PROSPECTUS
|
|
Filed pursuant to Rule 424(b)(4)
|
|
|
Registration No. 333-290074
|
|
Per Share and
Accompanying Ordinary Warrant |
Per Pre-Funded
Warrant and Accompanying Ordinary Warrant
|
Total
|
|||||||||
Public offering price
|
$
|
4.00
|
$
|
3.9999
|
$
|
5,999,989
|
||||||
Placement agent fees (1)
|
$
|
0.28
|
$
|
0.28
|
$
|
420,000
|
||||||
Proceeds to us, before expenses (2) (3)
|
$
|
3.72
|
$
|
3.7199
|
$
|
5,579,989
|
(1)
|
We have agreed to pay the Placement Agent cash fee equal to 7.0% of the gross proceeds raised in this offering. We have also agreed to reimburse the Placement Agent for certain of its
offering-related expenses, including a management fee of 1.0% of the gross proceeds raised in this offering, to reimburse the Placement Agent for its non-accountable expenses in the amount of $25,000, for its legal fees
and expenses and other out-of-pocket expenses in an amount up to $100,000, and for its clearing expenses in the amount of up to $15,950. In addition, we have agreed to issue to the Placement Agent 105,000 warrants to
purchase up to 105,000 ordinary shares equal to 7.0% of the aggregate number of our ordinary shares and pre-funded warrants sold in this offering, at an exercise price equal to 125% of the public offering price of our
ordinary shares. See “Plan of Distribution” for additional information and a description of the compensation payable to the Placement Agent.
|
(2)
|
We estimate the total expenses of this offering payable by us, excluding the placement agent fee, will be approximately 181,116. Because there is no minimum number of securities or amount of
proceeds required as a condition to closing in this offering, the actual public offering amount, Placement Agent fees, and proceeds to us, if any, are not presently determinable and may be substantially less than the total
maximum offering amount set forth above.
|
(3)
|
Does not include proceeds from the cash exercise of the pre-funded warrants or ordinary warrants, if any.
|
|
●
|
the ability to maintain the listing of our ordinary shares and our warrants on Nasdaq;
|
|
|
|
|
●
|
our future performance, including our projected timeline for regulatory approvals of its product candidates;
|
|
●
|
our market opportunity;
|
|
●
|
our strategy, future operations, financial position, projected costs, prospects and plans;
|
|
●
|
expectations regarding the time during which we will be an emerging growth company under the JOBS Act;
|
|
●
|
our ability to retain or recruit officers, key employees and directors;
|
|
●
|
the impact of the regulatory environment and complexities with compliance related to such environment;
|
|
●
|
expectations regarding future partnerships or other relationships with third parties; and
|
|
●
|
our future capital requirements and sources and uses of cash, including the our ability to obtain additional capital in the future.
|
|
●
|
we are a development-stage company and have a limited operating history on which to assess its business;
|
|
●
|
we have never generated any revenue from product sales and may never be profitable;
|
|
●
|
we will need to raise substantial additional funding, which may not be available on acceptable terms, or at all, and which will cause dilution to its shareholders;
|
|
●
|
the approach we are taking to discover and develop novel RNAi therapeutics is unproven for oncology and may never lead to marketable products;
|
|
●
|
we do not have experience producing our product candidates at commercial levels, currently have no marketing and sales organization, have an uncertain market receptiveness to our product
candidates, and are uncertain as to whether there will be insurance coverage and reimbursement for its potential products;
|
|
●
|
we may be unable to attract, develop and/or retain its key personnel or additional employees required for our development and future success;
|
|
●
|
we may issue additional ordinary shares or other equity securities without your approval, including: (a) up to $11.9 million of
ordinary shares that remain issuable under the Ordinary Share Purchase Agreement, dated August 13, 2024 and effective as of August 15, 2024, by and between the Company and White Lion Capital, LLC (“White Lion”) (the
“White Lion Purchase Agreement” or “ELOC Agreement”), which established an equity line of credit for the Company; (b) ordinary shares underlying 44,000 outstanding warrants; and (c) ordinary shares underlying the
convertible promissory note that the Company has issued to Moringa’s sponsor, Moringa Sponsor, LP, a Cayman Islands exempted limited partnership (the “Sponsor” or “Moringa Sponsor”), in a principal amount of
$3,433,000 (the “A&R Sponsor Promissory Note”), in amendment and restatement of all promissory notes previously issued by Moringa to the Sponsor for funds borrowed between Moringa’s initial public offering and
the completion of the Business Combination, each of which would dilute your ownership interest and may depress the market price of our ordinary shares; and (d) 394,636 additional ordinary shares underlying
outstanding warrants that we have issued in private placement or public offering financing transactions since the Closing of the Business Combination; and
|
|
●
|
our ability to maintain the listing of our ordinary shares and warrants on the Nasdaq;
|
|
●
|
those additional factors described or incorporated by reference under the heading “Risk Factors” below.
|
|
Page
|
1 |
|
6 |
|
36 |
|
37 |
|
38 |
|
40 |
|
40 |
|
56 |
|
82 |
|
87 |
|
97 |
|
98 |
|
100 |
|
106 |
|
108 |
|
114 |
|
116 |
|
116 |
|
116 |
|
F-1
|
|
●
|
We have never generated any revenue from product sales and may never be profitable.
|
|
●
|
We will need to raise substantial additional funding, which may not be available on acceptable terms, or at all, and which will cause
dilution to our shareholders.
|
|
●
|
We are a development-stage company and has a limited operating history on which to assess our business.
|
|
●
|
The approach we are taking to discover and develop novel RNAi therapeutics is unproven for oncology and may never lead to marketable products.
|
|
●
|
We are heavily dependent on the success of our product candidates, which are in the early stages of preclinical or clinical development, and cannot give any assurance that any of our
product candidates will receive regulatory approval, which is a lengthy, time consuming, and inherently unpredictable process.
|
|
●
|
We may find it difficult to enroll patients in our clinical studies, which could delay or prevent clinical studies of our product
candidates.
|
|
●
|
We are subject to a multitude of manufacturing risks, any of which could substantially increase our costs and limit supply of our
product candidates.
|
|
●
|
We rely on third parties to conduct our preclinical and clinical studies, and to manufacture the raw materials and products that we
use to create our product candidates and to supply it with the medical devices used to administer such products, which entails regulatory and trade secrets-related risks.
|
|
●
|
We do not have experience producing our product candidates at commercial levels, currently have no marketing and sales organization,
have an uncertain market receptiveness to our product candidates, and are uncertain as to whether there will be insurance coverage and reimbursement for our potential products.
|
|
●
|
We face competition from other companies that are working to develop novel drugs and technology platforms using technology similar or in the same field as ours.
|
|
●
|
If we are unable to obtain and maintain effective patent rights for our product candidates or any future product candidates, we may
not be able to compete effectively in our markets.
|
|
●
|
We may be unable to attract, develop and/or retain our key personnel or additional employees required for our development and future
success.
|
|
●
|
This offering is being made on a best efforts basis and we may sell fewer than all of the securities offered hereby and may receive significantly less in net proceeds from this offering,
which will provide us only limited working capital.
|
|
|
|
|
●
|
Our management team will have immediate and broad discretion over the use of the net proceeds from this offering and may not use them effectively.
|
|
|
|
|
●
|
You will experience immediate dilution in the book value per share of the ordinary shares purchased in the offering.
|
|
|
|
|
●
|
Purchasers who purchase our securities in this offering pursuant to a securities purchase agreement may have rights not available to purchasers that purchase without the benefit of a
securities purchase agreement.
|
|
|
|
|
●
|
Ordinary shares representing a substantial percentage of our outstanding shares may be sold in this offering, which could cause the price of our ordinary shares to decline.
|
|
|
|
|
●
|
There is no public market for the warrants being offered or pre-funded warrants in this offering.
|
|
|
|
|
●
|
The pre-funded warrants are speculative in nature.
|
|
|
|
|
●
|
The ordinary warrants may not have any value.
|
|
|
|
|
●
|
Holders of the pre-funded warrants and ordinary warrants offered hereby will have no rights as our ordinary shareholders with respect to the ordinary shares underlying those warrants until
such holders exercise their warrants and acquire our ordinary shares, except as otherwise provided in the ordinary warrants.
|
● |
We may not succeed at restoring and maintaining compliance with Nasdaq continued listing requirements, which may lead to the delisting of our ordinary shares from the Nasdaq Capital Market.
|
|
|
●
|
The price of our ordinary shares and our warrants may be volatile.
|
|
|
|
|
●
|
A substantial number of our ordinary shares may be issued pursuant to the White Lion Purchase Agreement and/or the conversion terms of the A&R Sponsor Promissory Note, which could cause
(i) substantial dilution and (ii) the market price of the ordinary shares to decline.
|
|
|
|
|
●
|
We have no current plans to pay cash dividends on our ordinary shares for the foreseeable future.
|
Ordinary shares
|
1,392,500 ordinary shares.
|
|
Pre-funded warrants
|
We are also offering to those purchasers, if any, whose purchase of our ordinary shares in this offering would
otherwise result in such purchaser, together with its affiliates and certain related parties, beneficially owning more than 4.99% (or, at the election of the purchaser, 9.99%) of our outstanding ordinary shares
immediately following the consummation of this offering, the opportunity, in lieu of purchasing ordinary shares, to purchase 107,750 pre-funded warrants to purchase 107,750 ordinary shares. Each pre-funded
warrant will be immediately exercisable for one ordinary share at any time at the option of the holder until such pre-funded warrant is exercised in full, provided that the holder will be prohibited from
exercising pre-funded warrants for ordinary shares if, as a result of such exercise, the holder, together with its affiliates and certain related parties, would own more than 4.99% (or, at the election of the
purchaser, 9.99%) of the total number of ordinary shares then issued and outstanding. The purchase price of each pre-funded warrant is $3.9999 (which is equal to 100% of the public offering price per share and
accompanying ordinary warrants to be sold in this offering minus $0.0001, the exercise price per share of each pre-funded warrant). For each pre-funded warrant we sell, the number of ordinary shares we are
offering will be decreased on a one-for-one basis. This offering also relates to the ordinary shares issuable upon exercise of any pre-funded warrants sold in this offering. See “Description of Securities Offered” for more information.
|
Warrants
|
Each ordinary share and each pre-funded warrant will be sold together with one Series A ordinary warrant and one
Series B ordinary warrant. Each ordinary warrant will have an exercise price of $4.00 per share (which is equal to 100% of the public offering price per share to be sold in this offering), will be exercisable
upon issuance. The Series A ordinary warrants and the Series B ordinary warrants will expire five (5) years and twelve (12) months, respectively, from the Initial Exercise Date. This offering also relates to
the ordinary shares issuable upon exercise of any ordinary warrants sold in this offering. See “Description of Securities Offered” for more information.
|
|
|
|
|
Ordinary shares outstanding prior to this offering
|
|
731,642 ordinary shares
|
|
|
|
Ordinary shares outstanding after this offering
|
|
2,123,892 ordinary shares (assuming no sale of any pre-funded warrants and no exercise of the ordinary warrants).
Assuming all the pre-funded warrants were immediately exercised, there would be 2,231,642 ordinary shares outstanding
after this offering.
|
|
|
|
Use of proceeds
|
|
Assuming no exercise of the ordinary warrants in connection with this offering, we estimate the net proceeds of the
offering will be approximately 5.2 million, after deducting the placement agent fees and estimated offering expenses payable by us.
We currently intend to use the net proceeds from this offering to advance our pre-clinical clinical studies, and for general corporate purposes. Pending such uses, we intend to invest the
net proceeds in bank deposits. We have not determined the amount of net proceeds to be used specifically for such purposes. As a result, our management will have broad discretion in the application of the net proceeds
of this offering. See “Use of Proceeds” for additional information.
|
|
|
|
Risk factors
|
|
Before investing in our securities, you should carefully read and consider the information set forth in “Risk Factors” beginning on page 6.
|
|
|
|
Nasdaq ticker symbols
|
|
Our ordinary shares and warrants are listed on the Nasdaq Capital Market under the symbols “SLXN” and “SLXNW”, respectively. There is
no established public trading market for the ordinary warrants being offered and the pre-funded warrants and we do not expect a market to develop. Without an active trading market, the liquidity of those warrants
will be limited. In addition, we do not intend to list the pre-funded warrants or the ordinary warrants on The Nasdaq Capital Market, any other national securities exchange or any other trading system.
|
Best efforts offering
|
|
We have agreed to offer and sell the securities offered hereby to the purchasers through the Placement Agent. The Placement Agent is not required to buy or sell any specific number or
dollar amount of the securities offered hereby, but it will use its reasonable best efforts to solicit offers to purchase the securities offered by this prospectus. See “Plan of
Distribution” on page 114 of this prospectus.
|
|
●
|
up to 438,636 ordinary shares underlying an equivalent number of outstanding warrants at a weighted average exercise price of
$168.09 per share;
|
|
|
|
|
●
|
50,860 ordinary shares issuable pursuant to the A&R Sponsor Promissory Note (based on the conversion of the entire $3,433,000
principal amount of that note into ordinary shares at an assumed conversion price of $67.50 per share);
|
|
|
|
|
●
|
10,234 ordinary shares issuable upon exercise of outstanding stock options or settlement of outstanding
restricted share units (“RSUs”) under our equity incentive plans, at a weighted average exercise price (with respect to the options only) of $897.34 per share; and
|
|
|
|
|
●
|
86,573 ordinary shares reserved for future awards under our equity incentive plan.
|
|
●
|
no exercise of the options described above;
|
|
|
|
|
●
|
no sale of pre-funded warrants in this offering;
|
|
|
|
|
●
|
no exercise of the ordinary warrants and the placement agent warrants in this offering; and
|
|
|
|
|
●
|
the reverse share splits effected on November 27, 2024 and July 28, 2025.
|
|
●
|
continue and expand our research and preclinical and clinical development of our product candidates;
|
|
●
|
initiate additional preclinical, toxicology, clinical, or other studies for our product candidates;
|
|
●
|
continue to improve our quality standards and change or add additional manufacturers or suppliers;
|
|
●
|
seek regulatory and marketing approvals for our product candidates that successfully complete clinical studies;
|
|
●
|
establish a sales, marketing, and distribution infrastructure to commercialize any products for which we may obtain marketing approval;
|
|
●
|
seek to identify, assess, acquire, license, and/or develop other product candidates;
|
|
●
|
enter into license agreements;
|
|
●
|
seek to maintain, protect, and expand our intellectual property portfolio;
|
|
●
|
seek to attract and retain skilled personnel;
|
|
●
|
create additional infrastructure to support our operations as a public company and our product development and planned future commercialization efforts; and
|
|
●
|
experience any delays or encounter issues with any of the above, including but not limited to failed studies, complex results, safety issues, or other regulatory challenges that require longer
follow-up of existing studies, additional major studies, or additional supportive studies in order to pursue marketing approval.
|
|
●
|
completing research and preclinical and toxicology and clinical development of our product candidates;
|
|
●
|
obtaining regulatory and marketing approvals for our product candidates, if and when we complete clinical studies;
|
|
●
|
developing a sustainable and scalable in-house manufacturing process, meeting all regulatory standards for approved product candidates, and in some instances, establishing and maintaining supply
and manufacturing relationships with third parties that can conduct the process and provide adequate (in amount and quality) products to support clinical development and the market demand for product candidates, if approved;
|
|
●
|
launching and commercializing product candidates, if and when we obtain regulatory and marketing approval, either directly or with a collaborator or distributor;
|
|
●
|
exposing, educating and training physicians to use our products;
|
|
●
|
obtaining market acceptance of our product candidates as viable treatment options;
|
|
●
|
addressing any competing technological and market developments;
|
|
●
|
identifying, assessing, acquiring and/or developing new product candidates;
|
|
●
|
negotiating favorable terms in any collaboration, licensing, or other arrangements into which we may enter;
|
|
●
|
maintaining, protecting, and expanding our portfolio of intellectual property rights, including patents, trade secrets, and know-how; and
|
|
●
|
attracting, hiring, and retaining qualified personnel.
|
|
●
|
the scope, rate of progress, results and cost of our clinical studies, preclinical testing, toxicology studies, and other related activities;
|
|
●
|
the cost of manufacturing clinical supplies, and establishing commercial supplies of our product candidates and any future products;
|
|
●
|
the number and characteristics of product candidates that we pursue;
|
|
●
|
the cost, timing, and outcomes of regulatory approvals;
|
|
●
|
the cost and timing of establishing sales, marketing, and distribution capabilities; and
|
|
●
|
the terms and timing of any collaborative, licensing, and other arrangements that we may establish.
