My Size, Inc. - Quarter Report: 2008 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2008
or
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE TRANSITION PERIOD FROM TO
Commission File Number: 1-33428
Topspin Medical, Inc.
(Exact name of registrant as specified in its charter)
DELAWARE | 98-0406340 | |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) | |
Global Park | ||
2 Yofdat Street, Third Floor | ||
North Industrial Area | ||
Lod, Israel | 71291 | |
(Address of registrants principal executive offices) | (Zip Code) |
(972)-8-920-0033
(Telephone number, including area code)
N/A
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
Indicate by check mark whether the registrant: (1) has filed all reports required to be
filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days. þ Yes
o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller
reporting company.
See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer
o Accelerated filer
o
Non-accelerated filer o
Smaller
reporting company þ
(Do not check if a smaller reporting
company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act). o Yes No þ
The number of shares of the registrants Common Stock, $0.001 par value, outstanding as of May
14, 2008, was 186,870,882.
TOPSPIN MEDICAL, INC.
FORM 10-Q
FOR THE QUARTER ENDED MARCH 31, 2008
TABLE OF CONTENTS
Page | ||
1 | ||
23 | ||
27 | ||
28 | ||
28 | ||
28 | ||
29 |
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q for the fiscal quarter ending March 31, 2008
contains forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended (the Securities Act), and Section 21E of the Securities Exchange
Act of 1934, as amended (the Exchange Act). Those statements are therefore entitled to
the protection of the safe harbor provisions of these laws. These forward-looking
statements, which are usually accompanied by words such as may, might, will,
should, could, intends, estimates, predicts, potential, continue, believes,
anticipates, plans, expects and similar expressions, involve risks and uncertainties,
and relate to, without limitation, statements about our market opportunities, our strategy,
our competition, our projected revenue and expense levels and the adequacy of our available
cash resources. There are important factors that could cause our actual results, level of
activity, performance or achievements to differ materially from those expressed or
forecasted in, or implied by, such forward-looking statements.
Although we believe that the expectations reflected in these forward-looking
statements are based upon reasonable assumptions, no assurance can be given that such
expectations will be attained or that any deviations will not be material. In light of
these risks, uncertainties and assumptions, the forward-looking events and circumstances
discussed in this Quarterly Report on Form 10-Q for the quarter ending March 31, 2008 may
not occur and our actual results could differ materially and adversely from those
anticipated or implied in the forward-looking statements. We disclaim any obligation or
undertaking to disseminate any updates or revision to any forward-looking statement
contained herein to reflect any change in our expectations with regard thereto or any
change in events, conditions or circumstances on which any such statement is based.
PART 1. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
TOPSPIN MEDICAL, INC.
(A Development Stage Company)
(A Development Stage Company)
CONSOLIDATED FINANCIAL STATEMENTS
AS OF MARCH 31, 2008
(Unaudited)
INDEX
Page | ||
2-3 | ||
4 | ||
5-8 | ||
9-10 | ||
11 - 22 |
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
CONSOLIDATED BALANCE
SHEET (UNAUDITED)
NIS in thousands
NIS in thousands
December 31, | March 31, | |||||||
2007 | 2008 | |||||||
ASSETS |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
40,978 | 32,959 | ||||||
Other receivables and prepaid expenses |
2,275 | 2,423 | ||||||
Inventory |
512 | | ||||||
43,765 | 35,382 | |||||||
LONG-TERM ASSETS: |
||||||||
Restricted deposit |
555 | 559 | ||||||
Severance pay fund |
36 | 34 | ||||||
Prepaid lease payments |
20 | 79 | ||||||
611 | 672 | |||||||
PROPERTY AND EQUIPMENT, NET |
2,692 | 2,405 | ||||||
DEFERRED ISSUANCE EXPENSES |
4,206 | | ||||||
51,274 | 38,459 | |||||||
The
accompanying notes are an integral part of the consolidated financial statements.
- 2 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
CONSOLIDATED BALANCE
SHEET (UNAUDITED)
NIS in thousands
NIS in thousands
December 31, | March 31, | |||||||
2007 | 2008 | |||||||
LIABILITIES AND SHAREHOLDERS EQUITY (DEFICIENCY) |
||||||||
CURRENT LIABILITIES: |
||||||||
Trade payables |
2,091 | 1,370 | ||||||
Other accounts payables and accrued expenses |
5,341 | 5,593 | ||||||
7,432 | 6,963 | |||||||
LONG TERM LIABILITIES |
||||||||
Accrued severance pay |
633 | 593 | ||||||
Liabilities
in respect of options granted to employees and consultants |
2,368 | 1,447 | ||||||
Embedded conversion feature in convertible debentures |
1,281 | | ||||||
Liability in respect of warrants (series 2) |
975 | 525 | ||||||
Embedded derivative related to issuance expenses |
175 | 172 | ||||||
Convertible debentures |
39,453 | 23,989 | ||||||
44,252 | 26,133 | |||||||
SHAREHOLDERS
EQUITY (DEFICIENCY): |
||||||||
Common Stock of $0.001 par value: |
||||||||
Authorized 500,000,000 shares;
Issued and outstanding 186,870,882 shares |
837 | 839 | ||||||
Additional paid in capital |
163,790 | 163,955 | ||||||
Accumulated deficit during the development stage |
(165,670) | (160,024 | ) | |||||
(1,043 | ) | 4,770 | ||||||
51,274 | 38,459 | |||||||
The
accompanying notes are an integral part of the consolidated financial statements.
- 3 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
NIS in thousands
NIS in thousands
Period from | ||||||||||||
inception | ||||||||||||
(September 20, | ||||||||||||
Three months ended | 1999) through | |||||||||||
March 31, | March 31, | |||||||||||
2008 | 2007 | 2008 | ||||||||||
Research and development expenses* |
5,094 | 7,174 | 124,221 | |||||||||
Less participation by the Office of the Chief Scientist |
| (300 | ) | (17,471 | ) | |||||||
Research and development expenses, net |
5,094 | 6,874 | 106,750 | |||||||||
Selling and marketing expenses |
374 | 322 | 3,466 | |||||||||
General and administrative expenses |
1,493 | 2,749 | 49,961 | |||||||||
Operating loss |
(6,961 | ) | (9,945 | ) | (160,177 | ) | ||||||
Financing income, net |
7,228 | 905 | 8,332 | |||||||||
Income (loss) before cumulative effect of a change in
accounting principle |
267 | (9,040 | ) | (151,845 | ) | |||||||
Cumulative effect of a change in accounting principle |
| | 238 | |||||||||
Net income (loss) |
267 | (9,040 | ) | (152,083 | ) | |||||||
Basic and diluted net income (loss) per Ordinary share |
0.001 | (0.06 | ) | |||||||||
Weighted average number of Common Stock outstanding
used in basic and diluted net loss per share
calculation |
189,088,092 | 160,064,863 | ||||||||||
* | Including deduction of experimental sales in the amount of approximately 90,000 NIS. |
The
accompanying notes are an integral part of the consolidated financial statements.
