|
Cayman Islands
(State or other jurisdiction of
incorporation or organization) |
| |
4731
(Primary Standard Industrial
Classification Code Number) |
| |
Not applicable
(IRS Employer
Identification Number) |
|
|
Jeremy Lustman
Jon Venick Stephen P. Alicanti DLA Piper LLP (US) 1251 Avenue of the Americas 27th Floor New York, New York 10020 Tel: (212) 335-4500 |
| |
Eliot Robinson
Tyler Mark Amy Wilson Bryan Cave Leighton Paisner LLP One Atlantic Center 1201 Peachtree St. NW 14th Floor Atlanta, Georgia 30309 Tel: (404) 572-6600 |
|
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 6 | | | |
| | | | | 17 | | | |
| | | | | 26 | | | |
| | | | | 28 | | | |
| | | | | 84 | | | |
| | | | | 87 | | | |
| | | | | 94 | | | |
| | | | | 129 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 132 | | | |
| | | | | 147 | | | |
| | | | | 149 | | | |
| | | | | 155 | | | |
| | | | | 179 | | | |
| | | | | 182 | | | |
| | | | | 203 | | | |
| | | | | 220 | | | |
| | | | | 223 | | | |
| | | | | 227 | | | |
| | | | | 235 | | | |
| | | | | 239 | | | |
| | | | | 250 | | | |
| | | | | 256 | | | |
| | | | | 257 | | | |
| | | | | 261 | | | |
| | | | | 266 | | | |
| | | | | 273 | | | |
| | | | | 274 | | | |
| | | | | 276 | | | |
| | | | | 276 | | | |
| | | | | 276 | | |
| | | | | 276 | | | |
| | | | | 276 | | | |
| | | | | 277 | | | |
| | | | | 278 | | | |
| | | | | 283 | | | |
| | | | | 283 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | |
| | |
No Redemption
Scenario(2) |
| |
Interim Redemption
Scenario(3) |
| |
Maximum Redemption
Scenario(4) |
| |||||||||||||||||||||||||||
| | |
Freightos
Ordinary Shares |
| |
Equity %
|
| |
Freightos
Ordinary Shares |
| |
Equity %
|
| |
Freightos
Ordinary Shares |
| |
Equity %
|
| ||||||||||||||||||
Gesher Public Shareholders
|
| | | | 11,500,000 | | | | | | 20.5% | | | | | | 6,245,000 | | | | | | 12.0% | | | | | | 990,000 | | | | | | 2.0% | | |
The Sponsor, EarlyBird and a Gesher anchor investor
|
| | | | 3,075,000 | | | | | | 5.5% | | | | | | 3,075,000 | | | | | | 5.9% | | | | | | 3,075,000 | | | | | | 6.5% | | |
Freightos existing shareholders
|
| | | | 36,562,715 | | | | | | 65.1% | | | | | | 36,562,715 | | | | | | 70.5% | | | | | | 36,562,715 | | | | | | 76.8% | | |
Private Placement Investors(1)
|
| | | | 5,000,000 | | | | | | 8.9% | | | | | | 6,000,000 | | | | | | 11.6% | | | | | | 7,000,000 | | | | | | 14.7% | | |
Total Freightos Ordinary Shares outstanding at Closing
|
| | | | 56,137,715 | | | | | | 100.0% | | | | | | 51,882,715 | | | | | | 100.0% | | | | | | 47,627,715 | | | | | | 100.0% | | |
| | |
No Redemption
Scenario(2) |
| |
Interim Redemption
Scenario(3) |
| |
Maximum Redemption
Scenario(4) |
| |||||||||||||||||||||||||||
| | |
Freightos
Ordinary Shares |
| |
Equity %
|
| |
Freightos
Ordinary Shares |
| |
Equity %
|
| |
Freightos
Ordinary Shares |
| |
Equity %
|
| ||||||||||||||||||
Total Freightos Ordinary Shares outstanding at Closing
|
| | | | 56,137,715 | | | | | | 70.3% | | | | | | 51,882,715 | | | | | | 68.7% | | | | | | 47,627,715 | | | | | | 66.8% | | |
Freightos Warrants to be issued to Private
Placement Investors |
| | | | 2,600,000 | | | | | | 3.3% | | | | | | 2,600,000 | | | | | | 3.4% | | | | | | 2,600,000 | | | | | | 3.6% | | |
| | |
No Redemption
Scenario(2) |
| |
Interim Redemption
Scenario(3) |
| |
Maximum Redemption
Scenario(4) |
| |||||||||||||||||||||||||||
| | |
Freightos
Ordinary Shares |
| |
Equity %
|
| |
Freightos
Ordinary Shares |
| |
Equity %
|
| |
Freightos
Ordinary Shares |
| |
Equity %
|
| ||||||||||||||||||
Public Warrants
|
| | | | 5,750,000 | | | | | | 7.2% | | | | | | 5,750,000 | | | | | | 7.6% | | | | | | 5,750,000 | | | | | | 8.1% | | |
Private Warrants
|
| | | | 5,000,000 | | | | | | 6.3% | | | | | | 5,000,000 | | | | | | 6.6% | | | | | | 5,000,000 | | | | | | 7.0% | | |
Warrants issuable upon conversion of the
working capital loans from the Sponsor(5) |
| | | | 1,500,000 | | | | | | 1.9% | | | | | | 1,500,000 | | | | | | 2.0% | | | | | | 1,500,000 | | | | | | 2.1% | | |
Shares issuable under 2022 LTIP(6)
|
| | | | 500,000 | | | | | | 0.6% | | | | | | 500,000 | | | | | | 0.7% | | | | | | 500,000 | | | | | | 0.7% | | |
Vested, unvested and unallocated shares and unexercised options for Freightos existing shareholders(7)
|
| | | | 8,334,030 | | | | | | 10.4% | | | | | | 8,334,030 | | | | | | 11.0% | | | | | | 8,334,030 | | | | | | 11.7% | | |
Total Freightos Shares
|
| | | | 79,821,746 | | | | | | 100.0% | | | | | | 75,566,746 | | | | | | 100.0% | | | | | | 71,311,746 | | | | | | 100.0% | | |
|
| | |
No Redemption
Scenario(2) |
| |
% of Total
Capital Raised |
| |
Interim
Redemption Scenario(3) |
| |
% of Total
Capital Raised |
| |
Maximum
Redemption Scenario(4) |
| |
% of Total
Capital Raised |
| ||||||||||||||||||
Underwriting commissions
|
| | | $ | 6,325,000 | | | | | | 3.2% | | | | | $ | 6,325,000 | | | | | | 4.8% | | | | | $ | 6,325,000 | | | | | | 7.0% | | |
| | | | | | | | | | | | | | |
Combined Pro Forma
|
| |||||||||
| | |
Gesher
|
| |
Freightos
|
| |
No
Redemption Scenario |
| |
Maximum
Redemption Scenario |
| ||||||||||||
As of and for the six months ended June 30, 2022 | | | | | | ||||||||||||||||||||
Book value per share
|
| | | $ | (2.01) | | | | | | (1.39) | | | | | | 3.27 | | | | | | 2.05 | | |
Weighted average shares outstanding – basic and diluted(1)(2)
|
| | | | 14,575,000 | | | | | | 2,189,786 | | | | | | 56,137,715 | | | | | | 47,627,715 | | |
Basic and diluted net loss per share
|
| | | $ | (0.19) | | | | | | (6.70) | | | | | | (0.20) | | | | | | (0.24) | | |
| | | | | | | | | | | | | | |
Combined Pro Forma
|
| |||||||||
| | |
Gesher
|
| |
Freightos
|
| |
No
Redemption Scenario |
| |
Maximum
Redemption Scenario |
| ||||||||||||
As of and for the year ended December 31, 2021 | | | | | | ||||||||||||||||||||
Book value per share
|
| | | $ | (1.05) | | | | | | 1.98 | | | | | | 3.33 | | | | | | 2.11 | | |
Weighted average shares outstanding – basic and diluted(1)(2)
|
| | | | 5,722,418 | | | | | | 1,774,542 | | | | | | 55,567,128 | | | | | | 47,057,128 | | |
Basic and diluted net loss per share
|
| | | $ | (0.03) | | | | | | (13.85) | | | | | | (1.14) | | | | | | (1.39) | | |
| | |
Enterprise Value to Net Revenue
|
| |||||||||||||||
| | |
FY 2022E
|
| |
FY 2023E
|
| |
FY 2024E
|
| |||||||||
Low
|
| | | | 3.8x | | | | | | 3.2x | | | | | | 2.5x | | |
High
|
| | | | 19.3x | | | | | | 16.1x | | | | | | 14.0x | | |
Median
|
| | | | 8.9x | | | | | | 7.2x | | | | | | 6.4x | | |
Mean
|
| | | | 9.9x | | | | | | 8.4x | | | | | | 7.3x | | |
Evaluation Criteria
|
| |
Evaluation by Gesher Management & Board
|
|
Updated Projections | | | Gesher’s management and the Gesher Board analyzed and discussed the elements of the Updated Projections. Taking into consideration the various assumptions made in the Updated Projections and after accounting, in particular, for foreign currency fluctuations, the improvement in Freightos’ key business transaction numbers, the improvement in projected Free Cash Flow for 2022 and 2023 and its impact on Gesher’s discounted cash flow analysis, and the improved trading market for the comparable companies with publicly traded equity securities previously considered by the Gesher Board, the Gesher Board concluded that the downward adjustments in the Updated Projections do not outweigh the other considerations of the Gesher Board in a way that would have a material adverse impact on the Gesher Board’s assessment of the Business Combination and its view that the Freightos management team will be able to continue to grow the business and provide an attractive investment for Gesher’s shareholders. | |
Macro-Economic Factors | | | In reviewing the Updated Projections, Gesher’s management and the Gesher Board took into consideration certain macro-economic factors, in particular currency rate fluctuations, that have impacted the nominal value of Freightos’ projected revenue, which in turn directly impacted Freightos’ projected Adjusted EBITDA and Free Cash Flow. While acknowledging the risks associated with currency rate fluctuations and changes in ocean container freight rates and air cargo rates, the Gesher Board did not believe these macro-economic factors were indicative of the underlying performance of the Freightos business. | |
Key Performance Metrics | | | In connection with the Gesher Board’s evaluation of the Updated Projections, the Gesher Board evaluated Freightos’ quarterly results for the two quarterly periods completed since the signing of the Business Combination Agreement. In particular, Freightos’ #Transactions, which Gesher’s management and the Gesher Board believe are key performance metrics for the success of the Freightos business, have continued to exceed targeted growth during the period following the signing of the Business Combination Agreement. Whereas Freightos management projected 135,000 and 159,000 #Transactions for the second and third quarters of 2022, respectively, actual results were 150,000 and 192,000 #Transactions for the second and third quarters of 2022, respectively (actual | |
Evaluation Criteria
|
| |
Evaluation by Gesher Management & Board
|
|
| | | results included 5,000 and 32,000 #Transactions related to 7LFreight, which were not previously modeled by Freightos). | |
Free Cash Flow | | | The analysis of Gesher’s management and the Gesher Board, both during the negotiation of and at the time Gesher entered into the Business Combination Agreement, also focused on deploying a capital infusion of $50 million to $150 million, with high rates of return relative to the enterprise value in order to maximize value for Gesher shareholders. Further, Gesher’s management and the Gesher Board projected that the capital deployed in a business combination would be a multiple of the cash needed by the target to achieve positive cash flow. In light of the improvement in Freightos’ projected Free Cash Flow for 2022 and 2023 and its impact on Gesher’s discounted cash flow analysis, taken together with the capital infusion contemplated by the Business Combination relative to the projected cash needs of Freightos, the Gesher Board concluded that the updward adjustments to projected Free Cash Flow for 2022 and 2023 undergirded its evaluation of the Business Combination and that the downward adjustments in projected Free Cash Flow for 2024 and 2025 were not sufficiently material to outweigh the Gesher Board’s other considerations. | |
Trading Market for Public Company Comparables | | | The Gesher Board also considered the improved trading market for the large majority of the comparable companies with publicly traded equity securities previously considered by the Gesher Board based on an updated comparable companies analysis and discussions regarding the financial performance of Freightos’ business. Accordingly, the Gesher Board determined that the agreed Implied Equity Value of Freightos for purposes of the Business Combination was still at an attractive level when compared with public peers’ metrics. | |
Market Opportunity | | | Since the signing of the Business Combination Agreement, Freightos remains a leading, vendor-neutral booking and payment platform for international freight. Moreover, Freightos’ #Transactions have continued to exceed targeted growth during the period following the signing of the Business Combination Agreement, which the Gesher Board believes indicates that Freightos an attractive investment for Gesher’s shareholders. | |
($m)
|
| |
2022E
(pro forma) |
| |
2023E
|
| |
2024E
|
| |
2025E
|
| ||||||||||||
Revenue | | | | $ | 21.1 | | | | | $ | 39.5 | | | | | $ | 80.3 | | | | | $ | 169.6 | | |
Adjusted EBITDA(1)(3)
|
| | | $ | (19.8) | | | | | $ | (23.10) | | | | | $ | (5.7) | | | | | $ | 40.5 | | |
Free Cash Flows(2)(3)
|
| | | $ | (20.7) | | | | | $ | (24.2) | | | | | $ | (7.8) | | | | | $ | 37.0 | | |
($m)
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| ||||||||||||
Revenue | | | | $ | 19.4 | | | | | $ | 29.8 | | | | | $ | 61.0 | | | | | $ | 134.1 | | |
Adjusted EBITDA(1)(3)
|
| | | $ | (17.5) | | | | | $ | (20.8) | | | | | $ | (9.0) | | | | | $ | 32.8 | | |
Free Cash Flows(2)(3)
|
| | | $ | (18.0) | | | | | $ | (22.0) | | | | | $ | (10.9) | | | | | $ | 29.7 | | |
| | |
Q1
2021 |
| |
Q2
2021 |
| |
Q3
2021 |
| |
Q4
2021 |
| |
Q1
2022 |
| |
Q2
2022 |
| ||||||||||||||||||
Unique booking air and ocean carriers
|
| | | | 22 | | | | | | 27 | | | | | | 28 | | | | | | 28 | | | | | | 31 | | | | | | 31 | | |
|
Pro Forma #Unique Buyer Users
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Q1
2020 |
| |
Q2
2020 |
| |
Q3
2020 |
| |
Q4
2020 |
| |
Q1
2021 |
| |
Q2
2021 |
| |
Q3
2021 |
| |
Q4
2021 |
| |
Q1
2022 |
| |
Q2
2022 |
| |||||||||||||||||||||||||||
| 3,587 | | | | | 4,733 | | | | | | 6,388 | | | | | | 6,676 | | | | | | 7,582 | | | | | | 9,580 | | | | | | 10,053 | | | | | | 11,412 | | | | | | 12,601 | | | | | | 14,936 | | |
|
Pro Forma # Transactions
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Q1
2020 |
| |
Q2
2020 |
| |
Q3
2020 |
| |
Q4
2020 |
| |
Q1
2021 |
| |
Q2
2021 |
| |
Q3
2021 |
| |
Q4
2021 |
| |
Q1
2022 |
| |
Q2
2022 |
| |||||||||||||||||||||||||||
| 7,401 | | | | | 8,964 | | | | | | 15,236 | | | | | | 22,338 | | | | | | 32,674 | | | | | | 57,094 | | | | | | 76,141 | | | | | | 96,863 | | | | | | 114,846 | | | | | | 150,244 | | |
Company / Ticker
|
| |
IPO Date
|
| | | | |
CY2018
|
| |
CY2019
|
| |
CY2020
|
| |
2-Year
CAGR (%) |
| |||||||||
DoorDash, Inc. (DASH)
|
| | 12/8/2020 | | |
Revenue
|
| | $361 | | | | $ | 971 | | | | | $ | 2,886 | | | | |
|
183%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 169% | | | | | | 197% | | | | | | | | |
| | | | | | | | |
CY2018
|
| |
CY2019
|
| |
CY2020
|
| | | | | | | ||||||
Global-e Online Ltd. (GLBE)
|
| | 5/11/2021 | | |
Revenue
|
| | $39 | | | | $ | 66 | | | | | $ | 136 | | | | |
|
88%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 70% | | | | | | 107% | | | | | | | | |
| | | | | | | | |
CY2019
|
| |
CY2020
|
| |
CY2021
|
| | | | | | | ||||||
ACV Auctions Inc. (ACVA)
|
| | 3/23/2021 | | |
Revenue
|
| | $107 | | | | $ | 208 | | | | | $ | 358 | | | | |
|
83%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 95% | | | | | | 72% | | | | | | | | |
| | | | | | | | |
CY2016
|
| |
CY2017
|
| |
CY2018
|
| | | | | | | ||||||
Lyft, Inc. (LYFT)
|
| | 3/28/2019 | | |
Revenue
|
| | $343 | | | | $ | 1,060 | | | | | $ | 2,157 | | | | |
|
151%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 209% | | | | | | 103% | | | | | | | | |
| | | | | | | | |
CY2004
|
| |
CY2005
|
| |
CY2006
|
| | | | | | | ||||||
MercadoLibre, Inc. (MELI)
|
| | 8/9/2007 | | |
Revenue
|
| | $13 | | | | $ | 28 | | | | | $ | 52 | | | | |
|
103%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 123% | | | | | | 84% | | | | | | | | |
| | | | | | | | |
CY2016
|
| |
CY2017
|
| |
CY2018
|
| | | | | | | ||||||
Pinduoduo Inc. (PDD)
|
| | 7/25/2018 | | |
Revenue
|
| | $73 | | | | $ | 268 | | | | | $ | 1,908 | | | | |
|
412%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 269% | | | | | | 612% | | | | | | | | |
| | | | | | | | |
CY2020
|
| |
CY2021
|
| |
CY2022
|
| | | | | | | ||||||
Bill.com Holdings, Inc. (BILL)
|
| | 12/11/2019 | | |
Revenue
|
| | $184 | | | | $ | 413 | | | | | $ | 812 | | | | |
|
110%
|
| |
| | | | | |
YoY Growth
|
| | 37% | | | | | 125% | | | | | | 97% | | | | | | | | |
| | | | | | | | |
CY2012
|
| |
CY2013
|
| |
CY2014
|
| | | | | | | ||||||
Block, Inc. (SQ)
|
| | 11/18/2015 | | |
Revenue
|
| | $203 | | | | $ | 552 | | | | | $ | 850 | | | | |
|
104%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 172% | | | | | | 54% | | | | | | | | |
| | | | | | | | |
CY2012
|
| |
CY2013
|
| |
CY2014
|
| | | | | | | ||||||
Box, Inc. (BOX)
|
| | 1/22/2015 | | |
Revenue
|
| | $59 | | | | $ | 124 | | | | | $ | 216 | | | | |
|
92%
|
| |
| | | | | |
YoY Growth
|
| | 45% | | | | | 111% | | | | | | 74% | | | | | | | | |
| | | | | | | | |
CY2016
|
| |
CY2017
|
| |
CY2018
|
| | | | | | | ||||||
CrowdStrike Holdings, Inc. (CRWD)
|
| | 6/11/2019 | | |
Revenue
|
| | $53 | | | | $ | 119 | | | | | $ | 250 | | | | |
|
118%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 125% | | | | | | 110% | | | | | | | | |
| | | | | | | | |
CY2017
|
| |
CY2018
|
| |
CY2019
|
| | | | | | | ||||||
Datadog, Inc. (DDOG)
|
| | 9/18/2019 | | |
Revenue
|
| | $101 | | | | $ | 198 | | | | | $ | 363 | | | | |
|
90%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 97% | | | | | | 83% | | | | | | | | |
| | | | | | | | |
CY2019
|
| |
CY2020
|
| |
CY2021
|
| | | | | | | ||||||
Duolingo, Inc. (DUOL)
|
| | 7/27/2021 | | |
Revenue
|
| | $71 | | | | $ | 162 | | | | | $ | 251 | | | | |
|
88%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 129% | | | | | | 55% | | | | | | | | |
| | | | | | | | |
CY2014
|
| |
CY2015
|
| |
CY2016
|
| | | | | | | ||||||
Okta, Inc. (OKTA)
|
| | 4/6/2017 | | |
Revenue
|
| | $41 | | | | $ | 86 | | | | | $ | 161 | | | | |
|
98%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 109% | | | | | | 87% | | | | | | | | |
| | | | | | | | |
CY2012
|
| |
CY2013
|
| |
CY2014
|
| | | | | | | ||||||
Shopify Inc. (SHOP)
|
| | 5/20/2015 | | |
Revenue
|
| | $24 | | | | $ | 50 | | | | | $ | 105 | | | | |
|
110%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 112% | | | | | | 109% | | | | | | | | |
| | | | | | | | |
CY2018
|
| |
CY2019
|
| |
CY2020
|
| | | | | | | ||||||
Snowflake Inc. (SNOW)
|
| | 9/15/2020 | | |
Revenue
|
| | $97 | | | | $ | 265 | | | | | $ | 592 | | | | |
|
147%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 173.9% | | | | | | 123.6% | | | | | | | | |
| | | | | | | | |
CY2013
|
| |
CY2014
|
| |
CY2015
|
| | | | | | | ||||||
Twilio Inc.(TWLO)
|
| | 6/22/2016 | | |
Revenue
|
| | $50 | | | | $ | 89 | | | | | $ | 167 | | | | |
|
83%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 78.0% | | | | | | 87.9% | | | | | | | | |
| | | | | | | | |
CY2010
|
| |
CY2011
|
| |
CY2012
|
| | | | | | | ||||||
Veeva Systems Inc. (VEEV)
|
| | 10/15/2013 | | |
Revenue
|
| | $29 | | | | $ | 61 | | | | | $ | 130 | | | | |
|
111%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 110% | | | | | | 111% | | | | | | | | |
| | | | | | | | |
CY2009
|
| |
CY2010
|
| |
CY2011
|
| | | | | | | ||||||
Workday, Inc. (WDAY)
|
| | 10/11/2012 | | |
Revenue
|
| | $25 | | | | $ | 68 | | | | | $ | 134 | | | | |
|
131%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 170% | | | | | | 98% | | | | | | | | |
| | | | | | | | |
CY2016
|
| |
CY2017
|
| |
CY2018
|
| | | | | | | ||||||
Zoom Video Communications, Inc. (ZM)
|
| | 4/17/2019 | | |
Revenue
|
| | $61 | | | | $ | 151 | | | | | $ | 331 | | | | |
|
133%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 149% | | | | | | 118% | | | | | | | | |
| | | | | | | | |
CY2018
|
| |
CY2019
|
| |
CY2020
|
| | | | | | | ||||||
ZoomInfo Technologies Inc. (ZI)
|
| | 6/3/2020 | | |
Revenue
|
| | $144 | | | | $ | 293 | | | | | $ | 476 | | | | |
|
82%
|
| |
| | | | | |
YoY Growth
|
| | — | | | | | 103.3% | | | | | | 62.4% | | | | | | | | |
Sources
|
| |
Uses
|
| ||||||||||||
($ in millions) | | | | | | | | | | | | | | | | |
Existing Cash held in Trust Account(1)
|
| | | $ | 116 | | | |
Net Cash to balance sheet
|
| | | $ | 151 | | |
PIPE/Forward Purchase Agreement(2)
|
| | | | 50 | | | |
Transaction fees and expenses(3)
|
| | | | 15 | | |
Founder Shares
|
| | | | 31 | | | |
Founder Shares
|
| | | | 31 | | |
Existing Freightos shareholder equity
|
| | | | 390 | | | |
Existing Freightos shareholder equity
|
| | | | 390 | | |
Total Sources
|
| | | $ | 587 | | | |
Total Uses
|
| | | $ | 587 | | |