|
|
●
|
the FDA or comparable foreign regulatory authorities may disagree with the design or implementation of our clinical studies;
|
|
●
|
we may be unable to demonstrate to the FDA or comparable foreign regulatory authorities that a product candidate’s benefit to risk ratio for our proposed indication is acceptable;
|
|
●
|
the population studied in the clinical program may not be sufficiently broad or representative to assure safety in the full population for which we seek approval;
|
|
●
|
the FDA or comparable foreign regulatory authorities may disagree with our interpretation of data from preclinical studies or clinical studies;
|
|
●
|
the data collected from clinical studies of our product candidates may not be sufficient to support the submission of a new drug application (NDA) or a biologics license application (BLA) or
other submission or to obtain regulatory approval in the United States or elsewhere;
|
|
●
|
the FDA or comparable foreign regulatory authorities may fail to approve the manufacturing processes, test procedures and specifications, or facilities of third-party manufacturers with which we
contract for clinical and commercial supplies; and
|
|
●
|
the approval policies or regulations of the FDA or comparable foreign regulatory authorities may significantly change in a manner rendering our clinical data insufficient for approval.
|
|
●
|
inability to generate sufficient preclinical, toxicology, or other in vivo or in vitro data to support the
initiation of human clinical studies;
|
|
●
|
delays in reaching a consensus with regulatory agencies on study design;
|
|
●
|
delays in reaching agreement on acceptable terms with prospective contract research organizations (CROs) and clinical study sites, the terms of which can be subject to extensive negotiation and
may vary significantly among different CROs and clinical study sites;
|
|
●
|
delays in obtaining required Institutional Review Board (IRB) or Ethics Committee approval at each clinical study site;
|
|
●
|
imposition of a clinical hold by regulatory agencies, after review of an investigational new drug (IND) application, or equivalent application, or an inspection of our clinical study operations
or study sites;
|
|
●
|
difficulty collaborating with patient groups and investigators;
|
|
●
|
failure by our CROs, other third parties, or us to adhere to clinical study requirements;
|
|
●
|
failure to perform in accordance with the FDA’s good clinical practices requirements or applicable regulatory guidelines in other countries;
|
|
●
|
occurrence of serious adverse events associated with the product candidate that are viewed to outweigh our potential benefits;
|
|
●
|
the cost of clinical studies of our drug candidates being greater than we anticipate;
|
|
●
|
clinical studies of our drug candidates producing negative or inconclusive results, which may result in us deciding, or regulators requiring us, to conduct additional clinical studies or abandon
drug development programs; and
|
|
●
|
failures associated with data interpretation, data management and data storage of such studies.
|
|
●
|
regulatory authorities may withdraw approvals of such product;
|
|
●
|
regulatory authorities may require additional warnings on the label;
|
|
●
|
We may be required to create a Risk Evaluation and Mitigation Strategy (REMS) plan or similar plan in other jurisdictions, which could include a medication guide outlining the risks of such side
effects for distribution to patients, a communication plan for healthcare providers, and/or other elements to assure safe use;
|
|
●
|
We could be sued and held liable for harm caused to patients; and
|
|
●
|
Our reputation may suffer.
|
|
●
|
issue warning letters;
|
|
●
|
impose civil or criminal penalties;
|
|
●
|
suspend or withdraw regulatory approval;
|
|
●
|
suspend any of our ongoing clinical studies;
|
|
●
|
refuse to approve pending applications or supplements to approved applications submitted by Silexion; or
|
|
●
|
seize or detain products, or require a product recall.
|
|
●
|
the process of manufacturing RNAi-drugs, drug substances, and RNAi-delivery vehicles, such as our product candidates, is extremely susceptible to product loss due to contamination, equipment
failure or improper installation or operation of equipment, or vendor or operator error. Even minor deviations from normal manufacturing processes for any of our product candidates could result in reduced production yields,
product defects, and other supply disruptions. If microbial, viral, or other contaminations are discovered in our product candidates or in the manufacturing facilities in which our product candidates are made, such
manufacturing facilities may need to be closed for an extended period of time to investigate and remedy the contamination; and
|
|
●
|
the manufacturing facilities in which our product candidates are made could be adversely affected by equipment failures, labor shortages, natural disasters, power failures, and numerous other
factors.
|
|
●
|
the timing of our receipt of any marketing and commercialization approvals;
|
|
●
|
the terms of any approvals and the countries in which approvals are obtained;
|
|
●
|
the safety and efficacy of our product candidates;
|
|
●
|
the prevalence and severity of any adverse side effects associated with our product candidates;
|
|
●
|
limitations or warnings contained in any labeling approved by the FDA or other regulatory authorities;
|
|
●
|
relative convenience and ease of administration of our product candidates;
|
|
●
|
the willingness of patients to accept any new methods of administration;
|
|
●
|
the success of our physician education programs;
|
|
●
|
the availability of adequate government and third-party payor reimbursement;
|
|
●
|
the pricing of our products, particularly as compared to alternative treatments; and
|
|
●
|
availability of alternative effective treatments for the disease indications our product candidates are intended to treat and the relative risks, benefits and costs of those treatments.
|
|
●
|
much greater financial, technical and human resources than we have at every stage of the discovery, development, manufacture and commercialization of products;
|
|
●
|
more extensive experience in pre-clinical testing, conducting clinical trials, obtaining regulatory approvals, and in manufacturing, marketing and selling pharmaceutical products;
|
|
●
|
product candidates that are based on previously tested or accepted technologies;
|
|
●
|
products that have been approved or are in late stages of development; and
|
|
●
|
collaborative arrangements in our target markets with leading companies and research institutions.
|
|
●
|
the safety and effectiveness of our product;
|
|
●
|
the ease with which our product can be administered and the extent to which patients accept relatively new routes of administration;
|
|
●
|
the timing and scope of regulatory approvals for our product;
|
|
●
|
the availability and cost of manufacturing, marketing and sales capabilities;
|
|
●
|
price;
|
|
●
|
reimbursement coverage; and
|
|
●
|
patent position.
|
|
●
|
decreased demand for any approved product;
|
|
●
|
injury to our reputation;
|
|
●
|
withdrawal of clinical trial participants;
|
|
●
|
initiation of investigations by regulators;
|
|
●
|
costs to defend the related litigation;
|
|
●
|
a diversion of management’s time and our resources;
|
|
●
|
substantial monetary awards to trial participants or patients;
|
|
●
|
product recalls, withdrawals or labeling, marketing or promotional restrictions;
|
|
●
|
exhaustion of any available insurance and our capital resources and potential increase in our insurance premiums and/or retention amounts; and
|
|
●
|
the inability to commercialize any product candidate.
|
|
●
|
the potential disruption of our ongoing business;
|
|
●
|
the distraction of management away from the ongoing oversight of our existing business activities;
|
|
●
|
incurring additional indebtedness;
|
|
●
|
the anticipated benefits and cost savings of those transactions not being realized fully, or at all, or taking longer to realize than anticipated;
|
|
●
|
an increase in the scope and complexity of our operations; and
|
|
●
|
the loss or reduction of control over certain of our assets.
|
|
●
|
actual or anticipated fluctuations in our financial condition or results of operations;
|
|
●
|
variance in the projected timeline for regulatory approvals of our product candidates from expectations of securities analysts;
|
|
●
|
changes in laws or regulations applicable to our business;
|
|
●
|
announcements by us or our competitors of significant business developments;
|
|
●
|
significant data breaches, disruptions to or other incidents involving our company;
|
|
●
|
conditions or developments affecting the biotechnology industry;
|
|
●
|
future sales of New Silexion ordinary shares by us or our shareholders, as well as the anticipation of lock-up releases;
|
|
●
|
changes in senior management or key personnel;
|
|
●
|
the trading volume of our securities;
|
|
●
|
changes in the anticipated future size and growth rate of our markets;
|
|
●
|
publication of research reports or news stories about us, our competitors or our industry, or positive or negative recommendations or withdrawal of research coverage by securities analysts;
|
|
●
|
general economic and market conditions; and
|
|
●
|
other events or factors, including those resulting from war, incidents of terrorism, global pandemics or responses to those events.
|
•
|
on an actual basis;
|
•
|
on a pro forma basis after giving effect to the exercise of 152,106 ordinary warrants for 152,106 underlying ordinary shares at an exercise
price of $11.57 per share pursuant to a warrant inducement transaction that we completed on August 1, 2025 for aggregate gross proceeds of approximately $1.8 million (net proceeds of approximately $1.5 million
after deducting placement agent fees and other offering expenses payable by us) (the pro forma capitalization set forth in the below table does not give effect, however, to our potential issuance of (a) up to
304,212 ordinary shares underlying warrants that are exercisable at an exercise price of $11.32 per share, which warrants were issued pursuant to the foregoing warrant inducement transaction, or (b) up to 10,647
ordinary shares underlying 10,647 new placement agent warrants, exercisable at $ 14.4625 per share, which new placement agent warrants were issued in that same warrant inducement transaction), as if such events had
occurred on June 30, 2025 (collectively, the “Pro Forma Adjustments”); and
|
•
|
on a pro forma as adjusted basis to reflect sale by us of 1,392,250 ordinary shares and accompanying 1,392,250 Series A
ordinary warrants and 1,392,250 Series B ordinary warrants offered by means of this prospectus at the public offering price of $4.00 per share and accompanying ordinary warrants and 107,750 pre-funded warrants and
accompanying 107,750 Series A ordinary warrants and 107,750 Series B ordinary warrants offered by means of this prospectus at the public offering price of $3.9999 per pre-funded warrant and accompanying ordinary
warrants, assuming no sale of pre-funded warrants and after deducting the Placement Agent’s fees and estimated offering expenses payable by us, and without giving effect to the exercise of the ordinary warrants and
pre-funded warrants issued in this offering, as if such issuance and sale ad occurred on June 30, 2025.
|
As of June 30, 2025
(unaudited)
|
||||||||||||
(U.S. dollars in thousands)
|
Actual
|
Pro
Forma
|
Pro Forma As
Adjusted
|
|||||||||
Cash and cash equivalents
|
$
|
3,466
|
$
|
4,944
|
$
|
10,143
|
||||||
Related Party Promissory Note
|
(3,190
|
)
|
(3,190
|
)
|
(3,190
|
)
|
||||||
Total shareholders’ equity
|
120
|
1,598
|
6,797
|
●
|
up to 275,883 ordinary shares underlying an equivalent number of outstanding warrants at an average exercise price of
$266.43 per share;
|
●
|
50,860 ordinary shares issuable pursuant to the A&R Sponsor Promissory Note (based on the conversion of the entire
$3,433,000 principal amount of that note into ordinary shares at an assumed conversion price of $67.50 per share);
|
●
|
10,234 ordinary shares issuable upon exercise of outstanding stock options or settlement of
outstanding restricted share units (“RSUs”) under our equity incentive plans, at a weighted average exercise price (with respect to the options only) of $897.34 per share; and
|
●
|
1,782 ordinary shares reserved for future awards under our equity incentive plan.
|
Public offering price per share and accompanying ordinary warrants
|
$
|
4.00
|
||
Net tangible book value per share as of June 30, 2025
|
$
|
0.21
|
||
Pro forma net tangible book value per share as of June 30, 2025 after giving effect to the Pro Forma Adjustments
|
$
|
2.18
|
||
Increase per share attributable to new investors in this offering
|
$
|
0.86
|
||
Pro forma as adjusted net tangible book value per share as of June 30, 2025 after giving effect to this offering
|
$
|
3.04
|
||
Dilution in net tangible book value per share to new investors in this offering
|
$
|
0.96
|
●
|
up to 275,883 ordinary shares underlying an equivalent number of
outstanding warrants at an average exercise price of $266.43 per share;
|
●
|
50,860 ordinary shares issuable pursuant to the A&R Sponsor Promissory Note (based on the conversion of the entire $3,433,000 principal amount of
that note into ordinary shares at an assumed conversion price of $67.50 per share);
|
●
|
10,234 ordinary shares issuable upon exercise of outstanding stock options or settlement of outstanding restricted share units (“RSUs”) under our equity incentive plans, at a weighted average exercise price (with respect to the options only) of $897.34 per share; and
|
●
|
1,782 ordinary shares reserved for future awards under our equity incentive plan.
|
|
●
|
apply for Orphan Drug Designation in both the U.S. and EU for its SIL204 product;
|
|
●
|
initiate toxicological studies with respect to SIL204;
|
●
|
initiate a clinical trial powered for statistical significance with respect to SIL204;
|
|
●
|
seek marketing approvals for SIL204 in various territories;
|
|
●
|
maintain, expand and protect our intellectual property portfolio;
|
|
●
|
hire additional operational, clinical, quality control and scientific personnel;
|
|
●
|
add additional product candidates to our pipeline;
|
|
●
|
add operational, financial and management information systems and personnel, including personnel to support our product development, any future commercialization efforts and our prospective
transition to a public company; and
|
|
●
|
invest in research and development and regulatory approval efforts in order to utilize our technology as a platform focused on the silencing of the KRAS oncogene using RNA-interference
therapeutics.
|
|
Six-month period ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Operating expenses:
|
||||||||
|
||||||||
Research and development
|
$
|
1,608
|
$
|
1,727
|
||||
General and administrative
|
2,326
|
908
|
||||||
Total operating expenses
|
3,934
|
2,635
|
||||||
Operating loss
|
3,934
|
2,635
|
||||||
Financial expenses, net
|
301
|
270
|
||||||
Loss before income tax
|
4,235
|
2,905
|
||||||
Income tax
|
3
|
7
|
||||||
Net loss
|
$
|
4,238
|
$
|
2,912
|
|
Six-month period ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Payroll and related expenses
|
$
|
854
|
$
|
476
|
||||
Share-based compensation expenses
|
-
|
38
|
||||||
Subcontractors and consultants
|
598
|
1,128
|
||||||
Rent and maintenance
|
95
|
49
|
||||||
Other
|
61
|
36
|
||||||
Total research and development expenses
|
$
|
1,608
|
$
|
1,727
|
|
Six-month period ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Payroll and related expenses
|
$
|
739
|
$
|
280
|
||||
Share-based compensation expenses
|
58
|
26
|
||||||
Professional service
|
1,111
|
448
|
||||||
Depreciation
|
7
|
15
|
||||||
Rent and maintenance
|
85
|
72
|
||||||
Patent registration
|
51
|
25
|
||||||
Travel expenses
|
91
|
16
|
||||||
Other
|
184
|
26
|
||||||
Total general and administrative expenses
|
$
|
2,326
|
$
|
908
|
|
Three-month period ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Operating expenses:
|
||||||||
|
||||||||
Research and development
|
$
|
1,018
|
$
|
766
|
||||
General and administrative
|
1,266
|
619
|
||||||
Total operating expenses
|
2,284
|
1,385
|
||||||
Operating loss
|
2,284
|
1,385
|
||||||
Financial expenses, net
|
216
|
102
|
||||||
Loss before income tax
|
2,500
|
1,487
|
||||||
Income tax
|
3
|
2
|
||||||
Net loss for the quarter
|
$
|
2,503
|
$
|
1,489
|
|
Three-month period ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Payroll and related expenses
|
$
|
485
|
$
|
216
|
||||
Share-based compensation expenses
|
-
|
19
|
||||||
Subcontractors and consultants
|
442
|
497
|
||||||
Rent and maintenance
|
55
|
18
|
||||||
Other
|
36
|
16
|
||||||
Total research and development expenses
|
$
|
1,018
|
$
|
766
|
|
Three-month period ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Payroll and related expenses
|
$
|
407
|
$
|
151
|
||||
Share-based compensation expenses
|
37
|
13
|
||||||
Professional service
|
586
|
369
|
||||||
Depreciation
|
3
|
7
|
||||||
Rent and maintenance
|
55
|
46
|
||||||
Patent registration
|
47
|
16
|
||||||
Travel expenses
|
37
|
7
|
||||||
Other
|
94
|
10
|
||||||
Total general and administrative expenses
|
$
|
1,266
|
$
|
619
|
|
Year ended
December 31, |
|||||||
|
2024
|
2023
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Operating expenses:
|
||||||||
|
||||||||
Research and development
|
$
|
5,815
|
$
|
3,708
|
||||
General and administrative
|
6,756
|
973
|
||||||
Total operating expenses
|
12,571
|
4,681
|
||||||
Operating loss
|
12,571
|
4,681
|
||||||
Financial expenses, net
|
3,938
|
395
|
||||||
Loss before income tax
|
16,509
|
5,076
|
||||||
Income tax
|
10
|
32
|
||||||
Net loss for the year
|
$
|
16,519
|
$
|
5,108
|
|
Year ended
December 31, |
|||||||
|
2024
|
2023
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Payroll and related expenses
|
$
|
1,231
|
$
|
895
|
||||
Share-based compensation expenses
|
2,424
|
78
|
||||||
Subcontractors and consultants
|
1,890
|
2,467
|
||||||
Materials
|
3
|
13
|
||||||
Rent and maintenance
|
205
|
160
|
||||||
Travel expenses
|
13
|
37
|
||||||
Other
|
49
|
58
|
||||||
Total research and development expenses
|
$
|
5,815
|
$
|
3,708
|
|
Years ended
December 31, |
|||||||
|
2024
|
2023
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Payroll and related expenses
|
$
|
1,154
|
$
|
304
|
||||
Share-based compensation expenses
|
3,438
|
52
|
||||||
Professional services
|
1,632
|
386
|
||||||
Depreciation
|
25
|
45
|
||||||
Rent and maintenance
|
89
|
86
|
||||||
Patent registration
|
43
|
22
|
||||||
Travel expenses
|
106
|
31
|
||||||
Other
|
269
|
47
|
||||||
Total general and administrative expenses
|
$
|
6,756
|
$
|
973
|
Net loss
|
|
Six-month period ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
$
|
1,270
|
$
|
4,645
|
||||
Net cash used in operating activities
|
(4,960
|
)
|
(2,817
|
)
|
||||
Net cash used in investing activities
|
(7
|
)
|
(6
|
)
|
||||
Net cash provided by financing activities
|
7,237
|
-
|
||||||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
$
|
2,270
|
$
|
(2,823
|
)
|
|||
Translation adjustments on cash and cash equivalents and restricted cash
|
4
|
(75
|
)
|
|||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
3,544
|
$
|
1,747
|
|
Three-month period ended
June 30,
|
|||||||
|
2025
|
2024
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
$
|
6,233
|
$
|
2,831
|
||||
Net cash used in operating activities
|
(2,507
|
)
|
(1,065
|
)
|
||||
Net cash used in investing activities
|
(1
|
)
|
-
|
|||||
Net cash used in financing activities
|
(195
|
)
|
-
|
|||||
Net increase (decrease) in cash and cash equivalents and restricted cash
|
$
|
2,703
|
$
|
(1,065
|
)
|
|||
Translation adjustments on cash and cash equivalents and restricted cash
|
14
|
(19
|
)
|
|||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
3,544
|
$
|
1,747
|
|
Year ended
December 31, |
|||||||
|
2024
|
2023
|
||||||
|
(U.S. dollars, in thousands)
|
|||||||
Cash and cash equivalents and restricted cash at beginning of the period
|
$
|
4,645
|
$
|
8,309
|
||||
Net cash used in operating activities
|
(8,396
|
)
|
(4,529
|
)
|
||||
Net cash provided by (used in) investing activities
|
(22
|
)
|
573
|
|||||
Net cash provided by financing activities
|
5,104
|
522
|
||||||
Net decrease in cash and cash equivalents and restricted cash
|
$
|
(3,314
|
)
|
$
|
(3,434
|
)
|
||
Translation adjustments on cash and cash equivalents and restricted cash
|
(61
|
)
|
(230
|
)
|
||||
Cash and cash equivalents and restricted cash at end of the period
|
$
|
1,270
|
$
|
4,645
|
|
●
|
Material cost.
