| |
State of Israel
(State or other jurisdiction of
incorporation or organization) |
| |
3679
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
| |
5 Golda Meir Street
Ness Ziona, 7403649, Israel Tel: +972-8-946-8664
(Address, including zip code, and telephone number, including
area code, of Registrant’s principal executive offices) |
| |
Silentium USA Inc.
108 W. 13th Street, Suite 100 Wilmington, DE 19801 Tel: (302) 406-6517
(Name, address, including zip code, and
telephone number, including area code, of agent for service) |
|
| | | | |
Copies to:
|
| | | |
| |
David Huberman, Esq.
Diana Liu, Esq. Greenberg Traurig, P.A. One Azrieli Center Round Tower, 30th floor 132 Menachem Begin Rd Tel Aviv 6701101, Israel Telephone: 312 364 1633 |
| |
Shlomo Farkas, Adv.
Perry Wildes, Adv. Goldfarb Gross Seligman & Co. One Azrieli Center Tel Aviv 6702100, Israel Telephone: +972(0) 3.607.4444 |
| |
Guy Ben-Ami, Esq.
Steven J. Glusband, Esq. Carter Ledyard & Milburn LLP 28 Liberty St. 41st Floor New York, NY 10005 Tel: 212-238-8658 |
|
| |
PRELIMINARY PROSPECTUS
|
| |
SUBJECT TO COMPLETION,
|
| |
DATED JUNE 8, 2026
|
|
| | | |
Per Ordinary
Share |
| |
Total
|
| ||||||
|
Initial public offering price
|
| | | $ | | | | | $ | | | ||
|
Underwriting discounts(1)
|
| | | $ | | | | | $ | | | ||
|
Proceeds to us (before expenses)
|
| | | $ | | | | | $ | | | ||
| | | | | | 1 | | | |
| | | | | | 13 | | | |
| | | | | | 15 | | | |
| | | | | | 48 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | | |
| | CAPITALIZATION | | | | | 52 | | |
| | DILUTION | | | | | 54 | | |
| | | | | | 56 | | | |
| | BUSINESS | | | | | 65 | | |
| | MANAGEMENT | | | | | 91 | | |
| | | | | | 110 | | | |
| | | | | | 113 | | | |
| | | | | | 115 | | | |
| | | | | | 120 | | | |
| | TAXATION | | | | | 123 | | |
| | UNDERWRITING | | | | | 134 | | |
| | EXPENSES | | | | | 143 | | |
| | | | | | 143 | | | |
| | EXPERTS | | | | | 143 | | |
| | | | | | 143 | | | |
| | | | | | 145 | | | |
| | | | | | F-1 | | |
| |
Ordinary Shares offered by us
|
| | 2,150,000 Ordinary Shares | |
| |
Ordinary Shares to be issued and outstanding after this
offering |
| | 5,503,228 Ordinary Shares, or 5,825,728 Ordinary Shares if the representative of the underwriters (the “Representative”) exercises in full its over-allotment option to purchase additional Ordinary Shares. | |
| |
Over-allotment option
|
| | We have granted the Representative an option for a period of up to 45 days to purchase, at the public offering price, up to 322,500 additional Ordinary Shares, less underwriting discounts, to cover over-allotments, if any. | |
| |
Use of proceeds
|
| |
We expect to receive approximately $12.5 million in net proceeds from the sale of Ordinary Shares offered by us in this offering (approximately $14.7 million if the Representative exercises its over-allotment option in full), based upon an assumed public offering price of $7.00 per Ordinary Share, which is the midpoint of the price range set forth on the cover page of this prospectus, and after deducting the underwriting discount and estimated offering expenses payable by us.
We intend to use the net proceeds from this offering (i) to acquire new OEM customers; (ii) for R&D; (iii) to expand our business with existing OEM customers; (iv) to strengthen our relationships with Tier-1 and semiconductor partners; (v) to expand into adjacent markets; and (vi) for working capital and general corporate purposes.
The amounts and schedule of our actual expenditures will depend on multiple factors. As a result, our management will have broad discretion in the application of the net proceeds of this offering.
See “Use of Proceeds” for more information about the intended use of proceeds from this offering.