- 4 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY (DEFICIENCY) (UNAUDITED)
NIS in thousands
NIS in thousands
Non- | Deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||
recourse | accumulated | |||||||||||||||||||||||||||||||||||||||||||||||||||
Number of outstanding shares | Share capital | Additional | Receivables | receivables | during the | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Preferred | Preferred | paid-in | for shares | for shares | development | shareholders | ||||||||||||||||||||||||||||||||||||||||||||||
Ordinary | A | B | C | Ordinary | A | B | C | capital | issued | issued | stage | equity | ||||||||||||||||||||||||||||||||||||||||
Balance as of September 20, 1999
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
Issuance of common shares
|
625,000 | | | | 3 | | | | | | | | 3 | |||||||||||||||||||||||||||||||||||||||
Issuance of Preferred A shares net of issuance expenses of NIS 20
|
| 375,001 | | | | 2 | | | 3,134 | | | | 3,136 | |||||||||||||||||||||||||||||||||||||||
Net loss
|
| | | | | | | | | | | (380 | ) | (380 | ) | |||||||||||||||||||||||||||||||||||||
Balance as of December 31, 1999
|
625,000 | 375,001 | | | 3 | 2 | | | 3,134 | | | (380 | ) | 2,759 | ||||||||||||||||||||||||||||||||||||||
Issuance of Preferred B shares
net of issuance expenses of NIS 61
|
| | 208,329 | | | | 1 | | 10,183 | | | | 10,184 | |||||||||||||||||||||||||||||||||||||||
Net loss
|
| | | | | | | | | | | (3,880 | ) | (3,880 | ) | |||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2000
|
625,000 | 375,001 | 208,329 | | 3 | 2 | 1 | | 13,317 | | | (4,260 | ) | 9,063 | ||||||||||||||||||||||||||||||||||||||
Net loss
|
| | | | | | | | | | | (7,254 | ) | (7,254 | ) | |||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2001
|
625,000 | 375,001 | 208,329 | | 3 | 2 | 1 | | 13,317 | | | (11,514 | ) | 1,809 | ||||||||||||||||||||||||||||||||||||||
Issuance of Preferred C shares
net of issuance expenses of NIS 2,200
|
| | | 87,386,858 | | | | 410 | 47,578 | (630 | ) | | | 47,358 | ||||||||||||||||||||||||||||||||||||||
Beneficial conversion feature
related to Preferred A and
Preferred B shares
|
| | | | | | | | 13,320 | | | (13,320 | ) | | ||||||||||||||||||||||||||||||||||||||
Issuance of Common Stock to
the Chief Executive Officer
|
6,957,841 | | | | 56 | | | | 413 | | (469 | ) | | | ||||||||||||||||||||||||||||||||||||||
Deferred stock based
compensation related to
issuance of shares to the Chief
Executive Officer
|
| | | | | | | | 2,822 | | | | 2,822 | |||||||||||||||||||||||||||||||||||||||
Stock based compensation
related to options granted to
consultants
|
| | | | | | | | 1,286 | | | | 1,286 | |||||||||||||||||||||||||||||||||||||||
Accrued interest and exchange
rate differences on a loan to
the Chief Executive Officer
|
| | | | | | | | 4 | | (4 | ) | | | ||||||||||||||||||||||||||||||||||||||
Net loss
|
| | | | | | | | | | | (15,414 | ) | (15,414 | ) | |||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2002
|
7,582,841 | 375,001 | 208,329 | 87,386,858 | 59 | 2 | 1 | 410 | 78,740 | (630 | ) | (473 | ) | (40,248 | ) | 37,861 | ||||||||||||||||||||||||||||||||||||
The
accompanying notes are an integral part of the consolidated financial statements.
- 5 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY (DEFICIENCY) (UNAUDITED)
NIS in thousands
NIS in thousands
Non- | Deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||
recourse | accumulated | |||||||||||||||||||||||||||||||||||||||||||||||||||
Number of outstanding shares | Share capital | Additional | Receivables | receivables | during the | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Preferred | Preferred | paid-in | for shares | for shares | development | shareholders | ||||||||||||||||||||||||||||||||||||||||||||||
Ordinary | A | B | C | Ordinary | A | B | C | capital | issued | issued | stage | equity | ||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2002 |
7,582,841 | 375,001 | 208,329 | 87,386,858 | 59 | 2 | 1 | 410 | 78,740 | (630 | ) | (473 | ) | (40,248 | ) | 37,861 | ||||||||||||||||||||||||||||||||||||
Receivables in respect of
Preferred C shares issued |
| | | | | | | | 25,828 | 630 | | | 26,458 | |||||||||||||||||||||||||||||||||||||||
Amortization of deferred stock
based compensation |
| | | | | | | | 736 | | | | 736 | |||||||||||||||||||||||||||||||||||||||
Deferred stock based
compensation related to
issuance of shares to the
Chief Executive Officer |
3,077,506 | | | | | | | | 1,778 | | | | 1,778 | |||||||||||||||||||||||||||||||||||||||
Stock based compensation
related to options granted to
consultants |
| | | | | | | | 19 | | | | 19 | |||||||||||||||||||||||||||||||||||||||
Accrued interest and exchange
rate differences on a loan to
the Chief Executive Officer |
| | | | | | | | (14 | ) | | 14 | | | ||||||||||||||||||||||||||||||||||||||
Net loss |
| | | | | | | | | | | (27,693 | ) | (27,693 | ) | |||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2003 |
10,660,347 | 375,001 | 208,329 | 87,386,858 | 59 | 2 | 1 | 410 | 107,087 | | (459 | ) | (67,941 | ) | 39,159 | |||||||||||||||||||||||||||||||||||||
Exercise of options |
418,746 | | | | 2 | | | | 62 | | | | 64 | |||||||||||||||||||||||||||||||||||||||
Amortization of deferred stock
based compensation |
| | | | | | | | 677 | | | | 677 | |||||||||||||||||||||||||||||||||||||||
Deferred stock based
compensation related to
issuance of shares to the
Chief Executive Officer |
630,793 | | | | | | | | 615 | | | | 615 | |||||||||||||||||||||||||||||||||||||||
Stock based compensation
related to options granted to
consultants |
| | | | | | | | 261 | | | | 261 | |||||||||||||||||||||||||||||||||||||||
Accrued interest and exchange
rate differences on a loan to
the Chief Executive Officer |
| | | | | | | | 16 | | (16 | ) | | | ||||||||||||||||||||||||||||||||||||||
Net loss |
| | | | | | | | | | | (20,433 | ) | (20,433 | ) | |||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2004 |
11,709,886 | 375,001 | 208,329 | 87,386,858 | 61 | 2 | 1 | 410 | 108,718 | | (475 | ) | (88,374 | ) | 20,343 | |||||||||||||||||||||||||||||||||||||
The
accompanying notes are an integral part of the consolidated financial statements.
- 6 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY (DEFICIENCY) (UNAUDITED)
NIS in thousands
NIS in thousands
Non- | Deficit | |||||||||||||||||||||||||||||||||||||||||||||||
recourse | accumulated | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Number of outstanding shares | Share capital | Additional | Receivables | during the | shareholders | |||||||||||||||||||||||||||||||||||||||||||
Preferred | Preferred | paid-in | for shares | development | equity | |||||||||||||||||||||||||||||||||||||||||||
Ordinary | A | B | C | Ordinary | A | B | C | capital | issued | stage | (deficiency) | |||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2004 |
11,709,886 | 375,001 | 208,329 | 87,386,858 | 61 | 2 | 1 | 410 | 108,718 | (475 | ) | (88,374 | ) | 20,343 | ||||||||||||||||||||||||||||||||||
Conversion of Preferred A, B
and C into Common Stock |
104,378,107 | (375,001 | ) | (208,329 | ) | (87,386,858 | ) | 477 | (2 | ) | (1 | ) | (410 | ) | (64 | ) | | | | |||||||||||||||||||||||||||||
Exercise of options |
3,553,507 | | | | 16 | | | | *) | | | 16 | ||||||||||||||||||||||||||||||||||||
Issuance of ordinary shares
net of issuance expenses of
NIS 3,292 |
38,000,000 | | | | 171 | | | | 28,920 | | | 29,091 | ||||||||||||||||||||||||||||||||||||
Issuance of options net of
issuance expenses of NIS 378 |
| | | | | | | | 3,339 | | | 3,339 | ||||||||||||||||||||||||||||||||||||
Deferred stock based
compensation related to
issuance of shares to the
Chief Executive Officer |
630,793 | | | | | | | | (627 | ) | | | (627 | ) | ||||||||||||||||||||||||||||||||||
Grant to the Chief Executive
Officer |
| | | | | | | | | 74 | | 74 | ||||||||||||||||||||||||||||||||||||
Amortization of deferred stock
based compensation |
| | | | | | | | 486 | | | 486 | ||||||||||||||||||||||||||||||||||||
Stock based compensation
related to options granted to
consultants |
| | | | | | | | 66 | | | 66 | ||||||||||||||||||||||||||||||||||||
Accrued interest and exchange
rate differences on a loan to
the Chief Executive Officer |
| | | | | | | | 58 | (58 | ) | | | |||||||||||||||||||||||||||||||||||
Balance as of December 31, 2005 |
158,272,293 | | | | 725 | | | | 140,896 | (459 | ) | (102,699 | ) | 38,463 | ||||||||||||||||||||||||||||||||||
Change of deferred stock
compensation into liability as
a result from accounting
change |
| | | | | | | | (6,768 | ) | | | (6,768 | ) | ||||||||||||||||||||||||||||||||||
Exercise of options |
634,374 | | | | 3 | | | | 38 | | | 41 | ||||||||||||||||||||||||||||||||||||
Classification of liability
into equity in respect of
exercise options |
| | | | | | | | 451 | 451 | ||||||||||||||||||||||||||||||||||||||
Grant to the Chief Executive
Officer |
630,794 | | | | | | | | | 208 | | 208 | ||||||||||||||||||||||||||||||||||||
Accrued interest and exchange
rate differences on a loan to
the Chief Executive Officer |
| | | | | | | | (14 | ) | 14 | | | |||||||||||||||||||||||||||||||||||
Net loss |
| | | | | | | | | | (38,803 | ) | (38,803 | ) | ||||||||||||||||||||||||||||||||||
Balance as of December 31, 2006 |
159,537,461 | | | | 728 | | | | 134,603 | (237 | ) | (141,502 | ) | (6,408 | ) | |||||||||||||||||||||||||||||||||
*) | Less than NIS 1 thousand. |
The
accompanying notes are an integral part of the consolidated financial statements.
