||
|
Jet talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| | | | UK | | |
| | | |
%
|
| |||
|
Leasehold Improvement
|
| | | | 25 – 33 | | |
|
Machinery and Equipment
|
| | | | 7 – 14 | | |
|
Computers
|
| | | | 33.3 | | |
|
Furniture
|
| | | | 15 | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
|
Trade receivables
|
| | | | 806 | | | | | | 489 | | |
| | | | | | 806 | | | | | | 489 | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
|
Related parties
|
| | | | 1,685 | | | | | | 79 | | |
|
Others
|
| | | | 4,330 | | | | | | 1,875 | | |
| | | | | | 6,015 | | | | | | 1,954 | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
|
Prepaid expenses
|
| | | | 539 | | | | | | 3,263 | | |
|
Government departments and agencies
|
| | | | 2,880 | | | | | | 3,227 | | |
|
Related parties
|
| | | | — | | | | | | 367 | | |
| | | | | | 3,419 | | | | | | 6,857 | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
|
Raw materials
|
| | | | 547 | | | | | | 367 | | |
|
Finished goods inventory
|
| | | | 138 | | | | | | 308 | | |
| | | | | | 685 | | | | | | 675 | | |
| | | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
| Cost | | | | | | | | | | | | | | | | | | | |
|
January 1, 2021
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
|
Additions
|
| | | | 670 | | | | | | — | | | | | | 670 | | |
|
Disposals
|
| | | | (119) | | | | | | (132) | | | | | | (251) | | |
|
December 31, 2021
|
| | | | 5,294 | | | | | | 82 | | | | | | 5,376 | | |
| Depreciation | | | | | | | | | | | | | | | | | | | |
|
January 1, 2021
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
|
Additions
|
| | | | (1,148) | | | | | | (69) | | | | | | (1,217) | | |
|
Disposals
|
| | | | 119 | | | | | | 129 | | | | | | 248 | | |
|
December 31, 2021
|
| | | | (2,155) | | | | | | (74) | | | | | | (2,229) | | |
|
Net Book value December 31, 2021
|
| | | | 3,139 | | | | | | 8 | | | | | | 3,147 | | |
| | | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
| Cost | | | | | | | | | | | | | | | | | | | |
|
January 1, 2020
|
| | | | 3,445 | | | | | | 211 | | | | | | 3,656 | | |
|
Additions
|
| | | | 1,923 | | | | | | 3 | | | | | | 1,926 | | |
|
Disposals
|
| | | | (625) | | | | | | — | | | | | | (625) | | |
|
December 31, 2020
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
| Depreciation | | | | | | | | | | | | | | | | | | | |
|
January 1, 2020
|
| | | | (798) | | | | | | (67) | | | | | | (865) | | |
|
Additions
|
| | | | (953) | | | | | | (67) | | | | | | (1,020) | | |
|
Disposals
|
| | | | 625 | | | | | | — | | | | | | 625 | | |
|
December 31, 2020
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
|
Net Book value December 31, 2020
|
| | | | 3,617 | | | | | | 80 | | | | | | 3,697 | | |
| | | |
For the year ended
|
| |||||||||
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
|
Interest expenses in respect of lease liabilities
|
| | | | 547 | | | | | | 386 | | |
|
Lease principal payments during the year
|
| | | | 1,191 | | | | | | 975 | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
|
Revenues
|
| | | | — | | | | | | — | | |
|
Net loss Company share
|
| | | | 3,722 | | | | | | 7,636 | | |
|
Company’s share in the loss of a company accounted by equity method,
net |
| | | | 1,898 | | | | | | 3,895 | | |
| | | |
Computers
|
| |
Leasehold
improvements |
| |
Furniture
|
| |
Machinery and
Equipment |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
January 1, 2021
|
| | | | 866 | | | | | | 467 | | | | | | 470 | | | | | | 178 | | | | | | 1,981 | | |
|
Additions
|
| | | | 90 | | | | | | 10 | | | | | | 111 | | | | | | — | | | | | | 211 | | |
|
December 31, 2021
|
| | | | 956 | | | | | | 477 | | | | | | 581 | | | | | | 178 | | | | | | 2,192 | | |
| Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
January 1, 2021
|
| | | | (570) | | | | | | (171) | | | | | | (122) | | | | | | (128) | | | | | | (991) | | |
|
Additions
|
| | | | (144) | | | | | | (41) | | | | | | (44) | | | | | | — | | | | | | (229) | | |
|
December 31, 2021
|
| | | | (714) | | | | | | (212) | | | | | | (166) | | | | | | (128) | | | | | | 1,220 | | |
|
Net Book value December 31, 2021
|
| | | | 242 | | | | | | 265 | | | | | | 415 | | | | | | 50 | | | | | | 972 | | |
| | | |
Computers
|
| |
Leasehold
improvements |
| |
Furniture
|
| |
Machinery and
Equipment |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
January 1, 2020
|
| | | | 740 | | | | | | 380 | | | | | | 390 | | | | | | 178 | | | | | | 1,688 | | |
|
Additions
|
| | | | 126 | | | | | | 87 | | | | | | 80 | | | | | | — | | | | | | 293 | | |
|
December 31, 2020
|
| | | | 866 | | | | | | 467 | | | | | | 470 | | | | | | 178 | | | | | | 1,981 | | |
| Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
January 1, 2020
|
| | | | (446) | | | | | | (97) | | | | | | (90) | | | | | | (64) | | | | | | (697) | | |
|
Additions
|
| | | | (124) | | | | | | (74) | | | | | | (32) | | | | | | (64) | | | | | | (294) | | |
|
December 31, 2020
|
| | | | (570) | | | | | | (171) | | | | | | (122) | | | | | | (128) | | | | | | (991) | | |
|
Net Book value December 31, 2020
|
| | | | 296 | | | | | | 296 | | | | | | 348 | | | | | | 50 | | | | | | 990 | | |
| | | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
|
Liabilities in respect of employees, wages and institutions in respect of wages
|
| | | | 4,094 | | | | | | 2,780 | | |
|
Accrued expenses
|
| | | | 1,653 | | | | | | 1,085 | | |
|
Contract liability
|
| | | | 474 | | | | | | — | | |
|
Liabilities to government institutions due to grants received
|
| | | | 314 | | | | | | 916 | | |
|
Government departments and agencies
|
| | | | 169 | | | | | | 575 | | |
|
Related parties
|
| | | | 2,149 | | | | | | 327 | | |
| | | | | | 8,853 | | | | | | 5,683 | | |
| | | |
For the year ended
December 31 |
| | | | |||||||||
| | | |
2021
|
| |
2020
|
| | ||||||||
|
Long term loans from financial institutions
|
| | | | 6,943 | | | | | | 6,314 | | | | ||
|
Current maturities
|
| | | | 6,334 | | | | | | 2,161 | | | | ||
| | | |
For the year ended
December 31 |
| | | | |||||||||
| | | |
2021
|
| |
2020
|
| | ||||||||
|
Revenues from Jet Talk
|
| | | | 3,116 | | | | | | 7,279 | | | | ||
|
Revenues from iDirect
|
| | | | 2,074 | | | | | | — | | | | ||
|
Name
|
| |
Position
|
| |
Scope of
Position |
| |
Holding
Rate |
| |
Salary and
related expenses |
| |
Expected
Bonus |
| |
Share-
Based Payments |
|
|
Ilan Gat (Yoel Gat)
|
| | Former CEO | | |
Full Time
|
| |
22.5%
|
| |
660
|
| |
76
|
| |
39
|
|
|
Ilan Gat (Simona Gat)
|
| |
President and COO
|
| |
Full Time
|
| |
0%
|
| |
660
|
| |
76
|
| |
39
|
|
|
Raysat (Yoav Leibovitch)
|
| | CFO | | |
Full Time
|
| |
12.2%
|
| |
660
|
| |
76
|
| |
39
|
|
|
Name
|
| |
Position
|
| |
Scope of
Position |
| |
Holding
Rate |
| |
Salary and
related expenses |
| |
Expected
Bonus |
| |
Share-
Based Payments |
|
|
Ilan Gat (Yoel Gat)
|
| | Former CEO | | |
Full Time
|
| |
22.5%
|
| |
600
|
| |
—
|
| |
—
|
|
|
Ilan Gat (Simona Gat)
|
| |
President and COO
|
| |
Full Time
|
| |
0%
|
| |
600
|
| |
—
|
| |
0.7
|
|
|
Raysat (Yoav Leibovitch)
|
| | CFO | | |
Full Time
|
| |
12.2%
|
| |
600
|
| |
—
|
| |
0.7
|
|
| | | |
For the year ended
December 31 |
| | | | |||||||||
| | | |
2021
|
| |
2020
|
| | ||||||||
| Assets | | | | | | | | | | | | | | | ||
|
Jet Talk
|
| | | | — | | | | | | 446 | | | | ||
|
Total Assets
|
| | | | — | | | | | | 446 | | | | ||
| Labilities | | | | | | | | | | | | | | | ||
|
Raysat Israel Ltd.