|
|
| |
Risk factors
|
| | Investing in our securities involves a high degree of risk. You should read the “Risk Factors” section starting on page 15 of this prospectus for a discussion of factors to consider carefully before deciding to invest in the Ordinary Shares. | |
| |
symbol:
|
| | We have applied to list the Ordinary Shares on the NYSE American under the symbol “SIAI”. | |
|
(in thousands of USD, except share and per share data)
|
| |
Year Ended December 31,
|
| |||||||||
| |
2025
|
| |
2024
|
| ||||||||
|
Statements of Operations Data:
|
| |
|
| | | | | | | |||
|
Revenues
|
| | | $ | 3,949 | | | | | | 3,911 | | |
|
Cost of revenues
|
| | | | 1,248 | | | | | | 995 | | |
|
Research and development expenses, net
|
| | | | 3,914 | | | | | | 3,826 | | |
|
Selling and marketing expenses
|
| | | | 1,087 | | | | | | 1,458 | | |
|
General and administrative expenses
|
| | | | 2,047 | | | | | | 1,968 | | |
|
Operating loss
|
| | | | (4,347) | | | | | | (4,336) | | |
|
Finance income (expenses), net
|
| | | | (211) | | | | | | 623 | | |
|
Net loss before taxes
|
| | | | (4,558) | | | | | | (3,713) | | |
|
Tax
|
| | | | 158 | | | | | | 124 | | |
|
Net loss for the year
|
| | | | (4,716) | | | | | | (3,837) | | |
| Basic and diluted loss per share | | | | | | | | | | | | | |
|
Weighted average number of shares outstanding used in computing basic and diluted loss per share
|
| | | | | | | | | | | | |
|
Earnings (Loss) per share (Basic)(1)
|
| | | $ | (10.67) | | | | | | 0.08 | | |
|
Loss per share (Diluted)
|
| | | $ | (10.67) | | | | | | (0.09) | | |
|
Weighted average ordinary shares (Basic)
|
| | | | 443,372 | | | | | | 51,774,703 | | |
|
Weighted average ordinary shares (Diluted)
|
| | | | 443,372 | | | | | | 52,165,443 | | |
|
(in thousands of USD)
|
| |
As of December 31, 2025
|
| |||||||||||||||
| |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||||
| | | |
(Unaudited)
|
| |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 831 | | | | | | 2,463 | | | | | | 14,929 | | |
|
Total assets
|
| | | $ | 3,705 | | | | | | 5,337 | | | | | | 17,803 | | |
|
Total liabilities
|
| | | $ | 7,062 | | | | | | 5,738 | | | | | | 5,153 | | |
|
Temporary equity
|
| | | $ | 7,536 | | | | | | 0 | | | | | | 0 | | |
|
Total shareholders’ equity (deficit)
|
| | | $ | (10,893) | | | | | | (401) | | | | | | 12,650 | | |
| | | |
As of December 31, 2025
|
| |||||||||||||||
|
U.S. dollars, in thousands
|
| |
Actual
|
| |
Pro forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
| | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 831 | | | | | | 2,463 | | | | | | 14,929 | | |
|
Short term debt
|
| | | | 5,260 | | | | | | 3,936 | | | | | | 3,351 | | |
|
Long term debt
|
| | | | 1,802 | | | | | | 1,802 | | | | | | 1,802 | | |
|
Temporary equity
|
| | | | 7,536 | | | | | | 0 | | | | | | 0 | | |
|
Ordinary shares, no par value per share: 3,326,330 shares authorized; 407,521 shares issued and outstanding, actual; 3,353,228 shares issued and outstanding, pro forma; and 5,503,228 shares issued and outstanding, pro forma as adjusted
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Additional paid-in capital
|
| | | | 66,670 | | | | | | 77,162 | | | | | | 90,694 | | |
|
Translation reserve
|
| | | | (5) | | | | | | (5) | | | | | | (5) | | |
|
Accumulated deficit
|
| | | | (77,558) | | | | | | (77,558) | | | | | | (78,039) | | |
|
Total shareholders’ equity (deficit)
|
| | | | (10,893) | | | | | | (401) | | | | | | 12,650 | | |
|
Total capitalization
|
| | | | (10,893) | | | | | | (401) | | | | | | 12,650 | | |
| | | | | | | | | | | | | | | | | | | | |
| |
Assumed public offering price per Ordinary Share
|
| | | $ | 7.00 | | |
| |
Pro forma net tangible deficit per Ordinary Share as of December 31, 2025
|
| | | $ | (0.12) | | |
| |
Increase in net tangible book value per Ordinary Share attributable to new investors
|
| | | $ | 2.37 | | |
| |
Pro forma as adjusted net tangible book value per Ordinary Share after this offering
|
| | | $ | 2.30 | | |
| |
Dilution per Ordinary Share to new investors
|
| | | $ | 4.70 | | |
| |
Percentage of dilution in net tangible book value per Ordinary Share for new investors
|
| | | | 67.2% | | |
| | | | | | | | | |
| | | |
Shares
|
| |
Total Consideration
|
| |
Average Price
Per Ordinary Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Existing shareholders
|
| | | | 3,353,228 | | | | | | 60.9% | | | | | $ | 77,162,000 | | | | | | 83.7% | | | | | $ | 23.01 | | |
|
New investors
|
| | | | 2,150,000 | | | | | | 39.1% | | | | | $ | 15,050,000 | | | | | | 16.3% | | | | | $ | 7.00 | | |
|
Total
|
| | | | 5,503,228 | | | | | | 100.0% | | | | | $ | 92,212,000 | | | | | | 100% | | | | | $ | 16.76 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(in thousands of USD, except share and per share data)