- 7 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY (DEFICIENCY) (UNAUDITED)
NIS in thousands
NIS in thousands
Non- | Deficit | |||||||||||||||||||||||||||||||||||||||||||||||
recourse | accumulated | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Number of outstanding shares | Share capital | Additional | receivables | during the | shareholders | |||||||||||||||||||||||||||||||||||||||||||
Preferred | Preferred | paid-in | for shares | development | equity | |||||||||||||||||||||||||||||||||||||||||||
Ordinary | A | B | C | Ordinary | A | B | C | capital | issued | stage | (deficiency) | |||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2006 |
159,537,461 | | | | 728 | | | | 134,603 | (237 | ) | (141,502 | ) | (6,408 | ) | |||||||||||||||||||||||||||||||||
Exercise of options |
2,270,935 | | | | 9 | | | | 66 | | | 75 | ||||||||||||||||||||||||||||||||||||
Classification of liability
into equity in respect of
exercise of options |
| | | | | | | | 1,665 | | | 1,665 | ||||||||||||||||||||||||||||||||||||
Repayment of non-recourse loan
and classification of
liability into equity |
| | | | | | | | 9,220 | 237 | | 9,457 | ||||||||||||||||||||||||||||||||||||
Issuance of Common Stock
and warrants (series 3), net
of issuance expenses of NIS 1,013 |
24,398,402 | | | | 100 | | | | 18,236 | | | 18,336 | ||||||||||||||||||||||||||||||||||||
Net loss |
| | | | | | | | (24,168 | ) | (24,168 | ) | ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2007 |
186,206,798 | | | | 837 | | | | 163,790 | | (165,670 | ) | (1,043 | ) | ||||||||||||||||||||||||||||||||||
Cumulative effect of a change
in accounting principle (1) |
| | | | | | | | | | 5,379 | 5,379 | ||||||||||||||||||||||||||||||||||||
Exercise of options |
641,562 | | | | 2 | | | | 20 | | | 22 | ||||||||||||||||||||||||||||||||||||
Exercise of warrants (series 1) |
22,522 | | | | *) - | | | | 20 | | | 20 | ||||||||||||||||||||||||||||||||||||
Classification of liability
into equity in respect of
exercise of options |
| | | | | | | | 125 | | | 125 | ||||||||||||||||||||||||||||||||||||
Net income |
| | | | | | | | | | 267 | 267 | ||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2008 |
186,870,882 | | | | 839 | | | | 163,955 | | (160,024 | ) | 4,770 | |||||||||||||||||||||||||||||||||||
*) Less than NIS 1 thousand. | ||
(1) | See Note 2b. |
The
accompanying notes are an integral part of the consolidated financial
statements.
- 8 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NIS in thousands
NIS in thousands
Period from | ||||||||||||
inception | ||||||||||||
(September 20, | ||||||||||||
Three months ended | 1999) through | |||||||||||
March 31, | March 31, | |||||||||||
2008 | 2007 | 2008 | ||||||||||
Cash flows from operating activities: |
||||||||||||
Net income (loss) |
267 | (9,040 | ) | (152,083 | ) | |||||||
Adjustments to reconcile net loss to net cash used
in operating activities (a) |
(8,117 | ) | 1,775 | 13,790 | ||||||||
Net cash used in operating activities: |
(7,850 | ) | (7,265 | ) | (138,293 | ) | ||||||
Cash flows from investing activities: |
||||||||||||
Change in restricted deposit, net |
| (122 | ) | (509 | ) | |||||||
Restricted cash in respect of issuance of convertible
debentures |
| | 1,298 | |||||||||
Purchase of fixed assets |
(211 | ) | (198 | ) | (9,125 | ) | ||||||
Proceeds from sale of fixed assets |
| | 40 | |||||||||
Loan to the Chief Executive Officer |
| | (231 | ) | ||||||||
Net cash used in investing activities: |
(211 | ) | (320 | ) | (8,527 | ) | ||||||
Cash flows from financing activities: |
||||||||||||
Exercise of stock options and warrants (series 1) |
42 | 34 | 238 | |||||||||
Proceeds from issuance of shares and warrants series
3 , net of issuance expenses |
| | 137,905 | |||||||||
Proceeds from issuance of convertible debentures and
warrants series 2, net of issuance expenses |
| (220 | ) | 41,636 | ||||||||
Net cash provided by (used in) financing activities: |
42 | (186 | ) | 179,779 | ||||||||
Increase (decrease) in cash and cash equivalents |
(8,019 | ) | (7,771 | ) | 32,959 | |||||||
Cash and cash equivalents at the beginning of the period |
40,978 | 10,379 | | |||||||||
Cash and cash equivalents at the end of the period |
32,959 | 2,608 | 32,959 | |||||||||
- 9 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NIS in thousands
NIS in thousands
Period from | ||||||||||||
inception | ||||||||||||
(September 20, | ||||||||||||
Three months ended | 1999) through | |||||||||||
March 31, | March 31, | |||||||||||
2008 | 2007 | 2008 | ||||||||||
(a) Adjustments to reconcile net loss to net cash used in
operating activities: |
||||||||||||
Depreciation and amortization |
399 | 189 | 6,651 | |||||||||
Capital loss from sale of fixed assets |
| | 34 | |||||||||
Interest and exchange rate differences on loan to the Chief
Executive Officer |
| | (35 | ) | ||||||||
Non-cash bonus to the Chief Executive Officer |
| 241 | 789 | |||||||||
Interest on restricted deposit |
(4 | ) | (541 | ) | (1,348 | ) | ||||||
Change in fair value of liability in respect of warrants |
(450 | ) | (2,256 | ) | (7,219 | ) | ||||||
Change in fair value of conversion feature |
| 124 | (2,746 | ) | ||||||||
Change in fair value of convertible debentures |
(7,160 | ) | | (7,160 | ) | |||||||
Change in fair value of embedded derivative |
(3 | ) | (77 | ) | (674 | ) | ||||||
Amortization of deferred issuance expenses and debentures
discount |
| 1,129 | 6,228 | |||||||||
Amortization of deferred stock based compensation related
to employees |
| | 6,487 | |||||||||
Cumulative effect of change in accounting principle |
| | 238 | |||||||||
Change in fair value and amortization of stock options
classified as a liability |
(796 | ) | 1,139 | 5,898 | ||||||||
Amortization of deferred stock based compensation related
to consultants |
| | 1,632 | |||||||||
Accrued severance pay, net |
(38 | ) | 14 | 559 | ||||||||
Increase (decrease) in accounts receivable (including
long-term receivables) |
305 | 134 | (2,502 | ) | ||||||||
Increase (decrease) in trade payables |
(622 | ) | (15 | ) | 1,365 | |||||||
Increase in other accounts payable |
252 | 1,694 | 5,593 | |||||||||
Total adjustments |
(8,117 | ) | 1,775 | 13,790 | ||||||||
(b) Supplemental disclosure of cash flow activities: |
||||||||||||
Cash paid during the period for: |
||||||||||||
Taxes paid due to non-deductible expenses |
14 | 54 | 730 | |||||||||
Interest paid |
| | 3,951 | |||||||||
(c) Supplemental disclosure of non cash flows activities: |
||||||||||||
Classification of liabilities into equity |
125 | 10,029 | 11,461 | |||||||||
- 10 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NIS in thousands
NIS in thousands
NOTE 1 GENERAL
a. | TopSpin Medical, Inc (the Company) and its subsidiary, TopSpin Medical (Israel) Ltd. (the Subsidiary or TopSpin) are engaged in research and development of medical MRI technology. | ||
The Company was incorporated and commenced operation in September 1999 as a private company registered in Delaware. On September 1, 2005, the Company issued securities to the public in Israel and became publicly traded on the Tel Aviv Stock Exchange (TASE). In 2007, the Company listed some of its securities with the U.S. Securities and Exchange Commission (SEC). The Companys stocks are traded only in Israel in NIS. | |||
b. | Since its inception, the Company has devoted substantially most of its efforts to business planning, research and development, marketing, recruiting management and technical staff, acquiring assets and raising capital. Accordingly, the Company is considered to be in the development stage, as defined in Statement of Financial Accounting Standards No. 7, Accounting and Reporting by Development Stage Enterprises (SFAS No. 7). | ||
The Company plans to continue to finance its operations with a combination of stock issuance and private placements. In addition, the Company is exploring different alternatives for the repayment of the Series A Debentures of the company or its conversion into the Companys shares of Common Stock, including through making a tender offer to the holders of the Series A Debentures against receipt of cash consideration and issuance of shares of Common Stock of the Company. | |||
There are no assurances, however, that the Company will be successful in obtaining an adequate level of financing needed for the long-term development and commercialization of its planned products. | |||
c. | The Company develops an endorectal probe for the diagnosis of prostate cancer based on its MRI technology (the Urology Product). The Companys board of directors decided in its meeting on April 27, 2008, that the Company will direct more focus and resources on the development of its Urology Product while decreasing its expenses related to the IVMRI catheter activity due to the market feedback received following the initial sales in cardiology and an analysis of the cardiology and urology markets. Also, the Companys board of directors decided to decrease the total research and development expenses starting in the second half of 2008 by 40% as compared to expenses incurred in the second half of 2007. |
d. | Subsequent to the balance sheet date and following meetings held between the Company and the Israeli trustee of the Series A Debentures (the Trustee), it was agreed to convene a meeting of the holders of the Series A Debentures on June 1, 2008 (the Meeting). The agenda of the Meeting is: |
a. | Update by the Company of its business status and its future plans followed by a discussion on these issues. | ||
b. | Presentation of the Companys proposal for an arrangement with the holders of the Series A Debentures followed by a discussion. | ||
c. | Discussion of the holders of the Series A Debentures and a resolution regarding their view on whether an Event of Default, as defined in section 7.07 of the indenture of the Series A Debentures (the Indenture) has occurred. |