|
| | | | 605 | | | | | | 60 | | | | ||
|
Ilan Gat Engineers Ltd
|
| | | | 1,210 | | | | | | 117 | | | | ||
|
Liability to shareholder
|
| | | | 334 | | | | | | 150 | | | | ||
|
Total Liabilities
|
| | | | 2,149 | | | | | | 327 | | | | ||
| | | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
|
Cash
|
| | | | 3,854 | | | | | | 6,983 | | |
|
Customers
|
| | | | 806 | | | | | | 489 | | |
|
Other accounts receivable
|
| | | | 711 | | | | | | — | | |
|
Contract assets
|
| | | | 6,015 | | | | | | 1,954 | | |
|
Total
|
| | | | 11,386 | | | | | | 9,426 | | |
| | | |
December 31, 2021
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | | |
NIS
|
| |
EUR
|
| |
GBP
|
| |
USD
|
| |
Total
|
| | | | | |||||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Cash and cash equivalents
|
| | | | 747 | | | | | | 19 | | | | | | 2,454 | | | | | | 634 | | | | | | 3,854 | | | | | | | ||||||||
|
Trade receivables
|
| | | | 80 | | | | | | 77 | | | | | | 608 | | | | | | 41 | | | | | | 806 | | | | | | | ||||||||
|
Other accounts receivable
|
| | | | — | | | | | | 711 | | | | | | — | | | | | | — | | | | | | 711 | | | | | | | ||||||||
|
Contract Assets
|
| | | | — | | | | | | — | | | | | | 1,248 | | | | | | 4,767 | | | | | | 6,015 | | | | | | | ||||||||
| | | | | | 827 | | | | | | 807 | | | | | | 4,310 | | | | | | 5,442 | | | | | | 11,386 | | | | | | | ||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Current maturities long-term loans
|
| | | | (508) | | | | | | — | | | | | | — | | | | | | (5,826) | | | | | | (6,334) | | | | | | | ||||||||
|
Trade payables
|
| | | | (518) | | | | | | (945) | | | | | | (3,594) | | | | | | (3,465) | | | | | | (8,522) | | | | | | | ||||||||
|
Payables and credit balances
|
| | | | (5,164) | | | | | | — | | | | | | (1,032) | | | | | | (436) | | | | | | (6,632) | | | | | | | ||||||||
| | | | | | (6,190) | | | | | | (945) | | | | | | (4,626) | | | | | | (9,727) | | | | | | (21,488) | | | | | | | ||||||||
| Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Long term loans from banks
|
| | | | (1,543) | | | | | | — | | | | | | — | | | | | | (5,400) | | | | | | (6,943) | | | | | | | ||||||||
|
Net balances
|
| | | | (6,906) | | | | | | (138) | | | | | | (316) | | | | | | (9,685) | | | | | | (17,045) | | | | | | | ||||||||
| | | |
December 31, 2020
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | | |
NIS
|
| |
EUR
|
| |
GBP
|
| |
USD
|
| |
Total
|
| | | | | |||||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Cash and cash equivalents
|
| | | | 933 | | | | | | 3,572 | | | | | | 919 | | | | | | 1,559 | | | | | | 6,983 | | | | | | | ||||||||
|
Trade receivables
|
| | | | — | | | | | | — | | | | | | 328 | | | | | | 161 | | | | | | 489 | | | | | | | ||||||||
|
Contract Assets
|
| | | | — | | | | | | — | | | | | | 1,875 | | | | | | 79 | | | | | | 1,954 | | | | | | | ||||||||
| | | | | | 933 | | | | | | 3,572 | | | | | | 3,122 | | | | | | 1,799 | | | | | | 9,426 | | | | | | | ||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Current maturities long-term loans
|
| | | | (79) | | | | | | — | | | | | | — | | | | | | (2,082) | | | | | | (2,161) | | | | | | | ||||||||
|
Trade payables
|
| | | | — | | | | | | (368) | | | | | | (1,110) | | | | | | (5,673) | | | | | | (7,151) | | | | | | | ||||||||
|
Payables and credit balances
|
| | | | (2,813) | | | | | | — | | | | | | (653) | | | | | | (205) | | | | | | (3,671) | | | | | | | ||||||||
| | | | | | (2,892) | | | | | | (368) | | | | | | (1,763) | | | | | | (7,960) | | | | | | (12,983) | | | | | | | ||||||||
| Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Long term loans from banks
|
| | | | (1,718) | | | | | | — | | | | | | — | | | | | | (4,596) | | | | | | (6,314) | | | | | | | ||||||||
|
Net balances
|
| | | | (3,677) | | | | | | 3,204 | | | | | | 1,359 | | | | | | (10,757) | | | | | | (9,871) | | | | | | | ||||||||
| | | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
|
Linked to NIS
|
| | | | (6,904) | | | | | | (3,677) | | |
| | | | | | 10% | | | | | | 10% | | |
| | | | | | (690) | | | | | | (368) | | |
|
Linked to EUR
|
| | | | (138) | | | | | | 3,204 | | |
| | | | | | 10% | | | | | | 10% | | |
| | | | | | (14) | | | | | | 320 | | |
|
Linked to GBP
|
| | | | (316) | | | | | | 1,359 | | |
| | | | | | 10% | | | | | | 10% | | |
| | | | | | (32) | | | | | | 136 | | |
|
31.12.2021
|
| |
Within 30 days
|
| |
1 – 12 Months
|
| |
1 – 5 Years
|
| |
Total
|
| ||||||||||||
|
Current maturities long-term loans
|
| | | | 448 | | | | | | 5,886 | | | | | | — | | | | | | 6,334 | | |
|
Liabilities in respect of leases-ST
|
| | | | 132 | | | | | | 857 | | | | | | — | | | | | | 989 | | |
|
Trade payables
|
| | | | — | | | | | | 8,522 | | | | | | — | | | | | | 8,522 | | |
|
Payables to related parties
|
| | | | — | | | | | | 2,149 | | | | | | — | | | | | | 2,149 | | |
|
Other Accounts Payable
|
| | | | — | | | | | | 4,483 | | | | | | — | | | | | | 4,483 | | |
|
Long term loans from banks, net
|
| | | | — | | | | | | — | | | | | | 6,943 | | | | | | 6,943 | | |
|
Liabilities in respect of leases-LT
|
| | | | — | | | | | | — | | | | | | 2,984 | | | | | | 2,984 | | |
|
Loan from Shareholder
|
| | | | — | | | | | | — | | | | | | 4,533 | | | | | | 4,533 | | |
|
Warrant Liabilities
|
| | | | — | | | | | | 1,392 | | | | | | — | | | | | | 1,392 | | |
|
Total
|
| | | | 580 | | | | | | 23,289 | | | | | | 14,460 | | | | | | 38,329 | | |
|
31.12.2020
|
| |
Within 30 days
|
| |
1 – 12 Months
|
| |
1 – 5 Years
|
| |
Total
|
| ||||||||||||
|
Current maturities long-term loans
|
| | | | 147 | | | | | | 2,014 | | | | | | — | | | | | | 2,161 | | |
|
Liabilities in respect of leases-ST
|
| | | | 114 | | | | | | 818 | | | | | | — | | | | | | 932 | | |
|
Trade payables
|
| | | | — | | | | | | 7,151 | | | | | | — | | | | | | 7,151 | | |
|
Other Accounts Payable
|
| | | | — | | | | | | 3,671 | | | | | | — | | | | | | 3,671 | | |
|
Payables to related parties
|
| | | | — | | | | | | 327 | | | | | | — | | | | | | 327 | | |