|
| |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Statements of Operations Data: | | | | | | | | | | | | | |
|
Revenues
|
| | | $ | 3,949 | | | | | | 3,911 | | |
|
Cost of revenues
|
| | | | 1,248 | | | | | | 995 | | |
|
Gross profit
|
| | | | 2,701 | | | | | | 2,916 | | |
|
Research and development expenses, net
|
| | | | 3,914 | | | | | | 3,826 | | |
|
Selling and marketing expenses
|
| | | | 1,087 | | | | | | 1,458 | | |
|
General and administrative expenses
|
| | | | 2,047 | | | | | | 1,968 | | |
|
Public listing expenses
|
| | | | | | | | | | | | |
|
Loss from operations
|
| | | | (4,347) | | | | | | (4,336) | | |
|
Finance income (expense), net
|
| | | | (211) | | | | | | 623 | | |
|
Tax
|
| | | | 158 | | | | | | 124 | | |
|
Exchange gains (losses) arising on translation of foreign operations
|
| | | | 9 | | | | | | (11) | | |
|
Total comprehensive loss for the period
|
| | | $ | (4,707) | | | | | | (3,848) | | |
| | | | | | | | | | | | | | |
|
(in thousands of USD)
|
| |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
United States
|
| | | $ | 1,234 | | | | | | 1,568 | | |
|
Japan
|
| | | | 1,532 | | | | | | 1,222 | | |
|
Peoples’ Republic of China (“PRC”)
|
| | | | 885 | | | | | | 666 | | |
|
All others
|
| | | | 298 | | | | | | 455 | | |
| | | | | | 3,949 | | | | | | 3,911 | | |
| Significant customers: | | | | | | | | | | | | | |
|
Customer A – USA (Tier 1 Integration Partner)
|
| | | $ | 1,234 | | | | | | 1,568 | | |
|
Customer B – Japan (Tier 2 Integration Partner)
|
| | | | 1,478 | | | | | | 1,139 | | |
|
Customer C – PRC (Auto OEM customer)
|
| | | | 764 | | | | | | 649 | | |
| | | |
Year Ended December 31,
|
| |||||||||
|
(in thousands of USD)
|
| |
2025
|
| |
2024
|
| ||||||
|
Cash at beginning of the period
|
| | | $ | 2,265 | | | | | | 1,680 | | |
|
Net cash used in operating activities
|
| | | | (4,206) | | | | | | (4,476) | | |
|
Net cash used in investing activities
|
| | | | 331 | | | | | | 151 | | |
|
Net cash provided by financing activities
|
| | | | 2,395 | | | | | | 4,941 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | $ | (1,480) | | | | | | 616 | | |
|
Effects of exchange rate changes on cash
|
| | | $ | 46 | | | | | | (31) | | |
|
Cash at the end of the period
|
| | | $ | 831 | | | | | | 2,265 | | |
| | | | | | | | | | | | | | |
|
Year-End
|
| |
Auto OEM
Relationships |
| |
Vehicles on
the Road |
| |||
|
2022
|
| | | | 1 | | | |
~142,000
|
|
|
2023
|
| | | | 4 | | | |
~591,000
|
|
|
2024
|
| | | | 5 | | | |
~1.1 million
|
|
|
2025
|
| | | | 5 | | | |
~1.6 million
|
|
| | | | | | | | | | | |
|
#
|
| |
DOCKET
NUMBER |
| |
COUNTRY
|
| |
STATUS
|
| |
FILING
DATE |
| |
APPLICATION
NUMBER |
| |
ISSUE
DATE |
| |
PATENT
NUMBER |
| |
TITLE
|
|
| 1 | | | SLM-P-00195-US | | | United States of America | | | Issued | | |
Nov 30, 2006
|
| | 11606010 | | |
Jan 11, 2011
|
| | 7869607 | | | QUIET ACTIVE FAN FOR SERVERS CHASSIS | |
| 2 | | | SLM-P-00196-US | | | United States of America | | | Issued | | |
Jul 22, 2009
|
| | 12449068 | | | Oct 7, 2014 | | | 8855329 | | | QUIET FAN INCORPORATING ACTIVE NOISE CONTROL (ANC) | |
| 3 | | | SLM-P-00239-CN | | | China | | | Issued | | |
May 10, 2012
|
| | 2012800260243 | | |
Oct 12, 2016
|
| | CN103607982A | | |
DEVICE, SYSTEM AND METHOD OF NOISE CONTROL
|
|
| 4 | | | SLM-P-00239-CZ | | | Czechia | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| |
DEVICE, SYSTEM AND METHOD OF NOISE CONTROL
|
|
| 5 | | | SLM-P-00239-DE | | | Germany | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| | DEVICE, SYSTEM AND METHOD OF NOISE CONTROL | |
| 6 | | | SLM-P-00239-EP | | | European Patent Office | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| |
DEVICE, SYSTEM AND METHOD OF NOISE CONTROL
|
|
| 7 | | | SLM-P-00239-ES | | | Spain | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| |
DEVICE, SYSTEM AND METHOD OF NOISE CONTROL
|
|
| 8 | | | SLM-P-00239-FR | | | France | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| | DEVICE, SYSTEM AND METHOD OF NOISE CONTROL | |
| 9 | | | SLM-P-00239-GB | | | United Kingdom | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| | DEVICE, SYSTEM AND METHOD OF NOISE CONTROL | |
| 10 | | | SLM-P-00239-IT | | | Italy | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| |
DEVICE, SYSTEM AND METHOD OF NOISE CONTROL
|
|
| 11 | | | SLM-P-00239-JP | | | Japan | | | Issued | | |
May 10, 2012
|
| | 2014509878 | | |
Jul 28, 2017
|
| | 6182524 | | |
DEVICE, SYSTEM AND METHOD OF NOISE CONTROL
|
|
| 12 | | | SLM-P-00239-KR | | | Republic of Korea | | | Issued | | |
Nov 26, 2013
|
| | 1020137031401 | | |
Nov 7, 2017
|
| | 10-1797268 | | | DEVICE, SYSTEM AND METHOD OF NOISE CONTROL | |
| 13 | | | SLM-P-00239-NL | | | Netherlands | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| |