The Company believes, based on the advice of its legal advisors, that no Event of Default, as defined in section 7.07 of the Indenture, has occurred, and therefore it is remote that the Company will be required to immediately repay the Series A Debentures. |
NOTE 2 SIGNIFICANT ACCOUNTING POLICIES
The accompanying unaudited interim consolidated financial statements have been prepared as of March 31, 2008, in accordance with United States generally accepted accounting principles relating to the preparation of financial statements for interim periods. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended March 31, 2008 are not necessarily indicative of the results that may be expected for the year ending December 31, 2008. | |||
The significant accounting policies followed in the preparation of these financial statements are identical to those applied in the preparation of the latest annual financial statements except as detailed below: |
- 11 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NIS in thousands
NIS in thousands
NOTE 2 SIGNIFICANT ACCOUNTING POLICIES (CONT.)
a. | In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS 159). This Statement provides companies with an option to report selected financial assets and liabilities at fair value. Generally accepted accounting principles have required different measurement attributes for different assets and liabilities that can create artificial volatility in earnings. The Statements objective is to reduce both complexity in accounting for financial instruments and the volatility in earnings caused by measuring related assets and liabilities differently. This Statement is effective as of the beginning of an entitys first fiscal year beginning after November 15, 2007. | ||
The Company has decided to adopt the provisions of SFAS No. 159 as of January 1, 2008 and consequently measures the convertible debentures in their entirety at fair value with changes in fair value recorded in earnings. As a result, the Company recorded an increase in retained earnings in the amount of NIS 5,379. This amount represents the difference between the aggregate amount of the fair value of the embedded conversion feature and the amortized book value of the convertible debentures as of December 31, 2007, net of issuance expenses, which amounts to NIS 37,018 and the fair market value of the convertible debentures, based on quoted market price as of the same date in the amount of NIS 31,639. The convertible debentures are linked to the CPI and will be redeemable in one installment (unless conversion occurs) on November 30, 2009. As of March 31, 2008, the fair value of the convertible debentures was NIS 51,662. | |||
b. | Impact of recently issued accounting standards: |
1. | SFAS No. 160: | ||
SFAS 160 In December 2007, the FASB issued SFAS 160, Noncontrolling Interests in Consolidated Financial Statements. SFAS 160 amends Accounting Research Bulletin 51, Consolidated Financial Statements, to establish accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. It also clarifies that a noncontrolling interest in a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. SFAS 160 also changes the way the consolidated income statement is presented by requiring consolidated net income to be reported at amounts that include the amounts attributable to both the parent and the noncontrolling interest. It also requires disclosure, on the face of the consolidated statement of income, of the amounts of consolidated net income attributable to the parent and to the noncontrolling interest. | |||
SFAS 160 requires that a parent recognize a gain or loss in net income when a subsidiary is deconsolidated and requires expanded disclosures in the consolidated financial statements that clearly identify and distinguish between the interests of the parent owners and the interests of the noncontrolling owners of a subsidiary. | |||
SFAS 160 is effective for fiscal periods, and interim periods within those fiscal years, beginning on or after December 15, 2008. Early adoption is not permitted. | |||
The Company is currently evaluating the potential impact that the adoption of SFAS 160 could have on its consolidated financial statements. |
- 12 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NIS in thousands
NIS in thousands
NOTE 2 SIGNIFICANT ACCOUNTING POLICIES (CONT.)
b. | Impact of recently issued accounting standards (cont.): |
2. | FAS No. 157 | ||
In September 2006, the FASB issued Statement of Financial Accounting Standards
No. 157, Fair Value Measurements (SFAS 157). This statement provides a
single definition of fair value, a framework for measuring fair value, and
expanded disclosures concerning fair value. Previously, different definitions
of fair value were contained in various accounting pronouncements creating
inconsistencies in measurement and disclosures. SFAS 157 applies under those
previously issued pronouncements that prescribe fair value as the relevant
measure of value, except SFAS 123(R) and related interpretations. The
statements does not apply to accounting standards that require or permit
measurement similar to fair value but are not intended to measure fair value.
This pronouncement is effective for fiscal years beginning after November 15,
2007. On February 12, 2008, the FASB issued FASB Staff Position No. FAS 157-2, Effective Date of FASB Statement No. 157 (the FSP). The FSP amends FASB Statement No. 157, Fair Value Measurements (Statement 157), to delay the effective date of Statement 157 for nonfinancial assets and nonfinancial liabilities, except for items that are recognized or disclosed at fair value in the financial statements on a recurring basis (that is, at least annually). For items within its scope, the FSP defers the effective date of Statement 157 to fiscal years beginning after November 15, 2008, and interim periods within those fiscal years. |
|||
The Company is currently evaluating the impact that this pronouncement may have on its consolidated financial statements. |
NOTE 3 CONTINGENT LIABILITIES
Commitments to pay royalties to the Office of the Chief Scientist: | |||
The Subsidiary has obtained from the Office of the Chief Scientist of the State of Israel grants for participation in research and development and, in return, the Subsidiary is obligated to pay royalties amounting to 3% of the sales in the first three years from the beginning of the repayment and 3.5% of the sales from the fourth year until all of its obligation is repaid, whichever period ends earlier. The grant is linked to the exchange rate of the dollar and bears interest of LIBOR per annum. | |||
Through March 31, 2008, total grants obtained had an aggregate value of NIS 16,747. |
- 13 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 4 SHAREHOLDERS EQUITY
a. | Composition of share capital: | ||
The Companys authorized Common Stock consists of 500,000,000 shares with a par value of $ 0.001 per share. All shares have equal voting rights and are entitled to one noncumulative vote per share in all matters to be voted upon by shareholders. The shares have no preemptive, subscription, conversion or redemption rights and may be issued only as fully paid and non-assessable shares. Holders of the Common Stock are entitled to equal ratable rights to dividends and distributions with respect to the Common Stock, as may be declared by the Board of Directors out of funds legally available. The Common Stock is registered and publicly traded on the Tel-Aviv Stock Exchange. | |||
b. | Share capital: |
1. | In September 1999, the Company issued 625,000 Common Stock at a price of $0.001 per share. | ||
In October 1999, the Company issued 375,001 Preferred A shares in consideration for NIS 3,136 (net of issuance expenses of NIS 20) at a price of $2 per share. | |||
In May 2000, the Company issued 208,329 Preferred B shares in consideration for NIS 10,184 (net of issuance expenses of NIS 61) at a price of $12 per share. | |||
In December 2002, the Company issued 87,386,858 Preferred C shares in consideration for a total amount of NIS 73,816 (net of issuance expenses of NIS 2,200) at a price of $0.1886 per share. | |||
The consideration for the issued stock was paid at the closing day (NIS 47,358) and the remaining consideration was paid when the Company achieved the development milestone, as detailed in the agreement (commencement of clinical trials of its products on humans) in 2003. | |||
Preferred C shares conferred, among others, preference rights in respect of distribution of the Companys earnings and distribution of the Companys assets upon liquidation. Preferred A and B shares conferred, among others, preference rights in respect of distribution of the Companys assets upon liquidation, after such distribution is made to holders of Preferred C shares and Common Stock conferred voting rights and rights in distribution of the Companys assets upon liquidation, after such distribution is made to holders of Preferred shares. | |||
All classes of shares, as above, conferred equal voting rights in the Companys general meetings on the basis of conversion into the underlying Common Stock. | |||
Preferred A, B and C shares were convertible into Common Stock according to conversion rates of 15.5885, 53.4998 and 1 per Ordinary share, respectively. | |||
On August 22, 2005, the Company effected a consolidation and distribution of its share capital in such a manner that 375,001 Preferred A shares of $ 0.001 were converted into 5,845,692 Common Stock, 208,329 Preferred B shares were converted into 11,145,557 Common Stock and 87,386,858 Preferred C shares were converted into 87,386,858 Common Stock. |
- 14 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 4 SHAREHOLDERS EQUITY (CONT.)