|
|
●
|
Regulatory pathway; and
|
|
●
|
Human clinical trial costs.
|
●
|
significant dilution to the equity interests of our current shareholders;
|
●
|
a deemed change of control of our company due to the issuance of a substantial number of ordinary shares, which may affect, among other things, our ability to use our net operating loss carry
forwards, if any, and could result in a change in the officers and directors of our company relative to our current officers and directors, to the extent any shareholders build up significant beneficial ownership from
ordinary shares issued pursuant to the ELOC;
|
●
|
may have the effect of delaying or preventing a change of control of our company by diluting the share ownership or voting rights of a person seeking to obtain control; and
|
●
|
may adversely affect prevailing market prices for our ordinary shares or warrants.
|
Region
|
Estimated New Cases (2024)
|
USA
|
66,440
|
EU
|
132,600
|
Rest of the world
|
311,960
|
KRAS
G12x Mutation |
|
Cohort 1
Arm 2 (Control) |
|
Cohort 1
Arm 1 (Treatment) |
|
Cohort 1
% Arm 1 Tx |
|
Cohort 2
(Treatment) |
|
All
Treated % |
R
|
|
5/10
|
|
1/12
|
|
8
|
|
2/9
|
|
26 (8/31)
|
D
|
|
2/10
|
|
3/12
|
|
25
|
|
2/9
|
|
23 (7/31)
|
V
|
|
3/10
|
|
8/12
|
|
67
|
|
5/9
|
|
52 (16/31)
|
SIL204 (second generation) Pre-Clinical Studies
|
|
o
|
Where the tumor was the human pancreatic tumor cell line AsPC-1, which harbors the KRAS G12D mutation, SIL204
showed a 70% reduction in overall bioluminescence, an indication of tumor cell number, by day 28, at a dose whose human equivalency is a proposed SIL204 dose to be used clinically.
|
|
●
|
Advancing the clinical development of SIL204 for the treatment of LAPC. Our Phase 2 trial with our first-generation siRNA product,
Loder in LAPC patients acts as a validation of approach and foundation for our continued development efforts. As further described in “Future Development Plans”, we plan to initiate toxicology studies of SIL204 in 2025
followed by the regulatory submission in Q1 2026 to initiate a Phase 2/3 trial of SIL204 powered for statistical significance. At this time, we are focused on the further development of the core siRNA technology, SIL204, as
well as the clinical development and expansion of our pipeline
|
|
●
|
Leveraging our platform to other oncological indications harboring the KRASG12 mutation.
|
|
●
|
Advancing SIL204 to commercialization. We have assembled a world class clinical advisory board for better understanding the market in
the U.S. and EU.
|
|
●
|
Forming strategic alliances and collaborating with partners to augment our capabilities. We may pursue strategic alliances with other
biopharmaceutical companies with well-established presences in the specialties we aim to target for our indications. This may include co-marketing, co-promotion, and co-development relationships, or a partnership with a
diagnostics company to help improve availability of rapid testing. We also intend to explore options to work with partners to augment the study and treatment of patients and the impact of our product candidates, including
medical professionals, healthcare professional networks, pharmacy benefit managers, insurance companies, and artificial intelligence companies.
|
|
●
|
completion of extensive preclinical laboratory tests and preclinical animal studies, all performed in accordance with the GLP regulations;
|
|
●
|
submission to the FDA of an investigational new drug application, or IND, Clinical Trial Application (CTA) for Europe which must become effective or approved before human clinical studies may
begin and must be updated on a regular basis;
|
|
●
|
approval by an independent institutional review board, or IRB, or ethics committee representing each clinical site before each clinical study may be initiated;
|
|
●
|
performance of adequate and well-controlled human clinical studies to establish the safety and efficacy of the product candidate for each proposed indication;
|
|
●
|
preparation of and submission to the FDA of a new drug application, or NDA, or biologics license application, or BLA, or for Europe a Marketing Authorization Application (MAA) after completion of
all pivotal clinical studies;
|
|
●
|
potential review of the product application by an FDA advisory committee, where appropriate and if applicable. In the EU, the Committee for Medicinal Products for Human Use (CHMP) issues a
scientific opinion to the European Commission which issues the marketing authorization;
|
|
●
|
a determination by the FDA within 60 days of its receipt of an NDA or BLA to file the application for review;
|
|
●
|
satisfactory completion of an FDA pre-approval inspection of the manufacturing facilities where the proposed product drug substance is produced to assess compliance with cGMP; and
|
|
●
|
FDA review and approval of an NDA or BLA or marketing authorization in the European Union (EU) in all European Union Member States plus Norway, Iceland and Liechtenstein, prior to any commercial
marketing or sale of the drug in the United States. Note that if the centralized procedure is used, which is mandatory for all new anticancer products, a marketing authorization is issued centrally by the EU commission,
which is valid immediately in all member states of the EEA (EU plus Iceland, Norway, and Liechtenstein).
|
|
●
|
obtaining regulatory approval to commence a study;
|
|
●
|
reaching agreement with third-party clinical trial sites and their subsequent performance in conducting accurate and reliable studies on a timely basis;
|
|
●
|
obtaining institutional review board approval or an Ethics Committee approval to conduct a study at a prospective site;
|
|
●
|
recruiting patients to participate in a study; and
|
|
●
|
supply of the drug.
|
|
●
|
Phase 1. The drug is initially introduced into healthy human subjects and tested for safety, dosage tolerance, absorption, metabolism, distribution and
excretion. In the case of some products for severe or life-threatening diseases, especially when the product may be too inherently toxic to ethically administer to healthy volunteers, the initial human testing is often
conducted in patients.
|
|
●
|
Phase 2. This phase involves trials in a limited patient population to identify possible adverse effects and safety risks, to preliminarily evaluate the
efficacy of the product for specific targeted diseases and to determine dosage tolerance and optimal dosage.
|
|
●
|
Phase 3. This phase involves trials undertaken to further evaluate dosage, clinical efficacy and safety in an expanded patient population, often at
geographically dispersed clinical trial sites. These trials are intended to establish the overall risk/benefit ratio of the product and provide an adequate basis for product labeling.
|
|
●
|
Phase 2/3. This type of trial incorporates the goals of Phase 2 and Phase 3 clinical trials in one combined trial.
|
|
●
|
Phase 4. In some cases, the FDA or the EMA may condition approval of an NDA or BLA or MAA for a product candidate on the Sponsor’s agreement to conduct
additional clinical studies after approval. In other cases, a sponsor may voluntarily conduct additional clinical studies after approval to gain more information about the drug. Such post-approval studies are typically
referred to as Phase 4 clinical studies.
|
|
●
|
restrictions on the marketing or manufacturing of the product, complete withdrawal of the product from the market or product recalls;
|
|
●
|
fines, warning letters or holds on post-approval clinical studies;
|
|
●
|
refusal of the FDA to approve pending NDAs or supplements to approved NDAs, or suspension or revocation of product license approvals;
|
|
●
|
injunctions or the imposition of civil or criminal penalties; or
|
|
●
|
product seizure or detention, or refusal to permit the import or export of products.
|
|
●
|
the required patent information has not been filed;
|
|
●
|
the listed patent has expired;
|
|
●
|
the listed patent has not expired, but will expire on a particular date and approval is sought after patent expiration; or
|
|
●
|
the listed patent is invalid, unenforceable or will not be infringed by the new product.
|
|
●
|
Decentralized procedure. Using the decentralized procedure, an applicant may apply for simultaneous authorization in more than one European Union
country of medicinal products that have not yet been authorized in any European Union country and that do not fall within the mandatory scope of the centralized procedure.
|
|
●
|
Mutual recognition procedure. In the mutual recognition procedure, a medicine is first authorized in one European Union Member State, in accordance with
the national procedures of that country. Following this, further marketing authorizations can be sought from other European Union countries in a procedure whereby the countries concerned agree to recognize the validity of
the original, national marketing authorization.
|
|
●
|
the federal Anti-Kickback Statute, which prohibits, among other things, persons from knowingly and willfully soliciting, receiving, offering or paying remuneration, directly or indirectly, to
induce, or in return for, the purchase or recommendation of an item or service reimbursable under a federal healthcare program, such as the Medicare and Medicaid programs;
|
|
●
|
federal civil and criminal false claims laws and civil monetary penalty laws, which prohibit, among other things, individuals or entities from knowingly presenting, or causing to be presented,
claims for payment from Medicare, Medicaid, or other third-party payers that are false or fraudulent;
|
|
●
|
the federal Health Insurance Portability and Accountability Act of 1996, or HIPAA, which created new federal criminal statutes that prohibit executing a scheme to defraud any healthcare benefit
program and making false statements relating to healthcare matters;
|
|
●
|
the federal transparency laws, including the federal Physician Payment Sunshine Act, that requires drug manufacturers to disclose payments and other transfers of value provided to physicians and
teaching hospitals;
|
|
●
|
HIPAA, as amended by HITECH and its implementing regulations, which imposes certain requirements relating to the privacy, security and transmission of individually identifiable health
information; and
|
|
●
|
state law equivalents of each of the above federal laws, such as anti-kickback and false claims laws which may apply to items or services reimbursed by any third-party payer, including commercial
insurers, and state laws governing the privacy and security of health information in certain circumstances, many of which differ from each other in significant ways and may not have the same effect, thus complicating
compliance efforts.
|
Name
|
|
Age
|
|
Position(s)
|
Directors
|
|
|
|
|
Ilan Hadar
|
|
56
|
|
Chairman and Chief Executive Officer
|
Dror J. Abramov
|
|
64
|
|
Director
|
Ruth Alon
|
|
73
|
|
Director
|
Ilan Levin
|
|
59
|
|
Director
|
Avner Lushi
|
|
58
|
|
Director
|
Shlomo Noy
|
|
72
|
|
Director
|
Amnon Peled
|
|
65
|
|
Director
|
Executive Officers (who are not also directors)
|
|
|
|
|
Dr. Mitchell Shirvan
|
|
71
|
|
Chief Scientific and Development Officer
|
Mirit Horenshtein Hadar, CPA
|
|
41
|
|
Chief Financial Officer and Secretary
|
|
●
|
helping the New Silexion Board oversee our corporate accounting and financial reporting processes;
|
|
●
|
managing the selection, engagement, qualifications, independence, and performance of a qualified firm to serve as the independent registered public accounting firm to audit our financial
statements;
|
|
●
|
reviewing and discussing the scope and results of the audit with the independent registered public accounting firm, and reviewing, with management and the independent accountants, our interim and
year-end operating results;
|
|
●
|
obtaining and reviewing a report by the independent registered public accounting firm at least annually that describes our internal quality control procedures, any material issues with such
procedures and any steps taken to deal with such issues when required by applicable law;
|
|
●
|
establishing procedures for employees to submit concerns anonymously about questionable accounting or audit matters;
|
|
●
|
overseeing our policies on risk assessment and risk management;
|
|
●
|
overseeing compliance with our code of business conduct and ethics;
|
|
●
|
reviewing related person transactions; and
|
|
●
|
approving or, as required, pre-approving audit and permissible non-audit services to be performed by the independent registered public accounting firm.
|
|
●
|
reviewing, approving and determining, or making recommendations to the New Silexion Board regarding the compensation of our chief executive officer, other executive officers and senior
management;
|
|
●
|
reviewing, evaluating and recommending to the New Silexion Board succession plans for our executive officers;
|
|
●
|
reviewing and recommending to the New Silexion Board the compensation paid to our non-employee directors;
|
|
●
|
administering our equity incentive plans and other benefit programs;
|
|
●
|
reviewing, adopting, amending and terminating incentive compensation and equity plans, severance agreements, profit sharing plans, bonus plans, change-of-control protections and any other
compensatory arrangements for our executive officers and other senior management; and
|
|
●
|
reviewing and establishing general policies relating to compensation and benefits of our employees, including our overall compensation philosophy.
|
|
●
|
identifying and evaluating candidates, including the nomination of incumbent directors for reelection and nominees recommended by shareholders, to serve on the New Silexion Board;
|
|
●
|
considering and making recommendations to the New Silexion Board regarding the composition and chairmanship of the committees of the New Silexion Board;
|
|
●
|
instituting plans or programs for the continuing education of the New Silexion Board and the orientation of new directors;
|
|
●
|
developing and making recommendations to the New Silexion Board regarding corporate governance guidelines and matters;
|
|
●
|
overseeing our corporate governance practices;
|
|
●
|
overseeing periodic evaluations of the New Silexion Board’s performance, including committees of the New Silexion Board; and
|
|
●
|
contributing to succession planning.