DEVICE, SYSTEM AND METHOD OF NOISE CONTROL
|
|
| 14 | | | SLM-P-00239-SE | | | Sweden | | | Issued | | |
May 10, 2012
|
| | 127827541 | | | Sep 9, 2020 | | |
EP 2 707 871 B1
|
| |
DEVICE, SYSTEM AND METHOD OF NOISE CONTROL
|
|
| 15 | | | SLM-P-00239-US | | | United States of America | | | Issued | | |
May 10, 2012
|
| | 13468170 | | |
Aug 30, 2016
|
| | 9431001 | | | DEVICE, SYSTEM AND METHOD OF NOISE CONTROL | |
| 16 | | | SLM-P-00908-CN | | | China | | | Issued | | |
Dec 27, 2015
|
| | 2015800767641 | | | Dec 3, 2021 | | |
CN 107251134 B
|
| |
APPARATUS, SYSTEM AND METHOD OF CONTROLLING NOISE WITHIN A NOISE-CONTROLLED VOLUME
|
|
|
#
|
| |
DOCKET
NUMBER |
| |
COUNTRY
|
| |
STATUS
|
| |
FILING
DATE |
| |
APPLICATION
NUMBER |
| |
ISSUE
DATE |
| |
PATENT
NUMBER |
| |
TITLE
|
|
|
17
|
| | SLM-P-00908-DE | | | Germany | | | Issued | | |
Dec 27, 2015
|
| | 158753434 | | | Jul 5, 2023 | | | 3238209 | | |
APPARATUS, SYSTEM AND METHOD OF CONTROLLING NOISE WITHIN A NOISE-CONTROLLED VOLUME
|
|
|
18
|
| | SLM-P-00908-EP | | |
European Patent Office
|
| | Issued | | |
Dec 27, 2015
|
| | 158753434 | | | Jul 5, 2023 | | | 3238209 | | |
APPARATUS, SYSTEM AND METHOD OF CONTROLLING NOISE WITHIN A NOISE-CONTROLLED VOLUME
|
|
|
19
|
| | SLM-P-00908-EP1D | | | European Patent Office | | | Pending | | |
Dec 27, 2015
|
| | 231759374 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF CONTROLLING NOISE WITHIN A NOISE-CONTROLLED VOLUME
|
|
|
20
|
| | SLM-P-00908-FR | | | France | | | Issued | | |
Dec 27, 2015
|
| | 158753434 | | | Jul 5, 2023 | | | 3238209 | | |
APPARATUS, SYSTEM AND METHOD OF CONTROLLING NOISE WITHIN A NOISE-CONTROLLED VOLUME
|
|
|
21
|
| | SLM-P-00908-GB | | | United Kingdom | | | Issued | | |
Dec 27, 2015
|
| | 158753434 | | | Jul 5, 2023 | | | 3238209 | | |
APPARATUS, SYSTEM AND METHOD OF CONTROLLING NOISE WITHIN A NOISE-CONTROLLED VOLUME
|
|
|
22
|
| | SLM-P-00908-US | | |
United States of America
|
| | Issued | | |
Dec 28, 2015
|
| | 14980175 | | |
Mar 27, 2018
|
| | 9928824 | | |
APPARATUS, SYSTEM AND METHOD OF CONTROLLING NOISE WITHIN A NOISE-CONTROLLED VOLUME
|
|
|
23
|
| | SLM-P-01801-CN | | | China | | | Issued | | | Jan 5, 2020 | | | 2020800079549 | | |
Jun 14, 2024
|
| | CN113261310B | | | APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL | |
|
24
|
| |
SLM-P-01801-CN1D
|
| | China | | | Pending | | | Jan 5, 2020 | | | 2024106518959 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL
|
|
|
25
|
| | SLM-P-01801-EP | | | European Patent Office | | | Pending | | | Jan 5, 2020 | | | 207360017 | | | | | | | | | APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL | |
|
26
|
| | SLM-P-01801-IN | | | India | | | Issued | | | Jan 5, 2020 | | | 202127030766 | | |
Mar 11, 2024
|
| | 523155 | | | APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL | |
|
27
|
| | SLM-P-01801-JP | | | Japan | | | Issued | | | Jan 5, 2020 | | | 2021539094 | | | Dec 5, 2024 | | | 7599424 | | |
APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL
|
|
|
28
|
| | SLM-P-01801-JP1D | | | Japan | | | Issued | | | Jan 9, 2024 | | | 2024001040 | | |
Feb 09, 2026
|
| | 7817293 | | |
APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL
|
|
|
29
|
| | SLM-P-01801-KR | | | Republic of Korea | | | Issued | | | Jan 5, 2020 | | | 1020217023593 | | |
Aug 25, 2023
|
| | 10-2572474 | | | APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL | |
|
30
|
| | SLM-P-01801-US | | | United States of America | | | Issued | | | Jan 5, 2020 | | | 16734338 | | |
Jul 12, 2022
|
| | 11385859 | | | APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL | |
|
31
|
| | SLM-P-01801-US1C | | |
United States of America
|
| | Issued | | |
May 1, 2022
|
| | 17734092 | | |
Dec 12, 2023
|
| | 11842121 | | |
APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL
|
|
|
32
|
| | SLM-P-01801-US2C | | | United States of America | | | Issued | | |
Nov 2, 2023
|
| | 18500750 | | | Apr 8, 2025 | | | 12271657 | | | APPARATUS, SYSTEM AND METHOD OF SOUND CONTROL | |
|
33
|
| | SLM-P-01850-CN | | | China | | | Pending | | |
Jun 28, 2023
|
| | 2023800611642 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF NEURAL-NETWORK (NN) BASED ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
#
|
| |
DOCKET
NUMBER |
| |
COUNTRY
|
| |
STATUS
|
| |
FILING
DATE |
| |
APPLICATION
NUMBER |
| |
ISSUE
DATE |
| |
PATENT
NUMBER |
| |
TITLE
|
|
|
34
|
| | SLM-P-01850-EP | | | European Patent Office | | | Pending | | |
Jun 28, 2023
|
| | 238306062 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF NEURAL-NETWORK (NN) BASED ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
35
|
| | SLM-P-01850-IN | | | India | | | Pending | | |
Jun 28, 2023
|