|
Long term loans from banks, net
|
| | | | — | | | | | | — | | | | | | 6,314 | | | | | | 6,314 | | |
|
Liabilities in respect of leases-LT
|
| | | | — | | | | | | — | | | | | | 3,465 | | | | | | 3,465 | | |
|
Loan from shareholder
|
| | | | — | | | | | | — | | | | | | 4,212 | | | | | | 4,212 | | |
|
Warrant Liabilities
|
| | | | — | | | | | | 1,118 | | | | | | — | | | | | | 1,118 | | |
|
Total
|
| | | | 261 | | | | | | 15,099 | | | | | | 13,991 | | | | | | 29,351 | | |
| | | |
Level
|
| |
31.12.2021
|
| |
31.12.2020
|
| |||||||||
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Warrants Liabilities
|
| | | | 3 | | | | | | 1,392 | | | | | | 1,118 | | |
| | | |
Warrants
|
| |||
|
Balance at January 1, 2020
|
| | | | 814 | | |
|
Issuance of warrants
|
| | | | 295 | | |
|
Changes in fair value recognized in finance expenses
|
| | | | 9 | | |
|
Balance at December 31, 2020
|
| | | | 1,118 | | |
|
Issuance of warrants
|
| | | | 74 | | |
|
Changes in fair value recognized in finance expenses
|
| | | | 200 | | |
|
Balance at December 31, 2021
|
| | | | 1,392 | | |
| | | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
At January 1
|
| | | | 1,596 | | | | | | 1,606 | | |
|
Principal Payments
|
| | | | (488) | | | | | | — | | |
|
Exchange rate differences
|
| | | | (82) | | | | | | 189 | | |
|
Amounts recognized as an offset from research and development expenses
|
| | | | (258) | | | | | | — | | |
|
Revaluation of the liability
|
| | | | 600 | | | | | | (199) | | |
|
As of December 31
|
| | | | 1,368 | | | | | | 1,596 | | |
|
Options Outstanding
|
| |
Options Exercisable
|
| |||||||||||||||
|
Number Outstanding on
December 31, 2021 |
| |
Weighted Average
Remaining Contractual Life |
| |
Number Exercisable on
December 31, 2021 |
| |
Exercise Price
|
| |||||||||
| | | |
Years
|
| | | | | | | |
USD
|
| ||||||
|
947
|
| | | | 3.03 | | | | | | 947 | | | | | | 0.0001 | | |
|
563
|
| | | | 2.17 | | | | | | 563 | | | | | | 0.536 | | |
|
260
|
| | | | 6.45 | | | | | | 260 | | | | | | 0.55 | | |
|
1,453
|
| | | | 7.17 | | | | | | 1,182 | | | | | | 1.102 | | |
|
4,487
|
| | | | 8.96 | | | | | | 186 | | | | | | 2.5 | | |
|
7,710
|
| | | | | | | | | | 3,138 | | | | | | | | |
| | | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | | |
Number
of Options |
| |
Weighted
Average Exercise Price |
| |
Number
of Options |
| |
Weighted
Average Exercise Price |
| ||||||||||||
| | | |
USD
|
| | | | | | | |
USD
|
| | | | | | | ||||||
|
Options outstanding at the beginning of year:
|
| | | | 6,448 | | | | | | 1.57 | | | | | | 3,579 | | | | | | 0.42 | | |
| Changes during the year: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Granted
|
| | | | 1,499 | | | | | | 2.34 | | | | | | 3,575 | | | | | | 2.38 | | |
|
Exercised
|
| | | | 58 | | | | | | 1.10 | | | | | | 572 | | | | | | 0.0001 | | |
|
Forfeited
|
| | | | 179 | | | | | | 1.83 | | | | | | 134 | | | | | | 1.10 | | |
|
Options outstanding at end of year
|
| | | | 7,710 | | | | | | 1.72 | | | | | | 6,448 | | | | | | 1.23 | | |
|
Options exercisable at year-end
|
| | | | 3,138 | | | | | | 0.705 | | | | | | 2,814 | | | | | | 0.31 | | |
| | | |
For the year ended
|
| |||||||||||||||||||||
| | | |
31.12.2021
|
| |
31.12.2020
|
| ||||||||||||||||||
| | | |
USD thousands
|
| |
%
|
| |
USD thousands
|
| |
%
|
| ||||||||||||
|
Jet Talk
|
| | | | 3,116 | | | | | | 14% | | | | | | 7,279 | | | | | | 68% | | |
|
Airbus
|
| | | | 3,256 | | | | | | 15% | | | | | | 3,683 | | | | | | 35% | | |
|
Telesat
|
| | | | 8,400 | | | | | | 39% | | | | | | — | | | | | | — | | |
|
iDirect
|
| | | | 2,074 | | | | | | 10% | | | | | | — | | | | | | — | | |
| | | |
US & Canada
|
| |
UK
|
| |
Other
|
| |
Consolidated
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| | | | | ||||||||||||||||||||||||||||||||
|
Revenues
|
| | | | 13,196 | | | | | | — | | | | | | 7,325 | | | | | | 10,316 | | | | | | 1,199 | | | | | | 316 | | | | | | 21,720 | | | | | | 10,632 | | | | | | | ||||||||
| | | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
|
Salaries and related expenses
|
| | | | 6,764 | | | | | | 1,184 | | |
|
Materials and models
|
| | | | 1,516 | | | | | | 63 | | |
|
Depriciation
|
| | | | 56 | | | | | | 59 | | |
|
Chip Development tools and Subcontractors
|
| | | | 507 | | | | | | 1,754 | | |
|
Total
|
| | | | 8,843 | | | | | | 3,060 | | |
| | | |
For the year ended
|
| |||||||||
| | | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
|
Salaries and related expenses
|
| | | | 16,508 | | | | | | 16,048 | | |
|
Development tools and subcontractors
|
| | | | 15,238 | | | | | | 14,814 | | |
|
Government support and grants
|
| | | | (13,802) | | | | | | (14,225) | | |
|
Total
|
| | | | 17,944 | | | | | | 16,637 | | |
| | | |
For the year ended
|
| |||||||||
| | | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
|
Salaries and related expenses
|
| | | | 1,752 | | | | | | 1,088 | | |
|
Total
|
| | | | 1,752 | | | | | | 1,088 | | |
| | | |
For the year ended
|
| |||||||||
| | | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
|
Salaries and related expenses
|
| | | | 1,618 | | | | | | 1,020 | | |
|
Depreciation and overheads
|
| | | | 2,087 | | | | | | 1,555 | | |
|
Other expenses
|
| | | | 50 | | | | | | 37 | | |
|
Total
|
| | | | 3,755 | | | | | | 2,612 | | |
| | | |
For the year ended
December 31 |
| | | | |||||||||
| | | |
2021
|
| |
2020
|
| | ||||||||
| Calculation of basic earnings per share: | | | | | | | | | | | | | | | ||
|
Net loss
|
| | | | (17,050) | | | | | | (17,563) | | | | ||
|
Loss attributed to ordinary shareholders in USD
|
| | | | (17,050) | | | | | | (17,563) | | | | ||
|
Weighted average number of ordinary shares
|
| | | | 17,902,000 | | | | | | 17,551,000 | | | | ||
|
Basic and diluted loss per share attributed in USD
|
| | | | (0.95) | | | | | | (1.00) | | | | ||
| | | | | | F-47 – F-48 | | | |
| | | | | |||||
| | | | | |||||
| | | | | |||||
| | | | | | F-52 – F-58 | | | |
| | | | | | |
June 30,
|
| |
December 31,
|
| ||||||
| | | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | | |
Unaudited
|
| | | | | | | |||
| ASSETS | | | | | | | | | | | | | | | | |
| CURRENT ASSETS: | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | | | | 23,007 | | | | | | 3,854 | | |
|
Trade accounts receivable
|
| | | | | | | 1,202 | | | | | | 806 | | |
|
Contract Assets
|
| | | | | | | 4,035 | | | | | | 6,015 | | |
|
Other current assets
|
| | | | | | | 7,166 | | | | | | 3,419 | | |
|
Related parties
|
| |
6
|
| | | | 93 | | | | | | — | | |
|
Inventory
|
| | | | | | | 771 | | | | | | 685 | | |
|
Total current assets
|
| | | | | | | 36,274 | | | | | | 14,779 | | |
| NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
|
Right-of-use assets
|
| | | | | | | 3,098 | | | | | | 3,147 | | |
|
Property, plant and equipment, net
|
| | | | | | | 989 | | | | | | 972 | | |
|
Investment in Jet Talk
|
| |
4
|
| | | | 2,026 | | | | | | 2,137 | | |
|
Other non-current assets
|
| | | | | | | 220 | | | | | | 271 | | |
|
Total non-current assets
|
| | | | | | | 6,333 | | | | | | 6,527 | | |
|
TOTAL ASSETS
|
| | | | | | | 42,607 | | | | | | 21,306 | | |
| | | | | | |
June 30,
|
| |
December 31,
|
| ||||||
| | | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | | |
Unaudited
|
| | | | | | | |||
| LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
| CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
|
Trade payables
|
| | | | | | | 1,394 | | | | | | 8,522 | | |
|
Short term loans from financial institutions
|
| | | | | | | — | | | | | | 6,334 | | |
|
ESA advance payments
|
| | | | | | | 10,137 | | | | | | 15,270 | | |
|
Prepayment from Customer
|
| | | | | | | 12,258 | | | | | | 1,504 | | |
|
Lease liabilities
|
| | | | | | | 936 | | | | | | 989 | | |
|
Other accounts payable and accrued expenses
|
| | | | | | | 7,464 | | | | | | 6,704 | | |
|
Related parties
|
| |
6
|
| | | | 174 | | | | | | 2,149 | | |
|
Total current liabilities
|
| | | | | | | 32,363 | | | | | | 41,472 | | |
| NON-CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
|
Long term loans from financial institutions
|
| |
3.a
|
| | | | 50,470 | | | | | | 6,943 | | |
|
Lease liabilities
|
| | | | | | | 2,638 | | | | | | 2,984 | | |
|
Loan from shareholder, net
|
| |
5
|
| | | | — | | | | | | 4,533 | | |
|
Warrant Liabilities
|
| | | | | | | 1,290 | | | | | | 1,392 | | |
|
Liability for royalties payable
|
| | | | | | | 1,390 | | | | | | 1,368 | | |
|
Total non-current liabilities
|
| | | | | | | 55,788 | | | | | | 17,220 | | |
| SHAREHOLDERS’ DEFICIT: | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | | | | 4 | | | | | | 4 | | |
|
Share premium
|
| | | | | | | 53,443 | | | | | | 46,203 | | |
|
Capital reserves
|
| | | | | | | 3,900 | | | | | | 226 | | |
|
Accumulated deficit
|
| | | | | | | (102,891) | | | | | | (83,819) | | |
|
Total shareholders’ deficit
|
| | | | | | | (45,544) | | | | | | (37,386) | | |
|
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | 42,607 | | | | | | 21,306 | | |
| |
September 29, 2022
|
| | | | | | |
| |
Date of approval of
the financial statements |
| |
David Ripstein
CEO |
| |
Yoav Leibovitch
Chairman of the Board and CFO |
|
| | | | | | |
December 31
|
| |||||||||
| | | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| Revenues: | | | | | | | | | | | | | | | | |
|
Development services and preproduction
|
| | | | | | | 2,983 | | | | | | 9,048 | | |
|
Sale of products
|
| | | | | | | 328 | | | | | | 1,859 | | |
|
Total revenues
|
| | | | | | | 3,311 | | | | | | 10,907 | | |
| Cost of sales and services: | | | | | | | | | | | | | | | | |
|
Development services and preproduction
|
| | | | | | | 1,323 | | | | | | 2,625 | | |
|
Sale of products
|
| | | | | | | 201 | | | | | | 1,389 | | |
|
Total cost of sales and services
|
| | | | | | | 1,524 | | | | | | 4,014 | | |
|
Gross profit
|
| | | | | | | 1,787 | | | | | | 6,893 | | |
|
Research and development expenses, net
|
| | | | | | | 9,045 | | | | | | 8,823 | | |
|
Selling and marketing expenses
|
| | | | | | | 1,020 | | | | | | 855 | | |
|
General and administrative expenses
|
| | | | | | | 4,216 | | | | | | 1,883 | | |
|
Loss from operations
|
| | | | | | | (12,494) | | | | | | (4,668) | | |
|
Finance Income
|
| | | | | | | 210 | | | | | | | | |
|
Finance Expenses
|
| | | | | | | (6,677) | | | | | | (978) | | |
|
Company’s share in the loss of a company accounted by equity method, net
|
| | | | | | | (111) | | | | | | (951) | | |
|
Loss before income taxes
|
| | | | | | | (19,072) | | | | | | (6,597) | | |
|
Income taxes
|
| | | | | | | | | | | | | | | |
|
Loss for the period
|
| | | | | | | (19,072) | | | | | | (6,597) | | |
| Other comprehensive income (loss) net of tax: | | | | | | | | | | | | | | | | |
|
Exchange gain (loss) arising on translation of foreign operations
|
| | | | | | | 3,674 | | | | | | (557) | | |
|
Total comprehensive loss for the period
|
| | | | | | | (15,398) | | | | | | (7,154) | | |
|
Basic and diluted loss per share (in dollars)
|
| | | | | | | (1.03) | | | | | | (0.37) | | |
|
Basic and diluted weighted average common shares outstanding
|
| | | | | | | 18,601 | | | | | | 17,892 | | |
| | | |
Ordinary
shares |
| |
Preferred
Shares A |
| |
Preferred
Shares B |
| |
Preferred
Shares C |
| |
Share
capital |
| |
Share
premium |
| |
Accumulated
deficit |
| |
Capital
reserves |
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Number of shares
|
| |
In USD thousand
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
For the six-month period ended June 30, 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of January 1, 2022
|
| | | | 17,950,447 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
|
Exercise of options
|
| | | | 145,000 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
|
Shares issued to Financial Institutions
|
| | | | 808,907 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 1,978 | | | | | | — | | | | | | — | | | | | | 1,978 | | |
|
Shares Back to the Company
|