Sources
|
| |
Uses
|
| ||||||||||||
($ in millions) | | | | | | | | | | | | | | | | |
Existing Cash held in Trust Account(1)
|
| | | $ | 10 | | | |
Net Cash to balance sheet
|
| | | $ | 65 | | |
PIPE/Forward Purchase Agreement(2)
|
| | | | 50 | | | |
Transaction fees and expenses(4)
|
| | | | 15 | | |
Founder Shares
|
| | | | 31 | | | |
Founder Shares
|
| | | | 31 | | |
Existing Freightos shareholder equity
|
| | | | 390 | | | |
Existing Freightos shareholder equity
|
| | | | 390 | | |
Backstop Subscriptions(3)
|
| | | | 20 | | | | | | | | | | | |
Total Sources
|
| | | $ | 501 | | | |
Total Uses
|
| | | $ | 501 | | |
Name
|
| |
Age
|
| |
Position
|
|
Ezra M. Gardner | | |
45
|
| | Chief Executive Officer and Director | |
Omri Cherni | | |
39
|
| | Chief Operating Officer and Director | |
Chris Coward | | |
46
|
| | Chief Financial Officer | |
Philip Broenniman | | |
55
|
| | Independent Director | |
Eugene Dozortsev | | |
42
|
| | Independent Director | |
Noah G. Levy | | |
45
|
| | Independent Director | |
| | |
Solutions
|
| |
Platform
|
| |
Total
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
For the year ended December 31, 2021 | | | | | |||||||||||||||
Europe
|
| | | $ | 4,322 | | | | | $ | — | | | | | $ | 4,322 | | |
Hong Kong
|
| | | | 198 | | | | | | 3,284 | | | | | | 3,482 | | |
United States
|
| | | | 2,725 | | | | | | — | | | | | | 2,725 | | |
Other
|
| | | | 588 | | | | | | — | | | | | | 588 | | |
| | | | $ | 7,833 | | | | | $ | 3,284 | | | | | $ | 11,117 | | |
| | |
Solutions
|
| |
Platform
|
| |
Total
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
For the year ended December 31, 2020 | | | | | |||||||||||||||
Europe
|
| | | $ | 3,724 | | | | | $ | — | | | | | $ | 3,724 | | |
Hong Kong
|
| | | | 234 | | | | | | 2,088 | | | | | | 2,322 | | |
United States
|
| | | | 1,952 | | | | | | — | | | | | | 1,952 | | |
Other
|
| | | | 511 | | | | | | — | | | | | | 511 | | |
| | | | $ | 6,421 | | | | | $ | 2,088 | | | | | $ | 8,509 | | |
| | |
Research &
Development |
| |
Sales &
Marketing |
| |
Operations
|
| |
General &
Administrative |
| |
Total
|
| |||||||||||||||
Full-time equivalent headcount
|
| | | | 150.1 | | | | | | 53.6 | | | | | | 104.5 | | | | | | 40.1 | | | | | | 348.3 | | |
Subsidiary Name
|
| |
Jurisdiction of Incorporation
|
|
Freightos Limited | | | Hong Kong | |
Freightos India Private Limited | | | India | |
Web Cargo, S.L.U. | | | Spain | |
Freightos Ltd | | | Israel | |
Subsidiary Name
|
| |
Jurisdiction of Incorporation
|
|
Freightos Software Development and Data
Services Ltd.* |
| | Palestinian Authority | |
Freightos Information Technology
(Shanghai) Co., Ltd. |
| | China | |
Freightos Inc. | | | Delaware, USA | |
Clearit Customs Brokers Inc. | | | Canada | |
9T Technologies LLC (d/b/a 7LFreight) | | | Oregon, USA | |
Clearit Customs Services, Inc. | | | Delaware, USA | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(dollars in millions)
|
| |||||||||||||||||||||
Gross Booking Value (pro forma)
|
| | | $ | 281.5 | | | | | $ | 106.1 | | | | | $ | 302.7 | | | | | $ | 69.7 | | |
#Transactions (pro forma)
|
| | | | 265,078 | | | | | | 89,768 | | | | | | 262,771 | | | | | | 53,938 | | |
#Unique Buyer Users (pro forma)
|
| | | | 26,274 | | | | | | 15,647 | | | | | | 22,747 | | | | | | 15,419 | | |
#Carriers
|
| | | | 34 | | | | | | 27 | | | | | | 29 | | | | | | 21 | | |
$Gross Billings (pro forma)
|
| | | $ | 39.0 | | | | | $ | 35.2 | | | | | $ | 79.7 | | | | | $ | 54.7 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Revenue
|
| | | $ | 9,548 | | | | | $ | 4,961 | | |
Cost of revenue
|
| | | | 3,768 | | | | | | 2,264 | | |
Gross profit
|
| | | | 5,780 | | | | | | 2,697 | | |
Total operating expenses
|
| | | | 15,829 | | | | | | 9,728 | | |
Operating loss
|
| | | | (10,049) | | | | | | (7,031) | | |
Financing income (expenses), net
|
| | | | (135) | | | | | | (3) | | |
Income tax expense (benefit)
|
| | | | 38 | | | | | | (7) | | |
Loss | | | | $ | (10,222) | | | | | $ | (7,027) | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Platform
|
| | | $ | 3,069 | | | | | $ | 1,347 | | | | | $ | 1,722 | | | | | | 128% | | |
percentage of total revenue
|
| | | | 32% | | | | | | 27% | | | | | | | | | | | | | | |
Solutions
|
| | | $ | 6,479 | | | | | $ | 3,614 | | | | | $ | 2,865 | | | | | | 79% | | |
percentage of total revenue
|
| | | | 68% | | | | | | 73% | | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 9,548 | | | | | $ | 4,961 | | | | | $ | 4,587 | | | | | | 92% | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 3,768 | | | | | $ | 2,264 | | | | | $ | 1,504 | | | | | | 66% | | |
Components of cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Labor
|
| | | | 2,059 | | | | | | 1,161 | | | | | | 898 | | | | | | 77% | | |
Credit card fees
|
| | | | 634 | | | | | | 550 | | | | | | 84 | | | | | | 15% | | |
Servers
|
| | | | 384 | | | | | | 317 | | | | | | 67 | | | | | | 21% | | |
Promotion
|
| | | | 19 | | | | | | 14 | | | | | | 5 | | | | | | 36% | | |
Depreciation & Amortization
|
| | | | 427 | | | | | | 64 | | | | | | 363 | | | | | | 567% | | |
Other
|
| | | | 245 | | | | | | 158 | | | | | | 87 | | | | | | 55% | | |
Total gross margins
|
| | | | 61% | | | | | | 54% | | | | | | | | | | | | | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Research and development
|
| | | $ | 5,119 | | | | | $ | 3,680 | | | | | $ | 1,439 | | | | | | 39% | | |
percentage of total revenue
|
| | | | 54% | | | | | | 74% | | | | | | | | | | | | | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Sales and marketing
|
| | | $ | 4,901 | | | | | $ | 3,168 | | | | | $ | 1,733 | | | | | | 55% | | |
percentage of total revenue
|
| | | | 51% | | | | | | 64% | | | | | | | | | | | | | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 4,997 | | | | | $ | 2,880 | | | | | $ | 2,117 | | | | | | 74% | | |
percentage of total revenue
|
| | | | 52% | | | | | | 58% | | | | | | | | | | | | | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Transaction-related costs
|
| | | $ | 812 | | | | | $ | — | | | | | $ | 812 | | | | | | — | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Finance income
|
| | | $ | 171 | | | | | $ | 87 | | | | | $ | 84 | | | | | | 97% | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Finance expenses
|
| | | $ | 306 | | | | | $ | 90 | | | | | $ | 216 | | | | | | 240% | | |
| | |
Six Months Ended June 30,
|
| |
Change
$ |
| |
Change
% |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Income tax expense (benefit)
|
| | | $ | 38 | | | | | $ | (7) | | | | | $ | 45 | | | | | | 643% | | |
| | |
Year Ended
|
| |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Revenue
|
| | | $ | 11,117 | | | | | $ | 8,509 | | |
Cost of revenue
|
| | | | 4,596 | | | | | | 4,273 | | |
Gross profit
|
| | | | 6,521 | | | | | | 4,236 | | |
Total operating expenses
|
| | | | 22,869 | | | | | | 18,170 | | |
Operating loss
|
| | | | (16,348) | | | | | | (13,934) | | |
Financing income (expenses), net
|
| | | | (6) | | | | | | 21 | | |
Income taxes
|
| | | | 4 | | | | | | 259 | | |
Net loss
|
| | | $ | (16,358) | | | | | $ | (14,172) | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Platform
|
| | | $ | 3,284 | | | | | $ | 2,088 | | | | | $ | 1,196 | | | | | | 57% | | |
percentage of total revenue
|
| | | | 30% | | | | | | 25% | | | | | | | | | | | | | | |
Solutions
|
| | | $ | 7,833 | | | | | $ | 6,421 | | | | | $ | 1,412 | | | | | | 22% | | |
percentage of total revenue
|
| | | | 70% | | | | | | 75% | | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 11,117 | | | | | $ | 8,509 | | | | | $ | 2,608 | | | | | | 31% | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Cost of revenue
|
| | | $ | 4,596 | | | | | $ | 4,273 | | | | | $ | 323 | | | | | | 8% | | |
Components of cost of revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Labor
|
| | | | 2,307 | | | | | | 2,101 | | | | | | 206 | | | | | | 10% | | |
Credit card fees
|
| | | | 1,182 | | | | | | 677 | | | | | | 505 | | | | | | 75% | | |
Servers
|
| | | | 651 | | | | | | 657 | | | | | | (6) | | | | | | (1)% | | |
Promotion
|
| | | | 35 | | | | | | 314 | | | | | | (279) | | | | | | (89)% | | |
Other
|
| | | $ | 421 | | | | | $ | 524 | | | | | $ | (103) | | | | | | (20)% | | |
Total gross margins
|
| | | | 59% | | | | | | 50% | | | | | | | | | | | | | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Research and development
|
| | | $ | 7,822 | | | | | $ | 6,910 | | | | | $ | 912 | | | | | | 13% | | |
percentage of total revenue
|
| | | | 70% | | | | | | 81% | | | | | | | | | | | | | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Sales and marketing
|
| | | $ | 8,774 | | | | | $ | 5,807 | | | | | $ | 2,967 | | | | | | 51% | | |
percentage of total revenue
|
| | | | 79% | | | | | | 68% | | | | | | | | | | | | | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 6,273 | | | | | $ | 4,562 | | | | | $ | 1,711 | | | | | | 38% | | |
percentage of total revenue
|
| | | | 56% | | | | | | 54% | | | | | | | | | | | | | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Reorganization expenses
|
| | | $ | — | | | | | $ | 891 | | | | | $ | (891) | | | | | | (100)% | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Finance income
|
| | | $ | 150 | | | | | $ | 193 | | | | | $ | (43) | | | | | | (22)% | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Finance expenses
|
| | | $ | 156 | | | | | $ | 172 | | | | | $ | (16) | | | | | | -9% | | |
| | |
Year Ended
|
| | | | | | | | | | | | | |||||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Income taxes
|
| | | $ | 4 | | | | | $ | 259 | | | | | $ | (255) | | | | | | (98)% | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Loss
|
| | | $ | (10,222) | | | | | $ | (7,027) | | | | | $ | (16,358) | | | | | $ | (14,172) | | |
Income tax expense (benefit)
|
| | | | 38 | | | | | | (7) | | | | | | 4 | | | | | | 259 | | |
Finance income
|
| | | | (171) | | | | | | (87) | | | | | | (150) | | | | | | (193) | | |
Finance expenses
|
| | | | 306 | | | | | | 90 | | | | | | 156 | | | | | | 172 | | |
Operating loss
|
| | | | (10,049) | | | | | | (7,031) | | | | | | (16,348) | | | | | | (13,934) | | |
Share-based payment expense
|
| | | | 732 | | | | | | 456 | | | | | | 935 | | | | | | 822 | | |
Depreciation and amortization
|
| | | | 1,129 | | | | | | 506 | | | | | | 1,098 | | | | | | 1,271 | | |
Reorganization expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | 891 | | |
Operating expense settled by issuance of shares
|
| | | | — | | | | | | — | | | | | | 1,952 | | | | | | — | | |
Redomicile costs
|
| | | | 516 | | | | | | | | | | | | — | | | | | | — | | |
Transaction-related costs
|
| | | | 812 | | | | | | | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | (6,860) | | | | | $ | (6,069) | | | | | $ | (12,363) | | | | | $ | (10,950) | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (7,003) | | | | | $ | (1,714) | | | | | $ | (17,324) | | | | | $ | (8,274) | | |
Net cash provided by (used in) investing activities
|
| | | | (4,989) | | | | | | (54) | | | | | | (4,546) | | | | | | 66 | | |
Net cash provided by (used in) financing activities
|
| | | | (281) | | | | | | 25,521 | | | | | | 25,226 | | | | | | (273) | | |
Exchange differences on balances of cash and cash equivalents
|
| | | | (371) | | | | | | (88) | | | | | | (167) | | | | | | 121 | | |
Increase (decrease) in cash and cash equivalents
|
| | | $ | (12,644) | | | | | $ | 23,665 | | | | | $ | 3,189 | | | | | $ | (8,360) | | |
| | |
(dollars in thousands)
|
| |||
Remainder of 2022
|
| | | $ | 360 | | |
2023
|
| | | | 657 | | |
2024
|
| | | | 477 | | |
2025
|
| | | | 2 | | |
Total
|
| | | $ | 1,496 | | |
| | |
Share Ownership in Freightos(1)(2)
|
| |||||||||||||||||||||
| | |
Pro Forma Combined
(No Redemption Scenario) |
| |
Pro Forma Combined
(Maximum Redemption Scenario) |
| ||||||||||||||||||
Freightos existing Shareholders(5)
|
| | | | 36,562,715 | | | | | | 65.1% | | | | | | 36,562,715 | | | | | | 76.8% | | |
Gesher Shareholders(6)
|
| | | | 14,575,000 | | | | | | 26% | | | | | | 4,065,000 | | | | | | 8.5% | | |
Private Placement Investors(1)(2)
|
| | | | 5,000,000 | | | | | | 8.9% | | | | | | 7,000,000 | | | | | | 14.7% | | |
Total
|
| | | | 56,137,715 | | | | | | 100% | | | | | | 47,627,715 | | | | | | 100% | | |
| | |
No
Redemption Scenario(a) |
| |
Maximum
Redemption Scenario(b) |
| ||||||||||||||||||
(in thousands, except share amounts)(c)
|
| |
Purchase
Price |
| |
Shares/Warrants
Issued |
| |
Purchase
Price |
| |
Shares/Warrants
Issued |
| ||||||||||||
Shares Consideration to Gesher Shareholders(c)
|
| | | | 145,896 | | | | | | 14,575,000 | | | | | | 40,691 | | | | | | 4,065,000 | | |
Public and Private warrants consideration to Gesher’s Public and Private warrant holders(d)
|
| | | | 5,913 | | | | | | 10,750,000 | | | | | | 5,913 | | | | | | 10,750,000 | | |
Total consideration to Gesher Shareholders and Warrant holders
|
| | | | 151,808 | | | | | | | | | | | | 46,603 | | | | | | | | |
Shares and warrants consideration to the Private Placement Investors(a)(b)
|
| | | | 50,000 | | | |
5,000,000
shares, 2,600,000 Warrants |
| | | | 70,000 | | | |
7,000,000
shares, 2,600,000 Warrants |
|
| | |
Gesher
as of June 30, 2022 |
| |
Gesher
IFRS Conversion and Presentation Alignment |
| | | | |
Gesher
Pro Forma as Adjusted |
| |
Freightos
as of June 30, 2022 |
| |
No Redemption
|
| |
Maximum Redemption
|
| |||||||||||||||||||||||||||||||||||||||
|
Transaction
Accounting Adjustments |
| | | | | | | |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro
Forma Combined |
| ||||||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 228 | | | | | | | | | | | | 228 | | | | | | 12,435 | | | | | | 150,185 | | | | | | (A) | | | | | | 162,848 | | | | | | 63,875 | | | | | | (A) | | | | | | 76,538 | | |
User Funds
|
| | | | | | | | | | | | | | | | | | | | | | 6,510 | | | | | | | | | | | | | | | | | | 6,510 | | | | | | | | | | | | | | | | | | 6,510 | | |
Trade receivables, net
|
| | | | | | | | | | | | | | | | | | | | | | 2,266 | | | | | | | | | | | | | | | | | | 2,266 | | | | | | | | | | | | | | | | | | 2,266 | | |
Other receivables and prepaid expenses
|
| | | | 255 | | | | | | | | | | | | 255 | | | | | | 1,231 | | | | | | | | | | | | | | | | | | 1,486 | | | | | | | | | | | | | | | | | | 1,486 | | |
Total Current assets
|
| | | | 483 | | | | | | | | | | | | 483 | | | | | | 22,442 | | | | | | 150,185 | | | | | | | | | | | | 173,110 | | | | | | 63,875 | | | | | | | | | | | | 86,800 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | | | | | | | | | | | | | | | | | | | 820 | | | | | | | | | | | | | | | | | | 820 | | | | | | | | | | | | | | | | | | 820 | | |
Right-of-use assets
|
| | | | | | | | | | | | | | | | | | | | | | 1,709 | | | | | | | | | | | | | | | | | | 1,709 | | | | | | | | | | | | | | | | | | 1,709 | | |
Intangible assets, net
|
| | | | | | | | | | | | | | | | | | | | | | 10,291 | | | | | | | | | | | | | | | | | | 10,291 | | | | | | | | | | | | | | | | | | 10,291 | | |
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 15,629 | | | | | | | | | | | | | | | | | | 15,629 | | | | | | | | | | | | | | | | | | 15,629 | | |
Deferred taxes
|
| | | | | | | | | | | | | | | | | | | | | | 640 | | | | | | | | | | | | | | | | | | 640 | | | | | | | | | | | | | | | | | | 640 | | |
Marketable securities held in Trust Account
|
| | | | 116,310 | | | | | | | | | | | | 116,310 | | | | | | | | | | | | (116,310) | | | | | | (B) | | | | | | — | | | | | | (116,310) | | | | | | (B) | | | | | | — | | |
Other long-term assets
|
| | | | 56 | | | | | | | | | | | | 56 | | | | | | 1,140 | | | | | | | | | | | | | | | | | | 1,196 | | | | | | | | | | | | | | | | | | 1,196 | | |
Total non-current assets
|
| | | | 116,366 | | | | | | | | | | | | 116,366 | | | | | | 30,229 | | | | | | (116,310) | | | | | | | | | | | | 30,285 | | | | | | (116,310) | | | | | | | | | | | | 30,285 | | |
TOTAL ASSETS
|
| | | | 116,849 | | | | | | | | | | | | 116,849 | | | | | | 52,671 | | | | | | 33,875 | | | | | | | | | | | | 203,395 | | | | | | (52,435) | | | | | | | | | | | | 117,085 | | |
LIABILITIES AND EQUITY/ (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | | | | | | | | | | | | | | | | 2,319 | | | | | | | | | | | | | | | | | | 2,319 | | | | | | | | | | | | | | | | | | 2,319 | | |
User accounts
|
| | | | | | | | | | | | | | | | | | | | | | 6,510 | | | | | | | | | | | | | | | | | | 6,510 | | | | | | | | | | | | | | | | | | 6,510 | | |
Current maturity of lease liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 660 | | | | | | | | | | | | | | | | | | 660 | | | | | | | | | | | | | | | | | | 660 | | |
| | |
Gesher
as of June 30, 2022 |
| |
Gesher
IFRS Conversion and Presentation Alignment |
| | | | | | | |
Gesher
Pro Forma as Adjusted |
| |
Freightos
as of June 30, 2022 |
| |
No Redemption
|
| |
Maximum Redemption
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Transaction
Accounting Adjustments |
| | | | | | | |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro
Forma Combined |
| ||||||||||||||||||||||||||||||||||||||||||||
Accrued expenses and other payables
|
| | | | 1,597 | | | | | | | | | | | | | | | | | | 1,597 | | | | | | 7,131 | | | | | | (2,409) | | | | | | (D) | | | | | | 6,319 | | | | | | (2,409) | | | | | | (D) | | | | | | 6,319 | | |
Gesher promissory note and due to related party
|
| | | | 1,100 | | | | | | | | | | | | | | | | | | 1,100 | | | | | | | | | | | | (1,100) | | | | | | (G) | | | | | | — | | | | | | (1,100) | | | | | | (G) | | | | | | — | | |
Total current liabilities
|
| | | | 2,697 | | | | | | | | | | | | | | | | | | 2,697 | | | | | | 16,620 | | | | | | (3,509) | | | | | | | | | | | | 15,808 | | | | | | (3,509) | | | | | | | | | | | | 15,808 | | |
LONG TERM LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 721 | | | | | | | | | | | | | | | | | | 721 | | | | | | | | | | | | | | | | | | 721 | | |
Employee benefit liabilities, net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,235 | | | | | | | | | | | | | | | | | | 1,235 | | | | | | | | | | | | | | | | | | 1,235 | | |
Other long-term liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,837 | | | | | | | | | | | | | | | | | | 1,837 | | | | | | | | | | | | | | | | | | 1,837 | | |
Warrants liabilities
|
| | | | | | | | | | 4,623 | | | | | | (AA) | | | | | | 4,623 | | | | | | — | | | | | | 1,118 | | | | | | (M) | | | | | | 5,741 | | | | | | 1,118 | | | | | | (M) | | | | | | 5,741 | | |
Gesher deferred underwriting fee payable
|
| | | | 4,025 | | | | | | | | | | | | | | | | | | 4,025 | | | | | | | | | | | | (4,025) | | | | | | (L) | | | | | | — | | | | | | (4,025) | | | | | | (L) | | | | | | — | | |
Gesher ordinary Share subject to possible redemption
|
| | | | | | | | | | 116,310 | | | | | | (AA) | | | | | | 116,310 | | | | | | | | | | | | (116,310) | | | | | | (F) | | | | | | | | | | | | (116,310) | | | | | | (F) | | | | | | — | | |
Total long term liabilities
|
| | | | 4,025 | | | | | | 120,933 | | | | | | | | | | | | 124,958 | | | | | | 3,793 | | | | | | (119,217) | | | | | | | | | | | | 9,534 | | | | | | (119,217) | | | | | | | | | | | | 9,534 | | |
Gesher ordinary Share subject to possible redemption
|
| | | | 116,310 | | | | | | (116,310) | | | | | | (AA) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
EQUITY/ (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | *) | | | | | | | | | | | | | | | | | | *) | | | | | | | | | | | | | | | | | | *) | | |
Share premium
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 136,392 | | | | | | 191,386 | | | | | | (H) | | | | | | 327,778 | | | | | | 107,076 | | | | | | (H) | | | | | | 243,468 | | |