| | 202517006123 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF NEURAL-NETWORK (NN) BASED ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
36
|
| | SLM-P-01850-JP | | | Japan | | | Pending | | |
Jun 28, 2023
|
| | 2024576474 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF NEURAL-NETWORK (NN) BASED ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
37
|
| | SLM-P-01850-KR | | | Republic of Korea | | | Pending | | |
Jun 28, 2023
|
| | 10-2025-7002121 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF NEURAL-NETWORK (NN) BASED ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
38
|
| | SLM-P-01850-US | | | United States of America | | | Issued | | |
Jun 27, 2023
|
| | 18215055 | | | Oct 8, 2024 | | | 12112736 | | |
APPARATUS, SYSTEM, AND METHOD OF NEURAL-NETWORK (NN) BASED ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
39
|
| | SLM-P-01850-US1C | | | United States of America | | | Pending | | | Sep 5, 2024 | | | 18825991 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF NEURAL-NETWORK (NN) BASED ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
40
|
| | SLM-P-01919-EP | | |
European Patent Office
|
| | Pending | | |
Oct 26, 2020
|
| | 208811455 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE NOISE CONTROL (ANC) BASED ON HEATING, VENTILATION AND AIR CONDITIONING (HVAC) CONFIGURATION
|
|
|
41
|
| | SLM-P-01919-JP | | | Japan | | | Pending | | |
Oct 26, 2020
|
| | 2022524025 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE NOISE CONTROL (ANC) BASED ON HEATING, VENTILATION AND AIR CONDITIONING (HVAC) CONFIGURATION
|
|
|
42
|
| | SLM-P-01919-US | | |
United States of America
|
| | Issued | | |
Oct 26, 2020
|
| | 17080047 | | |
Jun 15, 2021
|
| | 11034211 | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE NOISE CONTROL (ANC) BASED ON HEATING, VENTILATION AND AIR CONDITIONING (HVAC) CONFIGURATION
|
|
|
43
|
| | SLM-P-01919-US1C | | |
United States of America
|
| | Issued | | | Apr 8, 2021 | | | 17225891 | | |
Aug 27, 2024
|
| | 12070986 | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE NOISE CONTROL (ANC) IN A VEHICLE
|
|
|
44
|
| | SLM-P-01919-US2C | | | United States of America | | | Pending | | |
Jul 11, 2024
|
| | 18770521 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE NOISE CONTROL (ANC) BASED ON HEATING, VENTILATION AND AIR CONDITIONING (HVAC) CONFIGURATION
|
|
|
45
|
| | SLM-P-02071-CN | | | China | | | Pending | | |
Dec 29, 2021
|
| | 2021800876875 | | | | | | | | | APPARATUS, SYSTEM, AND METHOD OF TESTING AN ACOUSTIC DEVICE | |
|
#
|
| |
DOCKET
NUMBER |
| |
COUNTRY
|
| |
STATUS
|
| |
FILING
DATE |
| |
APPLICATION
NUMBER |
| |
ISSUE
DATE |
| |
PATENT
NUMBER |
| |
TITLE
|
|
|
46
|
| | SLM-P-02071-EP | | | European Patent Office | | | Pending | | |
Dec 29, 2021
|
| | 219148459 | | | | | | | | | APPARATUS, SYSTEM, AND METHOD OF TESTING AN ACOUSTIC DEVICE | |
|
47
|
| | SLM-P-02071-IN | | | India | | | Pending | | |
Dec 29, 2021
|
| | 202317042460 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF TESTING AN ACOUSTIC DEVICE
|
|
|
48
|
| | SLM-P-02071-JP | | | Japan | | | Pending | | |
Dec 29, 2021
|
| | 2023540635 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF TESTING AN ACOUSTIC DEVICE
|
|
|
49
|
| | SLM-P-02071-KR | | | Republic of Korea | | | Pending | | |
Dec 29, 2021
|
| | 1020237021662 | | | | | | | | | APPARATUS, SYSTEM, AND METHOD OF TESTING AN ACOUSTIC DEVICE | |
|
50
|
| | SLM-P-02071-US | | | United States of America | | | Issued | | |
Nov 4, 2021
|
| | 17519367 | | |
Sep 20, 2022
|
| | 11451915 | | | APPARATUS, SYSTEM, AND METHOD OF TESTING AN ACOUSTIC DEVICE | |
|
51
|
| | SLM-P-02101-CN | | | China | | | Pending | | |
Feb 13, 2022
|
| | 2022800264996 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) AT AN OPEN ACOUSTIC HEADPHONE
|
|
|
52
|
| | SLM-P-02101-EP | | | European Patent Office | | | Pending | | |
Feb 13, 2022
|
| | 227524428 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) AT AN OPEN ACOUSTIC HEADPHONE
|
|
|
53
|
| | SLM-P-02101-IN | | | India | | | Pending | | |
Feb 13, 2022
|
| | 202317061656 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) AT AN OPEN ACOUSTIC HEADPHONE
|
|
|
54
|
| | SLM-P-02101-KR | | | Republic of Korea | | | Pending | | |
Feb 13, 2022
|
| | 1020237031139 | | | | | | | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) AT AN OPEN ACOUSTIC HEADPHONE
|
|
|
55
|
| | SLM-P-02101-US | | |
United States of America
|
| | Issued | | |
Feb 14, 2022
|
| | 17670547 | | |
Oct 25, 2022
|
| | 11482205 | | |
APPARATUS, SYSTEM AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) AT AN OPEN ACOUSTIC HEADPHONE
|
|
|
56
|
| | SLM-P-02211-CN | | | China | | | Pending | | |
Jun 28, 2022
|
| | 2022800563822 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
57
|
| | SLM-P-02211-EP | | |
European Patent Office