b. | Share capital (cont.): |
2. | According to an agreement signed in December 2002, the Company issued to the Chief Executive Officer (CEO) 11,927,727 Common Stock in consideration for $100,000, subject to repurchase right according to certain vesting terms. The Subsidiary gave the CEO a loan to finance the purchase of the Companys shares. The loan is denominated in U.S dollars and bears interest at the rate of 5% per annum. As a security to ensure the repayment of the loan, the CEO pledged these shares for the benefit of the Company. The pledged shares and the related balance of the loan were deducted from the shareholders equity. | ||
The agreement determines that in case of inability to repay the loan,
the loan may be repaid only out of the return on the pledged shares. The CEO
has also undertaken that if the first of the events detailed in the agreement
occurs (such as the Company becomes an issuer, as defined by the
Sarbanes-Oxley Act of 2002), he will repay the outstanding loan amount, if he
is required to do so by the Subsidiary. In August 2005, the Company and the CEO
signed an agreement that modifies the employment conditions of the CEO and
revises the terms of the loan and the pledge. The first half of the $ 100,000
loan that the CEO received in order to purchase the Companys shares, including
the accrued interest thereon, will become a grant at the end of the second anniversary of the IPO, and the other half at the end of the third anniversary of the IPO, provided that the CEO continues to be employed by the Subsidiary or is a consultant to the Subsidiary or in any of its related companies at such time. Accordingly, for the three months ended March 31, 2007 and the period from inception through March 31, 2008 amounts of NIS 241 and NIS 523, respectively became a grant and were recorded as expenses. |
|||
The Company has a repurchase option to buy the unvested shares from the CEO at price equal to its original purchase price. | |||
Upon closing of the agreement 7/12 (seven twelfths) of the shares were immediately vested. The other portions of the shares are subject to the Companys right of repurchase according to the following terms: |
A. | The Companys right of repurchase shall lapse on a monthly basis over a four year period commencing on the date of execution of the original agreement. | ||
B. | The Companys right of repurchase shall lapse, with respect to 1/6 (one sixth) of the shares in the event that the Company achieves a milestone as defined in the agreement. This milestone was achieved in September 2003. |
Until December 31, 2005, the Company accounted for these shares as a variable plan and remeasured compensation in the period such shares were vested. As of January 1, 2006, the fair value of the vested shares was classified as a liability. | |||
In August 2005, according to the modifications in the employment agreement and the loan agreement the security for the loan was replaced such that the CEOs shares in a private company which holds 475,000 of the Companys shares were pledged until the loan is fully paid. |
- 15 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 4 SHAREHOLDERS EQUITY (CONT.)
b. | Share capital (cont.): |
On March 4, 2007, at the General Meeting of the Company, the Company approved cancellation of the pledge on the above mentioned shares and repayment of the outstanding loan with proceeds from the grant. Consequently, the liability related to this loan in the amount of NIS 9,220 was classified as equity. | |||
Compensation expenses (income) related to the CEO of NIS (70) and NIS 8,866 were recognized during the three months ended March 31, 2007 and for the period from inception through March 31, 2008, respectively. | |||
3. | In December 2002, the Company granted fully vested options to holders of Common Stock, for their services, which are exercisable into 1,805,138 Common Stock of the Company at $ 0.001 per share. The options were exercised in September 2005 in consideration for NIS 7. | ||
4. | In December 2002, the Company granted fully vested options to Hemisphere Capital Corp., for their services, which are exercisable into 1,590,668 Preferred C shares of the Company at $ 0.1886 per share. In September 2005, all the options were exercised into 170,247 Common Stock. | ||
5. | On August 23, 2005, the Company increased its authorized share capital to 500 million Common Stock of $ 0.001 par value each. | ||
6. | On August 25, 2005, the Company published a prospectus for the issuance of securities to the public in Israel. The securities were issued in 38 thousand units (the units) and the price per unit, as determined in a tender, was NIS 0.95 per unit. Each unit consisted of 1,000 Common Stock at NIS 0.95 per share and 600 options at no consideration. | ||
As such, the Company has 22,800,000 registered options (series 1) which are exercisable into 22,800,000 Common Stock of $ 0.001 par value with an exercise price of NIS 1.1 per share, linked to the changes in the dollar/NIS exchange rate from August 25, 2005. The options are exercisable up to February 28, 2008. As of the balance sheet date, 22,522 options (series 1) have been exercised and the rest have been forfeited. | |||
Net proceeds total approximately NIS 32,430 (net of issuance expenses of NIS 3,670). The net proceeds were allocated to the shares and options based on their relative market value. | |||
7. | On April 19, 2007, the Company filed a registration statement pursuant to the United States Securities Act of 1933 (the Registration Statement and Securities Act respectively) with the U.S. Securities and Exchange Commission (SEC) regarding the sale of Common Stock and warrants (series 3) and the shares resulting from the exercise of the warrants (series 3). On June 4, 2007, the Registration Statement became effective. | ||
In the context of the Registration Statement, the Company is entitled to offer up to 53,000,000 Common Stock and 26,500,000 warrants (series 3), offered in 26,500,000 Units (each Unit consisting of 2 Common Stock and 1 warrant (series 3)), for a period of one year from the date the registration statement became effective. |
- 16 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 4 SHAREHOLDERS EQUITY (CONT.)
b. | Share capital (cont.): |
7. | (Cont.) | ||
On June 6, 2007, the Company issued 24,398,402 Common Stock which are listed for trade on the TASE together with 12,199,201 warrants (series 3) that are listed for trade on the TASE since September 17, 2007. The issued securities were issued in consideration for NIS 1.586 in cash per Unit. The total net proceeds from the issuance amounted to approximately NIS 18,336 (net of issuance expenses of NIS 1,013). | |||
The shares issued represent 15.20% of the Companys issued and outstanding share capital and voting rights prior to issuing the Common Stock. | |||
Each warrant (series 3) is exercisable into one Ordinary share of the Company until June 30, 2009, in consideration for a cash payment of NIS 0.84. Warrants (series 3) which are not exercised by June 30, 2009 (inclusive) will expire, become null and void and not confer their holders any rights whatsoever. | |||
The shares that will result from the exercise of all the warrants (series 3) represented approximately 7.60% of the Companys issued and outstanding share capital and voting rights prior to issuing the Common Stock. |
NOTE 5 STOCK BASED COMPENSATION
a. | On March 4, 2008 the Board of Directors approved the grant of 2,880,000 options for the purchase of up to 2,880,000 shares of the Companys Common Stock to employees of the Subsidiary at an exercise price per share of $0.0782 pursuant to the Companys 2003 Israeli Stock Option Plan. |
- 17 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 5 STOCK BASED COMPENSATION (CONT.)