|
Name and Principal Position
|
|
Year
|
|
Base Gross
Salary ($)(1) |
|
|
Stock
Awards ($) |
|
|
All Other
Compensation ($)(1)(2) |
|
|
Total
($)(1) |
|
||||
Ilan Hadar
Chief Executive Officer (formerly Managing Director of Silexion)(3) |
|
2024
|
|
|
240,560
|
|
|
|
1,192,785
|
|
|
|
107,283
|
|
|
|
1,540,628
|
|
|
2023
|
|
|
182,976
|
|
|
|
-
|
|
|
|
70,638
|
|
|
|
253,614
|
|
|
Mirit Horenshtein Hadar
Chief Financial Officer (formerly EVP Finance of Silexion)(4) |
|
2024
|
|
|
233,532
|
|
|
|
447,291
|
|
|
|
89,267
|
|
|
|
770,090
|
|
|
|
2023
|
|
|
26,238
|
|
|
|
-
|
|
|
|
-
|
|
|
|
26,238
|
|
Dr. Mitchell Shirvan
Chief Scientific and Development Officer(5) |
|
2024
|
|
|
190,286
|
|
|
|
1,043,699
|
|
|
|
67,505
|
|
|
|
1,301,490
|
|
|
|
2023
|
|
|
156,140
|
|
|
|
-
|
|
|
|
50,660
|
|
|
|
206,800
|
|
(1)
|
Amounts reported for the named executive officer and paid in New Israeli Shekels are converted from New Israeli Shekels to U.S. dollars using the 2024 and 2023 (as applicable) average exchange
rates as published by Bank of Israel of 3.699 and 3.689 New Israeli Shekels, respectively, to 1 U.S. Dollar.
|
(2)
|
The amounts in this column include payments for a leased car or car maintenance, contributions to a pension fund, compensation fund, and continuing education fund, or payments in lieu of a
continuing education fund.
|
(3)
|
This was for a part-time (75%) position prior to, and a full-time position following, completion of the Business Combination.
|
(4)
|
For 2023, Ms. Horenshtein Hadar’s compensation was for a period of 4.5 months during which she served as a part-time consultant in a Strategy & Corporate Finance Advisory capacity.
|
(5)
|
This was for a part-time (80%) position prior to, and a full-time position following, completion of the Business Combination.
|
|
Option awards
|
|||||||||||||||||||
Name
|
Number of securities underlying unexercised options
(#) exercisable |
Number of securities
underlying unexercised options (#) unexercisable |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
Option
exercise price ($) |
Option expiration date
|
|||||||||||||||
Ilan Hadar
Chief Executive Officer (formerly Managing Director of Silexion |
956
|
-
|
-
|
907.71
|
24/03/2032
|
|||||||||||||||
Mirit Horenshtein Hadar
Chief Financial Officer (formerly EVP Finance of Silexion |
--
|
-
|
-
|
-
|
-
|
|||||||||||||||
Dr. Mitchell Shirvan
Chief Scientific and Development Officer( |
478
|
-
|
-
|
907.71
|
07/06/2032
|
Name
|
|
Fees earned or paid in cash
($) |
|
|
Stock awards
($) |
|
|
Option awards
($) |
|
|
All other compensation
($) |
|
|
Total
($) |
|
|||||
Ilan Hadar
|
|
See Summary Compensation Table above
|
See Summary Compensation Table above
|
See Summary Compensation Table above
|
See Summary Compensation Table above
|
See Summary Compensation Table above
|
|
|||||||||||||
Dror Abramov
|
|
|
-
|
|
|
|
313,800
|
|
|
|
-
|
|
|
|
-
|
|
|
|
313,800
|
|
Ruth Alon
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Ilan Levin
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
45,000(1
|
)
|
|
|
45,000
|
|
Avner Lushi
|
|
|
-
|
|
|
|
313,800
|
|
|
|
-
|
|
|
|
-
|
|
|
|
313,800
|
|
Shlomo Noy
|
|
|
-
|
|
|
|
313,800
|
|
|
|
-
|
|
|
|
-
|
|
|
|
313,800
|
|
Amnon Peled
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Ilan Shiloah (former director)
|
|
|
-
|
|
|
|
313,800
|
|
|
|
-
|
|
|
|
-
|
|
|
|
313,800
|
|
|
(a)
|
entitle a grantee to exercise an award, or to otherwise provide for the acceleration of such award’s vesting schedule, as to all or part of its underlying shares, including with respect to awards
that would not otherwise be exercisable or vested, under such terms and conditions as the Administrator shall determine, including the cancellation of all unexercised awards upon or immediately prior to the closing of a
transaction or as of such other date (the “Cut-Off Date”), and/or the termination of all awards (whether vested but un-exercised or un-vested) as of the relevant Cut-Off Date, as of
which they shall no longer be exercisable by the applicable grantees; and/or
|
|
(b)
|
provide for the cancellation of outstanding awards at or immediately prior to the closing of a transaction, and payment to the applicable grantee of a consideration determined by the
Administrator to be fair in the circumstances (whether in shares, cash, other securities, property, or any combination thereof), taking into account the value of each underlying share of any such award’s vested portion as
reflected by the terms of such transaction, and the exercise price of each such underlying share, and subject to such terms and conditions as determined by the Administrator.
|
|
●
|
The Share Pool will be reduced by one share for each share issued pursuant to an award
granted under the 2024 Plan;
|
|
|
|
|
●
|
The Share Pool will be increased by the number of unissued shares underlying or used as a reference measure for any award or portion of an award granted under the 2024 Plan that is cancelled,
forfeited, expired, terminated unearned or settled in cash, in any such case without the issuance of shares;
|
|
●
|
The Share Pool will be increased by the number of shares that are forfeited back or surrendered for no consideration to us after issuance due to a failure to meet an award contingency or
condition with respect to any award or portion of an award granted under the 2024 Plan;
|
|
●
|
The Share Pool shall be increased, on the exercise date, by the number of shares withheld by or surrendered (either actually or through attestation) to the Company in payment of the exercise
price of any award granted under the 2024 Plan; and
|
|
●
|
The Share Pool shall be increased, on the relevant date, by the number of shares withheld by or surrendered (either actually or through attestation) to the Company in payment of any tax
withholding obligation that arises in connection with any award granted under the 2024 Plan.
|
|
●
|
the aggregate number and kind of shares or other securities that may be granted to eligible individuals under the 2024 Plan;
|
|
●
|
the maximum number of shares or other securities that may be issued with respect to incentive share options granted under the 2024 Plan;
|
|
●
|
the number of shares or other securities covered by each outstanding award and the exercise price, base price or other price per share, if any, and other relevant terms of each outstanding award;
and
|
|
●
|
all other numerical limitations relating to awards, whether contained in the 2024 Plan or in award agreements.
|
|
●
|
the amounts involved exceeded or will exceed $120,000; and
|
|
●
|
any of our directors, executive officers or holders of more than 5% of our share capital, or any member of the immediate family of, or person sharing the household with, the foregoing persons,
had or will have a direct or indirect material interest.
|
|
●
|
each person who is the beneficial owner of more than 5% of the outstanding New Silexion ordinary shares;
|
|
●
|
our named executive officer and directors; and
|
|
●
|
all of our executive officers and directors as a group.
|
Name and Address of Beneficial Owner(1)
|
Number of Shares
Beneficially Owned
|
Approximate
Percentage of Outstanding
Ordinary Shares
|
||||||
Directors and Executive Officers of New Silexion:
|
||||||||
Ilan Hadar
|
2,077
|
(2)
|
*
|
|||||
Dror Abramov
|
295
|
*
|
||||||
Ruth Alon
|
403
|
*
|
||||||
Ilan Levin(3)
|
15,309
|
(4)
|
2.1
|
%
|
||||
Avner Lushi(5)
|
14,721
|
(6)
|
2.0
|
%
|
||||
Shlomo Noy(7)
|
14,721
|
(6)
|
2.0
|
%
|
||||
Amnon Peled
|
-
|
-
|
||||||
Dr. Mitchell Shirvan
|
1,459
|
(8)
|
*
|
%
|
||||
Mirit Horenshtein Hadar, CPA
|
420
|
*
|
||||||
All executive officers and directors as a group (8 individuals)
|
34,684
|
4.7
|
% | |||||
Five Percent Holders:
|
||||||||
Hudson Bay Master Fund (9)
|
98,766
|
11.9
|
%
|
|||||
Entities affiliated with Anson Advisors Inc and Anson Funds Management LP (10)
|
98,768
|
11.9
|
%
|
|||||
CVI Investments, Inc. (11)
|
49,383
|
6.3
|
%
|
*
|
Less than 1%.
|
(1)
|
Unless otherwise noted, the business address of each beneficial owner listed in the above table is c/o Silexion Therapeutics Corp, 12 Abba Hillel Road, Ramat Gan, Israel 5250606.
|
(2)
|
Includes 956 New Silexion ordinary shares issuable upon exercise of options, at an exercise price of $907.71 per share,
all of which are vested and currently exercisable.
|
|
|
(3)
|
The shares reported in this row are held of record by the Sponsor, Moringa Sponsor, LP, and/or by the PIPE Investor, Greenstar, L.P., each a Cayman Islands exempted limited partnership, as
described in footnote (4) below. Moringa Partners Ltd., an Israeli company that is wholly-owned by Mr. Ilan Levin, serves as the sole general partner of each of the Sponsor and the PIPE Investor. Mr. Levin, a director of New
Silexion, is the sole director of that general partner. As a result of his ownership of that general partner, Mr. Levin possesses sole voting and investment authority with respect to the shares indirectly held by the Sponsor
and the PIPE Investor. The limited partnership interests of the Sponsor and the PIPE Investor are held by various individuals and entities, including Mr. Levin. Mr. Levin disclaims beneficial ownership of the securities held
by the Sponsor and the PIPE Investor other than to the extent of his direct or indirect pecuniary interest in such securities. The address of each of the entities beneficially owning the shares that are reported in this row
is c/o Moringa Acquisition Corp, 250 Park Avenue, 7th floor, New York, NY 10177.
|
(4)
|
Consists of the total of: (i) 9,906 New Silexion ordinary shares issued to the Sponsor as Sponsor Investment Shares (as
defined under the Business Combination Agreement); (ii) 2,614 New Silexion ordinary shares issued to the Sponsor upon the Closing of the Business Combination due to the conversion, on a one-for-one basis, of the 2,614
Moringa private shares held by it; (iii) 1,307 New Silexion ordinary shares underlying New Silexion warrants issued to the Sponsor upon the Closing of the Business Combination due to the conversion, on a one-for-one basis,
of the 1,307 Moringa private warrants held by the Sponsor (which New Silexion warrants became exercisable 30 days after the Closing Date); and (iv) 1,482 New Silexion ordinary shares issued to Greenstar, L.P., the PIPE
Investor, as PIPE Shares in respect of the PIPE Financing. The foregoing beneficial ownership of New Silexion ordinary shares by the Sponsor does not include any Note Shares that may be issued to the Sponsor following the
Closing upon conversion of amounts owed by New Silexion to the Sponsor under the A&R Sponsor Promissory Note, as the potential number of Note Shares, and the timing of issuance of Note Shares, cannot be determined in
advance.
|
(5)
|
The shares reported in this row consist entirely of New Silexion ordinary shares held of record by Guangzhou Sino-Israel Biotech Fund (“GIBF”), with respect
to which Mr. Lushi possesses shared voting and investment authority as a result of his serving as a Managing Partner and CEO of GIBF.
|
(6)
|
Includes 13,599 New Silexion ordinary shares issued to GIBF at the Closing in respect of its transfer of its
noncontrolling interest in our Chinese subsidiary, Silenseed (China) Ltd., to New Silexion pursuant to the Chinese Subsidiary Transfer.
|
(7)
|
The shares reported in this row consist entirely of New Silexion ordinary shares held of record by GIBF, with respect to which Mr. Noy possesses shared voting and investment authority as a result
of his serving as Chief Medical Officer of GIBF.
|
|
|
(8)
|
Includes 478 New Silexion ordinary shares issuable upon exercise of options, at an exercise price of $907.71 per share,
all of which are vested and currently exercisable.
|
|
|
(9)
|
Represents 98,766 ordinary shares issuable upon exercise of warrants issued in connection with the Warrant Repricing.
Hudson Bay Capital Management LP, the investment manager of Hudson Bay Master Fund Ltd., has voting and investment power over these securities. Sander Gerber is the managing member of Hudson Bay Capital GP LLC, which is
the general partner of Hudson Bay Capital Management LP. Each of Hudson Bay Master Fund Ltd. and Sander Gerber disclaims beneficial ownership over these securities.
|
|
|
(10)
|
Represents (i) 77,038 ordinary shares issuable upon exercise of warrants issued in connection with the Warrant
Repricing held by Anson Investments Master Fund LP (“AIMF”) and (ii) 21,730 ordinary shares issuable upon exercise of warrants issued in connection with the Warrant Repricing held by Anson East Master Fund LP (“AEMF”).
Anson Advisors Inc and Anson Funds Management LP, the Co-Investment Advisers of AIMF and AEMF, hold voting and dispositive power over the ordinary shares held by each of AIMF and AEMF. Tony Moore is the managing member of
Anson Management GP LLC, which is the general partner of Anson Funds Management LP. Moez Kassam and Amin Nathoo are directors of Anson Advisors Inc. Mr. Moore, Mr. Kassam and Mr. Nathoo each disclaim beneficial ownership
of these ordinary shares except to the extent of their pecuniary interest therein. The principal business address of each of AIMF and AEMF is Maples Corporate Services Limited, PO Box 309, Ugland House, Grand Cayman,
KY1-1104, Cayman Islands.
|
(11)
|
Represents (i) 30,917 ordinary shares issuable upon exercise of warrants issued in our January 2025 financing, (ii)
18,464 ordinary shares issuable upon exercise of warrants issued in connection with the Warrant Repricing and (iii) 2 ordinary shares issuable upon the exercise of warrants issued by Moringa that the Company assumed in
connection with the Business Combination. Heights Capital Management, Inc., the authorized agent of CVI Investments, Inc. (“CVI”), has discretionary authority to vote and dispose of the shares held by CVI and may be deemed
to be the beneficial owner of these shares. Martin Kobinger, in his capacity as President of Heights Capital Management, Inc., may also be deemed to have investment discretion and voting power over the shares held by CVI.
Mr. Kobinger disclaims any such beneficial ownership of the shares. CVI Investments, Inc.is affiliated with one or more FINRA member, none of whom are currently expected to participate in the sale pursuant to the
prospectus contained in the Registration Statement of shares purchased by the investor in this offering.
|
|
●
|
the reported last sale price of the ordinary shares equals or exceeds $2,430.00 per share (as adjusted for share
sub-divisions, share capitalizations, reorganizations and recapitalizations), for any 20 trading days within a 30 trading day period commencing after the warrants become exercisable and ending on the third business day
prior to the notice of redemption to warrant holders; and
|
|
●
|
a registration statement is then in effect with respect to the New Silexion ordinary shares underlying such warrants.
|
● |
a company is acting, or proposing to act, illegally or beyond the scope of its authority;
|
● |
the act complained of, although not beyond the scope of the authority, could be effected if duly authorized by more than the number of votes which
have actually been obtained; or
|
● |
those who control the company are perpetrating a “fraud on the minority.”
|
● |
an exempted company does not have to file an annual return of its shareholders with the Registrar of Companies;
|
● |
an exempted company’s register of members is not open to inspection;
|
● |
an exempted company does not have to hold an annual general meeting;
|
● |
an exempted company may issue negotiable or bearer shares or shares with no par value;
|
● |
an exempted company may obtain an undertaking against the imposition of any future taxation (such undertakings are usually given
for 20 years in the first instance);
|
● |
an exempted company may register by way of continuation in another jurisdiction and be deregistered in the Cayman Islands;
|
● |
an exempted company may register as a limited duration company; and
|
● |
an exempted company may register as a segregated portfolio company.
|
|
●
|
the U.S. Holder’s gain or excess distribution will be allocated ratably over the U.S. Holder’s holding period for the New Silexion securities;
|
|
●
|
the amount allocated to the U.S. Holder’s taxable year in which the U.S. Holder recognized the gain or received the excess distribution, or to the period in the U.S. Holder’s holding period
before the first day of New Silexion’s first taxable year in which New Silexion is a PFIC, will be taxed as ordinary income;
|
|
●
|
the amount allocated to other taxable years (or portions thereof) of the U.S. Holder and included in its holding period will be taxed at the highest tax rate in effect for
that year and applicable to the U.S. Holder without regard to the U.S. Holder’s other items of income and loss for such year; and
|
|
●
|
an additional amount equal to the interest charge generally applicable to underpayments of tax will be imposed on the U.S. Holder with respect to the tax attributable to each
such other taxable year of the U.S. Holder.
|
•
|
standard issuer representations and warranties on matters such as organization, qualification, authorization, no conflict, no governmental filings required, current in SEC filings, no litigation,
labor or other compliance issues, environmental, intellectual property and title matters and compliance with various laws such as the Foreign Corrupt Practices Act; and
|
•
|
covenants regarding matters such as registration of warrant shares, no integration with other offerings, no shareholder rights plans, no material nonpublic information, use of proceeds,
indemnification of purchasers, reservation and listing of ordinary shares, and no subsequent equity sales for 60 days from closing of the offering, subject to certain exceptions.