|
| | Pending | | |
Jun 28, 2022
|
| | 228323077 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
58
|
| | SLM-P-02211-IN | | | India | | | Pending | | |
Jun 28, 2022
|
| | 202417005525 | | | | | | | | | APPARATUS, SYSTEM, AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) | |
|
59
|
| | SLM-P-02211-JP | | | Japan | | | Pending | | |
Jun 28, 2022
|
| | 2023579591 | | | | | | | | | APPARATUS, SYSTEM, AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) | |
|
60
|
| | SLM-P-02211-KR | | | Republic of Korea | | | Pending | | |
Jun 28, 2022
|
| | 1020247002981 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC)
|
|
|
61
|
| | SLM-P-02211-US | | | United States of America | | | Issued | | |
Jun 28, 2022
|
| | 17852104 | | |
Mar 19, 2024
|
| | 11935513 | | | APPARATUS, SYSTEM, AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) | |
|
#
|
| |
DOCKET
NUMBER |
| |
COUNTRY
|
| |
STATUS
|
| |
FILING
DATE |
| |
APPLICATION
NUMBER |
| |
ISSUE
DATE |
| |
PATENT
NUMBER |
| |
TITLE
|
|
|
62
|
| | SLM-P-02211-US1C | | | United States of America | | | Pending | | | Dec 4, 2023 | | | 18527935 | | | | | | | | | APPARATUS, SYSTEM, AND METHOD OF ACTIVE ACOUSTIC CONTROL (AAC) | |
|
63
|
| | SLM-P-02372-CNU | | | China | | | Issued | | |
Oct 13, 2021
|
| | 2021224629241 | | |
Aug 9, 2022
|
| |
CN 217157705 U
|
| |
ACOUSTIC CONTROL SYSTEM FOR CONTROLLING AN ACOUSTIC ENVIRONMENT FOR A USER OF A SEAT — utility model
|
|
|
64
|
| | SLM-P-02468-CN | | | China | | | Pending | | | Feb 9, 2023 | | | 2023800244817 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF ACOUSTIC FEEDBACK (AFB) MITIGATION
|
|
|
65
|
| | SLM-P-02468-EP | | |
European Patent Office
|
| | Pending | | | Feb 9, 2023 | | | 237525373 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF ACOUSTIC FEEDBACK (AFB) MITIGATION
|
|
|
66
|
| | SLM-P-02468-IN | | | India | | | Pending | | | Feb 9, 2023 | | | 202417064364 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF ACOUSTIC FEEDBACK (AFB) MITIGATION
|
|
|
67
|
| | SLM-P-02468-JP | | | Japan | | | Pending | | | Feb 9, 2023 | | | 2024547259 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF ACOUSTIC FEEDBACK (AFB) MITIGATION
|
|
|
68
|
| | SLM-P-02468-KR | | | Republic of Korea | | | Pending | | | Feb 9, 2023 | | | 1020247028972 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF ACOUSTIC FEEDBACK (AFB) MITIGATION
|
|
|
69
|
| | SLM-P-02468-US | | | United States of America | | | Issued | | | Feb 9, 2023 | | | 18166622 | | | Jan 2, 2024 | | | 11863930 | | | APPARATUS, SYSTEM, AND METHOD OF ACOUSTIC FEEDBACK (AFB) MITIGATION | |
|
70
|
| | SLM-P-02468-US1C | | | United States of America | | | Issued | | |
Nov 21, 2023
|
| | 18516475 | | |
May 19, 2026
|
| | 12634619 | | |
APPARATUS, SYSTEM, AND METHOD OF ACOUSTIC FEEDBACK (AFB) MITIGATION
|
|
|
71
|
| | SLM-P-03332-CN | | | China | | | Pending | | | Jan 9, 2025 | | | 2025100368312 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF CONTROLLING A USER INTERFACE (UI) OF ACTIVE ACOUSTIC CONTROL (AAC) IN A VEHICLE
|
|
|
72
|
| | SLM-P-03332-PCT | | |
PCT/International
|
| | Pending. | | |
Nov 6, 2025
|
| |
PCT/IB2025/061343
|
| | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF CONTROLLING A USER INTERFACE (UI) OF ACTIVE ACOUSTIC CONTROL (AAC) IN A VEHICLE
|
|
|
73
|
| | SLM-P-03332-US | | | United States of America | | | Pending | | |
Nov 8, 2024
|
| | 18940881 | | | | | | | | |
APPARATUS, SYSTEM, AND METHOD OF CONTROLLING A USER INTERFACE (UI) OF ACTIVE ACOUSTIC CONTROL (AAC) IN A VEHICLE
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Name
|
| |
Age
|
| |
Position
|
|
|
Yoel Naor
|
| |
54
|
| | Chief Executive Officer and Director | |
|
Evan Fishman
|
| |
63
|
| | Chief Financial Officer | |
|
Tzvika Fridman
|
| |
49
|
| | Chief Technology Officer | |
|
Amir Slapak
|
| |
56
|
| | Chief Operating Officer | |
|
Ziv Hermon
|
| |
65
|
| | Chief Business Officer | |
|
Dr. Harold Wiener
|
| |
67
|
| | Director | |
|
Yue Lei Shen
|
| |
34
|
| | Director | |
|
Larry Krauss
|
| |
72
|
| | Director | |
|
Dr. Sigang Qin
|
| |
50
|
| | Director | |
|
Benjamin Eli Weiss
|
| |
46
|
| | Director | |
| | | |
Salary,
bonuses and Related Benefits |
| |
Pension,
Retirement and Other Similar Benefits |
| |
Share
Based Compensation |
| |||||||||
|
All directors and senior management as a group, consisting of
10 persons as of December 31, 2025. |
| | | $ | 721,817 | | | | | $ | 185,834 | | | | | $ | 118,698 | | |
| | | | | | |
Percentage of
Ordinary Shares beneficially owned |
| ||||||||||||
|
Name of beneficial owner
|
| |
Ordinary Shares
beneficially owned |
| |
Before
offering |
| |
After
offering |
| |||||||||
| 5% or Greater Shareholders | | | | | | | | | | | | | | | | | | | |
|
Black Inc.(1)
|