Reserve from remeasurement of defined benefit plans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 93 | | | | | | | | | | | | | | | | | | 93 | | | | | | | | | | | | | | | | | | 93 | | |
Accumulated deficit
|
| | | | (6,183) | | | | | | (4,623) | | | | | | (AA) | | | | | | (10,806) | | | | | | (104,227) | | | | | | (34,785) | | | | | | (K) | | | | | | 149,818 | | | | | | (36,785) | | | | | | (K) | | | | | | (151,818) | | |
Gesher ordinary Share
|
| | | | *) | | | | | | | | | | | | | | | | | | *) | | | | | | | | | | | | | | | | | | | | | | | | *) | | | | | | | | | | | | | | | | | | *) | | |
TOTAL EQUITY/ (DEFICIT)
|
| | | | (6,183) | | | | | | (4,623) | | | | | | | | | | | | (10,806) | | | | | | 32,258 | | | | | | 156,601 | | | | | | | | | | | | 178,053 | | | | | | 70,291 | | | | | | | | | | | | 91,743 | | |
TOTAL LIABILITIES AND EQUITY (DEFICIT)
|
| | | | 116,849 | | | | | | — | | | | | | | | | | | | 116,849 | | | | | | 52,671 | | | | | | 33,875 | | | | | | | | | | | | 203,395 | | | | | | (52,435) | | | | | | | | | | | | 117,085 | | |
|
| | |
Gesher
Six months ended June 30(1) |
| |
Gesher
IFRS Conversion and Presentation Alignment |
| |
Gesher
Pro Forma as Adjusted |
| |
Freightos
Actual Six months ended June 30 |
| |
Adjustments
for acquisition of Clearit(2) |
| | | | |
Freightos
Pro Forma as Adjusted |
| |
No Redemption Scenario
|
| |
Maximum Redemption Scenario
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Transaction
Accounting Adjustments |
| | | | | | | |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro
Forma Combined |
| |||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 9,548 | | | | | | 237 | | | |
(BB)
|
| | | | 9,785 | | | | | | | | | | | | | | | 9,785 | | | | | | | | | | | | | | | 9,785 | | |
Cost of revenue
|
| | | | | | | | | | | | | | | | | | | | | | 3,768 | | | | | | 369 | | | |
(BB, CC)
|
| | | | 4,137 | | | |
|
| | | | | | | | | | 4,137 | | | |
|
| | | | | | | | | | 4,137 | | |
Gross profit
|
| | | | | | | | | | | | | | | | | | | | | | 5,780 | | | | | | (132) | | | | | | | | | 5,648 | | | | | | | | | | | | | | | 5,648 | | | | | | | | | | | | | | | 5,648 | | |
Research and development expenses
|
| | | | | | | | | | | | | | | | | | | | | | 5,119 | | | | | | 15 | | | |
(BB)
|
| | | | 5,134 | | | | | | | | | | | | | | | 5,134 | | | | | | | | | | | | | | | 5,134 | | |
Sales and marketing expenses
|
| | | | | | | | | | | | | | | | | | | | | | 4,901 | | | | | | 151 | | | |
(BB, CC)
|
| | | | 5,052 | | | | | | | | | | | | | | | 5,052 | | | | | | | | | | | | | | | 5,052 | | |
| | | | | | | | |
AA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
General and administrative expenses
|
| | | | 2,950 | | | | | | (1,578) | | | | | | 1,372 | | | | | | 4,997 | | | | | | 30 | | | |
(BB)
|
| | | | 5,027 | | | | | | | | | | | | | | | 6,399 | | | | | | | | | | | | | | | 6,399 | | |
| | | | | | | | |
AA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Merger related expenses
|
| | | | | | | | | | 1,578 | | | | | | 1,578 | | | | | | 812 | | | | | | | | | | | | | | | 812 | | | |
|
| | | | | | | | | | 2,390 | | | |
|
| | | | | | | | | | 2,390 | | |
Total operating expenses
|
| | | | 2,950 | | | | | | | | | | | | 2,950 | | | | | | 15,829 | | | | | | 196 | | | | | | | | | 16,025 | | | |
|
| | | | | | | | | | 18,975 | | | |
|
| | | | | | | | | | 18,975 | | |
Net operating loss
|
| | | | (2,950) | | | | | | | | | | | | (2,950) | | | | | | (10,049) | | | | | | (328) | | | | | | | | | (10,377) | | | |
|
| | | | | | | | | | (13,327) | | | |
|
| | | | | | | | | | (13,327) | | |
| | | | | | | | |
(AA)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
Change in fair value of Gesher’s warrants
|
| | | | | | | | | | 1,720 | | | | | | 1,720 | | | | | | | | | | | | | | | | | | | | | | | | |
416
|
| | | | (DDD) | | | | | | 2,136 | | | |
416
|
| | | | (DDD) | | | | | | 2,136 | | |
Finance income
|
| | | | 157 | | | | | | | | | | | | 157 | | | | | | 171 | | | | | | | | | | | | | | | 171 | | | |
(157)
|
| | | | (AAA) | | | | | | 171 | | | |
(157)
|
| | | | (AAA) | | | | | | 171 | | |
Finance expenses
|
| | | | | | | | | | | | | | | | | | | | | | (306) | | | | | | | | | | | | | | | (306) | | | |
|
| | | | | | | | | | (306) | | | |
|
| | | | | | | | | | (306) | | |
Loss before tax on income
|
| | | | (2,793) | | | | | | 1,720 | | | | | | (1,073) | | | | | | (10,184) | | | | | | (328) | | | | | | | | | (10,512) | | | |
259
|
| | | | | | | | | | (11,326) | | | |
259
|
| | | | | | | | | | (11,326) | | |
Income taxes
|
| | | | | | | | | | | | | | | | | | | | | | 38 | | | | | | | | | | | | | | | 38 | | | |
|
| | | | | | | | | | 38 | | | |
|
| | | | | | | | | | 38 | | |
Net loss
|
| | | | (2,793) | | | | | | 1,720 | | | | | | (1,073) | | | | | | (10,222) | | | | | | (328) | | | | | | | | | (10,550) | | | |
259
|
| | | | | | | | | | (11,364) | | | |
259
|
| | | | | | | | | | (11,364) | | |
Other comprehensive loss (net of tax effect): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Remeasurement gain (loss) from defined benefit plans
|
| | | | — | | | | | | | | | | | | — | | | | | | 225 | | | | | | | | | | | | | | | 225 | | | |
|
| | | | | | | | | | 225 | | | |
|
| | | | | | | | | | 225 | | |
Total comprehensive loss
|
| | | | (2,793) | | | | | | 1,720 | | | | | | (1,073) | | | | | | (9,997) | | | | | | (328) | | | | | | | | | (10,325) | | | |
259
|
| | | | | | | | | | (11,139) | | | |
259
|
| | | | | | | | | | (11,139) | | |
($ in thousands)
|
| |
Gesher
from February 23, 2021 (inception) through December 31, 2021(1) |
| |
Gesher
IFRS Conversion and Presentation Alignment |
| |
Gesher
Pro Forma as Adjusted |
| |
Freightos
Actual |
| |
Acquisitions
for the year ended December 31, 2021(2) |
| |
Adjustments
for Acquisitions(2) |
| | | | |
Freightos
Pro Forma as Adjusted |
| |
No Redemption Scenario
|
| |
Max Redemption
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Transaction
Accounting Adjustments |
| | | | |
Pro
Forma Combined |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro
Forma Combined |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 11,117 | | | | | | 5,505 | | | | | | (187) | | | |
(FF)
|
| | | | 16,435 | | | | | | | | | | | | | | | 16,435 | | | | | | | | | | | | | | | 16,435 | | |
Cost of revenue
|
| | | | | | | | | | | | | | | | | | | | | | 4,596 | | | | | | 2,229 | | | | | | 843 | | | |
(GG)
|
| | | | 7,668 | | | | | | | | | | | | | | | 7,668 | | | | | | | | | | | | | | | 7,668 | | |
Gross profit
|
| | | | | | | | | | | | | | | | | | | | | | 6,521 | | | | | | 3,276 | | | | | | (1,030) | | | | | | | | | 8,767 | | | | | | | | | | | | | | | 8,767 | | | | | | | | | | | | | | | 8,767 | | |
Research and development expenses
|
| | | | | | | | | | | | | | | | | | | | | | 7,822 | | | | | | 695 | | | | | | | | | | | | | | | 8,517 | | | | | | | | | | | | | | | 8,517 | | | | | | | | | | | | | | | 8,517 | | |
Sales and marketing expenses
|
| | | | | | | | | | | | | | | | | | | | | | 8,774 | | | | | | 1,036 | | | | | | 377 | | | |
(FF, GG)
|
| | | | 10,187 | | | | | | | | | | | | | | | 10,187 | | | | | | | | | | | | | | | 10,187 | | |
General and administrative expenses
|
| | | | 232 | | | | | | | | | | | | 232 | | | | | | 6,273 | | | | | | 1,048 | | | | | | | | | | | | | | | 7,321 | | | | | | | | | | | | | | | 7,553 | | | | | | | | | | | | | | | 7,553 | | |
Merger related expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,000 | | | |
(BBB)
|
| | | | 5,000 | | | | | | 6,000 | | | |
(BBB)
|
| | | | 6,000 | | |
Share listing service(*)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41,000 | | | |
(CCC)
|
| | | | 41,000 | | | | | | 42,000 | | | |
(CCC)
|
| | | | 42,000 | | |
Total operating expenses
|
| | | | 232 | | | | | | | | | | | | 232 | | | | | | 22,869 | | | | | | 2,779 | | | | | | 377 | | | | | | | | | 26,025 | | | | | | 46,000 | | | | | | | | | 72,257 | | | | | | 48,000 | | | | | | | | | 74,257 | | |
Net operating income (loss)
|
| | | | (232) | | | | | | — | | | | | | (232) | | | | | | (16,348) | | | | | | 497 | | | | | | (1,407) | | | | | | | | | (17,258) | | | | | | (46,000) | | | | | | | | | (63,490) | | | | | | (48,000) | | | | | | | | | (65,490) | | |
Finance income
|
| | | | 47 | | | | | | (AA) | | | | | | 47 | | | | | | 150 | | | | | | 1 | | | | | | | | | | | | | | | 151 | | | | | | — | | | |
(AAA)
|
| | | | 198 | | | | | | — | | | |
(AAA)
|
| | | | 198 | | |
Finance expenses
|
| | | | | | | | | | | | | | | | | | | | | | (156) | | | | | | (33) | | | | | | | | | | | | | | | (189) | | | | | | | | | | | | | | | (189) | | | | | | | | | | | | | | | (189) | | |
Income (loss) before tax on income
|
| | | | (185) | | | | | | — | | | | | | (185) | | | | | | (16,354) | | | | | | 465 | | | | | | (1,407) | | | | | | | | | (17,296) | | | | | | (46,000) | | | | | | | | | (63,481) | | | | | | (48,000) | | | | | | | | | (65,481) | | |
Income taxes
|
| | | | | | | | | | | | | | | | | | | | | | 4 | | | | | | 112 | | | | | | | | | | | | | | | 116 | | | | | | | | | | | | | | | 116 | | | | | | | | | | | | | | | 116 | | |
Net income (loss)
|
| | | | (185) | | | | | | — | | | | | | (185) | | | | | | (16,358) | | | | | | 353 | | | | | | (1,407) | | | | | | | | | (17,412) | | | | | | (46,000) | | | | | | | | | (63,597) | | | | | | (48,000) | | | | | | | | | (65,597) | | |
Other comprehensive income (loss):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Remeasurement loss from defined
benefit plans |
| | | | — | | | | | | | | | | | | | | | | | | (81) | | | | | | | | | | | | | | | | | | | | | (81) | | | | | | | | | | | | | | | (81) | | | | | | | | | | | | | | | (81) | | |
Total comprehensive income (loss)
|
| | | | (185) | | | | | | — | | | | | | (185) | | | | | | (16,439) | | | | | | 353 | | | | | | (1,407) | | | | | | | | | (17,493) | | | | | | (46,000) | | | | | | | | | (63,678) | | | | | | (48,000) | | | | | | | | | (65,678) | | |
|
Amortization of technology
|
| | | $ | 69 | | |
|
Amortization of customer relations
|
| | | $ | 49 | | |
| | |
7LFreight
actual |
| |
Clearit
actual |
| |
Total –
Acquisitions for the year ended December 31, 2021 |
| |
Adjustments
for acquisition of 7LFreight |
| | | | |
Adjustments
for acquisition of Clearit |
| | | | |
Total –
Adjustments for Acquisitions |
| ||||||||||||||||||
Revenue
|
| | | | 2,408 | | | | | | 3,097 | | | | | | 5,505 | | | | | | | | | | | | | | | (187) | | | |
(FF)
|
| | | | (187) | | |
Cost of revenue
|
| | | | 833 | | | | | | 1,396 | | | | | | 2,229 | | | | | | 294 | | | |
(FF)
|
| | | | 549 | | | |
(GG)
|
| | | | 843 | | |
Gross profit
|
| | | | 1,575 | | | | | | 1,701 | | | | | | 3,276 | | | | | | (294) | | | | | | | | | (736) | | | | | | | | | (1,030) | | |
Research and development expenses
|
| | | | 542 | | | | | | 153 | | | | | | 695 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing expenses
|
| | | | 248 | | | | | | 788 | | | | | | 1,036 | | | | | | 170 | | | |
(FF)
|
| | | | 207 | | | |
(FF, GG)
|
| | | | 377 | | |
General and administrative expenses
|
| | | | 588 | | | | | | 460 | | | | | | 1,048 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | 1,378 | | | | | | 1,401 | | | | | | 2,779 | | | | | | 170 | | | | | | | | | 207 | | | | | | | | | 377 | | |
Net operating Income (loss)
|
| | | | 197 | | | | | | 300 | | | | | | 497 | | | | | | (464) | | | | | | | | | (943) | | | | | | | | | (1,407) | | |
Finance income
|
| | | | 1 | | | | | | | | | | | | 1 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance expenses
|
| | | | | | | | | | (33) | | | | | | (33) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss before tax on income
|
| | | | 198 | | | | | | 267 | | | | | | 465 | | | | | | (464) | | | | | | | | | (943) | | | | | | | | | (1,407) | | |
Income taxes
|
| | | | — | | | | | | 112 | | | | | | 112 | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income (loss)
|
| | | | 198 | | | | | | 155 | | | | | | 353 | | | | | | (464) | | | | | | | | | (943) | | | | | | | | | (1,407) | | |
|
Amortization of technology
|
| | | $ | 294 | | |
|
Amortization of customer relations
|
| | | $ | 170 | | |
|
Amortization of technology
|
| | | $ | 549 | | |
|
Amortization of customer relations
|
| | | $ | 394 | | |
| | |
(in thousands)
|
| |||||||||
Reclassification of marketable securities held in Trust Account
|
| | | $ | 116,310 | | | | |
|
(B)
|
| |
Proceeds from the PIPE Financing
|
| | | | 50,000 | | | | |
|
(E)
|
| |
Expected transaction costs
|
| | | | (11,000) | | | | |
|
(D)
|
| |
Repayment of Gesher’s related party loans
|
| | | | (1,100) | | | | |
|
(G)
|
| |
Payment of Gesher’s deferred underwriting fee
|
| | | | (4,025) | | | | |
|
(L)
|
| |
| | | | $ | 150,185 | | | | |
|
(A)
|
| |
| | |
(in thousands)
|
| |||||||||
Reclassification of marketable securities held in Trust Account
|
| | | $ | 10,000 | | | | |
|
(C)
|
| |
Proceeds from the PIPE Financing and backstop commitments
|
| | | | 70,000 | | | | |
|
(E)
|
| |
Expected transaction costs
|
| | | | (11,000) | | | | |
|
(D)
|
| |
Repayment of Gesher’s related party loans
|
| | | | (1,100) | | | | |
|
(G)
|
| |
Payment of Gesher’s deferred underwriting fee
|
| | | | (4,025) | | | | |
|
(L)
|
| |
| | | | $ | 63,875 | | | | |
|
(A)
|
| |
|
Merger related expenses
|
| | | | (4,000) | | | | |
|
(D)
|
| |
|
Issuance of Freightos Ordinary Shares in the PIPE Financing
|
| | | | 50,000 | | | | |
|
(E)
|
| |
|
Issuance of warrants liability as part of the PIPE, upon consummation of Business Combination
|
| | | | (1,118) | | | | |
|
(M)
|
| |
|
Reclassification of Gesher Ordinary Shares subject to redemption
|
| | | | 116,310 | | | | |
|
(F)
|
| |
|
Share listing service (IFRS 2)
|
| | | | 41,000 | | | | |
|
(J)
|
| |
|
Reclassification of Gesher’s accumulated deficit
|
| | | | (10,806) | | | | | | | | |
| | | | | | 191,386 | | | | |
|
(H)
|
| |
|
Merger related expenses
|
| | | | (3,000) | | | | |
|
(D)
|
| |
|
Issuance of Freightos Ordinary Shares in the PIPE Financing and backstop commitments
|
| | | | 70,000 | | | | |
|
(E)
|
| |
|
Issuance of warrants liability as part of the PIPE, upon consummation of Business Combination
|
| | | | (1,118) | | | | |
|
(M)
|
| |
|
Reclassification of Gesher Ordinary Shares subject to redemption assuming of maximum redeption
|
| | | | 10,000 | | | | |
|
(F)
|
| |
|
Share listing service (IFRS 2)
|
| | | | 42,000 | | | | |
|
(J)
|
| |
|
Reclassification of Gesher’s accumulated deficit
|
| | | | (10,806) | | | | | | | | |
| | | | | | 107,076 | | | | |
|
(H)
|
| |
|
Expected merger related expenses
|
| | | | (4,591) | | | | |
|
(D)
|
| |
|
Listing service under IFRS 2
|
| | | | (41,000) | | | | |
|
(J)
|
| |
|
Reclassification of Gesher’s accumulated deficit
|
| | | | 10,806 | | | | | | | | |
| | | | | | (34,785) | | | | |
|
(K)
|
| |
|
Expected merger related expenses
|
| | | | (5,591) | | | | |
|
(D)
|
| |
|
Listing service under IFRS 2
|
| | | | (42,000) | | | | |
|
(J)
|
| |
|
Reclassification of Gesher’s accumulated deficit
|
| | | | 10,806 | | | | | | | | |
| | | | | | (36,785) | | | | |
|
(K)
|
| |
| | |
Three months ended
March 31, 2022 |
| |
Three months ended
June 30, 2022 |
| |
Total –
Six months ended June 30, 2022 |
| |||||||||
Formation and operating costs
|
| | | | 707 | | | | | | 2,243 | | | | | | 2,950 | | |
Loss from operations
|
| | | | (707) | | | | | | (2,243) | | | | | | (2,950) | | |
Interest income earned on Trust Account
|
| | | | 10 | | | | | | 147 | | | | | | 157 | | |
Change in fair value of over-allotment units
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | (697) | | | | | | (2,096) | | | | | | (2,793) | | |
| | |
From
February 23, 2021 (inception) through September 30, 2021 |
| |
Three months ended
December 31, 2021 |
| |
Total – From
February 23, 2021 (inception) through December 31, 2021 |
| |||||||||
Formation and operating costs
|
| | | | 15 | | | | | | 217 | | | | | | 232 | | |
Loss from operations
|
| | | | (15) | | | | | | (217) | | | | | | (232) | | |
Interest income earned on Trust Account
|
| | | | | | | | | | 2 | | | | | | 2 | | |
Change in fair value of over-allotment units
|
| | | | | | | | | | 45 | | | | | | 45 | | |
Net loss
|
| | | | (15) | | | | | | (170) | | | | | | (185) | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||
| | |
Gesher
|
| |
Freightos
|
| |
Assuming No
Redemption Scenario |
| |
Assuming Maximum
Redemption Scenario |
| ||||||||||||
As of and for the six months ended June 30, 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(1)(2)(3)
|
| | | | (2.01) | | | | | | (1.39) | | | | | | 3.27 | | | | | | 2.05 | | |
Net loss per share – basic and diluted per ordinary Share
|
| | | | (0.19) | | | | | | (6.70) | | | | | | (0.20) | | | | | | (0.24) | | |
Weighted average Ordinary Shares outstanding – basic and diluted(4)
|
| | | | 14,575,000 | | | | | | 2,189,786 | | | | | | — | | | | | | — | | |
Freightos Shareholders(5)(6)
|
| | | | | | | | | | | | | | | | 36,562,715 | | | | | | 36,562,715 | | |
Gesher Shareholders (including Sponsor)
|
| | | | | | | | | | | | | | | | 14,575,000 | | | | | | 4,065,000 | | |
Private Placement Investors
|
| | | | | | | | | | | | | | | | 5,000,000 | | | | | | 7,000,000 | | |
Weighted average Ordinary Shares outstanding – basic and diluted(4)(6)
|
| | | | — | | | | | | — | | | | | | 56,137,715 | | | | | | 47,627,715 | | |
| | |
Historical
|
| |
Pro Forma Combined
|
| ||||||||||||||||||
| | |
Gesher
|
| |
Freightos
|
| |
Assuming No
Redemption Scenario |
| |
Assuming Maximum
Redemption Scenario |
| ||||||||||||
As of and for the year ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Book value per share(1)(2)(3)
|
| | | | (1.05) | | | | | | 1.98 | | | | | | 3.33 | | | | | | 2.11 | | |
Net loss per share – basic and diluted per ordinary Share
|
| | | | (0.03) | | | | | | (13.85) | | | | | | (1.14) | | | | | | (1.39) | | |
Weighted average Ordinary Shares outstanding – basic and diluted(4)
|
| | | | 5,722,418 | | | | | | 1,774,542 | | | | | | | | | | | | | | |
Freightos Shareholders(5)(6)
|
| | | | | | | | | | | | | | | | 35,992,128 | | | | | | 35,992,128 | | |
Gesher Shareholders (including Sponsor)
|
| | | | | | | | | | | | | | | | 14,575,000 | | | | | | 4,065,000 | | |
Private Placement Investors
|
| | | | | | | | | | | | | | | | 5,000,000 | | | | | | 7,000,000 | | |
Weighted average Ordinary Shares outstanding – basic and diluted(4)(6)
|
| | | | — | | | | | | — | | | | | | 55,567,128 | | | | | | 47,057,128 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Zvi Schreiber | | | | | 53 | | | | Chief Executive Officer and Chairman of the Board | |
Ran Shalev | | | | | 51 | | | | Chief Financial Officer | |
Ruth Amaru | | | | | 51 | | | | Chief Product Officer | |
Ian Arroyo | | | | | 38 | | | | Chief Commercial Officer, freightos.com | |
Eytan Buchman | | | | | 36 | | | | Chief Marketing Officer | |
Manuel Galindo Medrano | | | | | 35 | | | | Chief Executive Officer, WebCargo | |
Michael Oberlander | | | | | 53 | | | | General Counsel | |
Ilan Slasky | | | | | 52 | | | | Chief Operating Officer | |
William Chin | | | | | 45 | | | | Director | |
Michael Eisenberg | | | | | 51 | | | | Director | |
Guillaume Halleux | | | | | 48 | | | | Director | |
Inna Kuznetsova | | | | | 53 | | | | Director | |
Udo Lange | | | | | 50 | | | | Director | |
Robert J. Mylod, Jr. | | | | | 55 | | | | Director | |
Glen Schwaber | | | | | 53 | | | | Director | |
Ezra M. Gardner | | | | | 45 | | | | Director Nominee | |
| | |
Gesher Articles
|
| |
Freightos A&R Articles
|
|
Shareholder Meetings; Quorum
|
| |
All general meetings other than annual general meetings shall be called extraordinary general meetings.