|
|
Per Share and
Accompanying Ordinary Warrant |
Per Pre-Funded
Warrant and Accompanying Ordinary Warrant
|
Total
|
|||||||||
Public offering price
|
$
|
4.00
|
$
|
3.9999
|
$
|
5,999,989
|
||||||
Placement agent fees
|
$
|
0.28
|
$
|
0.28
|
$
|
420,000
|
||||||
Proceeds to us, before expenses
|
$
|
3.72
|
$
|
3.7199
|
$
|
5,579,989
|
Page
|
|
CONSOLIDATED FINANCIAL STATEMENTS:
|
|
F-3 - F-4
|
|
F-5
|
|
F-6 - F-7
|
|
F-8 - F-9
|
|
F-10 - F-21
|
_____________________________________
_____________________
June 30,
|
December 31,
|
|||||||
2025
|
2024
|
|||||||
U.S. dollars in thousands
|
||||||||
Assets
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
3,466
|
$
|
1,187
|
||||
Restricted cash
|
25
|
35
|
||||||
Prepaid expenses
|
1,683
|
966
|
||||||
Other current assets
|
63
|
62
|
||||||
TOTAL CURRENT ASSETS
|
5,237
|
2,250
|
||||||
NON-CURRENT ASSETS:
|
||||||||
Restricted cash
|
53
|
48
|
||||||
Long-term deposit
|
5
|
5
|
||||||
Property and equipment, net
|
30
|
30
|
||||||
Operating lease right-of-use asset
|
472
|
530
|
||||||
TOTAL NON-CURRENT ASSETS
|
560
|
613
|
||||||
TOTAL ASSETS
|
$
|
5,797
|
$
|
2,863
|
June 30,
|
December 31,
|
|||||||
2025
|
2024
|
|||||||
U.S. dollars in thousands
|
||||||||
Liabilities and shareholders’ equity (capital deficiency)
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
692
|
$
|
929
|
||||
Current maturities of operating lease liability
|
171
|
158
|
||||||
Employee related obligations
|
628
|
642
|
||||||
Accrued expenses and other account payable
|
659
|
788
|
||||||
Private warrants to purchase ordinary shares (including $* and $1 due to related party, as of June 30, 2025
and December 31, 2024, respectively)
|
*
|
2
|
||||||
Underwriters Promissory Note
|
-
|
1,004
|
||||||
TOTAL CURRENT LIABILITIES
|
2,150
|
3,523
|
||||||
NON-CURRENT LIABILITIES:
|
||||||||
Long-term operating lease liability
|
337
|
368
|
||||||
Related Party Promissory Note
|
3,190
|
2,961
|
||||||
TOTAL NON-CURRENT LIABILITIES
|
$
|
3,527
|
$
|
3,329
|
||||
TOTAL LIABILITIES
|
$
|
5,677
|
$
|
6,852
|
||||
SHAREHOLDERS' EQUITY (CAPITAL DEFICIENCY):
Ordinary shares ($0.0135 par value per share, 1,481,482 shares authorized as of June 30, 2025
and December 31, 2024; 579,536 and 123,290** shares issued and outstanding as of
June 30, 2025 and December 31, 2024, respectively)
|
8
|
2
|
||||||
Additional paid-in capital
|
47,604
|
39,263
|
||||||
Accumulated deficit
|
(47,492
|
)
|
(43,254
|
)
|
||||
TOTAL SHAREHOLDERS' EQUITY (CAPITAL DEFICIENCY)
|
$
|
120
|
$
|
(3,989
|
)
|
|||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY (CAPITAL DEFICIENCY)
|
$
|
5,797
|
$
|
2,863
|
Six months ended
June 30
|
Three months ended
June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
U.S. dollars in thousands
|
U.S. dollars in thousands
|
|||||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||
Research and development (including $0 and $34 from related party for the six months period ended
June 30, 2025 and 2024, respectively, and including $0 and $17 from related party for the three months period ended June 30, 2025 and 2024, respectively)
|
$
|
1,608
|
$
|
1,727
|
$
|
1,018
|
$
|
766
|
||||||||
General and administrative (including $58 and $24 from related party for the six months period ended
June 30, 2025 and 2024, respectively, and including $37 and $12 from related party for the three months period ended June 30, 2025 and 2024, respectively)
|
2,326
|
908
|
1,266
|
619
|
||||||||||||
TOTAL OPERATING EXPENSES
|
3,934
|
2,635
|
2,284
|
1,385
|
||||||||||||
OPERATING LOSS
|
3,934
|
2,635
|
2,284
|
1,385
|
||||||||||||
Financial expenses, net (including $229 and $135 from related party for the six months period ended
June 30, 2025 and 2024, respectively, and including $197 and $60 from related party for the three months period ended June 30, 2025 and 2024, respectively)
|
301
|
270
|
216
|
102
|
||||||||||||
LOSS BEFORE INCOME TAX
|
$
|
4,235
|
$
|
2,905
|
$
|
2,500
|
$
|
1,487
|
||||||||
INCOME TAX
|
3
|
7
|
3
|
2
|
||||||||||||
NET LOSS
|
$
|
4,238
|
$
|
2,912
|
$
|
2,503
|
$
|
1,489
|
||||||||
Attributable to:
|
||||||||||||||||
Equity holders of the Company
|
4,238
|
2,845
|
2,503
|
1,472
|
||||||||||||
Non-controlling interests
|
-
|
67
|
-
|
17
|
||||||||||||
$
|
4,238
|
$
|
2,912
|
$
|
2,503
|
$
|
1,489
|
|||||||||
LOSS PER SHARE, BASIC AND DILUTED
|
$
|
8.21
|
$
|
381.09
|
$
|
4.32
|
$
|
197.80
|
||||||||
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES OUTSTANDING USED IN COMPUTATION OF BASIC
AND DILUTED LOSS PER SHARE
|
516,110
|
7,466
|
579,523
|
7,442
|
Redeemable Convertible Preferred Shares
|
Ordinary shares
|
Additional
paid-in Capital |
Accumulated deficit
|
Total shareholders’ equity (capital deficiency)
|
Total redeemable convertible preferred shares and contingently redeemable non-controlling interests, net of
shareholders’ equity (capital deficiency)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series A preferred shares
|
Series A-1 preferred shares
|
Series A-2 preferred shares
|
Series A-3 preferred shares
|
Series A-4 preferred shares
|
Contingently redeemable non-controlling
interests
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2024
|
2,875
|
$
|
7,307
|
676
|
$
|
2,392
|
337
|
$
|
2,264
|
470
|
$
|
2,683
|
161
|
$
|
411
|
$
|
3,420
|
6,516
|
*
|
$
|
11,335
|
$
|
(26,811
|
)
|
$
|
(15,476
|
)
|
$
|
3,001
|
|||||||||||||||||||||||||||||||||||||||
CHANGES DURING THE SIX MONTHS PERIOD ENDED JUNE 30, 2024 (unaudited):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of options
|
919
|
**
|
*
|
*
|
*
|
*
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation
|
64
|
64
|
64
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss
|
(67
|
)
|
(2,845
|
)
|
(2,845
|
)
|
(2,912
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AS OF JUNE 30, 2024
|
2,875
|
$
|
7,307
|
676
|
$
|
2,392
|
337
|
$
|
2,264
|
470
|
$
|
2,683
|
161
|
$
|
411
|
$
|
3,353
|
7,435
|
*
|
$
|
11,399
|
$
|
(29,656
|
)
|
$
|
(18,257
|
)
|
$
|
153
|
|||||||||||||||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2025
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
123,248
|
***
|
$ | 2 |
$
|
39,263
|
$
|
(43,254
|
)
|
$
|
(3,989
|
)
|
$
|
(3,989
|
)
|
||||||||||||||||||||||||||||||||||||||||||
CHANGES DURING THE SIX MONTHS PERIOD ENDED JUNE 30, 2025 (unaudited):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of ordinary shares and warrants upon public offering, net of issuance costs and exercise of
pre-funded warrants to ordinary shares (see Note 4(a))
|
246,914
|
3 |
4,252
|
4,255
|
4,255
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of warrants (see Note 4(a))
|
42,683
|
3 |
863
|
864
|
864
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of ordinary shares and warrants upon warrants inducement, net of issuance costs (see Note 4(b))
|
148,102
|
2 |
2,812
|
2,814
|
2,814
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation
|
28
|
* |
58
|
58
|
58
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of EarlyBird Promissory Note (see Note 5)
|
18,519
|
* |
356
|
356
|
356
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss
|
(4,238
|
)
|
(4,238
|
)
|
(4,238
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AS OF JUNE 30, 2025
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
579,536
|
$
|
8
|
$
|
47,604
|
$
|
(47,492
|
)
|
$
|
120
|
$
|
120
|
Redeemable Convertible Preferred Shares
|
Ordinary shares
|
Additional
paid-in Capital |
Accumulated deficit
|
Total shareholders’ equity (capital deficiency)
|
Total redeemable convertible preferred shares and contingently redeemable non-controlling interests, net of
capital deficiency
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series A preferred shares
|
Series A-1 preferred shares
|
Series A-2 preferred shares
|
Series A-3 preferred shares
|
Series A-4 preferred shares
|
Contingently redeemable non-controlling
interests
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AT MARCH 31, 2024
|
2,875
|
$
|
7,307
|
676
|
$
|
2,392
|
337
|
$
|
2,264
|
470
|
$
|
2,683
|
161
|
$
|
411
|
$
|
3,370
|
7,435
|
*
|
$
|
11,367
|
$
|
(28,184
|
)
|
$
|
(16,817
|
)
|
$
|
1,610
|
|||||||||||||||||||||||||||||||||||||||
CHANGES DURING THE THREE MONTHS PERIOD ENDED JUNE 30, 2024 (unaudited):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation
|
32
|
32
|
32
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss
|
(17
|
)
|
(1,472
|
)
|
(1,472
|
)
|
(1,489
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AS OF JUNE 30, 2024
|
2,875
|
$
|
7,307
|
676
|
$
|
2,392
|
337
|
$
|
2,264
|
470
|
$
|
2,683
|
161
|
$
|
411
|
$
|
3,353
|
7,435
|
*
|
$
|
11,399
|
$
|
(29,656
|
)
|
$
|
(18,257
|
)
|
$
|
153
|
|||||||||||||||||||||||||||||||||||||||
BALANCE AT MARCH 31, 2025
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
579,508
|
**
|
$ | 8 |
$
|
47,567
|
$
|
(44,989
|
)
|
$
|
2,586
|
$
|
2,586
|
||||||||||||||||||||||||||||||||||||||||||||
CHANGES DURING THE THREE MONTHS PERIOD ENDED JUNE 30, 2025 (unaudited):
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation
|
28
|
* |
37
|
37
|
37
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss
|
(2,503
|
)
|
(2,503
|
)
|
(2,503
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AS OF JUNE 30, 2025
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
-,-
|
579,536
|
$
|
8
|
$
|
47,604
|
(47,492
|
)
|
120
|
120
|
Six months ended
June 30
|
Three months ended
June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
U.S. dollars in thousands
|
U.S. dollars in thousands
|
|||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net loss
|
$
|
(4,238
|
)
|
$
|
(2,912
|
)
|
$
|
(2,503
|
)
|
$
|
(1,489
|
)
|
||||
Adjustments required to reconcile loss to net cash used in operating activities:
|
||||||||||||||||
Depreciation
|
7
|
15
|
3
|
7
|
||||||||||||
Share-based compensation expenses
|
58
|
64
|
37
|
32
|
||||||||||||
Non-cash financial expenses
|
310
|
219
|
229
|
83
|
||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Increase in prepaid expenses
|
(717
|
)
|
(192
|
)
|
(205
|
)
|
(63
|
)
|
||||||||
Decrease (increase) in other current assets
|
(1
|
)
|
(42
|
)
|
(5
|
)
|
2
|
|||||||||
Increase (decrease) in trade payable
|
(237
|
)
|
(38
|
)
|
(30
|
)
|
37
|
|||||||||
Net change in operating lease
|
1
|
4
|
2
|
2
|
||||||||||||
Increase (decrease) in employee related obligations
|
(14
|
)
|
44
|
4
|
(3
|
)
|
||||||||||
Increase (decrease) in accrued expenses and other account payable
|
(129
|
)
|
21
|
(39
|
)
|
327
|
||||||||||
Net cash used in operating activities
|
(4,960
|
)
|
(2,817
|
)
|
(2,507
|
)
|
(1,065
|
)
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES-
|
||||||||||||||||
Purchase of property and equipment
|
(7
|
)
|
(6
|
)
|
(1
|
)
|
-
|
|||||||||
Net cash used in investing activities
|
(7
|
)
|
(6
|
)
|
(1
|
)
|
-
|
|||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Exercise of options
|
-
|
*
|
-
|
-
|
||||||||||||
Proceeds from issuance of ordinary shares upon public offering
|
5,000
|
-
|
-
|
-
|
||||||||||||
Issuance costs related to public offering
|
(745
|
)
|
-
|
(95
|
)
|
-
|
||||||||||
Proceeds from exercise of warrants
|
864
|
-
|
-
|
-
|
||||||||||||
Proceeds from issuance of ordinary shares upon warrants inducement
|
3,276
|
-
|
-
|
-
|
||||||||||||
Issuance costs related to warrants inducement
|
(462
|
)
|
-
|
(100
|
)
|
-
|
||||||||||
Payment of Underwriters Promissory Note
|
(696
|
)
|
*
|
-
|
-
|
|||||||||||
Net cash provided by (used in) financing activities
|
7,237
|
*
|
(195
|
)
|
-
|
|||||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
|
2,270
|
(2,823
|
)
|
(2,703
|
)
|
(1,065
|
)
|
|||||||||
EXCHANGE RATE DIFFERENCES ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
|
4
|
(75
|
)
|
14
|
(19
|
)
|
||||||||||
BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD
|
1,270
|
4,645
|
6,233
|
2,831
|
||||||||||||
BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD
|
$
|
3,544
|
$
|
1,747
|
$
|
3,544
|
$
|
1,747
|
Six months ended
June 30
|
Three months ended
June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
U.S. dollars in thousands
|
U.S. dollars in thousands
|
|||||||||||||||
Appendix A–
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH REPORTED IN THE CONSOLIDATED BALANCE SHEETS:
|
||||||||||||||||
Cash and cash equivalents
|
3,466
|
1,697
|
3,466
|
1,697
|
||||||||||||
Restricted cash
|
78
|
50
|
78
|
50
|
||||||||||||
TOTAL CASH, CASH EQUIVALENTS AND RESTRICTED CASH SHOWN IN STATEMENT OF CASH FLOWS
|
$
|
3,544
|
$
|
1,747
|
$
|
3,544
|
$
|
1,747
|
||||||||
Appendix B - SUPPLEMENTARY INFORMATION:
|
||||||||||||||||
SUPPLEMENTARY INFORMATION ON INVESTING AND FINANCING ACTIVITIES NOT INVOLVING CASH FLOWS:
|
||||||||||||||||
Conversion of Promissory Note to ordinary shares
|
$
|
356
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||||||||||
Interest paid
|
$
|
13
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Interest received
|
$
|
46
|
$
|
25
|
$
|
44
|
$
|
6
|
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(U.S. dollars in thousands)
a. |
Silexion Therapeutics Corp (“New Silexion”) (hereinafter - the “Company” or the “Combined Company”) is an entity that was formed for the purpose of effecting the
Transactions (see below), and now serves as a publicly-traded holding company of its subsidiaries — including Moringa Acquisition Corp (“Moringa” or “the SPAC”), a Cayman Islands exempted company and Silexion Therapeutics Ltd.
(formerly known as Silenseed Ltd.) (“Silexion”), an Israeli limited company— after the closing of the Transactions (the “Closing”).
|
b. |
From its formation on April 2, 2024 until the consummation of the Transactions on August 15, 2024, the Company had no operations and had been formed for the sole purpose
of entering into the Transactions and serving as the publicly-traded company following the Transactions. Silexion, on the other hand, as the accounting acquirer in the Transactions and the predecessor entity to the Company
from an accounting perspective, had active operations during earlier periods of time, prior to the Transactions. Consequently, these financial statements reflect the financial information of Silexion (as the predecessor entity
to the Company) until August 15, 2024 and the financial information of New Silexion (as the combined company following the Transactions) from that date forward.
|
c. |
On April 3, 2024, Silexion entered into an Amended and Restated Business Combination Agreement (hereinafter, the “A&R BCA”) with the SPAC, New Silexion, August M.S.