| | | | (75,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
|
Warrant exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | 822,640 | | | | |
|
(*)
|
| | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 5,000 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 229 | | | | | | — | | | | | | — | | | | | | 229 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (19,072) | | | | | | 3,674 | | | | | | (15,398) | | |
|
Balance as of June 30, 2022
|
| | | | 18,829,354 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 1,678,640 | | | | | | 4 | | | | | | 53,443 | | | | | | (102,891) | | | | | | 3,900 | | | | | | (45,544) | | |
|
For the six-month period ended June 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of January 1, 2021
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
|
Exercise of options
|
| | | | 12,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | | | | | — | | | | | | — | | | | | | 22 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 77 | | | | | | — | | | | | | — | | | | | | 77 | | |
|
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,597) | | | | | | (557) | | | | | | (7,154) | | |
|
Balance as of June 30, 2021
|
| | | | 17,904,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,089 | | | | | | (73,366) | | | | | | (1,462) | | | | | | (28,735) | | |
| | | |
For the six-month period
ended June 30 |
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Loss for the period
|
| | | | (19,072) | | | | | | (6,597) | | |
| Adjustments to reconcile net profit to net cash provided by operating activities: | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 740 | | | | | | 764 | | |
|
Company’s share in the loss of a company accounted by equity method, net
|
| | | | 111 | | | | | | 951 | | |
|
Finance expenses on loans
|
| | | | 401 | | | | | | 545 | | |
|
Change in the fair value of warrant liabilities
|
| | | | (102) | | | | | | (164) | | |
|
Stock-based compensation
|
| | | | 229 | | | | | | 77 | | |
|
Decrease (Increase) in trade accounts receivable
|
| | | | (439) | | | | | | (1,571) | | |
|
Decrease (Increase) in contract assets
|
| | | | 1,336 | | | | | | (2,171) | | |
|
(Increase) in inventory
|
| | | | (86) | | | | | | 40 | | |
|
Increase (Decrease) in other current assets
|
| | | | (4,396) | | | | | | 844 | | |
|
Increase in trade payables
|
| | | | (6,745) | | | | | | 1,588 | | |
|
Decrease in ESA prepayments
|
| | | | (3,865) | | | | | | (1,477) | | |
|
Decrease in deferred revenues
|
| | | | — | | | | | | (563) | | |
|
Increase in other accounts payable and accrued expenses
|
| | | | (957) | | | | | | 212 | | |
|
Increase in prepayments from customers
|
| | | | 11,502 | | | | | | — | | |
|
Increase (Decrease) in liability for royalties payable
|
| | | | 141 | | | | | | 290 | | |
|
Net cash used in operating activities
|
| | | | (21,202) | | | | | | (7,232) | | |
| Cash flow from investing activities | | | | | | | | | | | | | |
|
Decrease in long-term bank deposit
|
| | | | 51 | | | | | | 217 | | |
|
Purchase of property, plant and equipment
|
| | | | (119) | | | | | | (297) | | |
|
Net cash provided by (used in) investing activities
|
| | | | (68) | | | | | | (80) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Receipt of long-term loans from a financial institution, net and issuance of shares to
the lender |
| | | | 52,837 | | | | | | 5,000 | | |
|
Repayment of loan from shareholder
|
| | | | (5,000) | | | | | | — | | |
|
Repayment of loans from banks
|
| | | | (13,818) | | | | | | (1,020) | | |
|
Repayment of royalty lability
|
| | | | (119) | | | | | | — | | |
|
Payments of lease liabilities
|
| | | | (795) | | | | | | (808) | | |
|
Issuance of shares
|
| | | | 5,033 | | | | | | 22 | | |
|
Net cash provided by financing activities
|
| | | | 38,138 | | | | | | 3,194 | | |
|
Increase (decrease) in cash and cash equivalents
|
| | | | 16,868 | | | | | | (4,118) | | |
|
Cash and cash equivalents balance at the beginning of the year
|
| | | | 3,854 | | | | | | 6,983 | | |
|
Effect of changes in foreign exchange rates on cash and cash equivalents
|
| | | | 2,285 | | | | | | 10 | | |
|
Cash and cash equivalents balance at the end of the year
|
| | | | 23,007 | | | | | | 2,875 | | |
| Appendix A – Cash paid and received during the year for: | | | | | | | | | | | | | |
|
Interest paid
|
| | | | 1,096 | | | | | | 618 | | |
| | | |
Holding percentage
|
| | | |||||||||||||
|
Name
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |
Held By
|
| |
Country of incorporation
|
| ||||||
|
Satixfy Israel Ltd.
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
Israel
|
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
UK
|
|
|
Satixfy Satellite Systems UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
UK
|
|
|
Satixfy Bulgaria
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
Bulgaria
|
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
USA
|
|
|
Satixfy MS
|
| | | | 100% | | | | | | — | | | |
Satixfy Communications
|
| |
Cayman
|
|
| | | |
Holding percentage
|
| | | |||||||||||||
|
Name
|
| |
30.06.2022
|
| |
2021
|
| |
Held By
|
| |
Country of incorporation
|
| ||||||
|
Jet Talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| |
UK
|
|
| | | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
|
Revenues
|
| | | | — | | | | | | — | | |
|
Net loss Company share
|
| | | | 218 | | | | | | 1,865 | | |
|
Company’s share in the loss of a company accounted by equity method, net
|
| | | | 111 | | | | | | 951 | | |
| | | |
For the year ended
December 31 |
| |||||||||
| | | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
|
Revenues from Jet Talk
|
| | | | — | | | | | | 1,336 | | |
|
Revenues from iDirect
|
| | | | 212 | | | | | | 1,642 | | |
| | | |
For the year ended
December 31 |
| |||||||||
| | | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Jet Talk- Accounts receivable
|
| | | | 93 | | | | | | 174 | | |
|
Total Assets
|
| | | | 93 | | | | | | 174 | | |
| Liabilities | | | | | | | | | | | | | |
|
Raysat Israel Ltd.