Gesher may, but shall not be obliged to (unless required by the Companies Act), in each year hold a general meeting as its annual general meeting, and shall specify the meeting as such in the notices calling it. Any annual general meeting shall be held at such time and place as the Directors shall appoint. At these meetings the report of the Directors (if any) shall be presented.
The Directors, the chief executive officer or the chairman of the Board of Directors may call general meetings, and, for the avoidance of doubt, Members shall not have the ability to call general meetings.
Members seeking to bring business before the annual general meeting or to nominate
|
| |
All general meetings other than annual general meetings shall be called extraordinary general meetings.
Freightos may, but shall not (unless required by the Companies Act) be obliged to, in each year hold a general meeting as its annual general meeting, and shall specify the meeting as such in the notices calling it. Any annual general meeting shall be held at such time and place as the Directors shall appoint. At these meetings the report of the Directors (if any) shall be presented.
The Directors or the chairman of the Board of Directors may call general meetings, and, for the avoidance of doubt, Members shall not have the ability to call general meetings.
Members seeking to bring business before the annual general meeting or to nominate candidates for appointment as
|
|
| | |
Gesher Articles
|
| |
Freightos A&R Articles
|
|
| | | candidates for appointment as Directors at the annual general meeting must deliver notice to the principal executive offices of the Company not less than 120 calendar days before the date of Gesher’s proxy statement released to Members in connection with the previous year’s annual general meeting or, if Gesher did not hold an annual general meeting the previous year, or if the date of the current year’s annual general meeting has been changed by more than 30 days from the date of the previous year’s annual general meeting, then the deadline shall be set by the board of Directors with such deadline being a reasonable time before Gesher begins to print and send its related proxy materials. | | | Directors at the annual general meeting must deliver notice to the principal executive offices of Freightos not less than 120 calendar days before the date of Freightos’ proxy statement released to shareholders in connection with the previous year’s annual general meeting or, if Freightos did not hold an annual general meeting the previous year, or if the date of this year’s annual general meeting has been changed by more than 30 days from the date of the previous year’s meeting, then the deadline shall be set by the Board of Directors with such deadline being a reasonable time before Freightos begins to print and send its related proxy materials. | |
| | |
At least five calendar days’ notice shall be given of any general meeting. Every notice shall specify the place, the day and the hour of the meeting and the general nature of the business to be conducted at the general meeting and shall be given in the manner hereinafter mentioned or in such other manner if any as may be prescribed by the Company, provided that a general meeting of the Company shall, whether or not the notice specified in this Article has been given and whether or not the provisions of the Articles regarding general meetings have been complied with, be deemed to have been duly convened if it is so agreed:
(a)
in the case of an annual general meeting, by all of the Members entitled to attend and vote thereat; and
(b)
in the case of an extraordinary general meeting, by a majority in number of the Members having a right to attend and
|
| |
At least five calendar days’ notice shall be given of any general meeting. Every notice shall specify the place, the day and the hour of the meeting and the general nature of the business to be conducted at the general meeting and shall be given in the manner hereinafter mentioned or in such other manner if any as may be prescribed by Freightos, provided that a general meeting of Freightos shall, whether or not the notice specified in this Article has been given and whether or not the provisions of the Freightos A&R Articles regarding general meetings have been complied with, be deemed to have been duly convened if it is so agreed:
(a)
in the case of an annual general meeting, by all of the Members entitled to attend and vote thereat; and
(b)
in the case of an extraordinary general meeting, by a majority in number of the Members having a right to attend and
|
|
| | |
Gesher Articles
|
| |
Freightos A&R Articles
|
|
| | |
vote at the meeting, together holding not less than ninety-five per cent in par value of the Shares giving that right.
|
| |
vote at the meeting, together holding not less than ninety-five per cent in par value of the Freightos Ordinary Shares giving that right.
|
|
| | | The holders of a majority of Gesher ordinary or preference shares being individuals present in person or by proxy or if a corporation or other non-natural person by its duly authorized representative or proxy shall be a quorum. | | | The holders of a majority of Freightos Ordinary Shares being individuals present in person or by proxy or if a corporation or other non-natural person by its duly authorized representative or proxy shall be a quorum. | |
Shareholder Written Resolutions Without Meeting
|
| | The Gesher Articles permit the use of unanimous written resolutions. | | | Shareholder written resolutions are permitted by the Freightos A&R Articles. | |
Inspection of Books and Records
|
| | Shareholders generally do not have any rights to inspect any account or book or document of Gesher except as conferred by the Companies Act or authorized by the Directors or by Gesher in general meeting. | | | Shareholders generally do not have any rights to inspect or obtain copies of the register of shareholders or other corporate records of a company except as conferred by the Companies Act or authorized by the Directors or by Freightos in general meeting. | |
Removal of Directors
|
| | Gesher may by ordinary resolution remove any Director. | | | Freightos may, by ordinary resolution, remove any Director. | |
Number of Directors
|
| |
There shall be a Board of Directors consisting of not less than one person; provided, however, that Gesher may by ordinary resolution increase or reduce the limits in the number of Directors.
Except as the Companies Act or other Applicable Law may otherwise require, in the interim between annual general meetings or extraordinary general meetings called for the appointment of Directors and/or the removal of one or more Directors and the filling of any vacancy in that connection, additional Directors and any vacancies in the Board of Directors, including unfilled vacancies resulting from the removal of Directors for cause, may be filled by the vote of a majority of the remaining Directors then in office, although
|
| |
There shall be a Board of Directors consisting of not less than one person; provided, however, that Freightos may by ordinary resolution increase or reduce the limits in the number of Directors.
Freightos may by ordinary resolution appoint any person to be a Director or may by ordinary resolution remove any Director
|
|
| | |
Gesher Articles
|
| |
Freightos A&R Articles
|
|
| | | less than a quorum (as defined in the Gesher Articles), or by the sole remaining Director. | | | | |
| | | After the closing of a Business Combination, Gesher may by ordinary resolution appoint any person to be a Director or may by ordinary resolution remove any Director. | | | | |
Classified or Staggered Boards
|
| |
The Directors shall be divided into three classes: Class I, Class II and Class III. The number of Directors in each class shall be as nearly equal as possible. Upon the adoption of the Gesher Articles, the existing Directors shall by resolution classify themselves as Class I, Class II or Class III Directors. The Class I Directors shall stand appointed for a term expiring at the Company’s first annual general meeting, the Class II Directors shall stand appointed for a term expiring at the Company’s second annual general meeting and the Class III Directors shall stand appointed for a term expiring at the Company’s third annual general meeting. Commencing at the Company’s first annual general meeting, and at each annual general meeting thereafter, Directors appointed to succeed those Directors whose terms expire shall be appointed for a term of office to expire at the third succeeding annual general meeting after their appointment.
Except as the Companies Act or other Applicable Law may otherwise require, in the interim between annual general meetings or extraordinary general meetings called for the appointment of Directors and/or the removal of one or more Directors and the filling of any vacancy in that connection, additional Directors and any vacancies in the Board of Directors, including unfilled vacancies resulting from the
|
| | The Directors shall be divided into three classes: Class I, Class II and Class III. The number of Directors in each class shall be as nearly equal as possible. Upon the adoption of the Freightos A&R Articles, the existing Directors shall by resolution classify themselves as Class I, Class II or Class III Directors. The Class I Directors shall stand appointed for a term expiring at Freightos’ first annual general meeting, the Class II Directors shall stand appointed for a term expiring at Freightos’ second annual general meeting and the Class III Directors shall stand appointed for a term expiring at Freightos’ third annual general meeting. A Director whose term expired shall be eligible for re-appointment. Commencing at Freightos’ first annual general meeting, and at each annual general meeting thereafter, Directors appointed to succeed those Directors whose terms expire shall be appointed for a term of office to expire at the third succeeding annual general meeting after their appointment. Except as the Companies Act or other Applicable Law may otherwise require, in the interim between annual general meetings or extraordinary general meetings called for the appointment of Directors and/or the removal of one or more Directors and the filling of any vacancy in that connection, additional Directors and any vacancies in the Board of Directors, including unfilled | |
| | |
Gesher Articles
|
| |
Freightos A&R Articles
|
|
| | |
removal of Directors for cause, may be filled by the vote of a majority of the remaining Directors then in office, although less than a quorum (as defined in the Gesher Articles), or by the sole remaining Director.
All Directors shall hold office until the expiration of their respective terms of office and until their successors shall have been appointed and qualified.
A Director appointed to fill a vacancy resulting from the death, resignation or removal of a Director shall serve for the remainder of the full term of the Director whose death, resignation or removal shall have created such vacancy and until his successor shall have been appointed and qualified.
|
| | vacancies resulting from the removal of Directors for cause, may be filled by the vote of a majority of the remaining Directors then in office, although less than a quorum (as defined in the Freightos A&R Articles), or by the sole remaining Director. All Directors shall hold office until the expiration of their respective terms of office and until their successors shall have been appointed and qualified. A Director appointed to fill a vacancy resulting from the death, resignation or removal of a Director shall serve for the remainder of the full term of the Director whose death, resignation or removal shall have created such vacancy and until his successor shall have been appointed and qualified. | |
| | |
Gesher Ordinary Shares
|
| |||||||||
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage
Outstanding |
| ||||||
Current Directors and Executive Officers of Gesher: | | | | | | | | | | | | | |
Ezra Gardner(2)
|
| | | | 2,825,000 | | | | | | 19.38% | | |
Omri Cherni(2)
|
| | | | 2,825,000 | | | | | | 19.38% | | |
Chris Coward(3)
|
| | | | | | | | | | | | |
Philip Broenniman(3)
|
| | | | — | | | | | | — | | |
Eugene Dozortsev(3)
|
| | | | — | | | | | | — | | |
Noah G. Levy(3)
|
| | | | — | | | | | | — | | |
All executive officers and directors as a group (six individuals)
|
| | | | 2,825,000 | | | | | | 19.38% | | |
Five Percent or More Holders: | | | | | | | | | | | | | |
Gesher Sponsor LLC(2)
|
| | | | 2,825,000 | | | | | | 19.38% | | |
Y.D More Investments Ltd.(4)
|
| | | | 1,100,000 | | | | | | 7.55% | | |
The Segantii Asia-Pacific Multi-Strategy Fund(5)
|
| | | | 1,090,000 | | | | | | 7.48% | | |
UBS O’Connor LLC(6)
|
| | | | 1,021,225 | | | | | | 7.01% | | |
M&G Investment Management Limited(7)
|
| | | | 990,000 | | | | | | 6.79% | | |
Linden Capital L.P.(8)
|
| | | | 975,000 | | | | | | 6.69% | | |
Polar Asset Management Partners Inc.(9)
|
| | | | 922,902 | | | | | | 6.33% | | |
683 Capital Partners, LP(10)
|
| | | | 900,000 | | | | | | 6.17% | | |
Castle Creek Arbitrage, LLC(11)
|
| | | | 850,000 | | | | | | 5.83% | | |
Beryl Capital Management LP(12)
|
| | | | 730,352 | | | | | | 5.0% | | |
| | |
Ordinary Shares
|
| |||||||||
Beneficial Owner
|
| |
Beneficially
Owned(1) |
| |
Percentage
Ownership |
| ||||||
Current Directors and Executive Officers of Freightos: | | | | | | | | | | | | | |
Zvi Schreiber(2)
|
| | | | 1,227,500 | | | | | | 12.02% | | |
Ran Shalev(3).
|
| | | | 65,000 | | | | | | * | | |
Ruth Amaru(4)
|
| | | | 79,499 | | | | | | * | | |
Ian Arroyo(5)
|
| | | | 25,500 | | | | | | * | | |
Eytan Buchman(6)
|
| | | | 61,562 | | | | | | * | | |
Manuel Galindo Medrano(7)
|
| | | | 156,812 | | | | | | 1.53% | | |
Michael Oberlander(8)
|
| | | | 8,050 | | | | | | * | | |
Ilan Slasky
|
| | | | — | | | | | | — | | |
William Chin(9)
|
| | | | 1,350,135 | | | | | | 13.26% | | |
Michael Eisenberg(10)
|
| | | | 1,007,485 | | | | | | 9.89% | | |
Guillaume Halleux(11)
|
| | | | 927,090 | | | | | | 9.10% | | |
Inna Kuznetsova
|
| | | | — | | | | | | — | | |
Dr. Udo Lange(12)
|
| | | | 427,543 | | | | | | 4.20% | | |
Robert J. Mylod
|
| | | | 448.153 | | | | | | 4.40% | | |
Glen Schwaber(13)
|
| | | | 1,052,491 | | | | | | 10.34% | | |
All executive officers and directors as a group (fifteen individuals)
|
| | | | 6,836,820 | | | | | | 64.96% | | |
Five Percent or Greater Holders: | | | | | | | | | | | | | |
Aleph, L.P.(10)
|
| | | | 1,007,485 | | | | | | 9.89% | | |
Asian Gateway Investments Pte. Ltd.(9)
|
| | | | 1,350,135 | | | | | | 13.26% | | |
Alshaffafia Trading W.L.L.(11)
|
| | | | 927,090 | | | | | | 9.10% | | |
Israel Cleantech Ventures II, L.P. (13)
|
| | |
|
1,052,491
|
| | | |
|
10.34%
|
| |
Zvi Schreiber(2)
|
| | | | 1,227,500 | | | | | | 12.02% | | |
| | |
Post-Business Combination
(No Redemption Scenario) |
| |
Post-Business Combination
(Maximum Redemption Scenario) |
| ||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage
Outstanding |
| |
Number of
Shares Beneficially Owned |
| |
Percentage
Outstanding |
| ||||||||||||
Directors and Executive Officers of Freightos
Post-Business Combination |
| | | | | | | | | | | | | | | | | | | | | | | | |
Zvi Schreiber(1)
|
| | | | 4,398,407 | | | | | | 7.83% | | | | | | 4,398,407 | | | | | | 9.23% | | |
Ran Shalev(2)
|
| | | | 232,910 | | | | | | * | | | | | | 232,910 | | | | | | * | | |
Ruth Amaru(3)
|
| | | | 284,863 | | | | | | * | | | | | | 284,863 | | | | | | * | | |
Ian Arroyo(4)
|
| | | | 91,372 | | | | | | * | | | | | | 91,372 | | | | | | * | | |
Eytan Buchman(5)
|
| | | | 220,590 | | | | | | * | | | | | | 220,590 | | | | | | * | | |
Manuel Galindo Medrano(6)
|
| | | | 561,892 | | | | | | * | | | | | | 561,892 | | | | | | 1.18% | | |
Michael Oberlander(7)
|
| | | | 28,845 | | | | | | * | | | | | | 28,845 | | | | | | * | | |
Ilan Slasky
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William Chin(8)
|
| | | | 4,837,835 | | | | | | 8.63% | | | | | | 4,837,835 | | | | | | 10.17% | | |
Michael Eisenberg(9)
|
| | | | 3,610,044 | | | | | | 6.44% | | | | | | 3,610,044 | | | | | | 7.59% | | |
Guillaume Halleux(10)
|
| | | | 4,321,971 | | | | | | 7.71% | | | | | | 4,321,971 | | | | | | 9.09% | | |
Inna Kuznetsova
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dr. Udo Lange(11)
|
| | | | 1,531,982 | | | | | | 2.73% | | | | | | 1,531,982 | | | | | | 3.22% | | |
Robert J. Mylod
|
| | | | 1,605,832 | | | | | | 2.86% | | | | | | 1,605,832 | | | | | | 3.38% | | |
Glen Schwaber(12)
|
| | | | 3,771,310 | | | | | | 6.73% | | | | | | 3,771,310 | | | | | | 7.93% | | |
Ezra Gardner(13)
|
| | | | 2,825,000 | | | | | | 5.04% | | | | | | 2,825,000 | | | | | | 5.94% | | |
All executive officers and directors as a group (sixteen individuals)
|
| | | | 28,322,853 | | | | | | 49.44% | | | | | | 28,322,853 | | | | | | 58.07% | | |
| | |
Post-Business Combination
(No Redemption Scenario) |
| |
Post-Business Combination
(Maximum Redemption Scenario) |
| ||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage
Outstanding |
| |
Number of
Shares Beneficially Owned |
| |
Percentage
Outstanding |
| ||||||||||||
Five Percent or More Holders | | | | | | | | | | | | | | | | | | | | | | | | | |
Aleph, L.P.(9)
|
| | | | 3,610,044 | | | | | | 6.44% | | | | | | 3,610,044 | | | | | | 7.59% | | |
Asian Gateway Investments Pte. Ltd.(8)
|
| | | | 4,837,835 | | | | | | 8.63% | | | | | | 4,837,835 | | | | | | 10.17% | | |
Alshaffafia Trading W.L.L.(10)
|
| | | | 4,321,971 | | | | | | 7.71% | | | | | | 4,321,971 | | | | | | 9.09% | | |
Israel Cleantech Ventures II, L.P.(12)
|
| | | | 3,771,310 | | | | | | 6.73% | | | | | | 3,771,310 | | | | | | 7.93% | | |
Zvi Schreiber(1)
|
| | | | 4,398,407 | | | | | | 7.83% | | | | | | 4,398,407 | | | | | | 9.23% | | |
Gesher Public Shareholders
|
| | | | 11,500,000 | | | | | | 20.51% | | | | | | 2,990,000 | | | | | | 6.29% | | |
Forward Purchaser
|
| | | | 4,000,000 | | | | | | 7.13% | | | | | | 4,000,000 | | | | | | 8.41% | | |
Sponsor Shares(13)
|
| | | | 2,825,000 | | | | | | 5.04% | | | | | | 2,825,000 | | | | | | 5.94% | | |
| | |
Page
|
|
FREIGHTOS LIMITED AND ITS SUBSIDIARIES | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
CLEARIT CUSTOMS SERVICES | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
9T TECHNOLOGIES LLC | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
GESHER I ACQUISITION CORP. | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
Page
|
|
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 12,435 | | | | | $ | 25,079 | | |
User funds
|
| | | | 6,510 | | | | | | 9,201 | | |
Trade receivables, net
|
| | | | 2,266 | | | | | | 1,667 | | |
Other receivables and prepaid expenses
|
| | | | 1,231 | | | | | | 884 | | |
| | | | | 22,442 | | | | | | 36,831 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 820 | | | | | | 702 | | |
Right-of-use assets, net
|
| | | | 1,709 | | | | | | 1,983 | | |
Intangible assets, net
|
| | | | 10,291 | | | | | | 5,296 | | |
Goodwill
|
| | | | 15,629 | | | | | | 8,021 | | |
Deferred taxes
|
| | | | 640 | | | | | | 577 | | |
Other long-term assets
|
| | | | 1,140 | | | | | | 667 | | |
| | | | | 30,229 | | | | | | 17,246 | | |
Total assets
|
| | | $ | 52,671 | | | | | $ | 54,077 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 2,319 | | | | | $ | 587 | | |
User accounts
|
| | | | 6,510 | | | | | | 9,201 | | |
Current maturity of lease liabilities
|
| | | | 660 | | | | | | 655 | | |
Accrued expenses and other payables
|
| | | | 7,131 | | | | | | 5,550 | | |