Ltd. an Israeli company and wholly-owned subsidiary of New Silexion (“Merger Sub 1”), and Moringa Acquisition Merger Sub Corp, a Cayman Islands exempted company and wholly-owned subsidiary of New Silexion (“Merger Sub 2”).
Under the A&R BCA, both Silexion and the SPAC were to become wholly-owned subsidiaries of New Silexion, which was to become a publicly-held, Nasdaq-listed entity (the A&R BCA and related transactions: the
“Transactions”).
|
d. |
On August 15, 2024, the parties completed the Transactions pursuant to which Merger Sub 2 merged with and into the SPAC, with the SPAC continuing as the surviving company
of such merger and a wholly-owned subsidiary of New Silexion (the “SPAC Merger”), and Merger Sub 1 merged with and into Silexion, with Silexion continuing as the surviving company of such merger and a wholly-owned subsidiary
of New Silexion (the “Acquisition Merger”).
|
e. |
In connection with the closing of the Transactions, the ordinary shares and warrants of New Silexion are now listed on the Nasdaq Global Market and began trading under the
symbols “SLXN” and “SLXNW”, respectively.
|
f. |
In October 2023, Israel was attacked by Hamas, a terrorist organization and entered a state of war. Since the commencement of these events, there have been additional
active hostilities, including with Hezbollah in Lebanon, the Houthi movement which controls parts of Yemen, and with Iran. As of the date of these condensed consolidated financial statements, the war with Hamas is ongoing and
continues to evolve. In response to ongoing Iranian aggression and support of proxy attacks against Israel, on June 12, 2025, Israel conducted a series of preemptive defensive air strikes in Iran targeting Iran’s nuclear
program and military commanders. On June 24, 2025, a ceasefire had been reached and as of such date there has been no further escalation of hostilities between Israel and Iran; however, there is no assurance that the ceasefire
will be upheld and military activity and hostilities may continue to exist at varying levels of intensity. Any or all of these situations may potentially escalate in the future to more violent events.
|
F - 10
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
g. |
On November 22, 2024, the Company announced a prospective 1-for-9 reverse share split of all of its issued and outstanding, and authorized but unissued, ordinary shares.
The reverse share split resulted in a corresponding increase in the par value of the Company’s ordinary shares, from $0.0001 per share to $0.0009 per share. No fractional shares have been issued as a result of the reverse
split, as any fractional share totals to which shareholders become entitled have been rounded up to the nearest whole number of shares. The reverse share split became effective after market close on November 27, 2024, and the
Company’s ordinary shares began trading on a reverse split-adjusted basis on the Nasdaq Global Market on November 29, 2024. All references made to ordinary shares, preferred shares and per share amounts (for each of New
Silexion, Silexion and Moringa) in these consolidated financial statements, for the periods in 2024 that preceded that reverse share split, unless otherwise indicated, have been retroactively adjusted to reflect the reverse
share split.
|
h. |
Going concern:
|
a. |
Unaudited Condensed Financial Statements
|
F - 11
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
b. |
Use of estimates
|
c. |
Restricted cash
|
d. |
Fair value measurement
|
Level 1: |
Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority
to Level 1 inputs.
|
Level 2: |
Observable prices that are based on inputs not quoted on active markets, but corroborated by market data or active market data of similar or identical assets or
liabilities.
|
Level 3 |
Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.
|
F - 12
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
e. |
Concentration of credit risks
|
f. |
Recently adopted accounting pronouncements :
|
F - 13
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
a. |
Research and development expenses:
|
Six months ended
June 30
|
Three months ended
June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
Payroll and related expenses
|
$
|
854
|
$
|
476
|
$
|
485
|
$
|
216
|
||||||||
Share-based compensation expenses
|
-
|
38
|
-
|
19
|
||||||||||||
Subcontractors and consultants
|
598
|
1,128
|
442
|
497
|
||||||||||||
Rent and maintenance
|
95
|
49
|
55
|
18
|
||||||||||||
Other
|
61
|
36
|
36
|
16
|
||||||||||||
$
|
1,608
|
$
|
1,727
|
$
|
1,018
|
$
|
766
|
b. |
General and administrative expenses:
|
Payroll and related expenses
|
$
|
739
|
$
|
280
|
$
|
407
|
$
|
151
|
||||||||
Share-based compensation expenses
|
58
|
26
|
37
|
13
|
||||||||||||
Professional services
|
1,111
|
448
|
586
|
369
|
||||||||||||
Depreciation
|
7
|
15
|
3
|
7
|
||||||||||||
Rent and maintenance
|
85
|
72
|
55
|
46
|
||||||||||||
Patent registration
|
51
|
25
|
47
|
16
|
||||||||||||
Travel expenses
|
91
|
16
|
37
|
7
|
||||||||||||
Other
|
184
|
26
|
94
|
10
|
||||||||||||
2,326
|
$
|
908
|
$
|
1,266
|
$
|
619
|
c. |
Financial expense, net:
|
Change in fair value of financial liabilities measured at fair value
|
$
|
277
|
$
|
145
|
$
|
198
|
$
|
64
|
||||||||
Interest income, net
|
(34
|
)
|
(25
|
)
|
(43
|
)
|
(6
|
)
|
||||||||
Foreign currency exchange loss, net
|
55
|
148
|
61
|
42
|
||||||||||||
Other
|
3
|
2
|
-
|
2
|
||||||||||||
Total financial expense (income), net
|
$
|
301
|
$
|
270
|
$
|
216
|
$
|
102
|
a. |
Public Offering of Ordinary Shares, Pre-Funded Warrants, and Ordinary Warrants.
|
F - 14
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
b. |
Induced Warrant Exercise Transaction
|
F - 15
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
Number of options
|
Weighted-average
exercise price (in
U.S. dollars)
|
Weighted- average
remaining
contractual term
(in years)
|
Aggregate
intrinsic
value
|
|||||||||||||
Outstanding at January 1, 2025
|
1,608
|
897.47
|
7.19
|
-
|
||||||||||||
Granted
|
4,680
|
18.90
|
9.62
|
-
|
||||||||||||
Expired
|
(20
|
)
|
907.57
|
-
|
-
|
|||||||||||
Outstanding at June 30, 2025
|
6,268
|
241.40
|
8.88
|
-
|
||||||||||||
Exercisable at June 30, 2025
|
1,588
|
897.34
|
6.71
|
-
|
||||||||||||
Vested and expected to vest at June 30, 2025
|
1,588
|
897.34
|
6.71
|
-
|
Six months ended
June 30
|
Three months ended
June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
Research and development
|
$
|
-
|
$
|
38
|
$
|
-
|
$
|
19
|
||||||||
General and administrative
|
58
|
26
|
37
|
13
|
||||||||||||
$
|
58
|
$
|
64
|
$
|
37
|
$
|
32
|
F - 16
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
June 30, 2025
|
||||||||
Level 3
|
Total
|
|||||||
Financial Liabilities
|
||||||||
Private Warrants to ordinary shares
|
$
|
*
|
$
|
*
|
||||
Promissory Notes
|
$
|
3,190
|
$
|
3,190
|
December 31, 2024
|
||||||||
Level 3
|
Total
|
|||||||
Financial Liabilities
|
||||||||
Private Warrants to ordinary shares
|
$
|
2
|
$
|
2
|
||||
Promissory Notes
|
$
|
3,965
|
$
|
3,965
|
Six months ended
June 30, 2025
|
Three months ended
June 30, 2025
|
|||||||||||||||
Promissory Notes
|
Private Warrants to
ordinary shares
|
Promissory Notes
|
Private Warrants to
ordinary shares
|
|||||||||||||
Fair value at the beginning of the period
|
$
|
3,965
|
$
|
2
|
$
|
2,993
|
$
|
1
|
||||||||
Change in fair value
|
290
|
(2
|
)
|
197
|
(1
|
)
|
||||||||||
Repayments
|
(709
|
)
|
-
|
-
|
-
|
|||||||||||
Conversion to equity
|
(356
|
)
|
-
|
-
|
-
|
|||||||||||
Fair value at the end of the period
|
$
|
3,190
|
$
|
*
|
$
|
3,190
|
$
|
*
|
Six months ended
June 30, 2024
|
Three months ended
June 30, 2024
|
|||||||
Warrants to preferred shares
|
||||||||
Fair value at the beginning of the period
|
$
|
200
|
$
|
281
|
||||
Change in fair value
|
145
|
64
|
||||||
Fair value at the end of the period
|
$
|
345
|
$
|
345
|
F - 17
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
June 30
|
||||||||
|
2025
|
2024
|
||||||
Volatility
|
90.34
|
%
|
74.82
|
%
|
||||
Term (years) |
4.13 |
5.13 |
||||||
Dividend yield
|
0
|
%
|
0
|
%
|
Six months ended
June 30
|
Three months ended
June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net loss
|
$
|
4,238
|
$
|
2,912
|
$
|
2,503
|
$
|
1,489
|
||||||||
Net loss attributable to ordinary shareholders, basic and diluted:
|
$
|
4,238
|
$
|
2,845
|
$
|
2,503
|
$
|
1,472
|
||||||||
Denominator:
|
||||||||||||||||
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders,
basic and diluted
|
516,110
|
7,466
|
579,523
|
7,442
|
||||||||||||
Net loss per share attributable to ordinary shareholders, basic and diluted
|
$
|
8.21
|
$
|
381.09
|
$
|
4.32
|
$
|
197.80
|
F - 18
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
- |
Warrants to purchase Ordinary Shares (see also Note 4).
|
- |
Share-based compensation;
|
- |
Promissory Notes (see also Note 5).
|
- |
Redeemable convertible preferred shares;
|
- |
Warrants to purchase redeemable convertible preferred shares;
|
- |
Share-based compensation;
|
a. |
Transactions:
|
Six months ended
June 30
|
Three months ended
June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
Share-based compensation included in research and development expenses
|
$
|
-
|
$
|
34
|
$
|
-
|
$
|
17
|
||||||||
Share-based compensation included in general and administrative expenses
|
$
|
58
|
$
|
24
|
$
|
37
|
$
|
12
|
||||||||
Financial expenses
|
$
|
229
|
$
|
135
|
$
|
197
|
$
|
60
|
b. |
Balances:
|
June 30, 2025
|
December 31, 2024
|
|||||||
Current liabilities —
|
||||||||
Private warrants to purchase ordinary shares
|
$
|
*
|
$
|
1
|
June 30, 2025
|
December 31, 2024
|
|||||||
Non-Current liabilities -
|
||||||||
Sponsor Promissory Note
|
$
|
3,190
|
$
|
2,961
|
F - 19
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
Six months ended June 30
|
Three months ended June 30
|
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
Clinical trials and other payments to R&D-related service providers
|
$
|
598
|
$
|
1,131
|
$
|
442
|
$
|
497
|
||||||||
R&D payroll and related expenses, other than share-based compensation
|
854
|
476
|
485
|
216
|
||||||||||||
R&D share-based compensation expenses
|
-
|
38
|
-
|
19
|
||||||||||||
G&A payroll and related expenses, other than share-based compensation
|
739
|
280
|
407
|
151
|
||||||||||||
G&A share-based compensation expenses
|
58
|
26
|
37
|
13
|
||||||||||||
G&A Professional services
|
1,111
|
448
|
586
|
369
|
||||||||||||
Depreciation expenses
|
7
|
15
|
3
|
7
|
||||||||||||
Other segment expenses (*)
|
567
|
221
|
324
|
113
|
||||||||||||
Operating loss
|
3,934
|
2,635
|
2,284
|
1,385
|
||||||||||||
Interest income
|
(46
|
)
|
(25
|
)
|
(44
|
)
|
(6
|
)
|
||||||||
Interest expense
|
11
|
-
|
-
|
-
|
||||||||||||
Other financing expense (income), net
|
336
|
295
|
260
|
108
|
||||||||||||
Income taxes
|
3
|
7
|
3
|
2
|
||||||||||||
Net loss
|
$
|
4,238
|
$
|
2,912
|
$
|
2,503
|
$
|
1,489
|
||||||||
Segment assets
|
$
|
5,797
|
$
|
2,315
|
$
|
5,797
|
$
|
2,315
|
||||||||
Expenditures for segment assets
|
$
|
(7
|
)
|
$
|
(6
|
)
|
$
|
-
|
$
|
-
|
||||||
Segment liabilities
|
$
|
5,677
|
$
|
2,372
|
$
|
5,677
|
$
|
2,372
|
F - 20
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands)
a. |
Increase in Authorized Pool Under 2024 Equity Incentive Plan
|
b. |
Additional Reverse Share Split
|
c. |
Additional Warrant Inducement Transaction
|
Page
|
|
Report of Independent Registered Public Accounting Firm (PCAOB
name: Kesselman & Kesselman C.P.As and PCAOB ID: 1309)
|
F-2
|
CONSOLIDATED FINANCIAL STATEMENTS:
|
|
F-3 - F-4
|
|
F-5
|
|
F-6
|
|
F-7 - F-8
|
|
F-9 - F-36
|
/s/Kesselman & Kesselman
|
|
Certified Public Accountants (lsr.)
|
|
A member firm of PricewaterhouseCoopers International Limited
|
|
Tel-Aviv, Israel
|
|
March 18, 2025, except for the effects of the reverse share split effected July 28, 2025 as discussed in note 1h, as to which the date is August
20, 2025
We have served as the Company's auditor since 2023.