b. | Options granted to employees: |
1. | A summary of the Companys share option activities for options granted to employees under the plans excluding performance-based options is as follows: |
Three months ended March 31, 2008 | ||||||||||||||||
Weighted | ||||||||||||||||
average | ||||||||||||||||
Weighted | remaining | |||||||||||||||
average | contractual | Aggregate | ||||||||||||||
exercise | term | intrinsic | ||||||||||||||
Number | price | (in years) | value | |||||||||||||
Options outstanding at
January 1, 2008 |
19,267,888 | $ | 0.127 | |||||||||||||
Options granted |
2,880,000 | $ | 0.078 | |||||||||||||
Options exercised |
(641,562 | ) | $ | 0.011 | ||||||||||||
Options forfeited |
(501,089 | ) | $ | 0.097 | ||||||||||||
Options outstanding at
March 31, 2008 |
21,005,237 | $ | 0.125 | 8.9 | 670 | |||||||||||
Options vested and
expected to vest at
March 31, 2008 |
16,952,676 | $ | 0.127 | 8.7 | 656 | |||||||||||
Options exercisable
at March 31, 2008 |
4,043,863 | $ | 0.119 | 6.7 | 542 | |||||||||||
The weighted-average grant-date fair value of options granted to employees during the three months ended March 31, 2008 was NIS 0.09 per option. The aggregate intrinsic value in the tables above represents the total intrinsic value (the difference between the Companys closing stock price on the last trading day of March 2008 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on March 31, 2008. This amount changes based on the fair market value of the Companys stock. Total intrinsic value of options exercised by employees for the three months ended March 31, 2008 was NIS 125. | |||
The fair value for these options was estimated using the Binomial option-pricing model. |
- 18 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 5 STOCK BASED COMPENSATION (CONT.)
b. | Options granted to employees (cont.): |
2. | A summary of the activity under the performance share based options granted to employees as follows: |
Three months ended March 31, | ||||||||||||||||
2008 | ||||||||||||||||
Weighted | ||||||||||||||||
average | ||||||||||||||||
Weighted | remaining | |||||||||||||||
average | contractual | Aggregate | ||||||||||||||
exercise | term | intrinsic | ||||||||||||||
Number | price | (in years) | value | |||||||||||||
Options outstanding at
January 1, 2008
and March 31, 2008 |
2,390,000 | $ | 0.150 | 8.6 | | |||||||||||
Options vested and
expected to vest at
March 31, 2008 |
2,390,000 | $ | 0.150 | 8.6 | | |||||||||||
Options
exercisable at
March 31, 2008 |
1,955,000 | $ | 0.150 | 8.6 | | |||||||||||
3. | The Companys outstanding options to employees (including options under performance) as of March 31, 2008, have been separated into ranges of exercise prices as follows: |
Weighed average | ||||||||||||
Exercise | Options for | remaining | ||||||||||
price | Ordinary | Options | contractual term (in | |||||||||
per share | shares | exercisable | years) | |||||||||
$ 2 | 155,300 | 155,300 | 2.2 | |||||||||
$ 12 | 2,000 | 2,000 | 4.5 | |||||||||
$0.001
|
340,000 | 340,000 | 5.3 | |||||||||
$ 0.02
|
3,657,625 | 2,863,125 | 7.0 | |||||||||
$0.125
|
707,812 | 328,125 | 8.0 | |||||||||
$0.149
|
1,092,500 | 622,813 | 8.2 | |||||||||
$0.111
|
420,000 | 157,500 | 8.5 | |||||||||
$0.150
|
1,740,000 | 1,530,000 | 8.8 | |||||||||
$0.089
|
2,500,000 | | 9.5 | |||||||||
$0.120
|
2,500,000 | | 9.5 | |||||||||
$0.151
|
2,500,000 | | 9.5 | |||||||||
$0.182
|
4,900,000 | | 9.5 | |||||||||
$0.078
|
2,880,000 | | 9.9 | |||||||||
23,395,237 | 5,998,863 | |||||||||||
- 19 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 5 STOCK BASED COMPENSATION (CONT.)
b. | Option granted to employees (cont.): |
4. | Compensation expenses (income) related to options granted to employees were recorded to research and development expenses and general and administrative expenses, as follows: |
Period from | ||||||||||||
inception | ||||||||||||
(September 20, | ||||||||||||
Three months ended | 1999) through | |||||||||||
March 31, | March 31, | |||||||||||
2008 | 2007 | 2008 | ||||||||||
Research and development
expenses |
(439 | ) | 39 | 1,259 | ||||||||
General and administrative
expenses |
(146 | ) | 845 | 10,324 | ||||||||
(585 | ) | 884 | 11,583 | |||||||||
As of March 31, 2008, there was NIS 834 of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted to employees under the Companys stock option plans. That cost is expected to be recognized over a weighted-average period of 1.9 years. |
c. | 1. | A summary of the Companys share option activities for options granted to non-employees under the plans excluding performance-based options is as follows: |
Three months ended March 31, 2008 | |||||||||||||||||||
Weighted | |||||||||||||||||||
average | |||||||||||||||||||
Weighted | remaining | ||||||||||||||||||
average | contractual | Aggregate | |||||||||||||||||
exercise | term | intrinsic | |||||||||||||||||
Number | price | (in years) | value | ||||||||||||||||
Options outstanding
at January 1, 2008
and March 31, 2008
|
2,106,635 | $ | 0.170 | 7.0 | 93 | ||||||||||||||
Options exercisable at
March 31, 2008
|
1,350,581 | $ | 0.173 | 5.8 | 85 | ||||||||||||||
The Company accounted for its options to non-employees under the fair value method in accordance with SFAS 123(R) and EITF 96-18. The fair value for options granted to non-employees was estimated according to the principles determined in SFAS 123(R) based on a Binomial option-pricing model and amounts to approximately NIS 336. |
- 20 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 5 STOCK BASED COMPENSATION (CONT.)
c. | Options granted to non-employees (cont.): |
2. | A summary of the activity under the performance share-based options granted to non-employees is as follows: |
Three months ended March 31, 2008 | ||||||||||||||||
Weighted | ||||||||||||||||
average | ||||||||||||||||
Weighted | remaining | |||||||||||||||
average | contractual | Aggregate | ||||||||||||||
exercise | term | intrinsic | ||||||||||||||
Number | price | (in years) | value | |||||||||||||
Options outstanding at
January 1, 2008 and
March 31, 2008 |
1,200,000 | $ | 0.111 | 8.5 | | |||||||||||
Options exercisable at
March 31, 2008 |
300,000 | $ | 0.111 | 8.5 | | |||||||||||
3. | The Companys outstanding options to non-employees (including options under performance) as of March 31, 2008, have been separated into ranges of exercise prices as follows: |
Weighed | |||||||||
average | |||||||||
remaining | |||||||||
Options for | contractual | ||||||||
Exercise price | Ordinary | Options | term (in | ||||||
per share | shares | exercisable | years) | ||||||
$ 12
|
14,010 | 14,010 | 4.5 | ||||||
$ 0.05 | 1,202,000 | 1,183,250 | 5.5 | ||||||
$ 0.02 | 165,625 | 120,508 | 7.3 | ||||||
$0.125 | 75,000 | 32,813 | 8.0 | ||||||
$0.111 | 1,200,000 | 300,000 | 8.5 | ||||||
$0.182 | 650,000 | | 9.5 | ||||||
3,306,635 | 1,650,581 |
- 21 -
Topspin Medical, Inc.
(A Development Stage Company)
(A Development Stage Company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In thousands, except for share and per share data
In thousands, except for share and per share data
NOTE 5 STOCK BASED COMPENSATION (CONT.)
c. | Options granted to non-employees (cont.): |
4. | Compensation expenses (income) related to options granted to non-employees were recorded to research and development expenses and general and administrative expenses, as follows: |
Period from | ||||||||||||
inception | ||||||||||||
(September 20, | ||||||||||||
Three months ended | 1999) through | |||||||||||
March 31, | March 31, | |||||||||||
2008 | 2007 | 2008 | ||||||||||
Research and development expenses |
(122 | ) | 214 | 410 | ||||||||
General and administrative expenses |
(61 | ) | 42 | 1,450 | ||||||||
(183 | ) | 256 | 1,860 | |||||||||
As of March 31, 2008, there was NIS 104 of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted to non-employees under the Companys stock option plans. That cost is expected to be recognized over a weighted-average period of 1.7 years. | |||
d. | Options granted to Tmura The Israeli Public Service Venture Fund and to American Friends of Tmura Inc. (Tmura): | ||
As of March 31, 2008, the fair value of the liability in respect for the options issued was NIS 30. Compensation income of NIS 24, expense of NIS 12 and income of NIS 30 related to options granted to Tmura were recorded to general and administrative expenses during the three month periods ended March 31, 2008 and 2007 and the period from inception through March 31, 2008, respectively. |
- 22 -
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion is intended to assist you in understanding our financial
condition and plan of operations. You should read the following discussion along with
our financial statements and related notes included in this Quarterly Report on Form
10-Q.