| | | | | 16,620 | | | | | | 15,993 | | |
LONG TERM LIABILITIES: | | | | | | | | | | | | | |
Lease liabilities
|
| | | | 721 | | | | | | 1,088 | | |
Employee benefit liabilities, net
|
| | | | 1,235 | | | | | | 1,390 | | |
Other long-term liabilities
|
| | | | 1,837 | | | | | | 687 | | |
| | | | | 3,793 | | | | | | 3,165 | | |
EQUITY: (Note 6) | | | | | | | | | | | | | |
Share Capital
|
| | | | (*) | | | | | | (*) | | |
Share premium
|
| | | | 136,392 | | | | | | 129,056 | | |
Reserve from remeasurement of defined benefit plans
|
| | | | 93 | | | | | | (132) | | |
Accumulated deficit
|
| | | | (104,227) | | | | | | (94,005) | | |
Total equity
|
| | | | 32,258 | | | | | | 34,919 | | |
Total liabilities and equity
|
| | | $ | 52,671 | | | | | $ | 54,077 | | |
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Revenue
|
| | | $ | 9,548 | | | | | $ | 4,961 | | |
Cost of revenue
|
| | | | 3,768 | | | | | | 2,264 | | |
Gross profit
|
| | | | 5,780 | | | | | | 2,697 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 5,119 | | | | | | 3,680 | | |
Selling and marketing
|
| | | | 4,901 | | | | | | 3,168 | | |
General and administrative
|
| | | | 4,997 | | | | | | 2,880 | | |
Transaction-related costs (Note 1d)
|
| | | | 812 | | | | | | — | | |
Total operating expenses
|
| | | | 15,829 | | | | | | 9,728 | | |
Operating loss
|
| | | | (10,049) | | | | | | (7,031) | | |
Finance income
|
| | | | 171 | | | | | | 87 | | |
Finance expenses
|
| | | | (306) | | | | | | (90) | | |
Financing expenses, net
|
| | | | (135) | | | | | | (3) | | |
Loss before income taxes
|
| | | | (10,184) | | | | | | (7,034) | | |
Income taxes (tax benefit)
|
| | | | 38 | | | | | | (7) | | |
Loss
|
| | | $ | (10,222) | | | | | $ | (7,027) | | |
Other comprehensive income (loss) (net of tax effect): | | | | | | | | | | | | | |
Remeasurement gain from defined benefit plans
|
| | | | 225 | | | | | | 41 | | |
Total components that will not be reclassified subsequently to profit or loss
|
| | | | 225 | | | | | | 41 | | |
Total comprehensive loss
|
| | | $ | (9,997) | | | | | $ | (6,986) | | |
Basic and diluted loss per Ordinary share (Note 10)
|
| | | $ | (6.70) | | | | | $ | (6.19) | | |
Weighted average number of shares outstanding used to compute basic and diluted loss per share
|
| | | | 2,189,786 | | | | | | 1,767,239 | | |
| | |
Share
capital |
| |
Share
premium |
| |
Reserve from
re-measurement of defined benefit plan |
| |
Accumulated
deficit |
| |
Total
|
| |||||||||||||||
Balance as of December 31, 2021 (audited)
|
| | | $ | (*) | | | | | $ | 129,056 | | | | | $ | (132) | | | | | $ | (94,005) | | | | | $ | 34,919 | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (10,222) | | | | | | (10,222) | | |
Total other comprehensive income
|
| | | | — | | | | | | — | | | | | | 225 | | | | | | — | | | | | | 225 | | |
Total comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | 225 | | | | | | (10,222) | | | | | | (9,997) | | |
Issuance of Ordinary shares
|
| | | | (*) | | | | | | 6,573 | | | | | | — | | | | | | — | | | | | | 6,573 | | |
Exercise of options
|
| | | | (*) | | | | | | 31 | | | | | | — | | | | | | — | | | | | | 31 | | |
Share-based compensation
|
| | | | — | | | | | | 732 | | | | | | — | | | | | | — | | | | | | 732 | | |
Balance as of June 30, 2022 (unaudited)
|
| | | $ | (*) | | | | | $ | 136,392 | | | | | $ | 93 | | | | | $ | (104,227) | | | | | $ | 32,258 | | |
| | |
Share
Capital |
| |
Share
premium |
| |
Reserve from
re-measurement of defined benefit plan |
| |
Accumulated
deficit |
| |
Total
|
| |||||||||||||||
Balance as of December 31, 2020 (audited)
|
| | | $ | (*) | | | | | $ | 96,172 | | | | | $ | (51) | | | | | $ | (77,647) | | | | | $ | 18,474 | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,027) | | | | | | (7,027) | | |
Total other comprehensive income
|
| | | | — | | | | | | — | | | | | | 41 | | | | | | — | | | | | | 41 | | |
Total comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | 41 | | | | | | (7,027) | | | | | | (6,986) | | |
Issuance of Preferred C shares, net
|
| | | | (*) | | | | | | 26,131 | | | | | | — | | | | | | — | | | | | | 26,131 | | |
Exercise of options
|
| | | | (*) | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Share-based compensation
|
| | | | — | | | | | | 456 | | | | | | — | | | | | | — | | | | | | 456 | | |
Balance as of June 30, 2021 (unaudited)
|
| | | $ | (*) | | | | | $ | 122,773 | | | | | $ | (10) | | | | | $ | (84,674) | | | | | $ | 38,089 | | |
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Loss
|
| | | $ | (10,222) | | | | | $ | (7,027) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Adjustments to profit or loss items:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,129 | | | | | | 506 | | |
Changes in the fair value of contingent consideration
|
| | | | (129) | | | | | | — | | |
Share-based compensation
|
| | | | 732 | | | | | | 456 | | |
Finance expenses, net
|
| | | | 264 | | | | | | 3 | | |
Taxes on income
|
| | | | 38 | | | | | | (7) | | |
| | | | | 2,034 | | | | | | 958 | | |
Changes in asset and liability items:
|
| | | | | | | | | | | | |
Decrease in user funds
|
| | | | 2,691 | | | | | | — | | |
Increase (decrease) in user accounts
|
| | | | (2,691) | | | | | | 3,497 | | |
Increase in other receivables and prepaid expenses
|
| | | | (164) | | | | | | (93) | | |
Increase in trade receivables
|
| | | | (328) | | | | | | (202) | | |
Increase in trade payables
|
| | | | 773 | | | | | | 94 | | |
Increase in accrued severance pay, net
|
| | | | 85 | | | | | | 117 | | |
Decrease in other long-term assets
|
| | | | — | | | | | | 29 | | |
Increase in accrued expenses and other payables
|
| | | | 1,024 | | | | | | 940 | | |
| | | | | 1,390 | | | | | | 4,382 | | |
Cash paid and received during the period for:
|
| | | | | | | | | | | | |
Interest paid, net
|
| | | | (161) | | | | | | (24) | | |
Taxes paid
|
| | | | (44) | | | | | | (3) | | |
| | | | | (205) | | | | | | (27) | | |
Net cash used in operating activities
|
| | | | (7,003) | | | | | | (1,714) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (169) | | | | | | (54) | | |
Acquisition of subsidiaries, net of cash acquired (a)
|
| | | | (4,183) | | | | | | — | | |
Payment of payables for previous acquisition of a subsidiary
|
| | | | (156) | | | | | | — | | |
Increase in other long-term assets
|
| | | | (481) | | | | | | — | | |
Net cash used in investing activities
|
| | | $ | (4,989) | | | | | $ | (54) | | |
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Preferred C shares, net
|
| | | $ | — | | | | | $ | 26,131 | | |
Repayment of lease liabilities
|
| | | | (312) | | | | | | (260) | | |
Repayment of long-term bank loan
|
| | | | — | | | | | | (364) | | |
Exercise of options
|
| | | | 31 | | | | | | 14 | | |
Net cash provided by (used in) financing activities
|
| | | | (281) | | | | | | 25,521 | | |
Exchange differences on balances of cash and cash equivalents
|
| | | | (371) | | | | | | (88) | | |
Increase (decrease) in cash and cash equivalents
|
| | | | (12,644) | | | | | | 23,665 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 25,079 | | | | | | 21,890 | | |
Cash and cash equivalents at the end of the period
|
| | | $ | 12,435 | | | | | $ | 45,555 | | |
(a) Acquisition of an initially consolidated subsidiary: | | | | | | | | | | | | | |
Working capital (excluding cash and cash equivalents)
|
| | | $ | (992) | | | | | $ | — | | |
Other receivables
|
| | | | 163 | | | | | | | | |
Property and equipment
|
| | | | 12 | | | | | | — | | |
Intangible assets
|
| | | | 5,734 | | | | | | — | | |
Goodwill
|
| | | | 7,607 | | | | | | — | | |
Shares issued
|
| | | | (6,573) | | | | | | — | | |
Contingent consideration
|
| | | | (1,768) | | | | | | — | | |
Acquisition of subsidiaries, net of cash acquired
|
| | | $ | 4,183 | | | | | $ | — | | |
Significant non-cash transactions: | | | | | | | | | | | | | |
Right-of-use asset recognized with corresponding lease liability
|
| | | $ | 74 | | | | | $ | — | | |
|
Cash paid
|
| | | $ | 4,837 | | |
|
Shares issued
|
| | | | 6,573 | | |
|
Fair value of contingent consideration
|
| | | | 1,768 | | |
| | | | | $ | 13,178 | | |
|
Cash
|
| | | $ | 817 | | |
|
Current assets
|
| | | | 559 | | |
|
Property and equipment
|
| | | | 12 | | |
|
Customer relations
|
| | | | 1,972 | | |
|
Technology
|
| | | | 3,762 | | |
|
Goodwill
|
| | | | 7,607 | | |
|
Current liabilities
|
| | | | (1,551) | | |
| | | | | $ | 13,178 | | |
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Proforma revenue
|
| | | $ | 9,760 | | | | | $ | 6,408 | | |
Proforma loss
|
| | | | (10,548) | | | | | | (7,059) | | |
Proforma loss per Ordinary share
|
| | | $ | (6.63) | | | | | $ | (5.38) | | |
| | |
Fair value hierarchy (unaudited)
|
| |||||||||||||||||||||
As of June 30, 2022:
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current receivables – hedge instrument
|
| | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 1 | | |
Liabilities measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current liabilities – contingent payments for business combinations
|
| | | | — | | | | | | — | | | | | | (1,195) | | | | | | (1,195) | | |
Other current liabilities – hedge instruments
|
| | | | (143) | | | | | | — | | | | | | — | | | | | | (143) | | |
Other long-term liabilities — contingent payments for business combinations
|
| | | $ | — | | | | | $ | — | | | | | $ | (1,819) | | | | | $ | (1,819) | | |
| | |
Fair value hierarchy (audited)
|
| |||||||||||||||||||||
As of December 31, 2021:
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current receivables – hedge instrument
|
| | | $ | 19 | | | | | $ | — | | | | | $ | — | | | | | $ | 19 | | |
Liabilities measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current liabilities – contingent payments for business combinations
|
| | | | — | | | | | | — | | | | | | (688) | | | | | | (688) | | |
Other current liabilities – hedge instruments
|
| | | | (10) | | | | | | — | | | | | | — | | | | | | (10) | | |
Other long-term liabilities – contingent payments for business combinations
|
| | | $ | — | | | | | $ | — | | | | | $ | (687) | | | | | $ | (687) | | |
| | |
Accrued
expenses and other payables |
| |
Other long-
term liabilities |
| |
Total
|
| |||||||||
Fair value as of December 31, 2021
|
| | | $ | 688 | | | | | $ | 687 | | | | | $ | 1,375 | | |
Business combination (see Note 4)
|
| | | | — | | | | | | 1,768 | | | | | | 1,768 | | |
Change in fair value
|
| | | | 72 | | | | | | (201) | | | | | | (129) | | |
Classification of current maturity
|
| | | | 435 | | | | | | (435) | | | | | | — | | |
| | | | $ | 1,195 | | | | | $ | 1,819 | | | | | $ | 3,014 | | |
| | |
Authorized
|
| |
Issued and
outstanding |
| ||||||
| | |
June 30, 2022
|
| |||||||||
Ordinary shares of $0.00001 per share
|
| | | | 16,232,651 | | | | | | 2,279,563 | | |
Series Seed Preferred shares of $0.00001 per share
|
| | | | 698,000 | | | | | | 698,000 | | |
Series A1 Preferred shares of $0.00001 per share
|
| | | | 1,314,285 | | | | | | 1,314,285 | | |
Series A2 Preferred shares of $0.00001 per share
|
| | | | 264,983 | | | | | | 264,983 | | |
Series B Preferred shares of $0.00001 per share
|
| | | | 2,352,445 | | | | | | 2,352,445 | | |
Series C Preferred shares of $0.00001 per share
|
| | | | 5,232,616 | | | | | | 3,232,616 | | |
| | | | | 26,094,980 | | | | | | 10,141,892 | | |
| | |
Issued and
outstanding |
| |||
| | |
December 31, 2021
|
| |||
Ordinary shares
|
| | | | 1,974,544 | | |
Series Seed Preferred shares
|
| | | | 698,000 | | |
Series A1 Preferred shares
|
| | | | 1,314,285 | | |
Series A2 Preferred shares
|
| | | | 264,983 | | |
Series B Preferred shares
|
| | | | 2,352,445 | | |
Series C Preferred shares
|
| | | | 3,232,616 | | |
| | | | | 9,836,873 | | |
| | |
Number of
shares |
| |||
Balance as of January 1, 2022
|
| | | | 9,836,873 | | |
Issuance of Ordinary shares
|
| | | | 272,851 | | |
Exercise of employees’ options into Ordinary shares
|
| | | | 32,168 | | |
Balance as of June 30, 2022
|
| | | | 10,141,892 | | |
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Weighted average expected term (years)
|
| | | | 6.05 | | | | | | 6.04 | | |
Interest rate
|
| | | | 1.93% | | | | | | 0.99% | | |
Volatility
|
| | | | 52% | | | | | | 51% | | |
Dividend yield
|
| | | | — | | | | | | — | | |
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cost of revenue
|
| | | $ | 65 | | | | | $ | 43 | | |
Research and development
|
| | | | 130 | | | | | | 74 | | |
Selling and marketing
|
| | | | 237 | | | | | | 195 | | |
General and administrative
|
| | | | 300 | | | | | | 144 | | |
| | | | $ | 732 | | | | | $ | 456 | | |
| | |
For the period of six months
ended June 30, |
| |||||||||||||||||||||
| | |
2022 (unaudited)
|
| |
2021 (unaudited)
|
| ||||||||||||||||||
| | |
Number
of options |
| |
Weighted
average exercise price |
| |
Number
of options |
| |
Weighted
average exercise price |
| ||||||||||||
| | | | | | | | |
$
|
| | | | | | | |
$
|
| ||||||
Options at beginning of the period
|
| | | | 1,095,675 | | | | | | 5.67 | | | | | | 982,344 | | | | | | 3.78 | | |
Granted
|
| | | | 374,450 | | | | | | 14.66 | | | | | | 105,633 | | | | | | 11.55 | | |
Exercised
|
| | | | (32,168) | | | | | | 3.44 | | | | | | (14,841) | | | | | | 3.09 | | |
Forfeited
|
| | | | (58,151) | | | | | | 6.25 | | | | | | (47,595) | | | | | | 3.69 | | |
Options outstanding at end of the period
|
| | | | 1,379,806 | | | | | | 8.14 | | | | | | 1,025,541 | | | | | | 4.59 | | |
Options exercisable at end of the period
|
| | | | 672,572 | | | | | | 4.02 | | | | | | 550,444 | | | | | | 3.25 | | |
| | |
Solutions
|
| |
Platform
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||
For the period of six months ended June 30, 2022 (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 5,864 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,864 | | |
SaaS-related professional services
|
| | | | 615 | | | | | | — | | | | | | — | | | | | | 615 | | |
Transactional Platforms fees
|
| | | | — | | | | | | 3,069 | | | | | | — | | | | | | 3,069 | | |
Total revenue
|
| | | | 6,479 | | | | | | 3,069 | | | | | | — | | | | | | 9,548 | | |
Operating income (loss)
|
| | | $ | 871 | | | | | $ | (4,927) | | | | | $ | (5,993) | | | | | $ | (10,049) | | |
| | |
Solutions
|
| |
Platform
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||
For the period of six months ended June 30, 2021 (unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 3,525 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,525 | | |
SaaS-related professional services
|
| | | | 89 | | | | | | — | | | | | | — | | | | | | 89 | | |
Transactional Platforms fees
|
| | | | — | | | | | | 1,347 | | | | | | — | | | | | | 1,347 | | |
Total revenue
|
| | | | 3,614 | | | | | | 1,347 | | | | | | — | | | | | | 4,961 | | |
Operating loss
|
| | | $ | (340) | | | | | $ | (4,151) | | | | | $ | (2,540) | | | | | $ | (7,031) | | |
| | |
Solutions
|
| |
Platform
|
| |
Total
|
| |||||||||
For the period of six months ended June 30, 2022 (unaudited) | | | | | | | | | | | | | | | | | | | |
Europe
|
| | | $ | 2,524 | | | | | $ | — | | | | | $ | 2,524 | | |
Hong Kong
|
| | | | 161 | | | | | | 3,069 | | | | | | 3,230 | | |
United States
|
| | | | 3,459 | | | | | | — | | | | | | 3,459 | | |
Other
|
| | | | 335 | | | | | | — | | | | | | 335 | | |
| | | | $ | 6,479 | | | | | $ | 3,069 | | | | | $ | 9,548 | | |
| | |
Solutions
|
| |
Platform
|
| |
Total
|
| |||||||||
For the period of six months ended June 30, 2021 (unaudited) | | | | | | | | | | | | | | | | | | | |
Europe
|
| | | $ | 2,145 | | | | | $ | — | | | | | $ | 2,145 | | |
Hong Kong
|
| | | | 45 | | | | | | 1,347 | | | | | | 1,392 | | |
United States
|
| | | | 1,210 | | | | | | — | | | | | | 1,210 | | |
Other
|
| | | | 214 | | | | | | — | | | | | | 214 | | |
| | | | $ | 3,614 | | | | | $ | 1,347 | | | | | $ | 4,961 | | |
| | |
Number of shares
|
| |||||||||
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Weighted number of Ordinary shares(*)
|
| | | | 2,189,786 | | | | | | 1,767,239 | | |
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Loss
|
| | | $ | 10,222 | | | | | $ | 7,027 | | |
Preferred shares dividend (see Note 6)
|
| | | | 4,452 | | | | | | 3,911 | | |
For the computation of basic and diluted loss per share
|
| | | $ | 14,674 | | | | | $ | 10,938 | | |
| | |
For the period of
six months ended June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Short-term employee benefits
|
| | | $ | 951 | | | | | $ | 826 | | |
Share-based payments
|
| | | | 360 | | | | | | 138 | | |
Post-employment benefits
|
| | | | 9 | | | | | | 10 | | |
| | | | $ | 1,320 | | | | | $ | 974 | | |
Number of key officers and directors
|
| | | | 15 | | | | | | 13 | | |
| November 2, 2022 | | |
/s/ KOST FORER GABBAY & KASIERER
|
|
| Tel-Aviv, Israel | | |
A Member of Ernst & Young Global
|
|
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 25,079 | | | | | $ | 21,890 | | |
User funds
|
| | | | 9,201 | | | | | | — | | |
Trade receivables, net (Note 7)
|
| | | | 1,667 | | | | | | 1,018 | | |
Other receivables and prepaid expenses (Note 8)
|
| | | | 884 | | | | | | 409 | | |
| | | | | 36,831 | | | | | | 23,317 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | |
Property and equipment, net (Note 9)
|
| | | | 702 | | | | | | 745 | | |
Right-of-use assets, net (Note 10)
|
| | | | 1,983 | | | | | | 2,154 | | |
Intangible assets, net (Note 11)
|
| | | | 5,296 | | | | | | 1,668 | | |
Goodwill (Note 11)
|
| | | | 8,021 | | | | | | 2,298 | | |
Deferred taxes (Note 21)
|
| | | | 577 | | | | | | 470 | | |
Other long-term assets (Note 12)
|
| | | | 667 | | | | | | 518 | | |
| | | | | 17,246 | | | | | | 7,853 | | |
Total assets
|
| | | $ | 54,077 | | | | | $ | 31,170 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Trade payables
|
| | | $ | 587 | | | | | $ | 286 | | |
User accounts
|
| | | | 9,201 | | | | | | 6,411 | | |
Current maturity of lease liabilities (Note 10)
|
| | | | 655 | | | | | | 532 | | |
Accrued expenses and other payables (Note 13)
|
| | | | 5,550 | | | | | | 2,644 | | |
| | | | | 15,993 | | | | | | 9,873 | | |
LONG TERM LIABILITIES: | | | | | | | | | | | | | |
Lease liabilities (Note 10)
|
| | | | 1,088 | | | | | | 1,488 | | |
Employee benefit liabilities, net (Note 15)
|
| | | | 1,390 | | | | | | 1,009 | | |
Other long-term liabilities (Note 14)
|
| | | | 687 | | | | | | 326 | | |
| | | | | 3,165 | | | | | | 2,823 | | |
EQUITY: (Note 16) | | | | | | | | | | | | | |
Share capital
|
| | | | (*) | | | | | | (*) | | |
Share premium
|
| | | | 129,056 | | | | | | 96,172 | | |
Reserve from remeasurement of defined benefit plans
|
| | | | (132) | | | | | | (51) | | |
Accumulated deficit
|
| | | | (94,005) | | | | | | (77,647) | | |
Total equity
|
| | | | 34,919 | | | | | | 18,474 | | |
Total liabilities and equity
|
| | | $ | 54,077 | | | | | $ | 31,170 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenue
|
| | | $ | 11,117 | | | | | $ | 8,509 | | |
Cost of revenue (Note 20)
|
| | | | 4,596 | | | | | | 4,273 | | |
Gross profit
|
| | | | 6,521 | | | | | | 4,236 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development (Note 20)
|
| | | | 7,822 | | | | | | 6,910 | | |
Selling and marketing (Note 20)
|
| | | | 8,774 | | | | | | 5,807 | | |
General and administrative (Note 20)
|
| | | | 6,273 | | | | | | 4,562 | | |
Reorganization (Note 1c)
|
| | | | — | | | | | | 891 | | |
Total operating expenses
|
| | | | 22,869 | | | | | | 18,170 | | |
Operating loss
|
| | | | (16,348) | | | | | | (13,934) | | |
Finance income
|
| | | | 150 | | | | | | 193 | | |
Finance expenses
|
| | | | (156) | | | | | | (172) | | |
Financing income (expenses), net
|
| | | | (6) | | | | | | 21 | | |
Loss before income taxes
|