|
|
Kesselman & Kesselman, 146 Derech Menachem Begin St. Tel-Aviv 6492103, Israel, P.O Box 7187 Tel-Aviv 6107120, Telephone: +972 -3-
7954555, Fax:+972 -3- 7954556, www.pwc.com/il
|
December 31
|
||||||||
2024
|
2023
|
|||||||
Assets
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
1,187
|
$
|
4,595
|
||||
Restricted cash
|
35
|
25
|
||||||
Prepaid expenses
|
966
|
335
|
||||||
Other current assets
|
62
|
24
|
||||||
TOTAL CURRENT ASSETS
|
2,250
|
4,979
|
||||||
NON-CURRENT ASSETS:
|
||||||||
Restricted cash
|
48
|
25
|
||||||
Long-term deposit
|
5
|
5
|
||||||
Property and equipment, net
|
30
|
49
|
||||||
Operating lease right-of-use asset
|
530
|
198
|
||||||
TOTAL NON-CURRENT ASSETS
|
613
|
277
|
||||||
TOTAL ASSETS
|
$
|
2,863
|
$
|
5,256
|
December 31
|
||||||||
2024
|
2023
|
|||||||
Liabilities and redeemable convertible preferred shares, net of capital deficiency
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
929
|
$
|
319
|
||||
Current maturities of operating lease liability
|
158
|
112
|
||||||
Warrants to preferred shares (including $0 and $186 due to related party, as of December 31, 2024 and
December 31, 2023, respectively)
|
-
|
200
|
||||||
Employee related obligations
|
642
|
207
|
||||||
Accrued expenses and other accounts payable
|
788
|
1,358
|
||||||
Private warrants to purchase ordinary shares (including $1 and $0 due to related party, as of December
31, 2024 and December 31, 2023, respectively)
|
2
|
-
|
||||||
Underwriters Promissory Note
|
1,004
|
-
|
||||||
TOTAL CURRENT LIABILITIES
|
3,523
|
2,196
|
||||||
NON-CURRENT LIABILITIES:
|
||||||||
Long-term operating lease liability
|
368
|
59
|
||||||
Related Party Promissory Note
|
2,961
|
-
|
||||||
TOTAL NON-CURRENT LIABILITIES
|
$
|
3,329
|
$
|
59
|
||||
TOTAL LIABILITIES
|
$
|
6,852
|
$
|
2,255
|
||||
COMMITMENTS AND CONTINGENT LIABILITIES (Note 7)
|
||||||||
REDEEMABLE CONVERTIBLE PREFERRED SHARES AND NON-CONTROLLING INTERESTS:
|
||||||||
Convertible Series A Preferred Shares (NIS 1.35 par value, 0 and 3,778 shares authorized as of December
31, 2024 and 2023, 0 and 2,875 shares issued and outstanding as of December 31, 2024 and 2023);
|
||||||||
Convertible Series A-1 Preferred Shares (NIS 1.35 par value per share, 0 and 889 shares authorized as
of December 31, 2024 and 2023, 0 and 676 shares issued and outstanding as of December 31, 2024 and 2023);
|
||||||||
Convertible Series A-2 Preferred Shares (NIS 1.35 par value per share, 0 and 1,482 shares authorized as
of December 31, 2024 and 2023, 0 and 337 shares issued and outstanding as of December 31, 2024 and 2023);
|
||||||||
Convertible Series A-3 Preferred Shares (NIS 1.35 par value per share, 0 and 593 shares authorized as
of December 31, 2024 and 2023, 0 and 470 shares issued and outstanding as of December 31, 2024 and 2023);
|
||||||||
Convertible Series A-4 Preferred Shares (NIS 1.35 par value per share 0 and 6,038 and shares authorized
as of December 31, 2024 and 2023, respectively 0 and 161** shares issued and outstanding as of December 31, 2024 and 2023, respectively);
|
||||||||
TOTAL REDEEMABLE CONVERTIBLE PREFERRED SHARES
|
-
|
15,057
|
||||||
CONTINGENTLY REDEEMABLE NON-CONTROLLING INTERESTS
|
-
|
3,420
|
||||||
TOTAL REDEEMABLE CONVERTIBLE PREFERRED SHARES AND CONTINGENTLY REDEEMABLE
NON-CONTROLLING INTERESTS
|
$
|
-
|
$
|
18,477
|
||||
CAPITAL DEFICIENCY:
|
||||||||
Ordinary shares ($0.0135 par value per share, 1,481,482 shares authorized as of December 31, 2024 and
2023; 123,290**** and 6,516 shares issued and outstanding as of December 31, 2024 and 2023, respectively)
|
2
|
*
|
||||||
Additional paid-in capital
|
39,263
|
11,335
|
||||||
Accumulated deficit
|
(43,254
|
)
|
(26,811
|
)
|
||||
TOTAL CAPITAL DEFICIENCY
|
$
|
(3,989
|
)
|
$
|
(15,476
|
)
|
||
TOTAL REDEEMABLE CONVERTIBLE PREFERRED SHARES AND CONTINGENTLY REDEEMABLE NON-CONTROLLING INTERESTS, NET OF CAPITAL DEFICIENCY
|
$
|
(3,989
|
)
|
$
|
3,001
|
|||
TOTAL LIABILITIES, REDEEMABLE CONVERTIBLE
|
||||||||
PREFERRED SHARES AND NON-CONTROLLING INTEREST, NET OF CAPITAL DEFICIENCY
|
$
|
2,863
|
$
|
5,256
|
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
OPERATING EXPENSES:
|
||||||||
Research and development (including $1,796 and $69 from related party, for the year ended December
31, 2024 and December 31, 2023, respectively)
|
$
|
5,815
|
$
|
3,708
|
||||
General and administrative (including $2,972 and $48 from related party, for the year ended December
31, 2024 and December 31, 2023, respectively)
|
6,756
|
973
|
||||||
TOTAL OPERATING EXPENSES
|
12,571
|
4,681
|
||||||
OPERATING LOSS
|
12,571
|
4,681
|
||||||
Financial expenses (income), net (including $(1,249) and $83 from related party, for the year ended December 31, 2024 and December 31, 2023,
respectively)
|
3,938
|
395
|
||||||
LOSS BEFORE INCOME TAX
|
$
|
16,509
|
$
|
5,076
|
||||
INCOME TAX
|
10
|
32
|
||||||
NET LOSS FOR THE YEAR
|
$
|
16,519
|
$
|
5,108
|
||||
Attributable to:
|
||||||||
Equity holders of the Company
|
16,443
|
4,942
|
||||||
Non-controlling interests
|
76
|
166
|
||||||
$
|
16,519
|
$
|
5,108
|
|||||
LOSS PER ORDINARY SHARE, BASIC AND DILUTED*
|
$
|
394.94
|
$
|
659.55
|
||||
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES OUTSTANDING USED IN COMPUTATION OF BASIC
AND DILUTED LOSS PER SHARE*:
|
41,635
|
7,493
|
Redeemable Convertible Preferred Shares
|
Ordinary shares
|
Additional
paid-in Capital |
Accumulated deficit
|
Total capital deficiency
|
Total redeemable convertible preferred shares and contingently redeemable non-controlling interests,
net of capital deficiency
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Series A preferred shares
|
Series A-1 preferred shares
|
Series A-2 preferred shares
|
Series A-3 preferred shares
|
Series A-4 preferred shares
|
Contingently redeemable non-controlling
interests
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2023
|
2,875
|
$
|
7,307
|
676
|
$
|
2,392
|
337
|
$
|
2,264
|
470
|
$
|
2,683
|
-
|
-
|
$
|
3,586
|
6,516
|
*
|
$
|
11,204
|
$
|
(21,869
|
)
|
$
|
(10,665
|
)
|
$
|
7,567
|
||||||||||||||||||||||||||||||||||||||||||
CHANGES DURING 2023:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of Preferred A-4 shares, net of issuance cost, see Note 9(1)
|
161
|
$
|
411
|
1
|
1
|
412
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation
|
130
|
130
|
130
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss
|
(166
|
) |
|
(4,942
|
)
|
(4,942
|
)
|
(5,108
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2023
|
2,875
|
$
|
7,307
|
676
|
$
|
2,392
|
337
|
$
|
2,264
|
470
|
$
|
2,683
|
161
|
$
|
411
|
$
|
3,420
|
6,516
|
* |
$
|
11,335
|
$
|
(26,811
|
)
|
$
|
(15,476
|
)
|
$
|
3,001
|
|||||||||||||||||||||||||||||||||||||||||
CHANGES DURING 2024:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of pre-funded options
|
919
|
**
|
* |
*
|
*
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation
|
5,242
|
* |
5,862
|
5,862
|
5,862
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of convertible preferred shares upon net exercise of warrants
|
10
|
-
|
62
|
$
|
334
|
-
|
-
|
334
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss
|
(76
|
) |
|
(16,443
|
)
|
(16,443
|
)
|
(16,519
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of convertible preferred shares and noncontrolling interests upon the effectiveness of the
SPAC Merger (see Note 1(d))
|
(2,875
|
)
|
$
|
(7,307
|
)
|
(686
|
)
|
$
|
(2,392
|
)
|
(337
|
)
|
$
|
(2,264
|
)
|
(470
|
)
|
$
|
(2,683
|
)
|
(223
|
)
|
$
|
(745
|
)
|
$
|
(3,344
|
) |
|
31,873
|
1 |
18,734
|
18,735
|
-
|
||||||||||||||||||||||||||||||||||||
Issuance of ordinary shares upon Transactions (see Note 1(d))
|
27,825
|
* |
*
|
*
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of ordinary shares for ELOC holders, see Note 3(d)
|
50,915
|
1 |
3,332
|
3,333
|
3,333
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2024
|
-,-
|
-,- |
-,- |
-,- |
-,- |
-,- |
-,- |
-,- |
-,- |
-,- |
-,- |
123,290
|
****
|
$ | 2 |
$
|
39,263
|
$
|
(43,254
|
)
|
$
|
(3,989
|
)
|
$
|
(3,989
|
)
|
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(16,519
|
)
|
$
|
(5,108
|
)
|
||
Adjustments required to reconcile loss to net cash used in operating activities:
|
||||||||
Depreciation
|
25
|
45
|
||||||
Share-based compensation expenses
|
5,862
|
130
|
||||||
Non-cash loss upon entering Transactions
|
4,783
|
-
|
||||||
Other non-cash financial expenses (income)
|
(1,051
|
)
|
318
|
|||||
Loss )gain( on disposal of property and equipment
|
16
|
(1
|
)
|
|||||
Loss from lease termination
|
68
|
-
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Increase in prepaid expenses
|
(631
|
)
|
(329
|
)
|
||||
Decrease (increase) in other current assets
|
(38
|
)
|
18
|
|||||
Increase in trade payable
|
610
|
79
|
||||||
Net change in operating lease
|
(57
|
)
|
6
|
|||||
Increase (decrease) in employee related obligations
|
435
|
(46
|
)
|
|||||
Increase (decrease) in accrued expenses and other accounts payable
|
(1,899
|
)
|
359
|
|||||
Net cash used in operating activities
|
(8,396
|
)
|
(4,529
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds from short-term deposit
|
-
|
507
|
||||||
Purchase of property and equipment
|
(22
|
)
|
(12
|
)
|
||||
Proceeds from sale of property and equipment
|
-
|
78
|
||||||
Net cash provided by (used in (investing activities
|
(22
|
)
|
573
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from issuance of preferred shares and warrants, net of issuance costs
|
-
|
522
|
||||||
Proceeds from exercise of pre-funded options
|
*
|
-
|
||||||
Net proceeds from issuance of ordinary shares (ELOC)
|
3,054
|
-
|
||||||
Cash received from Transactions upon the effectiveness of the SPAC Merger
|
2,300
|
-
|
||||||
Payment of Underwriters Promissory Note
|
(250
|
)
|
-
|
|||||
Net cash provided by financing activities
|
5,104
|
522
|
||||||
DECREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
|
(3,314
|
)
|
(3,434
|
)
|
||||
EXCHANGE RATE DIFFERENCES ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
|
(61
|
)
|
(230
|
)
|
||||
BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF YEAR
|
4,645
|
8,309
|
||||||
BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF YEAR
|
$
|
1,270
|
$
|
4,645
|
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
Appendix A –
|
||||||||
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH REPORTED IN THE CONSOLIDATED BALANCE SHEETS:
|
||||||||
Cash and cash equivalents
|
1,187
|
4,595
|
||||||
Restricted cash
|
83
|
50
|
||||||
TOTAL CASH, CASH EQUIVALENTS AND RESTRICTED CASH SHOWN IN STATEMENT OF CASH FLOWS
|
$
|
1,270
|
$
|
4,645
|
||||
Appendix B - SUPPLEMENTARY INFORMATION:
|
||||||||
SUPPLEMENTARY INFORMATION ON INVESTING AND FINANCING ACTIVITIES NOT INVOLVING CASH FLOWS:
|
||||||||
Derecognition of right-of-use asset recognized and lease liability as a result of operating lease termination
|
$
|
(89
|
)
|
-
|
||||
Conversion of preferred shares to ordinary shares
|
$
|
15,391
|
-
|
|||||
Conversion of warrants to preferred shares on a cashless basis
|
$
|
334
|
-
|
|||||
Conversion of non-controlling interests to New Silexion ordinary shares
|
$
|
3,344
|
-
|
|||||
Shares issued for ELOC financing liability
|
$
|
312
|
-
|
|||||
Right-of-use asset recognized with a corresponding lease liability
|
$
|
506
|
-
|
|||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||
Interest paid
|
$
|
27
|
-
|
|||||
Interest received
|
$
|
28
|
$
|
153
|
a. |
Silexion Therapeutics Corp (“New Silexion”) (hereinafter - the “Company” or the “Combined Company”) is a recently formed entity that was formed for the purpose of
effecting the Transactions (as defined below). Following the closing of the Transactions on August 15, 2024 (the “Closing”), New Silexion now serves as a publicly-traded holding company that has two primary wholly-owned
subsidiaries —Moringa Acquisition Corp (“Moringa” or the “SPAC”), a Cayman Islands exempted company, and Silexion Therapeutics Ltd. (formerly known as Silenseed Ltd.) (“Silexion”), an Israeli limited company.
|
b. |
Financial Information Presented:
|
c. |
Subsidiaries:
|
1. |
Silexion. Silexion was incorporated in Israel and began its operations on November 30, 2008. Since its incorporation,
Silexion has been engaged in one operating segment - the research and development of innovative treatments for pancreatic cancer based on siRNAs, aiming to stop the production of a specific pancreatic cancer-causing protein
known as the KRAS mutation. Silexion’s long-lived assets are located in Israel.
|
2. |
Silenseed (China) Ltd. On April 28, 2021, Silexion (as the predecessor entity to the Company) signed an agreement with
Guangzhou Sino-Israel Biotech Investment Fund (“GIBF”) to establish a new company in China. On June 15, 2021 a company was established in China, named Silenseed (China) Ltd. (hereinafter - the “Chinese Subsidiary”). As of
December 31, 2024, following transfer of all interests in the Chinese Subsidiary to the Company as part of the Transactions, the Company owns (directly or indirectly) 100% of the shares of the Chinese Subsidiary. The Chinese
Subsidiary has no significant operations as of December 31, 2024.
|
3. |
Moringa. Prior to the Transactions (commencing on February 17, 2021), Moringa’s class A ordinary shares and warrants were
listed for trading on the Nasdaq Capital Market (Nasdaq: MACA and MACAW). As part of the Transactions, Moringa merged with a wholly-owned subsidiary of the Company and now serves as an inactive, wholly-owned subsidiary of
the Company. Following the Transactions, Moringa is no longer listed for trading on the Nasdaq Capital Market.
|
4. |
The Company, the Chinese Subsidiary, Moringa and Silexion are together referred to hereinafter as the “Group”.
|
d. |
On April 3, 2024, Silexion entered into an Amended and Restated Business Combination Agreement (hereinafter, the “A&R BCA”) with the SPAC, New Silexion, August M.S.
Ltd. an Israeli company and wholly-owned subsidiary of New Silexion (“Merger Sub 1”), and Moringa Acquisition Merger Sub Corp, a Cayman Islands exempted company and wholly-owned subsidiary of New Silexion (“Merger Sub 2”).
Under the A&R BCA, both Silexion and the SPAC were to become wholly-owned subsidiaries of New Silexion, which was to become a publicly-held, Nasdaq-listed entity (the A&R BCA and related transactions: the
“Transactions”).
|
F-9
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
e. |
In connection with the closing of the Transactions, the ordinary shares and warrants of New Silexion are now listed on the Nasdaq Global Market and began trading under
the symbols “SLXN” and “SLXNW”, respectively.
|
f. |
For more information on instruments issued as part of the Transactions, see Note 3.
|
g. |
The Transactions were accounted for as a reverse recapitalization in accordance with US GAAP. Under this method of accounting, Silexion was treated as the accounting
acquirer and the SPAC was treated as the “acquired” company for financial reporting purposes. Silexion was determined to be the accounting acquirer based on evaluation of the following facts and circumstances:
|
F-10
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
Recapitalization
|
||||
Accrued expenses assumed
|
1,329
|
|||
Warrants to ordinary shares assumed
|
1,130
|
|||
Related Party Promissory Note issued
|
3,288
|
|||
Underwriters Promissory Note issued
|
1,336
|
|||
Less: Loss upon entering Transactions
|
(4,783
|
)
|
||
Effect of reverse recapitalization, net of transaction costs
|
2,300
|
h. |
On November 22, 2024 and July 16, 2025, the Company announced prospective 1-for-9 and 1-for-15 (respectively) reverse share splits of all of its issued and
outstanding, and authorized but unissued, ordinary shares. The reverse share splits resulted in corresponding increases in the par value of the Company’s ordinary shares, from $0.0001 per share to $0.0009 per share, and
from $0.0009 per share to $0.0135 per share, respectively. No fractional shares were issued as a result of the reverse share splits, as any fractional share totals to which shareholders became entitled were rounded up to
the nearest whole number of shares. The reverse share splits became effective after market close on November 27, 2024 and July 28,2025, and the Company’s ordinary shares began trading on a reverse split-adjusted basis on
the Nasdaq Global Market and the Nasdaq Capital Market (with respect to the first and second such reverse share splits, respectively) on November 29, 2024 and July 29, 2025, respectively.
|
i. |
In October 2023, Hamas terrorists infiltrated Israel’s southern border from the Gaza Strip and conducted a series of attacks on civilian and military targets. Following
the attack, Israel’s security cabinet declared war against Hamas and commenced a military campaign against Hamas and other terrorist organizations.
|
F-11
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
j. |
Going concern:
|
F-12
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
a. |
Basis of presentation
|
b. |
Use of estimates
|
c. |
Functional currency
|
d. |
Principles of consolidation
|
e. |
Cash and cash equivalents
|
F-13
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
f. |
Restricted cash
|
g. |
Property and equipment:
|
%
|
||||
Computers
|
33
|
|||
Office furniture
|
7-15
|
|||
Leasehold improvements
|
*
|
h. |
Employee rights upon retirement
|
F-14
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
i. |
Fair value measurement
|
Level 1: |
Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority
to Level 1 inputs.
|
Level 2: |
Observable prices that are based on inputs not quoted on active markets, but corroborated by market data or active market data of similar or identical assets or
liabilities.
|
Level 3 |
Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.