|
| | | | 100 | | | | | | 278 | | |
|
Ilan Gat Engineers Ltd
|
| | | | 64 | | | | | | 551 | | |
|
Other
|
| | | | 10 | | | | | | — | | |
|
Liability to shareholder
|
| | | | — | | | | | | 236 | | |
|
Total Liabilities
|
| | | | 174 | | | | | | 1,065 | | |
| | | |
Level
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||||||||
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Warrants Liabilities
|
| | | | 3 | | | | | | 1,290 | | | | | | 1,392 | | |
| | | |
Warrants
|
| |||
|
Balance at January 1, 2021
|
| | | | 1,118 | | |
|
Issuance of warrants
|
| | | | 74 | | |
|
Changes in fair value recognized in finance expenses
|
| | | | 200 | | |
|
Balance at December 31, 2021
|
| | | | 1,392 | | |
|
Issuance of warrants
|
| | | | — | | |
|
Changes in fair value recognized in finance expenses
|
| | | | (102) | | |
|
Balance at June 30, 2022
|
| | | | 1,290 | | |
| | Assets: | | | | | | | |
| | Current assets: | | | | | | | |
| |
Cash
|
| | | $ | 510,165 | | |
| |
Prepaid expenses
|
| | | | 635,952 | | |
| |
Total current assets
|
| | | | 1,146,117 | | |
| |
Prepaid expenses, non-current
|
| | | | 443,363 | | |
| |
Cash held in Trust Account
|
| | | | 201,007,683 | | |
| |
Total assets
|
| | | $ | 202,597,163 | | |
| | Liabilities and Shareholders’ Equity (Deficit) | | | | | | | |
| | Current liabilities: | | | | | | | |
| |
Accrued expenses
|
| | | $ | 1,566,013 | | |
| |
Total current liabilities
|
| | | | 1,566,013 | | |
| |
Warrant liabilities
|
| | | | 9,340,468 | | |
| |
Deferred underwriting commissions
|
| | | | 9,000,000 | | |
| |
Total liabilities
|
| | | | 19,906,481 | | |
| | Commitments and Contingencies (Note 6) | | | | | | | |
| |
Class A ordinary shares subject to possible redemption, 20,000,000 shares at redemption value of $10.05
|
| | | | 201,007,683 | | |
| | Shareholders’ Equity (Deficit): | | | | | | | |
| |
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
| |
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; none issued and
outstanding (exclude 20,000,000 shares subject to possible redemption) |
| | | | — | | |
| |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 5,000,000 shares issued and outstanding
|
| | | | 500 | | |
| |
Additional paid-in capital
|
| | | | — | | |
| |
Accumulated deficit
|
| | | | (18,317,501) | | |
| |
Total shareholders’ equity (deficit)
|
| | | | (18,317,001) | | |
| |
Total Liabilities and Shareholders’ Equity (Deficit)
|
| | | $ | 202,597,163 | | |
| |
Formation and operating costs
|
| | | $ | 1,821,244 | | |
| |
Loss from operations
|
| | | | (1,821,244) | | |
| | Other income (expense) | | | | | | | |
| |
Change in fair value of warrant liabilities
|
| | | | 3,993,683 | | |
| |
Transactions costs allocated to warrant liabilities
|
| | | | (1,260,224) | | |
| |
Gain on expired over-allotment
|
| | | | 41,845 | | |
| |
Interest income
|
| | | | 7,683 | | |
| |
Total other income, net
|
| | | | 2,782,987 | | |
| |
Net income
|
| | | $ | 961,743 | | |
| |
Basic and diluted weighted average shares outstanding, ordinary shares subject to redemption
|
| | | | 8,433,735 | | |
| |
Basic and diluted net income per Class A ordinary share
|
| | | $ | 0.07 | | |
| |
Basic and diluted weighted average shares outstanding, ordinary shares
|
| | | | 5,000,000 | | |
| |
Basic and diluted net income per ordinary share
|
| | | $ | 0.07 | | |
| | | |
Class A Ordinary
Share |
| |
Class B Ordinary
Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity (Deficit) |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance as of April 23, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Class B ordinary shares issued to initial shareholder
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
|
Forfeit of 750,000 over-allotment founder shares
|
| | | | — | | | | | | — | | | | | | (750,000) | | | | | | (75) | | | | | | 75 | | | | | | — | | | | | | — | | |
|
Sale of 20,000,000 Units through public offering
|
| | | | 20,000,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | |
|
Shares subject to redemption
|
| | | | (20,000,000) | | | | | | (2,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,000) | | |
|
Excess of private placement proceed over fair value as capital contribution, net of amount deposited into Trust
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 848,914 | | | | | | — | | | | | | 848,914 | | |
|
Fair value of over-allotment option
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (41,845) | | | | | | | | | | | | (41,845) | | |
|
Subsequent measurement of Class A ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (831,569) | | | | | | (29,080,985) | | | | | | (29,912,554) | | |
|
Incentives to anchor investors
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,801,741 | | | | | | 9,801,741 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 961,743 | | | | | | 961,743 | | |
|
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (18,317,501) | | | | | $ | (18,317,001) | | |
| | Cash flows from operating activities: | | | | | | | |
| |
Net income
|
| | | $ | 961,743 | | |
| |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | |
| |
Interest earned on marketable securities held in Trust Account
|
| | | | (7,683) | | |
| |
Offering costs allocated to warrants
|
| | | | 1,260,224 | | |
| |
Gain on expired over-allotment
|
| | | | (41,845) | | |
| |
Change in fair value of warrant liabilities
|
| | | | (3,993,683) | | |
| |
Changes in operating assets and liabilities:
|
| | | | | | |
| |
Prepaid assets
|
| | | | (1,079,315) | | |
| |
Accrued expenses
|
| | | | 1,355,676 | | |
| |
Net cash used in operating activities
|
| | | | (1,544,883) | | |
| | Cash flows from investing activities: | | | | | | | |
| |
Investment of cash in Trust Account
|
| | | | (201,000,000) | | |
| |
Net cash used in investing activities
|
| | | | (201,000,000) | | |
| | Cash flows from financing activities: | | | | | | | |
| |
Proceeds from initial public offering, net of underwriting discounts paid
|
| | | | 196,000,000 | | |
| |
Proceeds from private placement
|
| | | | 7,630,000 | | |
| |
Proceeds from issuance of founder shares
|
| | | | 25,000 | | |
| |
Proceeds from issuance of promissory note to related party
|
| | | | 148,372 | | |
| |
Payment of promissory note
|
| | | | (148,372) | | |
| |
Payment of deferred offering costs
|
| | | | (599,952) | | |
| |
Net cash provided by financing activities
|
| | | | 203,055,048 | | |
| |
Net change in cash
|
| | | | 510,165 | | |
| |
Cash, beginning of the period
|
| | | | — | | |
| |
Cash, end of the period
|
| | | $ | 510,165 | | |
| | Supplemental disclosure of non-cash investing and financing activities | | | | | | | |
| |
Deferred underwriting discount
|
| | | $ | 9,000,000 | | |
| |
Initial classification of warrant liabilities
|
| | | $ | 13,334,151 | | |
| |
Initial value of Class A ordinary shares subject to possible conversion
|
| | | $ | 201,000,000 | | |
| |
Accretion of Class A ordinary shares subject to possible redemption