| | | | (16,354) | | | | | | (13,913) | | |
Income taxes (Note 21)
|
| | | | 4 | | | | | | 259 | | |
Loss
|
| | | $ | (16,358) | | | | | $ | (14,172) | | |
Other comprehensive loss (net of tax effect): | | | | | | | | | | | | | |
Remeasurement loss from defined benefit plans
|
| | | | (81) | | | | | | (51) | | |
Total components that will not be reclassified subsequently to profit or loss
|
| | | | (81) | | | | | | (51) | | |
Total comprehensive loss
|
| | | $ | (16,439) | | | | | $ | (14,223) | | |
Basic and diluted loss per Ordinary share (Note 22)
|
| | | $ | (13.85) | | | | | $ | (12.23) | | |
Weighted average number of shares outstanding used to compute basic and diluted loss per share
|
| | | | 1,774,542 | | | | | | 1,690,104 | | |
| | |
Share
capital |
| |
Share
premium |
| |
Reserve from
re-measurement of defined benefit plan |
| |
Accumulated
deficit |
| |
Total
|
| |||||||||||||||
Balance as of January 1, 2020
|
| | | $ | (*) | | | | | $ | 95,304 | | | | | $ | — | | | | | $ | (63,475) | | | | | $ | 31,829 | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (14,172) | | | | | | (14,172) | | |
Total other comprehensive loss
|
| | | | — | | | | | | — | | | | | | (51) | | | | | | — | | | | | | (51) | | |
Total comprehensive loss
|
| | | | — | | | | | | — | | | | | | (51) | | | | | | (14,172) | | | | | | (14,223) | | |
Exercise of options
|
| | | | (*) | | | | | | 46 | | | | | | — | | | | | | — | | | | | | 46 | | |
Share-based compensation
|
| | | | — | | | | | | 822 | | | | | | — | | | | | | — | | | | | | 822 | | |
Balance as of December 31, 2020
|
| | | | (*) | | | | | | 96,172 | | | | | | (51) | | | | | | (77,647) | | | | | | 18,474 | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,358) | | | | | | (16,358) | | |
Total other comprehensive loss
|
| | | | — | | | | | | — | | | | | | (81) | | | | | | — | | | | | | (81) | | |
Total comprehensive loss
|
| | | | — | | | | | | — | | | | | | (81) | | | | | | (16,358) | | | | | | (16,439) | | |
Issuance of Ordinary shares
|
| | | | (*) | | | | | | 4,417 | | | | | | — | | | | | | — | | | | | | 4,417 | | |
Issuance of Preferred C shares, net
|
| | | | (*) | | | | | | 27,499 | | | | | | — | | | | | | — | | | | | | 27,499 | | |
Exercise of options
|
| | | | (*) | | | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
Share-based compensation
|
| | | | — | | | | | | 935 | | | | | | — | | | | | | — | | | | | | 935 | | |
Balance as of December 31, 2021
|
| | | | (*) | | | | | $ | 129,056 | | | | | $ | (132) | | | | | $ | (94,005) | | | | | $ | 34,919 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Loss
|
| | | $ | (16,358) | | | | | $ | (14,172) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Adjustments to profit or loss items:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,098 | | | | | | 1,271 | | |
Share-based compensation
|
| | | | 935 | | | | | | 822 | | |
Operating expense settled by issuance of shares (see Note 16d.4)
|
| | | | 1,952 | | | | | | — | | |
Finance expenses (income), net
|
| | | | 6 | | | | | | (21) | | |
Taxes on income
|
| | | | 4 | | | | | | 259 | | |
| | | | | 3,995 | | | | | | 2,331 | | |
Changes in asset and liability items:
|
| | | | | | | | | | | | |
Increase in user funds
|
| | | | (9,201) | | | | | | — | | |
Increase in user accounts
|
| | | | 2,790 | | | | | | 6,411 | | |
Decrease (increase) in other receivables and prepaid expenses
|
| | | | (530) | | | | | | 274 | | |
Decrease (increase) in trade receivables
|
| | | | (613) | | | | | | 743 | | |
Increase (decrease) in trade payables
|
| | | | 403 | | | | | | (501) | | |
Increase in accrued severance pay, net
|
| | | | 296 | | | | | | 158 | | |
Increase other long-term assets
|
| | | | (264) | | | | | | (73) | | |
Increase (decrease) in accrued expenses and other payables
|
| | | | 2,223 | | | | | | (3,019) | | |
| | | | | (4,896) | | | | | | 3,993 | | |
Cash paid and received during the year for:
|
| | | | | | | | | | | | |
Interest paid, net
|
| | | | (3) | | | | | | (9) | | |
Taxes paid
|
| | | | (62) | | | | | | (417) | | |
| | | | | (65) | | | | | | (426) | | |
Net cash used in operating activities
|
| | | | (17,324) | | | | | | (8,274) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment
|
| | | | (181) | | | | | | (56) | | |
Proceeds from sale of property and equipment
|
| | | | 2 | | | | | | 14 | | |
Acquisition of a subsidiary, net of cash acquired (b)
|
| | | | (4,367) | | | | | | — | | |
Decrease in restricted cash
|
| | | | — | | | | | | 108 | | |
Net cash provided by (used in) investing activities
|
| | | | (4,546) | | | | | | 66 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Preferred C shares, net
|
| | | | 26,131 | | | | | | — | | |
Repayment of lease liabilities
|
| | | | (574) | | | | | | (657) | | |
Receipt from a long-term bank loan
|
| | | | — | | | | | | 338 | | |
Repayment of a long-term bank loan
|
| | | | (364) | | | | | | — | | |
Exercise of options
|
| | | | 33 | | | | | | 46 | | |
Net cash provided by (used in) financing activities
|
| | | $ | 25,226 | | | | | $ | (273) | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Exchange differences on balances of cash and cash equivalents
|
| | | $ | (167) | | | | | $ | 121 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | 3,189 | | | | | | (8,360) | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 21,890 | | | | | | 30,250 | | |
Cash and cash equivalents at the end of the period
|
| | | $ | 25,079 | | | | | $ | 21,890 | | |
(a) Acquisition of an initially consolidated subsidiary: | | | | | | | | | | | | | |
Working capital (excluding cash and cash equivalents)
|
| | | $ | 23 | | | | | $ | — | | |
Property and equipment
|
| | | | 4 | | | | | | — | | |
Intangible assets
|
| | | | 2,613 | | | | | | — | | |
Goodwill
|
| | | | 5,723 | | | | | | — | | |
Other payables
|
| | | | (156) | | | | | | — | | |
Shares issued
|
| | | | (2,465) | | | | | | — | | |
Contingent consideration
|
| | | | (1,375) | | | | | | — | | |
Acquisition of a subsidiary, net of cash acquired
|
| | | $ | 4,367 | | | | | $ | — | | |
(b) Significant non-cash transactions: | | | | | | | | | | | | | |
Purchase of intangible assets paid with Preferred C shares (see Note 11c)
|
| | | $ | 1,368 | | | | | $ | — | | |
Right-of-use asset recognized with corresponding lease liability
(see Note 10) |
| | | $ | 354 | | | | | $ | 719 | | |
|
| | |
%
|
|
Computers and hardware
|
| |
15 – 33
|
|
Office furniture and equipment
|
| |
6 – 20
|
|
Leasehold improvements
|
| |
See below
|
|
|
Cash paid
|
| | | $ | 4,650 | | |
|
Shares issued
|
| | | | 2,465 | | |
|
Fair value of contingent consideration
|
| | | | 1,375 | | |
| | | | | $ | 8,490 | | |
|
Cash
|
| | | $ | 127 | | |
|
Current assets
|
| | | | 52 | | |
|
Property and equipment
|
| | | | 4 | | |
|
Customer relations
|
| | | | 850 | | |
|
Technology
|
| | | | 1,763 | | |
|
Goodwill
|
| | | | 5,723 | | |
|
Current liabilities
|
| | | | (29) | | |
| | | | | $ | 8,490 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Proforma revenue
|
| | | $ | 13,525 | | | | | $ | 10,934 | | |
Proforma loss
|
| | | | (16,624) | | | | | | (14,376) | | |
Proforma loss per Ordinary share
|
| | | $ | (13.23) | | | | | $ | (11.65) | | |
| | |
Less than
one year |
| |
1 to 2
years |
| |
2 to 3
years |
| |
Total
|
| ||||||||||||
Trade payables
|
| | | $ | 587 | | | | | $ | — | | | | | $ | — | | | | | $ | 587 | | |
User accounts
|
| | | | 9,201 | | | | | | — | | | | | | — | | | | | | 9,201 | | |
Accrued expenses and other payables
|
| | | | 2,873 | | | | | | — | | | | | | — | | | | | | 2,873 | | |
Lease liabilities
|
| | | | 702 | | | | | | 658 | | | | | | 467 | | | | | | 1,827 | | |
Contingent consideration
|
| | | | 300 | | | | | | 300 | | | | | | — | | | | | | 600 | | |
| | | | $ | 13,663 | | | | | $ | 958 | | | | | $ | 467 | | | | | $ | 15,088 | | |
| | |
Less than
one year |
| |
1 to 2
years |
| |
2 to 3
years |
| |
3 to 4
years |
| |
4 to 5
years |
| |
Total
|
| ||||||||||||||||||
Trade payables
|
| | | $ | 286 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 286 | | |
User accounts
|
| | | | 6,411 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,411 | | |
Accrued expenses and other payables
|
| | | | 1,768 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,768 | | |
Loan from bank
|
| | | | 40 | | | | | | 82 | | | | | | 82 | | | | | | 82 | | | | | | 40 | | | | | | 326 | | |
Lease liabilities
|
| | | | 582 | | | | | | 582 | | | | | | 582 | | | | | | 392 | | | | | | — | | | | | | 2,138 | | |
| | | | $ | 9,087 | | | | | $ | 664 | | | | | $ | 664 | | | | | $ | 474 | | | | | $ | 40 | | | | | $ | 10,929 | | |
| | |
Long-term
bank loan(*) |
| |
Lease
liabilities |
| |
Contingent
consideration |
| |
Total
liabilities arising from financing activities |
| ||||||||||||
Balance as of January 1, 2020
|
| | | $ | — | | | | | $ | 1,851 | | | | | $ | — | | | | | $ | 1,851 | | |
New leases
|
| | | | | | | | | | 745 | | | | | | | | | | | | 745 | | |
Disposal
|
| | | | | | | | | | (26) | | | | | | | | | | | | (26) | | |
Cash flows
|
| | | | 338 | | | | | | (657) | | | | | | — | | | | | | (319) | | |
Currency revaluations
|
| | | | 30 | | | | | | 107 | | | | | | — | | | | | | 137 | | |
Balance as of December 31, 2020
|
| | | | 368 | | | | | | 2,020 | | | | | | — | | | | | | 2,388 | | |
New leases
|
| | | | — | | | | | | 305 | | | | | | — | | | | | | 305 | | |
Modification
|
| | | | — | | | | | | 49 | | | | | | — | | | | | | 49 | | |
Contingent payment for a business combination
|
| | | | — | | | | | | — | | | | | | 1,375 | | | | | | 1,375 | | |
Cash flows
|
| | | | (364) | | | | | | (574) | | | | | | — | | | | | | (938) | | |
Currency revaluations
|
| | | | (4) | | | | | | (57) | | | | | | — | | | | | | (61) | | |
Balance as of December 31, 2021
|
| | | $ | — | | | | | $ | 1,743 | | | | | $ | 1,375 | | | | | $ | 3,118 | | |
| | |
Fair value hierarchy
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current receivables – hedge instruments
|
| | | $ | 19 | | | | | $ | — | | | | | $ | — | | | | | $ | 19 | | |
Liabilities measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current liabilities – contingent payment for a business combination
|
| | | | — | | | | | | — | | | | | | (688) | | | | | | (688) | | |
Other current payables – hedge instruments
|
| | | | (10) | | | | | | — | | | | | | — | | | | | | (10) | | |
Other long-term liabilities – contingent payment for a business combination
|
| | | $ | — | | | | | $ | — | | | | | $ | (687) | | | | | $ | (687) | | |
| | |
Fair value hierarchy
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets measured at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current receivables – hedge instruments
|
| | | $ | 19 | | | | | $ | — | | | | | $ | — | | | | | $ | 19 | | |
Liabilities measured at fair value:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Other current payables – hedge instruments
|
| | | $ | (2) | | | | | $ | — | | | | | $ | — | | | | | $ | (2) | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Open accounts
|
| | | $ | 1,762 | | | | | $ | 1,125 | | |
Less – allowance for doubtful accounts
|
| | | | (95) | | | | | | (107) | | |
Trade receivables, net
|
| | | $ | 1,667 | | | | | $ | 1,018 | | |
|
Balance as of January 1, 2020
|
| | | $ | 22 | | |
|
Provision for the year
|
| | | | 184 | | |
|
Derecognition of bad debts
|
| | | | (94) | | |
|
Reversal in respect of collected doubtful accounts
|
| | | | (10) | | |
|
Currency revaluations
|
| | | | 5 | | |
|
Balance as of December 31, 2020
|
| | | | 107 | | |
|
Provision for the year
|
| | | | 133 | | |
|
Derecognition of bad debts
|
| | | | (64) | | |
|
Reversal in respect of collected doubtful accounts
|
| | | | (78) | | |
|
Currency revaluations
|
| | | | (3) | | |
|
Balance as of December 31, 2021
|
| | | $ | 95 | | |
| | |
Not
past due |
| |
Past due trade receivables
|
| ||||||||||||||||||||||||||||||||||||
| | |
< 30
days |
| |
31 – 60
days |
| |
61 – 90
days |
| |
91 – 120
days |
| |
>120
days |
| |
Total
|
| ||||||||||||||||||||||||
| | |
$in thousands
|
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross carrying amount
|
| | | $ | 729 | | | | | $ | 650 | | | | | $ | 146 | | | | | $ | 77 | | | | | $ | 93 | | | | | $ | 67 | | | | | $ | 1,762 | | |
Allowance for doubtful accounts
|
| | | $ | — | | | | | $ | 1 | | | | | $ | 7 | | | | | $ | 8 | | | | | $ | 15 | | | | | $ | 64 | | | | | $ | 95 | | |
| | |
Not
past due |
| |
Past due trade receivable
|
| ||||||||||||||||||||||||||||||||||||
| | |
< 30
days |
| |
31 – 60
days |
| |
61 –
90 days |
| |
91 –
120 days |
| |
>120
days |
| |
Total
|
| ||||||||||||||||||||||||
| | |
$ in thousands
|
| |||||||||||||||||||||||||||||||||||||||
Gross carrying amount
|
| | | $ | 361 | | | | | $ | 462 | | | | | $ | 108 | | | | | $ | 17 | | | | | $ | 52 | | | | | $ | 125 | | | | | $ | 1,125 | | |
Allowance for doubtful accounts
|
| | | $ | — | | | | | $ | — | | | | | $ | 3 | | | | | $ | 13 | | | | | $ | 9 | | | | | $ | 82 | | | | | $ | 107 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Prepaid expenses
|
| | | $ | 718 | | | | | $ | 284 | | |
Government authorities
|
| | | | 128 | | | | | | 89 | | |
Other
|
| | | | 38 | | | | | | 36 | | |
| | | | $ | 884 | | | | | $ | 409 | | |
| | |
Computer
equipment |
| |
Office
furniture and equipment |
| |
Leasehold
Improvements |
| |
Total
|
| ||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2021
|
| | | $ | 523 | | | | | $ | 286 | | | | | $ | 950 | | | | | $ | 1,759 | | |
Initially consolidated company
|
| | | | 4 | | | | | | — | | | | | | — | | | | | | 4 | | |
Additions
|
| | | | 176 | | | | | | 2 | | | | | | 3 | | | | | | 181 | | |
Deductions
|
| | | | (47) | | | | | | — | | | | | | — | | | | | | (47) | | |
Balance at December 31, 2021
|
| | | | 656 | | | | | | 288 | | | | | | 953 | | | | | | 1,897 | | |
| | |
Computer
equipment |
| |
Office
furniture and equipment |
| |
Leasehold
Improvements |
| |
Total
|
| ||||||||||||
Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2021
|
| | | | 381 | | | | | | 174 | | | | | | 459 | | | | | | 1,014 | | |
Additions
|
| | | | 90 | | | | | | 21 | | | | | | 115 | | | | | | 226 | | |
Deductions
|
| | | | (45) | | | | | | — | | | | | | — | | | | | | (45) | | |
Balance at December 31, 2021
|
| | | | 426 | | | | | | 195 | | | | | | 574 | | | | | | 1,195 | | |
Depreciated cost at December 31, 2021
|
| | | $ | 230 | | | | | $ | 93 | | | | | $ | 379 | | | | | $ | 702 | | |
|
| | |
Computer
equipment |
| |
Office
furniture and equipment |
| |
Leasehold
Improvements |
| |
Total
|
| ||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2020
|
| | | $ | 520 | | | | | $ | 280 | | | | | $ | 944 | | | | | $ | 1,744 | | |
Additions
|
| | | | 44 | | | | | | 6 | | | | | | 6 | | | | | | 56 | | |
Deductions
|
| | | | (41) | | | | | | — | | | | | | — | | | | | | (41) | | |
Balance at December 31, 2020
|
| | | | 523 | | | | | | 286 | | | | | | 950 | | | | | | 1,759 | | |
Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2020
|
| | | | 325 | | | | | | 114 | | | | | | 315 | | | | | | 754 | | |
Additions
|
| | | | 84 | | | | | | 60 | | | | | | 144 | | | | | | 288 | | |
Deductions
|
| | | | (28) | | | | | | — | | | | | | — | | | | | | (28) | | |
Balance at December 31, 2020
|
| | | | 381 | | | | | | 174 | | | | | | 459 | | | | | | 1,014 | | |
Depreciated cost at December 31, 2020
|
| | | $ | 142 | | | | | $ | 112 | | | | | $ | 491 | | | | | $ | 745 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Interest expense on lease liabilities
|
| | | $ | 51 | | | | | $ | 27 | | |
Total cash outflow for leases
|
| | | $ | 625 | | | | | $ | 684 | | |
| | |
Right-of-use
leased offices |
| |
Accumulated
depreciation |
| |
Right-of-use
assets, net |
| |||||||||
Balance as of January 1, 2020
|
| | | $ | 2,420 | | | | | $ | (346) | | | | | $ | 2,074 | | |
Addition
|
| | | | 745 | | | | | | (619) | | | | | | 126 | | |
Disposal
|
| | | | (575) | | | | | | 549 | | | | | | (26) | | |
Rent deposits
|
| | | | (20) | | | | | | — | | | | | | (20) | | |
Balance as of December 31, 2020
|
| | | | 2,570 | | | | | | (416) | | | | | | 2,154 | | |
Addition
|
| | | | 305 | | | | | | (519) | | | | | | (214) | | |
Modification
|
| | | | 49 | | | | | | — | | | | | | 49 | | |
Rent deposits
|
| | | | (6) | | | | | | — | | | | | | (6) | | |
Balance as of December 31, 2021
|
| | | $ | 2,918 | | | | | $ | (935) | | | | | $ | 1,983 | | |
| | |
Goodwill
|
| |
Technology
|
| |
Trade
Name |
| |
Customer
relationships |
| |
Customer
database |
| |
Total
|
| ||||||||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2021
|
| | | $ | 2,298 | | | | | $ | 378 | | | | | $ | 85 | | | | | $ | 2,658 | | | | | $ | 200 | | | | | $ | 5,619 | | |
Initially consolidated company
|
| | | | 5,723 | | | | | | 1,763 | | | | | | — | | | | | | 850 | | | | | | — | | | | | | 8,336 | | |
Purchases
|
| | | | — | | | | | | 1,368 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,368 | | |
Balance as of December 31, 2021
|
| | | | 8,021 | | | | | | 3,509 | | | | | | 85 | | | | | | 3,508 | | | | | | 200 | | | | | | 15,323 | | |
Accumulated amortization and impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2021
|
| | | | — | | | | | | 378 | | | | | | 69 | | | | | | 1,115 | | | | | | 91 | | | | | | 1,653 | | |
Amortization recognized in the year
|
| | | | — | | | | | | — | | | | | | 16 | | | | | | 257 | | | | | | 80 | | | | | | 353 | | |
Balance as of December 31, 2021
|
| | | | — | | | | | | 378 | | | | | | 85 | | | | | | 1,372 | | | | | | 171 | | | | | | 2,006 | | |
Amortized cost at December 31, 2021
|
| | | $ | 8,021 | | | | | $ | 3,131 | | | | | $ | — | | | | | $ | 2,136 | | | | | $ | 29 | | | | | $ | 13,317 | | |
| | |
Goodwill
|
| |
Technology
|
| |
Trade
Name |
| |
Customer
relationships |
| |
Customer
database |
| |
Total
|
| ||||||||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2020
|
| | | $ | 2,298 | | | | | $ | 378 | | | | | $ | 85 | | | | | $ | 2,658 | | | | | $ | 200 | | | | | $ | 5,619 | | |
Purchases
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance as of December 31, 2020
|
| | | | 2,298 | | | | | | 378 | | | | | | 85 | | | | | | 2,658 | | | | | | 200 | | | | | | 5,619 | | |
Accumulated amortization and impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2020
|
| | | | — | | | | | | 378 | | | | | | 53 | | | | | | 858 | | | | | | — | | | | | | 1,289 | | |
Amortization recognized in the year
|
| | | | — | | | | | | — | | | | | | 16 | | | | | | 257 | | | | | | 91 | | | | | | 364 | | |
Balance as of December 31, 2020
|
| | | | — | | | | | | 378 | | | | | | 69 | | | | | | 1,115 | | | | | | 91 | | | | | | 1,653 | | |
Amortized cost at December 31, 2020
|
| | | $ | 2,298 | | | | | $ | — | | | | | $ | 16 | | | | | $ | 1,543 | | | | | $ | 109 | | | | | $ | 3,966 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Deposits(*)
|
| | | $ | 658 | | | | | $ | 499 | | |
Other
|
| | | | 9 | | | | | | 19 | | |
| | | | $ | 667 | | | | | $ | 518 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Employees and payroll accruals
|
| | | $ | 1,807 | | | | | $ | 1,327 | | |
Accrued expenses
|
| | | | 725 | | | | | | 370 | | |
Deferred revenues
|
| | | | 1,989 | | | | | | 876 | | |
Advances from customers
|
| | | | 70 | | | | | | — | | |
Contingent consideration (see Note 5)
|
| | | | 688 | | | | | | — | | |
Other
|
| | | | 271 | | | | | | 71 | | |
| | | | $ | 5,550 | | | | | $ | 2,644 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Contingent consideration (see Note 5)
|
| | | $ | 687 | | | | | $ | — | | |
Long term bank loan(*)
|
| | | | — | | | | | | 326 | | |
| | | | $ | 687 | | | | | $ | 326 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Expenses – defined contribution plan
|