Overview
Together with our subsidiaries, TopSpin Israel and TopSpin Urology, we design,
research, develop and manufacture imaging devices that utilize MRI technology by means
of miniature probes that image various body organs. We first began researching and
developing this technology for use in the diagnosis and therapy guidance of heart
disease. Our first product is an intravascular MRI, or IVMRI, catheter system for
imaging and characterizing the tissue composition of coronary plaque during a
conventional cardiac catheterization procedure.
In 2006, we began to develop our technology for the detection of prostate cancer
in a way which could potentially aid urologists in guiding prostate biopsies, staging
of prostate cancer and guiding local treatment such as cryo- and brachy-therapy. We
have since developed a preliminary prototype of the prostate imaging product and have
conducted pre-clinical trials using this prototype for imaging excised human
prostates. We have recently developed another prototype of the prostate imaging
product, which incorporates both MRI and ultrasound sensors.
On October 2, 2007, we filed a marketing application with the FDA in order to
obtain the FDAs approval to market our first generation IVMRI catheter in the United
States. On April 8, 2008, we submitted a response letter to comments raised by the
FDA regarding the abovementioned marketing application. The application is still
pending before the FDA.
Our Board of Directors recently determined to focus our resources on the
development of the endorectal probe for the diagnosis of prostate cancer and to
decrease expenses related to development of the IVMRI catheter system. In this
regard, we plan to initiate clinical trials with our urology product by the third
quarter of 2008 to determine its ability to differentiate between cancer and other
non-cancerous prostate tissue. We expect to complete such clinical trial by the first
fiscal quarter of 2009 and to continue developing our urology product for commercial
use and to obtain regulatory approvals for its marketing in Europe and the United
States. In addition, we intend to consider the development of other products using
our core imaging technology in cardiology and other areas.
While we began marketing efforts for the IVMRI Catheter system in Europe, we
currently do not intend to enter into additional distribution arrangements of the
IVMRI Catheter system beyond the existing distribution agreements. We intend to
continue collecting clinical data regarding the use of the IVMRI Catheter system.
Liquidity and Capital Resources
Since our inception, we have financed our operations principally through private
and public sales of equity securities, convertible notes and through grants from the
Office of the Chief Scientist of the Israeli Ministry of Industry, Trade and Labor, an
Israeli governmental agency. As of March 31, 2008, we held approximately 32,959,000
NIS (approximately $9,276,000) in cash and cash equivalents.
Research and development on product candidates, conducting clinical trials and
commercializing product candidates are expensive and we will need to raise substantial
additional funds to achieve our strategic objectives. Additional financing may not be
available on acceptable terms, if at all. Until we can generate significant
continuing revenues, we expect to satisfy our future cash needs through the sale of
additional Common Stock or sale of convertible securities. We intend to pursue new
alternatives for raising additional funds. In this framework, we are exploring
different alternatives for the repayment of our Series A Debentures or its conversion
into our shares of Common Stock, including through making a tender offer to the
holders of the Series A Debentures against receipt of cash consideration and issuance
of our shares of Common Stock. There are no assurances however, that we will be
successful in obtaining an adequate level of financing needed for the long term
development and commercialization of our proposed products.
- 23 -
We estimate that we can satisfy our cash requirements and will not have to raise
additional funds in the next twelve months; this estimate is based on the assumption
that we will not be required to make early redemption of the Series A Debentures as
discussed in Note 1 to the Consolidated Financial Statements.
Operating Activities
We used 7,850,000 NIS (approximately $2,209,000) of cash in operating activities
in the three months ended on March 31, 2008. In the same period in 2007, we used
7,265,000 NIS (approximately $2,045,000). The increase in net cash used in operating
activities in 2008 is primarily attributable to an increase in our working capital.
Financing Activities
In September 2005, we raised net proceeds of 32,430,000 NIS (approximately
$9,127,000) through the sale of Common Stock and Series 1 Warrants in an initial
public offering on the Tel Aviv Stock Exchange (TASE). In November 2006, we raised
net proceeds of 40,635,000 NIS (approximately $11,437,000) through the sale of Series
A Convertible Bonds and Series 2 Warrants in a private placement. In June 2007, we
raised net proceeds of 18,336,000 NIS (approximately $5,161,000) through the
registered sale of Common Stock and Series 3 Warrants.
Net cash provided by financing activities was 42,000 NIS during the quarter ended
March 31, 2008, compared to 186,000 NIS net cash used for financing activities during
the quarter ended March 31, 2007.
Investing Activities
We have invested a substantial portion of our available cash funds in
NIS-denominated bank deposits. In the quarter ended on March 31,
2008, the net cash
used in investing activities decreased to 211,000 NIS (approximately $59,000) from
320,000 NIS (approximately $90,000) in the same period in 2007.
Results of Operations
We have not recorded any revenues from operations since the time of our inception
in September 1999. We have financed our operations principally through private and
public sales of equity securities, convertible notes and through grants from the
Office of the Chief Scientist of the Israeli Ministry of Industry, Trade and Labor, an
Israeli governmental agency. We use the funds generated by these activities to
support research and development, administrative, and other expenses associated with
developing, testing and marketing our proposed products.
Research and Development Expense
Research and Development (R&D) expense consists of the costs associated with the
development of the IVMRI catheter system and the urology product, reduced by the value
of the grant received from the Office of the Chief Scientist. In the three months
ended on March 31, 2007, we incurred 7,174,000 NIS (approximately $2,019,000) of R&D
expense, primarily in connection with the development of the IVMRI catheter system.
In the same period in 2008, we reduced our R&D expense to 5,094,000 NIS (approximately
$1,434,000). We expect to further reduce R&D expense in the last six months of 2008
by 40% as compared with the R&D expense incurred in the last six months of 2007.
Selling and Marketing Expense
Selling and Marketing expense includes expenses incurred in connection with
marketing of the IVMRI catheter system. For the quarter ended on March 31, 2008,
Selling and Marketing expense was 374,000 NIS (approximately $105,000), as compared
with 322,000 (approximately $91,000) of Selling and Marketing expense incurred during
the same period in 2007.
General and Administrative Expense
General and Administrative (G&A) expense includes salaries of all employees other
than research and development employees and sales and marketing employees and other
general expenses incurred by us which are not related to research.
- 24 -
and development and sales and marketing activities. G&A expense for the three
months ended on March 31, 2008 decreased to 1,493,000 NIS (approximately $420,000)
from 2,749,000 (approximately $774,000) spent in the same period in 2007. This
decrease was primarily due to decrease in stock-based compensation expenses. We plan
to continue decreasing G&A expense in 2008, primarily as a result of reducing staff
size from 50 employees to 30 employees.
Critical Accounting Policies
The discussion and analysis of our financial condition and results of operations
are based on our consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States. The
preparation of these consolidated financial statements requires us to make estimates
and judgments that affect the reported amounts of assets, liabilities and expenses and
related disclosure of contingent assets and liabilities. On an on-going basis, we
evaluate our estimates based on historical experience and various other assumptions
that are believed to be reasonable under the circumstances, the results of which form
the basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.
Until December 31, 2005 we elected to follow Accounting Principles Board Opinion
No. 25, Accounting for Stock Issued to Employees (APB No. 25) and the FASB
Interpretation No. 44, Accounting for Certain Transactions Involving Stock
Compensation in accounting for our employee stock based compensation. According to
APB No. 25, compensation expense is measured under the intrinsic value method, whereby
compensation expense is equal to the excess, if any, of the quoted market price of the
share at the date of grant of the award over the exercise price.
On January 1, 2006, we adopted Statement of Financial Accounting Standards No.
123 (revised 2004), Share-Based Payment (SFAS 123(R)) which requires the
measurement and recognition of compensation expenses based on the estimated fair
values for all share-based payment awards made to employees and directors. SFAS 123(R)
supersedes APB No. 25 for periods beginning in fiscal 2006. In March 2005, the
Securities and Exchange Commission issued Staff Accounting Bulletin No. 107 (SAB
107) relating to SFAS 123(R). We have applied the provisions of SAB 107 in our
adoption of SFAS 123(R). SFAS 123(R) requires companies to estimate the fair value of
equity-based payment awards on the date of grant using an option-pricing model. The
value of the portion of the award that is ultimately expected to vest is recognized as
an expense over the requisite service periods in our consolidated statements of
operations. We adopted SFAS 123(R) using the modified prospective transition method,
which requires the application of the accounting standard starting from January 1,
2006. According to SFAS 123(R), an option indexed to a factor which is not a market,
performance, or service condition, shall be classified as a liability.