| | | | 857,554 | | | | | | 24.3% | | | | | | 15.1% | | |
|
Naor Group Ltd.(2)
|
| | | | 122,952 | | | | | | 3.6% | | | | | | 2.2% | | |
|
Entities affiliated with Terra Venture Partners(3)
|
| | | | 200,400 | | | | | | 5.9% | | | | | | 3.6% | | |
| Directors and Executive Officers | | | | | | | | | | | | | | | | | | | |
|
Yoel Naor(4)
|
| | | | 46,786 | | | | | | 1.4% | | | | | | * | | |
|
Evan Fishman(5)
|
| | | | 6,531 | | | | | | * | | | | | | * | | |
|
Tzvika Fridman(6)
|
| | | | 26,562 | | | | | | * | | | | | | * | | |
|
Ziv Hermon(7)
|
| | | | 4,381 | | | | | | * | | | | | | * | | |
|
Amir Slapak(8)
|
| | | | 5,030 | | | | | | * | | | | | | * | | |
|
Dr. Sigang Qin(9)
|
| | | | 255,817 | | | | | | 7.6% | | | | | | 4.6% | | |
|
Yue Lei Shen(10)
|
| | | | 133,293 | | | | | | 4.0% | | | | | | 2.4% | | |
|
Larry Krauss
|
| | | | — | | | | | | — | | | | | | | | |
|
Benjamin Eli Weiss (trustee)(11)
|
| | | | 234,848 | | | | | | 6.9% | | | | | | 4.2% | | |
|
Dr. Harold Wiener
|
| | | | — | | | | | | — | | | | | | | | |
|
All directors and executive officers as a group (ten persons)
|
| | | | 713,248 | | | | | | 20.2% | | | | | | 12.6% | | |
|
Underwriters
|
| |
Number of
Ordinary Shares |
| |||
|
ThinkEquity LLC
|
| | | | | | |
| | | | | | | | |
|
Total
|
| | | | | | |
| | | | | | | | |
| | | | | | |
Total
|
| ||||||
| | | |
Per Share
|
| |
Without Over-Allotment
|
| |
With Over-Allotment
|
| |||
|
Public offering price
|
| | | $ | | | | | | | | | |
|
Underwriting discount (7.0%)(1)
|
| | | $ | | | | | | | | | |
|
Proceeds, before expenses, to us
|
| | | $ | | | | | | | | | |
| | | | | | | | | | | | | | |
| |
SEC registration fee
|
| | | $ | 2,382 | | |
| |
Exchange listing fee
|
| | | $ | 50,000 | | |
| |
FINRA filing fee
|
| | | $ | 3,088 | | |
| |
Transfer agent fees and expenses
|
| | | $ | 20,000 | | |
| |
Printer fees and expenses
|
| | | $ | 57,800 | | |
| |
Legal fees and expenses
|
| | | $ | 560,000 | | |
| |
Accounting fees and expenses
|
| | | $ | 374,820 | | |
| |
Miscellaneous
|
| | | $ | 311,910 | | |
| |
Total
|
| | | $ | 1,380,000 | | |
| | | | | | | | | |
| | | |
Page
|
| |||
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 – F-26 | | | |
| |
Tel-Aviv, Israel
March 30, 2026 (except for Note 16, which is dated May 28, 2026) |
| |
/s/ Ziv Haft
Certified Public Accountants (Isr.) BDO Member Firm |
|
| | | | | | |
December 31,
|
| ||||||||||||
| | | |
Note
|
| |
2025
|
| |
2024
|
| |||||||||
|
ASSETS
|
| | | | | | | | | | | | | | | | | | |
| CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | | | | | | | 831 | | | | | | 2,265 | | |
|
Restricted deposits
|
| | | | | | | | | | 266 | | | | | | 599 | | |
|
Trade receivables, net
|
| | | | 13 | | | | | | 849 | | | | | | 788 | | |
|
Other accounts receivables
|
| | | | 4 | | | | | | 161 | | | | | | 230 | | |
|
Total current assets
|
| | | | | | | | | | 2,107 | | | | | | 3,882 | | |
| LONG-TERM ASSETS: | | | | | | | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | | 5 | | | | | | 86 | | | | | | 161 | | |
|
Operating right-of-use assets
|
| | | | 6 | | | | | | 1,512 | | | | | | 1,792 | | |
|
Total Long-term assets
|
| | | | | | | | | | 1,598 | | | | | | 1,953 | | |
|
TOTAL ASSETS
|
| | | | | | | | | | 3,705 | | | | | | 5,835 | | |
|
LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | | | | | | | | | | | | |
| CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | |
|
Current portion of long-term bank loans
|
| | | | 7 | | | | | | 1,533 | | | | | | 960 | | |
|
Trade payables
|
| | | | | | | | | | 102 | | | | | | 48 | | |
|
Deferred revenues
|
| | | | 13 | | | | | | 25 | | | | | | 37 | | |
|
Lease liabilities
|
| | | | 6 | | | | | | 348 | | | | | | 294 | | |
|
Other accounts payable
|
| | | | 8 | | | | | | 1,042 | | | | | | 976 | | |
|
SAFE Liabilities
|
| | | | 9 | | | | | | 1,324 | | | | | | — | | |
|
Warrants and other derivatives
|
| | | | 10 | | | | | | 886 | | | | | | — | | |
|
Total current liabilities
|
| | | | | | | | | | 5,260 | | | | | | 2,315 | | |
| LONG TERM LIABILITIES: | | | | | | | | | | | | | | | | | | | |
|
Long-term lease liabilities
|
| | | | 6 | | | | | | 1,196 | | | | | | 1,294 | | |
|
Warrants and other derivatives
|
| | | | 10 | | | | | | — | | | | | | 805 | | |
|
Long-term bank loans
|
| | | | 7 | | | | | | 606 | | | | | | 1,333 | | |
|
Total non-current liabilities
|
| | | | | | | | | | 1,802 | | | | | | 3,432 | | |
|
COMMITMENTS AND CONTINGENCIES
|
| | | | 11 | | | | | | | | | | | | | | |
|
TEMPORARY EQUITY(**)
|
| | | | 12 | | | | | | 7,536 | | | | | | 6,389 | | |
|
Convertible Preferred Shares A through A-7 (no par value): 37,698 and 47,670 shares authorized as of December 31, 2025 and December 31, 2024 respectively, and 37,698 shares issued and outstanding as of December 31, 2025 and December 31, 2024.