| | | $ | 544 | | | | | $ | 429 | | |
| | |
2021
|
| |
2020
|
| ||||||
Defined benefit obligation: | | | | | | | | | | | | | |
Balance as of January 1,
|
| | | $ | 1,080 | | | | | $ | 851 | | |
Current service cost
|
| | | | 321 | | | | | | 265 | | |
Payments
|
| | | | (46) | | | | | | (128) | | |
Net interest expense
|
| | | | 26 | | | | | | 26 | | |
Total expenses recognized in profit or loss for the period
|
| | | | 301 | | | | | | 163 | | |
Loss from remeasurement in other comprehensive loss – actuarial loss, net
|
| | | | 85 | | | | | | 53 | | |
Effect of changes in foreign exchange rates
|
| | | | 8 | | | | | | 13 | | |
Balance as of December 31,
|
| | | | 1,474 | | | | | | 1,080 | | |
Fair value of plan assets: | | | | | | | | | | | | | |
Balance as of January 1,
|
| | | | (71) | | | | | | (59) | | |
Net interest income
|
| | | | (2) | | | | | | (2) | | |
Gain from remeasurement in other comprehensive gain, net
|
| | | | (4) | | | | | | (2) | | |
Effect of changes in foreign exchange rates
|
| | | | (3) | | | | | | (4) | | |
Contributions
|
| | | | (4) | | | | | | (4) | | |
Balance as of December 31,
|
| | | | (84) | | | | | | (71) | | |
Net defined liability: | | | | | | | | | | | | | |
Balance as of January 1,
|
| | | | 1,009 | | | | | | 792 | | |
Current service cost
|
| | | | 321 | | | | | | 265 | | |
Payments
|
| | | | (46) | | | | | | (128) | | |
Net interest expense
|
| | | | 24 | | | | | | 24 | | |
Total expenses recognized in profit or loss for the period
|
| | | | 299 | | | | | | 161 | | |
Loss from remeasurement in other comprehensive loss – Actuarial loss, net
|
| | | | 81 | | | | | | 51 | | |
Effect of changes in foreign exchange rates
|
| | | | 5 | | | | | | 9 | | |
Contributions
|
| | | | (4) | | | | | | (4) | | |
Balance as of December 31,
|
| | | $ | 1,390 | | | | | $ | 1,009 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
%
|
| |||||||||
Discount rate(*)
|
| | | | 2.9 – 2.5 | | | | | | 2.6 – 2.0 | | |
Expected rate of salary increase
|
| | | | 5 | | | | | | 5 | | |
| | |
Number of years
|
| |||||||||
Life expectation at the age of 65
|
| | | | 9.4 – 14.2 | | | | | | 9.6 – 15.2 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
Issued and outstanding
|
| |||||||||
Ordinary shares
|
| | | | 1,974,544 | | | | | | 1,759,749 | | |
Series Seed Preferred shares
|
| | | | 698,000 | | | | | | 698,000 | | |
Series A1 Preferred shares
|
| | | | 1,314,285 | | | | | | 1,314,285 | | |
Series A2 Preferred shares
|
| | | | 264,983 | | | | | | 264,983 | | |
Series B Preferred shares
|
| | | | 2,352,445 | | | | | | 2,352,445 | | |
Series C Preferred shares
|
| | | | 3,232,616 | | | | | | 2,000,000 | | |
| | | | | 9,836,873 | | | | | | 8,389,462 | | |
| | |
Number of shares
|
| |||
Balance as of January 1, 2020
|
| | | | 8,268,215 | | |
Exercise of employees’ options into Ordinary shares
|
| | | | 121,247 | | |
Balance as of December 31, 2020
|
| | | | 8,389,462 | | |
Issuance of Preferred shares (see Notes 16d.1 and 16d.3)
|
| | | | 1,232,616 | | |
Issuance of Ordinary shares (see Notes 16d.2 and 16d.4)
|
| | | | 183,320 | | |
Exercise of employees’ options into Ordinary shares
|
| | | | 31,475 | | |
Balance as of December 31, 2021
|
| | | | 9,836,873 | | |
| | |
Year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Weighted average expected term (years)
|
| | | | 6.05 | | | | | | 6.09 | | |
Interest rate
|
| | | | 0.98% | | | | | | 0.69% | | |
Volatility
|
| | | | 51% | | | | | | 49% | | |
Dividend yield
|
| | | | — | | | | | | — | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cost of revenue
|
| | | $ | 98 | | | | | $ | 95 | | |
Research and development
|
| | | | 184 | | | | | | 208 | | |
Selling and marketing
|
| | | | 348 | | | | | | 262 | | |
General and administrative
|
| | | | 305 | | | | | | 257 | | |
| | | | $ | 935 | | | | | $ | 822 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Number
of options |
| |
Weighted
average exercise price |
| |
Number
of options |
| |
Weighted
average exercise price |
| ||||||||||||
| | | | | | | | |
$
|
| | | | | | | |
$
|
| ||||||
Options at beginning of year
|
| | | | 982,344 | | | | | | 3.78 | | | | | | 947,090 | | | | | | 3.24 | | |
Granted
|
| | | | 223,558 | | | | | | 13.19 | | | | | | 329,175 | | | | | | 4.65 | | |
Exercised
|
| | | | (31,475) | | | | | | 3.19 | | | | | | (121,247) | | | | | | 1.54 | | |
Forfeited
|
| | | | (78,752) | | | | | | 4.37 | | | | | | (172,674) | | | | | | 4.05 | | |
Options outstanding at end of year
|
| | | | 1,095,675 | | | | | | 5.67 | | | | | | 982,344 | | | | | | 3.78 | | |
Options exercisable at end of year
|
| | | | 638,297 | | | | | | 3.50 | | | | | | 521,464 | | | | | | 3.18 | | |
| | |
Solutions
|
| |
Platform
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||
For the year ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 7,259 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,259 | | |
SaaS related professional services
|
| | | | 574 | | | | | | — | | | | | | — | | | | | | 574 | | |
Transactional Platforms fees
|
| | | | — | | | | | | 3,284 | | | | | | — | | | | | | 3,284 | | |
Total revenue
|
| | | | 7,833 | | | | | | 3,284 | | | | | | — | | | | | | 11,117 | | |
Operating loss
|
| | | $ | (667) | | | | | $ | (10,231) | | | | | $ | (5,450) | | | | | $ | (16,348) | | |
| | |
Solutions
|
| |
Platform
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||
For the year ended December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriptions
|
| | | $ | 5,900 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,900 | | |
SaaS related professional services
|
| | | | 521 | | | | | | — | | | | | | — | | | | | | 521 | | |
Transactional Platforms fees
|
| | | | — | | | | | | 2,088 | | | | | | — | | | | | | 2,088 | | |
Total revenue
|
| | | | 6,421 | | | | | | 2,088 | | | | | | — | | | | | | 8,509 | | |
Operating income (loss)
|
| | | $ | (451) | | | | | $ | (8,784) | | | | | $ | (4,699) | | | | | $ | (13,934) | | |
|
| | |
Solutions
|
| |
Platform
|
| |
Total
|
| |||||||||
For the year ended December 31, 2021 | | | | | | | | | | | | | | | | | | | |
Europe
|
| | | $ | 4,322 | | | | | $ | — | | | | | $ | 4,322 | | |
Hong Kong
|
| | | | 198 | | | | | | 3,284 | | | | | | 3,482 | | |
United States
|
| | | | 2,725 | | | | | | — | | | | | | 2,725 | | |
Other
|
| | | | 588 | | | | | | — | | | | | | 588 | | |
| | | | $ | 7,833 | | | | | $ | 3,284 | | | | | $ | 11,117 | | |
| | |
Solutions
|
| |
Platform
|
| |
Total
|
| |||||||||
For the year ended December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Europe
|
| | | $ | 3,724 | | | | | $ | — | | | | | $ | 3,724 | | |
Hong Kong
|
| | | | 234 | | | | | | 2,088 | | | | | | 2,322 | | |
United States
|
| | | | 1,952 | | | | | | — | | | | | | 1,952 | | |
Other
|
| | | | 511 | | | | | | — | | | | | | 511 | | |
| | | | $ | 6,421 | | | | | $ | 2,088 | | | | | $ | 8,509 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Labor
|
| | | $ | 2,307 | | | | | $ | 2,101 | | |
Promotion
|
| | | | 35 | | | | | | 314 | | |
Credit card fees
|
| | | | 1,182 | | | | | | 677 | | |
Servers
|
| | | | 651 | | | | | | 657 | | |
Services and tools
|
| | | | 169 | | | | | | 114 | | |
Travel
|
| | | | 10 | | | | | | 45 | | |
Depreciation and amortization
|
| | | | 107 | | | | | | 164 | | |
Share-based compensation
|
| | | | 98 | | | | | | 95 | | |
Other
|
| | | | 37 | | | | | | 106 | | |
| | | | $ | 4,596 | | | | | $ | 4,273 | | |
|
Labor
|
| | | $ | 6,828 | | | | | $ | 5,746 | | |
|
Servers
|
| | | | 257 | | | | | | 264 | | |
|
Software
|
| | | | 199 | | | | | | 282 | | |
|
Travel
|
| | | | 25 | | | | | | 41 | | |
|
Depreciation and amortization
|
| | | | 296 | | | | | | 252 | | |
|
Share-based compensation
|
| | | | 184 | | | | | | 208 | | |
|
Other
|
| | | | 33 | | | | | | 117 | | |
| | | | | $ | 7,822 | | | | | $ | 6,910 | | |
|
Labor
|
| | | $ | 4,953 | | | | | $ | 4,032 | | |
|
Marketing and Promotion(*)
|
| | | | 1,952 | | | | | | — | | |
|
Digital Advertising
|
| | | | 535 | | | | | | 509 | | |
|
Travel
|
| | | | 78 | | | | | | 44 | | |
|
Software tools
|
| | | | 165 | | | | | | 106 | | |
|
Communication and PR
|
| | | | 21 | | | | | | 15 | | |
|
Depreciation and amortization
|
| | | | 536 | | | | | | 755 | | |
|
Share-based compensation
|
| | | | 348 | | | | | | 262 | | |
|
Other
|
| | | | 186 | | | | | | 84 | | |
| | | | | $ | 8,774 | | | | | $ | 5,807 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Labor
|
| | | $ | 3,821 | | | | | $ | 2,270 | | |
Rent and related
|
| | | | 373 | | | | | | 485 | | |
Consulting
|
| | | | 516 | | | | | | 536 | | |
Office expenses
|
| | | | 145 | | | | | | 285 | | |
Software tools
|
| | | | 233 | | | | | | 191 | | |
Travel
|
| | | | 30 | | | | | | 18 | | |
Depreciation & Amortization
|
| | | | 159 | | | | | | 100 | | |
Share-based compensation
|
| | | | 305 | | | | | | 257 | | |
Human resources
|
| | | | 269 | | | | | | 70 | | |
Bad debt
|
| | | | 55 | | | | | | 174 | | |
Other
|
| | | | 367 | | | | | | 176 | | |
| | | | $ | 6,273 | | | | | $ | 4,562 | | |
| | |
Statements of financial
position |
| |
Statements of profit or
loss |
| ||||||||||||||||||
| | |
December 31,
|
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Deferred tax assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Carryforward tax losses
|
| | | $ | 41 | | | | | $ | 49 | | | | | $ | (8) | | | | | $ | (18) | | |
Employee benefits and other liabilities
|
| | | | 199 | | | | | | 153 | | | | | | 46 | | | | | | 25 | | |
Share-based compensation
|
| | | | 337 | | | | | | 268 | | | | | | 69 | | | | | | 58 | | |
Deferred tax income (expenses)
|
| | | | | | | | | | | | | | | $ | 107 | | | | | $ | 65 | | |
Deferred tax assets
|
| | | $ | 577 | | | | | $ | 470 | | | | | | | | | | | | | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Current taxes
|
| | | $ | 97 | | | | | $ | 28 | | |
Deferred taxes, see also Note 21d above
|
| | | | (107) | | | | | | (65) | | |
Taxes in respect of previous years
|
| | | | 14 | | | | | | 296 | | |
| | | | $ | 4 | | | | | $ | 259 | | |
| | |
Number of shares
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Weighted number of Ordinary shares(*)
|
| | | | 1,774,542 | | | | | | 1,690,104 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Loss
|
| | | $ | 16,358 | | | | | $ | 14,172 | | |
Preferred shares dividend (see Note 16e.2)
|
| | | | 8,211 | | | | | | 6,498 | | |
For the computation of basic and diluted loss per share
|
| | | $ | 24,569 | | | | | $ | 20,670 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Short-term employee benefits
|
| | | $ | 1,736 | | | | | $ | 1,211 | | |
Share-based payments
|
| | | | 275 | | | | | | 218 | | |
Post-employment benefits
|
| | | | 29 | | | | | | 20 | | |
| | | | $ | 2,040 | | | | | $ | 1,449 | | |
Number of key officers and directors
|
| | | | 13 | | | | | | 12 | | |
|
|
|
| Tel Aviv, Israel | | | /s/ KOST FORER GABBAY & KASIERER | |
| September 22, 2022 | | | A Member of Ernst & Young Global | |
| | |
December 31,
2021 |
| |||
ASSETS | | | | | | | |
Current assets | | | | | | | |
Cash and cash equivalents
|
| | | | 777 | | |
Accounts receivable, net
|
| | | | 216 | | |
Receivable from Arrival Customs Brokers Ltd.
|
| | | | 614 | | |
Tax receivable
|
| | | | 27 | | |
Total current assets
|
| | | | 1,634 | | |
Non-current assets | | | | | | | |
Property and equipment, net
|
| | | | 6 | | |
Total non-current assets
|
| | | | 6 | | |
TOTAL ASSETS
|
| | | | 1,640 | | |
LIABILITIES AND EQUITY | | | | | | | |
Current liabilities | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 934 | | |
Tax payable
|
| | | | 98 | | |
Total current liabilities
|
| | | | 1,032 | | |
Equity | | | | | | | |
Clearit-US capital
|
| | | | 5 | | |
Clearit-CA parent investment
|
| | | | 195 | | |
Retained earnings
|
| | | | 412 | | |
Accumulated other comprehensive loss
|
| | | | (4) | | |
Total equity
|
| | | | 608 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | | 1,640 | | |
| | |
Year ended
December 31, 2021 |
| |||
Revenue | | | | | 3,097 | | |
Cost of revenue
|
| | | | 1,396 | | |
Gross profit
|
| | | | 1,701 | | |
Selling, general, and administrative expenses
|
| | | | 1,427 | | |
Other expense, net
|
| | | | 7 | | |
Income before provision for income taxes before income taxes
|
| | | | 267 | | |
Income taxes
|
| | | | 112 | | |
Net income
|
| | | | 155 | | |
| | |
Year ended
December 31, 2021 |
| |||
Net income
|
| | | | 155 | | |
Foreign currency translation adjustments
|
| | | | (4) | | |
Comprehensive income
|
| | | | 151 | | |
| | |
Clearit-US
capital |
| |
Clearit-CA
parent investment |
| |
Retained
earnings |
| |
Accumulated
other comprehensive loss |
| |
Total
equity |
| |||||||||||||||
Combined equity as of December 31, 2020
|
| | | | 5 | | | | | | 195 | | | | | | 257 | | | | | | — | | | | | | 457 | | |
Changes during the period ended December 31, 2021:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net comprehensive Income
|
| | | | — | | | | | | — | | | | | | 155 | | | | | | (4) | | | | | | 151 | | |
Combined equity as of December 31, 2021
|
| | | | 5 | | | | | | 195 | | | | | | 412 | | | | | | (4) | | | | | | 608 | | |
| | |
Year ended
December 31, 2021 |
| |||
Cash flows from Operating Activities | | | | | | | |
Net income
|
| | | | 155 | | |
Adjustments to reconcile net earnings to net cash provided by operating activities: | | | | | | | |
Depreciation
|
| | | | 1 | | |
Forgiveness of PPP loan
|
| | | | (43) | | |
Increase in receivables from Arrival Customs Brokers Ltd.
|
| | | | (358) | | |
Increase in accounts receivable, net
|
| | | | (209) | | |
Increase in tax receivable
|
| | | | (52) | | |
Increase in accounts payable and accrued liabilities
|
| | | | 843 | | |
Increase in tax payable
|
| | | | 33 | | |
Net cash provided by operating activities
|
| | | | 370 | | |
Cash Flows from Investing Activities | | | | | | | |
Acquisition of property and equipment
|
| | | | (7) | | |
Net cash used in investing activities
|
| | | | (7) | | |
Increase in cash and cash equivalents
|
| | | | 363 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 414 | | |
Cash and cash equivalents at the end of the period
|
| | | | 777 | | |
| | |
Rate
|
| |||
Furniture and fixtures
|
| | | | 20% | | |
| | |
USD in
thousands |
| |||
United States
|
| | | | 1,689 | | |
Canada
|
| | | | 1,408 | | |
Total
|
| | | | 3,097 | | |
| | |
December 31,
2021 |
| |||
Cost: | | | | | | | |
Furniture and fixtures
|
| | | | 7 | | |
| | | | | 7 | | |
Less: Accumulated depreciation:
|
| | | | 1 | | |
Net property and equipment
|
| | | | 6 | | |
| | |
Year ended
December 31, 2021 |
| |||
Professional fees relating to acquisition (see note 1)
|
| | | | 50 | | |
Forgiveness of PPP loan
|
| | | | (43) | | |
| | | | | 7 | | |
| | |
Year ended
December 31, 2021 |
| |||
Canada
|
| | | | 425 | | |
US
|
| | | | (158) | | |
| | | | | 267 | | |
| | |
Year ended
December 31, 2021 |
| |||
Current
|
| | | | 112 | | |
Deferred
|
| | | | — | | |
| | | | | 112 | | |
| | |
Year ended
December 31, 2021 |
| |||
Canada
|
| | | | 100 | | |
US
|
| | | | 12 | | |
| | | | | 112 | | |
|
|
|
| Tel Aviv, Israel | | | /s/ KOST FORER GABBAY & KASIERER | |
| September 7, 2022 | | | A Member of Ernst & Young Global | |
| | |
December 29,
2021 |
| |||
ASSETS
|
| | | | | | |
CURRENT ASSETS: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 127 | | |
Account Receivables
|
| | | | 37 | | |
Other account receivables
|
| | | | 15 | | |
Total current assets
|
| | | | 179 | | |
Property and equipment, net
|
| | | | 4 | | |
Total assets
|
| | | $ | 183 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | | | | |
CURRENT LIABILITIES: | | | | | | | |
Deferred revenue
|
| | | $ | 6 | | |
Other account payables
|
| | | | 23 | | |
Total current liabilities
|
| | | | 29 | | |
MEMBERS’ EQUITY: | | | | | | | |
Members’ equity
|
| | | | * | | |
Retained earnings
|
| | | | 154 | | |
Total members’ equity
|
| | | | 154 | | |
Total liabilities and members’ equity
|
| | | $ | 183 | | |
| | |
For the period from
January 1, 2021 to December 29, 2021 |
| |||
Revenue
|
| | | | 2,408 | | |
Cost of revenue
|
| | | | 833 | | |
Gross profit
|
| | | | 1,575 | | |
OPERATING EXPENSES: | | | | | | | |
Research and development
|
| | | | 542 | | |
Sales and Marketing
|
| | | | 248 | | |
General and administrative
|
| | | | 588 | | |
Total operating expenses
|
| | | | 1,378 | | |
Operating income
|
| | | | 197 | | |
Financial income, net
|
| | | | 1 | | |
Net income and comprehensive income
|
| | | $ | 198 | | |
| | |
Members’
equity |
| |
Retained
earnings |
| |
Total
|
| |||||||||
Balance as of January 1, 2021
|
| | | $ | * | | | | | $ | 390 | | | | | $ | 390 | | |
Members’ distributions
|
| | | | — | | | | | | (434) | | | | | | (434) | | |
Total comprehensive income
|
| | | | — | | | | | | 198 | | | | | | 198 | | |
Balance as of December 29, 2021
|
| | | $ | * | | | | | $ | 154 | | | | | $ | 154 | | |
| | |
For the period
from January 1, 2021 to December 29, 2021 |
| |||
Cash flows from operating activities: | | | | | | | |
Net income
|
| | | $ | 198 | | |
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | |
Depreciation
|
| | | | * | | |
Decrease in accounts receivable
|
| | | | 46 | | |
Increase in other accounts receivable
|
| | | | (5) | | |
Increase in other accounts payables
|
| | | | 6 | | |
Increase in deferred revenues
|
| | | | 7 | | |
Net cash provided by operating activities
|
| | | | 252 | | |
Cash flows from investing activities: | | | | | | | |
Purchase of property and equipment
|
| | | | (4) | | |
Net cash used in investing activities
|
| | | | (4) | | |
Cash flows from financing activities:
|
| | | | | | |
Members’ distribution
|
| | | | (434) | | |
Net cash used in financing activities
|
| | | | (434) | | |
Decrease in cash and cash equivalents
|
| | | | (186) | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 313 | | |
Cash and cash equivalents at the end of the period
|
| | | $ | 127 | | |
| | |
%
|
|
Office furniture and computer equipment
|
| |
7% – 10%
|
|
Leasehold improvements
|
| |
See below
|
|
| | |
December 29,
2021 |
| |||
Cost: | | | | | | | |
Office furniture and computer equipment
|
| | | $ | 21 | | |
Leasehold improvements
|
| | | | 68 | | |
| | | | | 89 | | |
Accumulated depreciation: | | | | | | | |
| | | | | 85 | | |
Depreciated cost
|
| | | $ | 4 | | |
Members
|
| |
Profit and loss
percentage |
| |||
Member 1
|
| | | | 50% | | |
Member 2
|
| | | | 50% | | |
| | | | | 100% | | |
| | |
June 30,
2022 |
| |
September 30,
2021 |
| ||||||
| | |
(unaudited)
(As restated) |
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 228,350 | | | | | $ | — | | |
Prepaid expenses
|
| | | | 255,222 | | | | | | — | | |
Deferred offering costs
|
| | | | — | | | | | | 208,199 | | |
Total current assets
|
| | | | 483,572 | | | | | | 208,199 | | |
Prepaid expenses, non-current
|
| | | | 54,802 | | | | | | — | | |
Marketable securities held in Trust Account
|
| | | | 116,310,252 | | | | | | — | | |
Total assets
|
| | | $ | 116,848,626 | | | | | $ | 208,199 | | |
Liabilities and Shareholders’ (Deficit) Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued offering costs and expenses
|
| | | $ | 1,596,522 | | | | | | 22,318 | | |
Promissory note – related party
|
| | | | 1,014,945 | | | | | | 175,827 | | |
Due to related party
|
| | | | 85,000 | | | | | | — | | |
Total current liabilities
|
| | | | 2,696,467 | | | | | | 198,145 | | |
Deferred underwriting commissions
|
| | | | 4,025,000 | | | | | | — | | |
Total liabilities
|
| | | | 6,721,467 | | | | | | 198,145 | | |
Commitments and Contingencies (Note 7) | | | | | | | | | | | | | |
Ordinary shares subject to possible redemption, 11,500,000 and 0 shares at June 30, 2022 and September 30, 2021, respectively.