Our shares are traded in Israel in NIS. Our options granted to employees,
directors and consultants are exercisable in U.S. Dollars. Our functional currency and
the currency in which our employees are paid is NIS. Accordingly, until December 31,
2005, we considered all option plans as variable plans and thus the intrinsic value of
all vested options is remeasured at each reporting date until the date of settlement.
As of January 1, 2006, the fair value of the vested portion of the options was
classified as a liability and remeasured at each reporting date until the date of
settlement. In addition, an expense of 238 NIS was recorded on January 1, 2006 as a
cumulative effect of a change in accounting principle. Compensation cost for each
period until settlement shall be based on the change in the fair value of the options
for each reporting period based on the binomial method. We recognize compensation
expenses of the value of our options based on the accelerated method over the
requisite service period of each of the options.
We apply SFAS No. 123 and Emerging Issues Task Force No. 96-18 Accounting for
Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in
Conjunction with Selling, Goods or Services, with respect to options issued to
non-employees. SFAS No. 123 requires the use of option valuation models to measure the
fair value of the options and warrants. Until December 31, 2005 the fair value of
these options was estimated using Black-Scholes option-pricing model. Since January 1,
2006 the fair value of these options was estimated according to the principles
determined in SFAS 123(R) based on the binomial option pricing model.
In accordance with EITF 00-19 Accounting for Derivative Financial Instruments
Indexed to, and Potentially Settled in a Companys Own Stock (EITF 00-19), we
recorded the consideration paid for the Convertible Bonds and Series 2 Warrants as a
liability. The Series 2 Warrants were recorded as a liability based on their fair
value. According to EITF 05-2, The meaning of conventional convertible Debt
Instrument in Issue No. 00-19 the Convertible Bonds are considered as non
conventional convertible debentures. As such, the bifurcation of the conversion
feature was required. In addition, we considered the commission of 2%
to be paid to the placement agent of the Convertible Bonds and Series 2
- 25 -
Warrants placement in November 2006 upon the conversion
of the Convertible Bonds as an embedded derivative. The fair value of the embedded
derivative was recorded as a liability. We estimated the fair value of the
abovementioned liabilities using a binomial model, except that following the listing
of the Series 2 Warrants for trade on the TASE we estimated this liability based on
its market value. The binomial model requires the use of several assumptions made by
us, which affect the estimated fair value of the liabilities. The significant
assumption we used in determining the fair value of the abovementioned liabilities is
the expected volatility; the expected volatility estimation is based on historical
volatilities from traded stock of similar companies and on historical volatility of
the market price of our shares of Common Stock on the TASE.
Starting January 1, 2008, we have decided to adopt the provisions of SFAS No. 159
and consequently the convertible debentures are measured in their entirety at fair
market value with changes in fair market value recorded in earnings.
Off-Balance Sheet Arrangements
Commitments to Pay Royalties to the Chief Scientist
TopSpin Israel obtains grants from the OCS for participation in research and
development and, in return, is obligated to pay royalties amounting to 3% of sales
during the first three years from the start date of the repayments and 3.5% of sales
from the fourth year until the full repayment of the grants. The grants are linked to
the exchange rate of the dollar and bear interest of LIBOR per annum. As of March 31,
2008, the total amount of grants obtained equals approximately 16,747,000 NIS
(approximately $4,713,000).
Offices Lease Commitments
In July 2003, TopSpin Israel signed an agreement with a third party for the lease
and maintenance of a space where we maintain our offices, laboratories and a clean
room for the production of our products for a period of five years. The total annual
rent and maintenance expenses are approximately 682,000 NIS (approximately $192,000).
Future rental commitments under this lease agreement as of March 31, 2008, are 448,000
NIS (approximately $126,000).
In December 2006, TopSpin Israel entered into an additional five-year lease
agreement with the third party for the lease of additional space at the same facility
at a cost of approximately 110,000 NIS (approximately $31,000) annually starting
February 2007. As part of this additional lease agreement, the lessor participated in
investment in leasehold improvements. If TopSpin Israel abandons the leased space
after 22 months of the lease, it will become liable for the payment of additional
expenses in the amount of approximately 100,000 NIS (approximately $28,000). Future
rental commitments under this additional lease agreement as of March 31, 2008 total
420,000 NIS (approximately $118,000).
Bank Guarantee for Offices Lease
According to the office lease agreements, TopSpin pledged a bank deposit, which
is used as a bank guarantee, amounting to approximately 477,000 NIS (approximately
$134,000) as of March 31, 2008 to secure its payments under the lease agreements.
Motor Vehicles Lease Commitment
TopSpin Israel leases motor vehicles under operating lease agreements for 36
months. The monthly lease payments are approximately 74,000 NIS (approximately
$21,000) as of March 31, 2008. The Company paid the last three months of the lease in
advance. Future rental commitments under the existing lease agreement as of March 31,
2008 are 659,000 NIS (approximately $185,000) for the first year, 429,000 NIS
(approximately $121,000) for the second year and 373,000 NIS (approximately $105,000)
for the third year, for amounts totaling 1,461,000 NIS (approximately $411,000).
- 26 -
ITEM 4T. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and
15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the
Exchange Act)) that are designed to ensure that information that would be required
to be disclosed in Exchange Act reports is recorded, processed, summarized and
reported within the time periods specified in the SECs rules and forms, and that such
information is accumulated and communicated to our management, including the Chief
Executive Officer and Chief Financial Officer, as appropriate, to allow timely
decisions regarding required disclosure.
As of March 31, 2008, our management, including the Chief Executive Officer and
Chief Financial Officer, evaluated the effectiveness of the design and operation of
the Companys disclosure controls and procedures. Based on such evaluation, our
management concluded that our disclosure controls and procedures were effective as of
the end of the period covered by this quarterly report.
There have not been any changes in our internal control over financial reporting
during the quarter ended March 31, 2008 that have materially affected, or are
reasonably likely to materially affect, our internal control over financial reporting.
This quarterly report does not include a report of managements assessment
regarding internal control over financial reporting or an attestation report of the
Companys registered public accounting firm due to a transition period established by
rules of the Securities and Exchange Commission for newly public companies.
- 27 -
PART II. OTHER INFORMATION
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Recent Sales of Unregistered Securities
During the three months ended March 31, 2008, 22,522 Series 1 Warrants have been
exercised for 22,522 shares of Common Stock. The following list describes information
regarding the exercise of these warrants during such period. All sales were exempt
from registration pursuant to Section 4(2) of the Securities Act of 1933, as amended,
or under Regulation S promulgated thereunder as offshore sales to non-United States
persons:
22,522 warrants to purchase shares of Common Stock were exercised by The
Registration Company of Bank Hapoalim Ltd. with gross proceeds of 20,000 NIS
(approximately $5,600).
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
On March 25, 2008, at the annual meeting of our shareholders, our shareholders
re-elected all of our directors and added an additional independent director under
Israeli law, Mr. Ben-Or, as follows:
Votes | ||||||||
Director | For | Against | ||||||
Yaron Tal
|
96,232,474 | 0 | ||||||
Michael Berman
|
96,232,474 | 0 | ||||||
Erez Golan
|
96,232,474 | 0 | ||||||
Zvi Schechter
|
96,232,474 | 0 | ||||||
Nissim Darvish
|
96,232,474 | 0 | ||||||
Neil Cohen
|
96,232,474 | 0 | ||||||
Ora Setter
|
96,232,474 | 0 | ||||||
Ran Ben-Or
|
96,232,474 | 0 |
ITEM 6. EXHIBITS
Exhibit | ||
Number | Description | |
31.1*
|
Rule 13a-14(a)/15d-14(a) Certification | |
31.2*
|
Rule 13a-14(a)/15d-14(a) Certification | |
32*
|
Section 1350 Certifications |
* | - Filed herewith. |
- 28 -
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.
TOPSPIN MEDICAL, INC. |
||||
Date: May 15, 2008 | By: | /s/ Yaron Tal | ||
Yaron Tal | ||||
Chief Executive Officer | ||||
Date: May 15, 2008 | By: | /s/ Eyal Kolka | ||
Eyal Kolka | ||||
Chief Financial Officer | ||||
- 29 -