|
| | | $ | 7,683 | | |
| | | |
For the Period from April 23, 2021
(Inception) to December 31, 2021 |
| |||||||||
| | | |
Class A
|
| |
Class B
|
| ||||||
| Basic and diluted net income per share: | | | | | | | | | | | | | |
|
Numerator:
|
| | | | | | | | | | | | |
|
Allocation of net income
|
| | | $ | 603,785 | | | | | $ | 357,958 | | |
|
Denominator:
|
| | | | | | | | | | | | |
|
Basic and diluted weighted-average shares outstanding
|
| | | | 8,433,735 | | | | | | 5,000,000 | | |
|
Basic and diluted net income per share
|
| | | $ | 0.07 | | | | | $ | 0.07 | | |
| |
Gross proceeds from IPO
|
| | | $ | 201,000,000 | | |
| | Less: | | | | | | | |
| |
Proceeds allocated to Public Warrants
|
| | | | (7,553,065) | | |
| |
Ordinary share issuance costs
|
| | | | (22,351,806) | | |
| | Plus: | | | | | | | |
| |
Remeasurement of carrying value to redemption value
|
| | | | 29,904,871 | | |
| |
Interest income
|
| | | | 7,683 | | |
| |
Contingently redeemable ordinary share
|
| | | $ | 201,007,683 | | |
| | | |
December
31, 2021 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketable Securities held in Trust Account
|
| | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| | | | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities – Public Warrants
|
| | | $ | 5,294,000 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | — | | |
|
Warrant liabilities – Private Placement Warrants
|
| | | | 4,046,468 | | | | | | — | | | | | | — | | | | | | 4,046,468 | | |
| | | | | $ | 9,340,468 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | 4,046,468 | | |
|
Input
|
| |
December
31, 2021 |
| |
September
17, 2021 |
|
|
Exercise price
|
| |
$11.50
|
| |
$11.50
|
|
|
Unit price
|
| |
$ 9.78
|
| |
$10.00
|
|
|
Volatility
|
| |
9.6%
|
| |
13.3%
|
|
|
Expected term of the warrants
|
| |
6.07 years
|
| |
6.36 years
|
|
|
Risk-free rate
|
| |
1.36
|
| |
1.08%
|
|
|
Dividend yield
|
| |
0
|
| |
0
|
|
| | | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Total
Warrant Liabilities |
| |||||||||
|
Fair value as of April 23, 2021 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Initial measurement on September 17, 2021
|
| | | | 5,781,086 | | | | | | 7,553,065 | | | | | | 13,334,151 | | |
|
Change in fair value of warrant liabilities
|
| | | | (1,734,618) | | | | | | (2,259,065) | | | | | | (3,993,683) | | |
|
Transfer from level 3 to level 1
|
| | | | | | | | | | (5,294,000) | | | | | | (5,294,000) | | |
|
Fair value as of December 31, 2021
|
| | | $ | 4,046,468 | | | | | $ | — | | | | | $ | 4,046,468 | | |
| | | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
| Assets: | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 49,254 | | | | | $ | 510,165 | | |
|
Prepaid expenses
|
| | | | 621,125 | | | | | | 635,952 | | |
|
Total current assets
|
| | | | 670,379 | | | | | | 1,146,117 | | |
|
Prepaid expenses, non-current
|
| | | | — | | | | | | 443,363 | | |
|
Investments held in Trust Account
|
| | | | 201,268,266 | | | | | | 201,007,683 | | |
|
Total assets
|
| | | $ | 201,938,645 | | | | | $ | 202,597,163 | | |
| Liabilities and Shareholders’ Deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accrued expenses
|
| | | $ | 3,766,307 | | | | | $ | 1,566,013 | | |
|
Total current liabilities
|
| | | | 3,766,307 | | | | | | 1,566,013 | | |
|
Warrant liabilities
|
| | | | 2,035,861 | | | | | | 9,340,468 | | |
|
Deferred underwriting commissions
|
| | | | 9,000,000 | | | | | | 9,000,000 | | |
|
Total liabilities
|
| | | | 14,802,168 | | | | | | 19,906,481 | | |
| Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
|
Class A ordinary shares subject to possible redemption, 20,000,000 shares at redemption value of $10.05 as of June 30, 2022 and December 31, 2021
|
| | | | 201,268,266 | | | | | | 201,007,683 | | |
| Shareholders’ Deficit | | | | | | | | | | | | | |
|
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; none issued and outstanding (exclude 20,000,000 shares subject to possible redemption) as of June 30, 2022 and December 31, 2021
|
| | | | — | | | | | | — | | |
|
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized;
5,000,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021 |
| | | | 500 | | | | | | 500 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (14,132,289) | | | | | | (18,317,501) | | |
|
Total shareholders’ deficit
|
| | | | (14,131,789) | | | | | | (18,317,001) | | |
|
Total Liabilities and Shareholders’ Deficit
|
| | | $ | 201,938,645 | | | | | $ | 202,597,163 | | |
| | | |
For the three
months ended June 30, 2022 |
| |
For the six
months ended June 30, 2022 |
| |
For the
period from April 23, 2021 (inception) through June 30, 2021 |
| |||||||||
|
Formation and operating costs
|
| | | $ | 1,290,583 | | | | | $ | 3,119,396 | | | | | $ | 6,800 | | |
|
Loss from operations
|
| | | | (1,290,583) | | | | | | (3,119,396) | | | | | | (6,800) | | |
| Other income | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | 2,378,580 | | | | | | 7,304,607 | | | | | | — | | |
|
Interest income
|
| | | | 244,969 | | | | | | 260,583 | | | | | | — | | |
|
Total other income
|
| | | | 2,623,549 | | | | | | 7,565,190 | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 1,332,966 | | | | | $ | 4,445,794 | | | | | $ | (6,800) | | |
|
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | — | | |
|
Basic and diluted net income (loss), Class A ordinary shares subject to possible redemption
|
| | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | — | | |
|
Basic and diluted, weighted average shares outstanding – Class B ordinary shares
|
| | | | 5,000,000 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
|
Basic and diluted net income (loss), Class B ordinary shares
|
| | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | (0.00) | | |
| | | |
Class A
Ordinary Share |
| |
Class B
Ordinary Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Deficit |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance as of January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (18,317,501) | | | | | $ | (18,317,001) | | |
|
Accretion of Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,614) | | | | | | (15,614) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,112,829 | | | | | | 3,112,829 | | |
|
Balance – March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (15,220,286) | | | | | $ | (15,219,786) | | |
|
Accretion of Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (244,969) | | | | | | (244,969) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,332,966 | | | | | | 1,332,966 | | |
|
Balance – June 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (14,132,289) | | | | | $ | (14,131,789) | | |
| | | |
Class A
Ordinary Share |
| |
Class B
Ordinary Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance as of April 23, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Class B ordinary shares issued to initial shareholder(1)