|
j. |
Financial instruments issued
|
F-15
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
k. |
Contracts over Ordinary Shares
|
l. |
Promissory Notes
|
m. |
Redeemable Non-controlling Interest
|
F-16
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
n. |
Share-based compensation
|
o. |
Research and development expenses
|
p. |
Leases
|
F-17
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
q. |
Loss per share
|
r. |
Income taxes:
|
1) |
Deferred taxes
|
2) |
Uncertainty in income tax
|
s. |
Concentration of credit risks
|
F-18
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
t. |
Impairment of long-lived assets
|
u. |
Comprehensive Loss
|
v. |
Loss Contingencies
|
w. |
New accounting pronouncements:
|
1) |
In November 2023, the FASB issued ASU No. 2023-07 Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The ASU improves reportable segments
disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The ASU also requires that a public entity that has a single reportable segment must provide all the disclosures required
by the amendments and all existing segment disclosures in Topic 280. The Company adopted the ASU on January 1, 2024 - see Note 15.
|
1) |
In November 2024, the FASB issued ASU No. 2024-03 Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40). The ASU
improves the disclosures about a public business entity’s expenses and provides more detailed information about the types of expenses in commonly presented expense captions. The amendments require that at each interim and
annual reporting period an entity will, inter alia, disclose amounts of purchases of inventory, employee compensation, depreciation and amortization included in each relevant expense caption (such as cost of sales,
SG&A and research and development). The ASU is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The
Company is currently evaluating this ASU to determine its impact on the Company's disclosures.
|
F-19
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
2) |
In December, 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures, which requires disclosure of disaggregated income taxes paid, prescribes
standard categories for the components of the effective tax rate reconciliation, and modifies other income tax-related disclosures. The ASU will be effective for fiscal years beginning after December 15, 2025, and allows
adoption on a prospective basis, with a retrospective option. The Company is in the process of assessing the impacts and method of adoption.
|
3) |
In June 2022, the FASB issued ASU 2022-03 “Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions”. The ASU clarifies that a contractual
restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring its fair value. The ASU also clarifies that an entity
cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The ASU also introduces new disclosure requirements for equity securities subject to contractual sale restrictions.
|
a. |
Underwriters Promissory Note
|
F-20
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
b. |
Sponsor/Related Party Promissory Note
|
c. |
PIPE Financing
|
d. |
ELOC Financing
|
F-21
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
e. |
SPAC Warrants
|
F-22
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
December 31
|
||||||||
2024
|
2023
|
|||||||
Cost:
|
||||||||
Computers
|
$
|
87
|
$
|
75
|
||||
Office furniture
|
12
|
2
|
||||||
Leasehold improvements
|
-
|
56
|
||||||
$
|
99
|
$
|
133
|
|||||
Accumulated depreciation:
|
||||||||
Computers
|
67
|
55
|
||||||
Office furniture
|
2
|
2
|
||||||
Leasehold improvements
|
-
|
27
|
||||||
$
|
69
|
$
|
84
|
|||||
Property and equipment, net
|
$
|
30
|
$
|
49
|
a. |
On August 15, 2024, Silexion vacated its office spaces and facilities in Israel. On September 8, 2024, an early termination agreement for the operating lease was
signed with the landlord, which included a termination penalty. As a result, Silexion derecognized the right-of-use asset and the lease liability in its financial statements, recording a loss of $68 from the lease
termination and an additional loss of $16 from the disposal of leasehold improvements.
|
b. |
On September 26, 2024 Silexion signed a new lease agreement for an office in Israel starting November 1, 2024 and ending on October 31, 2026 (initial term of two
years and extension options reasonably certain to be exercised ending October 31, 2028). Silexion will pay quarterly fixed payments to the lessor (including payments for common area maintenance). Lease payments are
indexed to the Israeli consumer price index (“CPI”).
|
Year Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
Fixed payments and variable payments that depend on an index or rate:
|
||||||||
Office and operational lease expenses
|
$
|
144
|
$
|
131
|
||||
Variable lease cost (included in the operating lease costs)
|
$
|
8
|
$
|
9
|
||||
Loss from lease termination
|
$
|
68
|
-
|
|||||
Total operating lease costs
|
$
|
220
|
$
|
140
|
F-23
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
Year Ended December 31,
|
||||||||
2024
|
2023 | |||||||
Office and operational spaces lease expenses
|
$
|
130
|
$
|
101
|
||||
Termination penalty
|
$
|
34
|
-
|
|||||
Total
|
$
|
164
|
$
|
101
|
Year Ended December 31,
|
||||||||
2024
|
2023
|
|||||||
Operating lease right-of-use assets
|
$
|
530
|
$
|
198
|
||||
Operating lease liabilities
|
$
|
526
|
$
|
171
|
||||
Weighted average remaining lease term (years)
|
3.84
|
1.58
|
||||||
Weighted average discount rate
|
11.28
|
%
|
12.69
|
%
|
Operating
lease liabilities
|
||||
2025
|
$
|
165
|
||
2026
|
167
|
|||
2027
|
172
|
|||
2028
|
132
|
|||
Total undiscounted lease payments
|
$
|
636
|
||
Less - imputed interest
|
$
|
110
|
||
Present value of lease liabilities
|
$
|
526
|
a. |
Research and development expenses:
|
Year ended December 31,
|
||||||||
2024
|
2023
|
|||||||
Payroll and related expenses
|
$
|
1,231
|
$
|
895
|
||||
Share-based compensation expenses
|
2,424
|
78
|
||||||
Subcontractors and consultants
|
1,890
|
2,467
|
||||||
Materials
|
3
|
13
|
||||||
Rent and maintenance
|
205
|
160
|
||||||
Travel expenses
|
13
|
37
|
||||||
Other
|
49
|
58
|
||||||
$
|
5,815
|
$
|
3,708
|
F-24
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
b. |
General and administrative expenses:
|
Payroll and related expenses
|
$
|
1,154
|
$
|
304
|
||||
Share-based compensation expenses
|
3,438
|
52
|
||||||
Professional services
|
1,632
|
386
|
||||||
Depreciation
|
25
|
45
|
||||||
Rent and maintenance
|
89
|
86
|
||||||
Patent registration
|
43
|
22
|
||||||
Travel expenses
|
106
|
31
|
||||||
Other
|
269
|
47
|
||||||
$
|
6,756
|
$
|
973
|
c. |
Financial expense, net:
|
Change in fair value of financial liabilities measured at fair value (including ELOC) |
$
|
(1,150
|
)
|
$
|
86
|
|||
Issuance costs |
52
|
3
|
||||||
Loss upon entering Transactions
|
4,783
|
-
|
||||||
Interest income, net |
(1
|
)
|
(153
|
)
|
||||
Foreign currency exchange loss, net
|
247
|
453
|
||||||
Other
|
7
|
6
|
||||||
Total financial expense, net
|
$
|
3,938
|
$
|
395
|
a) |
Regarding the Series A-4 Preferred Shares of Silexion, Silexion issued warrants to acquire 161 Series A-4 Preferred Shares to various investors, with an exercise price of $3,343.80 per share and an expiration date of May
30, 2025. Issuance expenses amounted to $3. On August 6, 2024, all of these warrants were exercised in a ‘cashless’ manner for 62 Preferred A4 shares of Silexion.
|
F-25
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
1) |
On May 30, 2023, Silexion entered into an agreement to receive an investment in a total amount of $538. In exchange for this investment, Silexion issued 161 Series A-4
Preferred Shares with a par value of NIS 1.35. Issuance expenses amounted to $16.
|
2) |
See Note 1(d) for shares issued as part of Transactions.
|
3) |
See Note 3(d) for ELOC Financing.
|
a. |
Cayman Islands
|
b. |
Corporate taxation of Israeli subsidiary
|
c. |
Income taxes of Chinese Subsidiary
|
d. |
Tax loss carryforwards
|
F-26
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
Domestic – Israel
|
12,156
|
4,769
|
||||||
Foreign
|
||||||||
Cayman Islands
|
$
|
4,161
|
$
|
-
|
||||
Chinese Subsidiary
|
192
|
307
|
||||||
Total
|
$
|
16,509
|
$
|
5,076
|
e. |
Uncertainty in income tax
|
f. |
Tax rate reconciliation
|
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
Loss before income taxes
|
$
|
(16,509
|
)
|
$
|
(5,076
|
)
|
||
Statutory tax rate
|
23
|
%
|
23
|
%
|
||||
Computed “expected” tax income
|
(3,797
|
)
|
(1,167
|
)
|
||||
Exchange rate differences
|
(21
|
)
|
120
|
|||||
Non-deductible share-based compensation
|
1,373
|
30
|
||||||
Non-deductible financial instruments valuation
|
32
|
21
|
||||||
Effect of other non-deductible differences
|
78
|
112
|
||||||
Change in valuation allowance
|
1,392
|
922
|
||||||
Subsidiaries tax rate differences
|
953
|
(6
|
)
|
|||||
Reported taxes on income
|
$
|
10
|
$
|
32
|
F-27
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
g. |
Deferred tax
|
December 31
|
||||||||
2024
|
2023
|
|||||||
Deferred tax assets
|
||||||||
Operating loss carryforwards
|
$
|
5,800
|
$
|
4,405
|
||||
Research and development
|
902
|
780
|
||||||
Accrued expenses
|
104
|
304
|
||||||
Bonus accrual
|
52
|
-
|
||||||
Lease liability
|
121
|
39
|
||||||
Other
|
42
|
25
|
||||||
Total deferred tax assets
|
$
|
7,021
|
$
|
5,553
|
||||
Deferred tax liabilities
|
||||||||
Right of use asset
|
(122
|
)
|
(46
|
)
|
||||
Total deferred tax liabilities
|
$
|
(122
|
)
|
$
|
(46
|
)
|
||
Valuation allowance
|
$
|
(6,899
|
)
|
$
|
(5,507
|
)
|
||
Deferred tax assets, net of valuation allowance
|
$
|
-
|
$
|
-
|
h. |
Roll forward of valuation allowance:
|
Balance as of December 31, 2022
|
$
|
(4,585
|
)
|
|
Additions
|
(922
|
)
|
||
Balance as of December 31, 2023
|
$
|
(5,507
|
)
|
|
Additions
|
(1,392
|
)
|
||
Balance as of December 31, 2024
|
$
|
(6,899
|
)
|
i. |
Income tax assessments
|
F-28
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
NOTE 11 - SHARE-BASED COMPENSATION:
1) |
Warrants to service provider
|
2) |
Employee Stock Option Plan
|
F-29
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
Number of options
|
Weighted-average
exercise price (in
U.S. dollars)
|
Weighted- average
remaining
contractual term
(in years)
|
Aggregate
intrinsic
value
|
|||||||||||||
Outstanding at December 31, 2023
|
3,596
|
584.00
|
4.88
|
316
|
||||||||||||
Granted
|
-
|
-
|
-
|
-
|
||||||||||||
Exercised
|
(919
|
)
|
0.45
|
0.01
|
490
|
|||||||||||
Forfeited
|
(22
|
)
|
907.80
|
6.02
|
-
|
|||||||||||
Expired
|
(1,047
|
)
|
607.95
|
-
|
-
|
|||||||||||
Outstanding at December 31, 2024
|
1,608
|
897.47
|
7.19
|
*
|
||||||||||||
Exercisable at December 31, 2024
|
1,608
|
897.47
|
7.19
|
*
|
||||||||||||
Vested and expected to vest at December 31, 2024
|
1,608
|
897.47
|
7.19
|
*
|
Expected volatility
|
74.82
|
%
|
||
Assumptions regarding the price of the underlying shares:
|
||||
Probability of an IPO scenario (including de-SPAC transaction)
|
67
|
%
|
||
Expected time to IPO (including de-SPAC transaction) (years)
|
0.137
|
|||
Probability of other liquidation events
|
33
|
%
|
||
Expected time to liquidation (years)
|
2.25
|
|||
Expected return on Equity
|
22
|
%
|
F-30
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
Research and development
|
$
|
2,424
|
$
|
78
|
||||
General and administrative
|
3,438
|
52
|
||||||
$
|
5,862
|
$
|
130
|
December 31, 2024
|
||||||||
Level 3
|
Total
|
|||||||
Financial Liabilities
|
||||||||
Private Warrants to ordinary shares
|
$
|
2
|
$
|
2
|
||||
Promissory Notes
|
$
|
3,965
|
$
|
3,965
|
December 31, 2023
|
||||||||
Level 3
|
Total
|
|||||||
Financial Liabilities
|
||||||||
Warrants to preferred shares
|
$
|
200
|
$
|
200
|
2024
|
||||||||||||
Promissory
Notes
|
Warrants to
preferred shares
|
Private Warrants to
ordinary shares
|
||||||||||
Fair value at the beginning of the year
|
$
|
-
|
$
|
200
|
$
|
-
|
||||||
Issuance
|
4,622
|
1,130
|
||||||||||
Change in fair value
|
(407
|
)
|
134
|
(1,128
|
)
|
|||||||
Repayments
|
(250
|
)
|
-
|
-
|
||||||||
Conversion to equity
|
-
|
(334
|
)
|
-
|
||||||||
Fair value at the end of the year
|
$
|
3,965
|
$
|
-,-
|
$
|
2
|
2023
|
||||
Warrants to
preferred shares
|
||||
Fair value at the beginning of the year
|
$
|
3
|
||
Issuance
|
111
|
|||
Change in fair value
|
86
|
|||
Fair value at the end of the year
|
$
|
200
|
F-31
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
F-32
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
December 31,
|
August 15,
|
|||||||
|
2024
|
2024
|
||||||
Volatility
|
77.69
|
%
|
80.23
|
%
|
||||
Dividend yield
|
0
|
%
|
0
|
%
|
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
Numerator:
|
||||||||
Net loss for the year
|
$
|
16,519
|
$
|
5,108
|
||||
Net loss attributable to ordinary shareholders:
|
||||||||
Basic and diluted
|
$
|
16,443
|
$
|
4,942
|
||||
Denominator:
|
||||||||
Weighted-average shares used in computing net loss per share attributable to ordinary shareholders,
basic and diluted
|
41,635
|
7,493
|
||||||
Net loss per share attributable to ordinary shareholders, basic and diluted
|
$
|
394.94
|
$
|
659.55
|
- |
Redeemable convertible preferred shares (see Note 9);
|
- |
Warrants to purchase redeemable convertible preferred shares (see Note 8);
|
- |
Share-based compensation issuable for substantial consideration (see Note 11);
|
- |
Warrants to purchase ordinary shares (which were originally SPAC warrants (see Note 3));
|
- |
Underwriters Promissory Note and Related Party Promissory Note (see Note 3);
|
- |
ELOC financing (see Note 3);
|
F-33
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
a. |
Transactions:
|
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
Share-based compensation included in research and development expenses
|
$
|
1,796
|
$
|
69
|
||||
Share-based compensation included in general and administrative expenses
|
$
|
2,972
|
$
|
48
|
||||
Financial expenses
|
$
|
(1,249
|
)
|
$
|
83
|
b. |
Balances:
|
December 31
|
||||||||
2024
|
2023
|
|||||||
Non-Current liabilities
|
||||||||
Warrants to preferred shares
|
-
|
$
|
186
|
|||||
Private warrants to purchase ordinary shares
|
$
|
1
|
-
|
|||||
Sponsor Promissory Note
|
$
|
2,961
|
-
|
|||||
$
|
2,962
|
$
|
186
|
a. |
Segment disclosures
|
F-34
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
Year ended December 31
|
||||||||
2024
|
2023
|
|||||||
Clinical trials and other services from R&D-related service providers
|
$
|
1,893
|
$
|
2,480
|
||||
Payroll and related expenses, other than share-based compensation
|
2,385
|
1,199
|
||||||
Share-based compensation expenses
|
5,862
|
130
|
||||||
Depreciation expenses
|
25
|
45
|
||||||
Other segment expenses (*)
|
2,406
|
827
|
||||||
Operating loss
|
12,571
|
4,681
|
||||||
Interest income
|
(28
|
)
|
(153
|
)
|
||||
Interest expense |
27 | - | ||||||
Other financing expense, net
|
3,939
|
548
|
||||||
Income taxes
|
10
|
32
|
||||||
Net loss
|
$
|
16,519
|
$
|
5,108
|
||||
Segment assets
|
$
|
2,863
|
$
|
5,256
|
||||
Expenditures for segment assets
|
(22
|
)
|
(12
|
)
|
b. |
Entity-Wide disclosures
|
a. |
Public Offering of Ordinary Shares, Pre-Funded Warrants, and Ordinary Warrants.
|
F-35
SILEXION THERAPEUTICS CORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE DATA
b. |
Induced Warrant Exercise Transaction
|
c. |
Partial Conversion and Prospective Retirement of Underwriters Promissory Note
|
d. |
For information regarding the 1-for-15 reverse share split effected on July 28, 2025, see Note 1(h)
|