|
| | | | 116,310,252 | | | | | | — | | |
Shareholders’ (Deficit) Equity: | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued
and outstanding |
| | | | — | | | | | | — | | |
Ordinary shares, $0.0001 par value; 100,000,000 shares authorized; 3,075,000
shares issued and outstanding (excluding 11,500,000 and 0 shares subject to possible redemption) at June 30, 2022 and September 30, 2021, respectively. |
| | | | 308 | | | | | | 308 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,692 | | |
Accumulated deficit
|
| | | | (6,183,401) | | | | | | (14,946) | | |
Total shareholders’ (deficit) equity
|
| | | | (6,183,093) | | | | | | 10,054 | | |
Total Liabilities and Shareholders’ (Deficit) Equity
|
| | | $ | 116,848,626 | | | | | $ | 208,199 | | |
| | |
Three Months
Ended June 30, 2022 |
| |
Three Months
Ended June 30, 2021 |
| |
Nine Months
Ended June 30, 2022 |
| |
For the
Period from February 23, 2021 (inception) through June 30, 2021 |
| ||||||||||||
| | |
(As restated)
|
| | | | | | | |
(As restated)
|
| | | | | | | ||||||
Formation and operating costs
|
| | | $ | 2,242,839 | | | | | $ | 240 | | | | | $ | 3,166,891 | | | | | $ | 7,067 | | |
Loss from operations
|
| | | | (2,242,839) | | | | | | (240) | | | | | | (3,166,891) | | | | | | (7,067) | | |
Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of over-allotment units
|
| | | | — | | | | | | — | | | | | | 44,550 | | | | | | — | | |
Interest income earned on Trust Account
|
| | | | 147,531 | | | | | | — | | | | | | 160,252 | | | | | | — | | |
Total other income
|
| | | | 147,531 | | | | | | — | | | | | | 204,802 | | | | | | — | | |
Net loss
|
| | | $ | (2,095,308) | | | | | $ | (240) | | | | | $ | (2,962,089) | | | | | $ | (7,067) | | |
Basic and diluted weighted average shares outstanding, ordinary shares subject to redemption
|
| | | | 11,500,000 | | | | | | — | | | | | | 10,919,414 | | | | | | — | | |
Basic and diluted net loss per ordinary share subject
to possible redemption |
| | | $ | (0.14) | | | | | $ | — | | | | | $ | (0.21) | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding, nonredeemable ordinary shares
|
| | | | 3,075,000 | | | | | | 2,700,000 | | | | | | 3,048,901 | | | | | | 2,700,000 | | |
Basic and diluted net loss per nonredeemable ordinary share
|
| | | $ | (0.14) | | | | | $ | (0.00) | | | | | $ | (0.21) | | | | | $ | (0.00) | | |
| | |
Ordinary shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity (Deficit) |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of October 1, 2021
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | $ | 24,692 | | | | | $ | (14,946) | | | | | $ | 10,054 | | |
Proceeds allocated to Public Warrants
|
| | | | — | | | | | | — | | | | | | 8,165,000 | | | | | | — | | | | | | 8,165,000 | | |
Proceeds allocated to Private Placement Warrants
|
| | | | — | | | | | | — | | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | |
Incentives to anchor investors and forward purchasers
|
| | | | — | | | | | | — | | | | | | 4,073,565 | | | | | | — | | | | | | 4,073,565 | | |
Offering costs allocated to warrants
|
| | | | — | | | | | | — | | | | | | (956,456) | | | | | | — | | | | | | (956,456) | | |
Re-measurement of redeemable shares to redemption value
|
| | | | — | | | | | | — | | | | | | (16,306,801) | | | | | | (3,048,576) | | | | | | (19,355,377) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (169,564) | | | | | | (169,564) | | |
Balance as of December 31, 2021
|
| | | | 3,075,000 | | | | | | 308 | | | | | | — | | | | | | (3,233,086) | | | | | | (3,232,778) | | |
Re-measurement of redeemable shares to redemption value
|
| | | | (10,259) | | | | | | (10,259) | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (697,217) | | | | | | (697,217) | | |
Balance as of March 31, 2022
|
| | | | 3,075,000 | | | | | | 308 | | | | | | — | | | | | | (3,940,562) | | | | | | (3,940,254) | | |
Re-measurement of redeemable shares to redemption value
|
| | | | (147,531) | | | | | | (147,531) | | | | | | | | | | | | | | | | | | | | |
Net loss (As restated)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,095,308) | | | | | | (2,095,308) | | |
Balance as of June 30, 2022 (As restated)
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | $ | — | | | | | $ | (6,183,401) | | | | | $ | (6,183,093) | | |
| | |
Ordinary shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of February 23, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Ordinary shares issued to Sponsor
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | |
Issuance of representative shares
|
| | | | 200,000 | | | | | | 20 | | | | | | (20) | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,827) | | | | | | (6,827) | | |
Balance as of March 31, 2021
|
| | | | 3,075,000 | | | | | | 308 | | | | | | 24,692 | | | | | | (6,827) | | | | | | 18,173 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (240) | | | | | | (240) | | |
Balance as of June 30, 2021
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | $ | 24,692 | | | | | $ | (7,067) | | | | | $ | 17,933 | | |
| | |
Nine Months
Ended June 30, 2022 |
| |
For the
Period from February 23, 2021 (Inception) through June 30, 2021 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss (As restated)
|
| | | $ | (2,962,089) | | | | | $ | (7,067) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Formation costs paid by Sponsor in exchange for issuance of ordinary shares
|
| | | | — | | | | | | 6,827 | | |
Formation costs paid by Sponsor loan
|
| | | | — | | | | | | 240 | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (160,252) | | | | | | — | | |
Changes in current assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid assets
|
| | | | (310,024) | | | | | | — | | |
Due to related party
|
| | | | 85,000 | | | | | | — | | |
Accrued offering costs and expenses (As restated)
|
| | | | 1,574,204 | | | | | | — | | |
Net cash used in operating activities
|
| | |
|
(1,773,161)
|
| | | | | — | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Principal deposited in Trust Account
|
| | | | (116,150,000) | | | | | | — | | |
Net cash used in investing activities
|
| | |
|
(116,150,000)
|
| | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from initial public offering, net of costs
|
| | | | 112,655,450 | | | | | | — | | |
Proceeds from private placement
|
| | | | 5,000,000 | | | | | | — | | |
Proceeds from issuance of related party loan
|
| | | | 1,014,945 | | | | | | — | | |
Payment of promissory note to related party
|
| | | | (182,127) | | | | | | — | | |
Payment of deferred offering costs
|
| | | | (336,757) | | | | | | — | | |
Net cash provided by financing activities
|
| | |
|
118,151,511
|
| | | | | — | | |
Net Change in Cash
|
| | |
|
228,350
|
| | | | | — | | |
Cash – Beginning
|
| | | | — | | | | | | — | | |
Cash – Ending | | | | $ | 228,350 | | | | |
$
|
—
|
| |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Deferred offering costs paid by Sponsor in exchange for issuance of ordinary
shares |
| | | $ | — | | | | | $ | 18,173 | | |
Deferred underwriting commissions payable charged to additional paid in capital
|
| | | $ | 4,025,000 | | | | | $ | — | | |
Deferred offering costs paid by Sponsor loan
|
| | | $ | 6,300 | | | | | $ | 105,020 | | |
Incentives to anchor investors and forward purchasers
|
| | | $ | 4,073,565 | | | | | $ | — | | |
Issuance of representative shares
|
| | | $ | — | | | | | $ | 20 | | |
Re-measurement of Class A ordinary share subject to redemption
|
| | | $ | 160,252 | | | | | $ | — | | |
Balance Sheet as of June 30, 2022
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Accrued offering costs and expenses
|
| | | $ | 1,018,922 | | | | | $ | 577,600 | | | | | $ | 1,596,522 | | |
Current liabilities
|
| | | $ | 2,118,867 | | | | | $ | 577,600 | | | | | $ | 2,696,467 | | |
Total liabilities
|
| | | $ | 6,143,867 | | | | | $ | 577,600 | | | | | $ | 6,721,467 | | |
Accumulated deficit
|
| | | $ | (5,605,801) | | | | | $ | (577,600) | | | | | $ | (6,183,401) | | |
Total shareholders’ deficit
|
| | | $ | (5,605,493) | | | | | $ | (577,600) | | | | | $ | (6,183,093) | | |
Statement of operations for the three months ended June 30, 2022
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Formation and operating costs
|
| | | $ | 1,665,239 | | | | | $ | 577,600 | | | | | $ | 2,242,839 | | |
Net loss
|
| | | $ | (1,517,708) | | | | | $ | (577,600) | | | | | $ | (2,095,308) | | |
Basic net income (loss) per common share, ordinary shares subject to possible redemption
|
| | | $ | (0.10) | | | | | $ | (0.04) | | | | | $ | (0.14) | | |
Basic net income (loss) per common share, nonredeemable ordinary shares
|
| | | $ | (0.10) | | | | | $ | (0.04) | | | | | $ | (0.14) | | |
Statement of operations for the nine months ended June 30, 2022
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Formation and operating costs
|
| | | $ | 2,589,291 | | | | | $ | 577,600 | | | | | $ | 3,166,891 | | |
Net loss
|
| | | $ | (2,384,489) | | | | | $ | (577,600) | | | | | $ | (2,962,089) | | |
Basic net loss per common share, ordinary shares subject
to possible redemption |
| | | $ | (0.17) | | | | | $ | (0.04) | | | | | $ | (0.21) | | |
Basic net loss per common share, nonredeemable ordinary shares
|
| | | $ | (0.17) | | | | | $ | (0.04) | | | | | $ | (0.21) | | |
Statement of Stockholders’ Deficit for the Three Months Ended June 30,
2022 |
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Net loss
|
| | | $ | (1,517,708) | | | | | $ | (577,600) | | | | | $ | (2,095,308) | | |
Accumulated deficit
|
| | | $ | (5,605,801) | | | | | $ | (577,600) | | | | | $ | (6,183,401) | | |
Total shareholders’ deficit
|
| | | $ | (5,605,493) | | | | | $ | (577,600) | | | | | $ | (6,183,093) | | |
Statement of Cash Flows for the Nine Months Ended June 30, 2022
|
| |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Net loss
|
| | | $ | (2,384,489) | | | | | $ | (577,600) | | | | | $ | (2,962,089) | | |
Accrued offering costs and expense
|
| | | $ | 996,604 | | | | | $ | 577,600 | | | | | $ | 1,574,204 | | |
| | |
Three Months Ended
June 30, 2022 |
| |
Three Months Ended
June 30, 2021 |
| |
Nine Months Ended
June 30, 2022 |
| |
For the Period from
February 23, 2021 (Inception) Through June 30, 2021 |
| ||||||||||||||||||||||||||||||||||||
| | |
Redeemable
|
| |
Non-
redeemable |
| |
Redeemable
|
| |
Non-
redeemable |
| |
Redeemable
|
| |
Non-
redeemable |
| |
Redeemable
|
| |
Non-
redeemable |
| ||||||||||||||||||||||||
| | |
(As restated)
|
| | | | | | | | | | | | | |
(As restated)
|
| | | | | | | | | | | | | ||||||||||||||||||
Numerator | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss
|
| | | $ | (1,653,245) | | | | | $ | (442,063) | | | | | $ | — | | | | | | (240) | | | | | $ | (2,315,546) | | | | | $ | (646,543) | | | | | $ | — | | | | | $ | (7,067) | | |
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding
|
| | | | 11,500,000 | | | | | | 3,075,000 | | | | | | — | | | | | | 2,700,000 | | | | | | 10,919,414 | | | | | | 3,048,901 | | | | | | — | | | | | | 2,700,000 | | |
Basic and diluted net loss per share
|
| | | $ | (0.14) | | | | | $ | (0.14) | | | | | $ | — | | | | | | — | | | | | $ | (0.21) | | | | | $ | (0.21) | | | | | $ | — | | | | | $ | — | | |
|
Gross proceeds from IPO
|
| | | $ | 115,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (8,165,000) | | |
|
Ordinary shares issuance costs
|
| | | | (10,037,915) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 19,355,377 | | |
|
Ordinary shares subject to redemption, as of December 31, 2021
|
| | | | 116,152,462 | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 10,259 | | |
|
Ordinary shares subject to redemption, as of March 31, 2022
|
| | | | 116,162,721 | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 147,531 | | |
|
Ordinary shares subject to redemption, as of June 30, 2022
|
| | | $ | 116,310,252 | | |
| | |
October 14,
2021 |
| |||
Exercise price
|
| | | $ | 11.50 | | |
Stock price
|
| | | $ | 9.26 | | |
Volatility
|
| | | | 30.0% | | |
Term
|
| | | | 5.00 | | |
Risk-free rate
|
| | | | 0.93% | | |
Dividend yield
|
| | | | 0.0% | | |
| | |
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
|
| | | $ | 116,310,252 | | | | | $ | 116,310,252 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 116,310,252 | | | | | $ | 116,310,252 | | | | | $ | — | | | | | $ | — | | |
Input
|
| |
October 14,
2021 |
| |||
Risk-free interest rate
|
| | | | 0.04% | | |
Expected term (years)
|
| | | | 0.12 | | |
Expected volatility
|
| | | | 5.0% | | |
Exercise price
|
| | | $ | 10.00 | | |
Unit price
|
| | | $ | 10.00 | | |
Input
|
| |
October 20,
2021 |
| |||
Risk-free interest rate
|
| | | | 0.04% | | |
Expected term (years)
|
| | | | 0.11 | | |
Expected volatility
|
| | | | 5.0% | | |
Exercise price
|
| | | $ | 10.00 | | |
Unit price
|
| | | $ | 10.00 | | |
| | |
Over-allotment
Liability |
| |||
Fair value as of October 1, 2021
|
| | | $ | — | | |
Initial fair value of over-allotment liability upon issuance at IPO
|
| | | | 105,450 | | |
Change in fair value
|
| | | | (44,550) | | |
Charged to shareholders’ (deficit) equity upon exercise
|
| | | | (60,900) | | |
Fair value as of June 30, 2022
|
| | | $ | — | | |
| Assets | | | | | | | |
|
Deferred offering costs
|
| | | $ | 208,199 | | |
|
Total Assets
|
| | | $ | 208,199 | | |
| Liabilities and Shareholders’ Equity | | | | | | | |
| Current liabilities: | | | | | | | |
|
Accrued offering costs and expenses
|
| | | $ | 22,318 | | |
|
Promissory note – related party
|
| | | | 175,827 | | |
|
Total current liabilities
|
| | | | 198,145 | | |
| Commitments and Contingencies (Note 6) | | | | | | | |
| Shareholders’ Equity: | | | | | | | |
|
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Ordinary shares, $0.0001 par value; 100,000,000 shares authorized; 3,075,000 shares issued and outstanding (1)
|
| | | | 308 | | |
|
Additional paid-in capital
|
| | | | 24,692 | | |
|
Accumulated deficit
|
| | | | (14,946) | | |
|
Total shareholders’ equity
|
| | | | 10,054 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | $ | 208,199 | | |
|
Formation and operating costs
|
| | | $ | 14,946 | | |
|
Net loss
|
| | | $ | (14,946) | | |
|
Basic and diluted weighted average shares outstanding(1)
|
| | | | 2,700,000 | | |
|
Basic and diluted net loss per share
|
| | | $ | (0.01) | | |
| | |
Ordinary shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| ||||||||||||||||||
| | |
Shares(1)
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance as of February 23, 2021 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Ordinary shares issued to Sponsor
|
| | | | 2,875,000 | | | | | | 288 | | | | | | 24,712 | | | | | | — | | | | | | 25,000 | | |
Issuance of representative shares
|
| | | | 200,000 | | | | | | 20 | | | | | | (20) | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (14,946) | | | | | | (14,946) | | |
Balance as of September 30, 2021
|
| | | | 3,075,000 | | | | | $ | 308 | | | | | $ | 24,692 | | | | | $ | (14,946) | | | | | $ | 10,054 | | |
| Cash flows from operating activities: | | | | | | | |
|
Net loss
|
| | | $ | (14,946) | | |
|
Change in operating assets and liabilities:
|
| | | | | | |
|
Formation costs paid by Sponsor in exchange for issuance of ordinary shares
|
| | | | 6,827 | | |
|
Operating costs paid by Sponsor promissory note
|
| | | | 8,119 | | |
|
Net cash used in operating activities
|
| | | | — | | |
|
Net change in cash
|
| | | | — | | |
|
Cash, beginning of period
|
| | | | — | | |
|
Cash, end of period
|
| | | $ | — | | |
| Supplemental disclosure of cash flow information: | | | | | | | |
|
Deferred offering costs paid by Sponsor in exchange for issuance of ordinary shares
|
| | | $ | 18,173 | | |
|
Deferred offering costs paid by Sponsor promissory note
|
| | | $ | 167,708 | | |
|
Deferred offering costs included in accrued offering costs and expenses
|
| | | $ | 22,318 | | |
|
Issuance of representative shares
|
| | | $ | 20 | | |
| | |
Page
|
| |||
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | |
| | |
Page
|
| |||
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | |
| | |
Page
|
| |||
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-57 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-58 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-59 | | |
| | |
Page
|
| |||
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-59 | | | |
| | | | A-60 | | | |
| | | | A-60 | | | |
| | | | A-60 | | |
| | | | By: | | |
/s/ Ezra Gardner
Name: Ezra Gardner
|
|
| | | | | | | Title: Chief Executive Officer | |
| | | | By: | | |
/s/ Zvi Schreiber
Name: Zvi Schreiber
|
|
| | | | | | | Title: Director | |
| | | | By: | | |
/s/ Zvi Schreiber
Name: Zvi Schreiber
|
|
| | | | | | | Title: Director | |
| | | | By: | | |
/s/ Zvi Schreiber
Name: Zvi Schreiber
|
|
| | | | | | | Title: Director | |
|
“Applicable Law”
|
| | means, with respect to any person, all provisions of laws, statutes, ordinances, rules, regulations, permits, certificates, judgments, decisions, decrees or orders of any governmental authority applicable to such person. | |
|
“Articles”
|
| | means these amended and restated articles of association of the Company, as from time to time altered or added to in accordance with the Statute and these Articles. | |
|
“Audit Committee”
|
| | means the audit committee of the board of directors of the Company established pursuant to the Articles, or any successor committee. | |
|
“Auditor”
|
| | means the person for the time being performing the duties of auditor of the Company (if any). | |
|
“Clearing House”
|
| | means a clearing house recognised by the laws of the jurisdiction in which the Shares (or depositary receipts therefor) are listed or quoted on a stock exchange or interdealer quotation system in such jurisdiction. | |
|
“Company”
|
| | means the above-named company. | |
|
“Company’s Website”
|
| | means the website of the Company, the address or domain name of which has been notified to Members. | |
|
“Compensation Committee”
|
| | means the compensation committee of the board of directors of the Company established pursuant to the Articles, or any successor committee. | |
|
“Designated Stock Exchange”
|
| | means any United States national securities exchange on which the securities of the Company are listed for trading, including the Nasdaq Capital Market. | |
|
“Directors”
|
| | means the directors for the time being of the Company. | |
|
“Dividend”
|
| | means any dividend (whether interim or final) resolved to be paid on Shares pursuant to the Articles. | |
|
“Electronic Communication”
|
| | means a communication sent by electronic means, including electronic posting to the Company’s Website, transmission to any number, address or internet website (including the website of the Securities and Exchange Commission) or other electronic delivery methods as otherwise decided and approved by the Directors. | |
|
“Electronic Record”
|
| | has the same meaning as in the Electronic Transactions Act. | |
|
“Electronic Transactions Act”
|
| | means the Electronic Transactions Act (As Revised) of the Cayman Islands. | |
|
“Exchange Act”
|
| | means the United States Securities Exchange Act of 1934, as amended, or any similar U.S. federal statute and the rules and regulations of the Securities and Exchange Commission thereunder, all as the same shall be in effect at the time. | |
|
“Independent Director”
|
| | has the same meaning as in the rules and regulations of the Designated Stock Exchange or in Rule 10A-3 under the Exchange Act, as the case may be. | |
|
“Member”
|
| | has the same meaning as in the Statute. | |
|
“Memorandum”
|
| | means the amended and restated memorandum of association of the Company. | |
|
“Officer”
|
| | means a person appointed to hold an office in the Company. | |
|
“Ordinary Resolution”
|
| | means (i) a resolution passed by a simple majority of votes cast by such Members as, being entitled to do so, vote in person or, in the case of any Member being an organization, by its duly authorized representative or, where proxies are allowed, by proxy at a general meeting or (ii) a unanimous written resolution. | |
|
“Ordinary Share”
|
| | means an ordinary share of a par value of US$0.00001 in the share capital of the Company, and having the rights provided for in these Articles. | |
|
“Other Indemnitors”
|
| | means persons or entities other than the Company that may provide indemnification, advancement of expenses and/or insurance to the Indemnified Persons in connection with such Indemnified Persons’ involvement in the management of the Company. | |
|
“Preference Share”
|
| | means a preference share of a par value of US$0.00001 in the share capital of the Company. | |
|
“Register of Members”
|
| | means the register of Members maintained in accordance with the Statute and includes (except where otherwise stated) any branch or duplicate register of Members. | |
|
“Registered Office”
|
| | means the registered office for the time being of the Company. | |
|
“Seal”
|
| | means the common seal of the Company and includes every duplicate seal. | |
|
“Securities and Exchange Commission”
|
| | means the United States Securities and Exchange Commission. | |
|
“Securities Act”
|
| | means the United States Securities Act of 1933, as amended, or any similar U.S. federal statute and the rules and regulations of the Securities and Exchange Commission thereunder, all as the same shall be in effect at the time. | |
|
“Share”
|
| | means any share in the capital of the Company, including the Ordinary Shares, Preference Shares and includes a fraction of a Share in the Company. | |
|
“Special Resolution”
|
| | means (i) a resolution passed by not less than two-thirds of votes cast by such Members as, being entitled to do so, | |
| | | | vote in person or, where proxies are allowed, by proxy at a general meeting of which notice specifying the intention to propose the resolution as a special resolution, has been duly given or (ii) a unanimous written resolution. | |
|
“Statute”
|
| | means the Companies Act (As Revised) of the Cayman Islands. | |
|
“Treasury Share”
|
| | means a Share held in the name of the Company as a treasury share in accordance with the Statute. | |
Name
|
| |
Address
|
|
Ezra Gardner | | | | |
Omri Cherni | | | | |
Philip Broenniman | | | | |
Eugene Dozortsev | | | | |
Noah G. Levy | | | | |
|
SIGNED for and on behalf of
GESHER I ACQUISITION CORP.:
|
| |
)
)
)
)
)
)
)
)
|
| |
By EZRA GARDNER
Director
|
|
|
SIGNED for and on behalf of
FREIGHTOS MERGER SUB I:
|
| |
)
)
)
)
)
)
)
)
|
| |
By ZVI SCHREIBER
Director
|
|
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Zvi Schreiber
Zvi Schreiber
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
December 9, 2022
|
|
|
/s/ Ran Shalev
Ran Shalev
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
December 9, 2022
|
|
|
/s/ William Chin
William Chin
|
| |
Director
|
| |
December 9, 2022
|
|
|
/s/ Michael Eisenberg
Michael Eisenberg
|
| |
Director
|
| |
December 9, 2022
|
|
|
/s/ Guillaume Halleux
Guillaume Halleux
|
| |
Director
|
| |
December 9, 2022
|
|
|
/s/ Inna Kuznetsova
Inna Kuznetsova
|
| |
Director
|
| |
December 9, 2022
|
|
|
/s/ Udo Lange
Udo Lange
|
| |
Director
|
| |
December 9, 2022
|
|
|
Name
|
| |
Position
|
| |
Date
|
|
|
/s/ Robert J. Mylod
Robert J. Mylod
|
| |
Director
|
| |
December 9, 2022
|
|
|
/s/ Glen Schwaber
Glen Schwaber
|
| |
Director
|
| |
December 9, 2022
|
|