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | — | | | | | $ | 25,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,800) | | | | | | (6,800) | | |
|
Balance – June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | (6,800) | | | | | $ | 18,200 | | |
| | | |
For the six
months ended June 30, 2022 |
| |
For the
period from April 23, 2021 (inception) through June 30, 2021 |
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 4,445,794 | | | | | $ | (6,800) | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Formation Cost Paid by related party
|
| | | | — | | | | | | 6,800 | | |
|
Interest earned on investments held in Trust Account
|
| | | | (260,583) | | | | | | — | | |
|
Change in fair value of warrant liabilities
|
| | | | (7,304,607) | | | | | | — | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid assets
|
| | | | 458,190 | | | | | | — | | |
|
Accrued expenses
|
| | | | 2,200,295 | | | | | | — | | |
|
Net cash used in operating activities
|
| | | | (460,911) | | | | | | — | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from issuance of promissory note to related party
|
| | | | — | | | | | | 1,000 | | |
|
Net cash provided by financing activities
|
| | | | — | | | | | | 1,000 | | |
|
Net change in cash
|
| | | | (460,911) | | | | | | 1,000 | | |
|
Cash, beginning of the period
|
| | | | 510,165 | | | | | | — | | |
|
Cash, end of the period
|
| | | $ | 49,254 | | | | | $ | 1,000 | | |
| Supplemental disclosure of non-cash investing and financing activities | | | | | | | | | | | | | |
|
Accretion of Class A ordinary shares subject to possible redemption
|
| | | $ | 260,583 | | | | | $ | — | | |
|
Deferred offering costs paid by Sponsor in exchange for issuance of Class B
ordinary shares |
| | | $ | — | | | | | $ | 18,200 | | |
|
Deferred offering costs paid by Sponsor under the promissory note
|
| | | $ | — | | | | | $ | 10,000 | | |
|
Deferred offering costs included in accrued offerings costs and expenses
|
| | | $ | — | | | | | $ | 51,742 | | |
| | | |
For the
Three Months Ended June 30, 2022 |
| |
For the
Six Months Ended June 30, 2022 |
| |
For the Period from
April 23, 2021 (inception) Through June 30, 2021 |
| |||||||||||||||||||||||||||
| | | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||
|
Basic and diluted net income (loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net income (loss)
|
| | | $ | 1,066,373 | | | | | $ | 266,593 | | | | | $ | 3,556,635 | | | | | $ | 889,159 | | | | | $ | — | | | | | $ | (6,800) | | |
|
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted-average shares outstanding
|
| | | | 20,000,000 | | | | | | 5,000,000 | | | | | | 20,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | |
|
Basic and diluted net income (loss) per share
|
| | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | 0.18 | | | | | $ | — | | | | | $ | (0.00) | | |
| |
Gross proceeds from IPO
|
| | | $ | 201,000,000 | | |
| | Less: | | | | | | | |
| |
Proceeds allocated to Public Warrants
|
| | | | (7,553,065) | | |
| |
Ordinary shares issuance costs
|
| | | | (22,351,806) | | |
| | Plus: | | | | | | | |
| |
Remeasurement of carrying value to redemption value
|
| | | | 29,904,871 | | |
| |
Interest income
|
| | | | 7,683 | | |
| |
Contingently redeemable ordinary shares as of December 31, 2021
|
| | | | 201,007,683 | | |
| | Plus: | | | | | | | |
| |
Interest income
|
| | | | 15,614 | | |
| |
Contingently redeemable ordinary shares as of March 31, 2022
|
| | | | 201,023,297 | | |
| | Plus: | | | | | | | |
| |
Interest income
|
| | | | 244,969 | | |
| |
Contingently redeemable ordinary shares as of June 30, 2022
|
| | | $ | 201,268,266 | | |
| | | |
June 30, 2022
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketable securities held in Trust Account
|
| | | $ | 201,268,266 | | | | | $ | 201,268,266 | | | | | $ | — | | | | | $ | — | | |
| | | | | $ | 201,268,266 | | | | | $ | 201,268,266 | | | | | $ | — | | | | | $ | — | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities – Public Warrants
|
| | | $ | 1,150,000 | | | | | $ | 1,150,000 | | | | | $ | — | | | | | $ | — | | |
|
Warrant liabilities – Private Placement
Warrants |
| | | | 885,861 | | | | | | — | | | | | | 885,861 | | | | | | — | | |
| | | | | $ | 2,035,861 | | | | | $ | 1,150,000 | | | | | $ | 885,861 | | | | | $ | — | | |
| | | |
December 31, 2021
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marketable securities held in Trust Account
|
| | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| | | | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liabilities – Public Warrants
|
| | | $ | 5,294,000 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | — | | |
|
Warrant liabilities – Private Placement Warrants
|
| | | | 4,046,468 | | | | | | — | | | | | | — | | | | | | 4,046,468 | | |
| | | | | $ | 9,340,468 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | 4,046,468 | | |
|
Input
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||
|
Exercise price
|
| | | $ | — | | | |
$11.50
|
|
|
Unit price
|
| | | $ | — | | | |
$9.78
|
|
|
Volatility
|
| | | | —% | | | |
9.6%
|
|
|
Expected term of the warrants
|
| | | | — | | | |
6.07 years
|
|
|
Risk-free rate
|
| | | | —% | | | |
1.36%
|
|
|
Dividend yield
|
| | | | — | | | |
0
|
|
| | | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Total
Warrant Liabilities |
| |||||||||
|
Fair value as of January 1, 2022
|
| | | $ | 4,046,468 | | | | | $ | — | | | | | $ | 4,046,468 | | |
|
Change in fair value of warrant liabilities
|
| | | | (2,132,027) | | | | | | — | | | | | | (2,132,027) | | |
|
Transfer from level 3 to level 2
|
| | | | (1,914,441) | | | | | | — | | | | | | (1,914,441) | | |
|
Change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | — | | |
|
Transfer from level 3 to level 2
|
| | | | — | | | | | | — | | | | | | — | | |
|
Fair value as of June 30, 2022
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
| |
Exhibit
Number |
| |
Description
|
|
| |
2.1†
|
| | |
| |
Exhibit
Number |
| |
Description
|
|
| |
23.2
|
| | | |
| |
23.3*
|
| | | |
| |
23.4*
|
| | | |
| |
24.1*
|
| | | |
| |
107*
|
| | |
| | | | | SATIXFY COMMUNICATIONS LTD. | | |||
| | | | | By: | | |
/s/ David Ripstein
|
|
| | | | | | | |
Name:
David Ripstein
|
|
| | | | | | | |
Title:
Chief Executive Officer
|
|
| |
Name
|
| |
Position
|
|
| |
/s/ David Ripstein
David Ripstein
|
| |
Chief Executive Officer
(Principal Executive Officer) |
|
| |
/s/ Oren Harari
Oren Harari
|
| |
Interim Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
| |
*
Yoav Leibovitch
|
| |
Chairman of the Board of Directors
|
|
| |
*
Mary P. Cotton
|
| |
Director
|
|
| |
*
Richard C. Davis
|
| |
Director
|
|
| |
*
Moshe Eisenberg
|
| |
Director
|
|
| |
*
Yair Shamir
|
| |
Director
|
|
| |
*
Yoram Stettiner
|
| |
Director
|
|
| |
*
David L. Willetts
|
| |
Director
|
|
| | | | | By: | | |
/s/ Colleen A. De Vries
|
|
| | | | | | | |
Name:
Colleen A. De Vries
|
|
| | | | | | | |
Title:
Senior Vice-President on behalf of Cogency Global Inc.
|
|