|
| | | | | | | | | | | | | | | | | | |
|
Convertible Preferred Shares B-1 through B-2 (no par value): 306,622 shares authorized as of December 31, 2025 and December 31, 2024; 153,311 shares issued and outstanding as of December 31, 2025 and December 31, 2024.
|
| | | | | | | | | | | | | | | | | | |
|
Convertible Preferred Shares C through C-2 (no par value): 2,154,593 and 2,000,000,000 shares authorized as
of December 31, 2025 and December 31, 2024 respectively; 763,511 and 541,449 shares issued and outstanding as of December 31, 2025 and December 31, 2024 respectively. |
| | | | | | | | | | | | | | | | | | |
|
DEFICIT
|
| | | | 12 | | | | | | | | | | | | | | |
|
Ordinary shares (no par value): 3,326,330 and 3,398,058 shares authorized as of December 31, 2025 and December 31, 2024 respectively; 839,492,514 shares issued and outstanding as of December 31, 2025 and December 31, 2024 respectively(**).
|
| | | | | | | | | | * | | | | | | * | | |
|
Additional paid-in capital
|
| | | | | | | | | | 66,670 | | | | | | 66,555 | | |
|
Translation reserve
|
| | | | | | | | | | (5) | | | | | | (14) | | |
|
Accumulated deficit
|
| | | | | | | | | | (77,558) | | | | | | (72,842) | | |
|
Total Shareholders’ deficit
|
| | | | | | | | | | (10,893) | | | | | | (6,301) | | |
|
TOTAL LIABILITIES AND SHAREHOLDERS ‘ DEFECIT
|
| | | | | | | | | | 3,705 | | | | | | 5,835 | | |
| | | | | | |
December 31,
|
| ||||||||||||
| | | |
Note
|
| |
2025
|
| |
2024
|
| |||||||||
|
Revenues
|
| | | | 13 | | | | | | 3,949 | | | | | | 3,911 | | |
|
Cost of revenues
|
| | | | | | | | | | 1,248 | | | | | | 995 | | |
|
Gross profit
|
| | | | | | | | | | 2,701 | | | | | | 2,916 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Research and development, net
|
| | | | | | | | | | 3,914 | | | | | | 3,826 | | |
|
Selling and marketing
|
| | | | | | | | | | 1,087 | | | | | | 1,458 | | |
|
General and administrative
|
| | | | | | | | | | 2,047 | | | | | | 1,968 | | |
|
Total operating expenses
|
| | | | | | | | | | 7,048 | | | | | | 7,252 | | |
|
Operating loss
|
| | | | | | | | | | (4,347) | | | | | | (4,336) | | |
|
Financial income (expenses), net
|
| | | | | | | | | | (211) | | | | | | 623 | | |
|
Loss before tax
|
| | | | | | | | | | (4,558) | | | | | | (3,713) | | |
|
Tax on income
|
| | | | | | | | | | 158 | | | | | | 124 | | |
|
Loss for the year
|
| | | | | | | | | | (4,716) | | | | | | (3,837) | | |
| Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | |
|
Exchange income (losses) arising on translation of foreign operations
|
| | | | | | | | | | 9 | | | | | | (11) | | |
|
Other comprehensive loss
|
| | | | | | | | | | 9 | | | | | | (11) | | |
|
Total comprehensive loss
|
| | | | | | | | | | (4,707) | | | | | | (3,848) | | |
|
Earnings (loss) per share(*)
|
| | |
|
15
|
| | | | | | | | | | | | | |
|
Earnings (Loss) per share (Basic)
|
| | | | | | | | | | (10.67) | | | | | | 0.08 | | |
|
Loss per share (Diluted)
|
| | | | | | | | | | (10.67) | | | | | | (0.09) | | |
|
Weighted average ordinary shares (Basic)
|
| | | | | | | | | | 442,372 | | | | | | 51,774,703 | | |
|
Weighted average ordinary shares (Diluted)
|
| | | | | | | | | | 442,372 | | | | | | 52,165,443 | | |
| | | |
Share
capital |
| |
Additional
paid-in capital |
| |
Translation
reserve |
| |
Accumulated
deficit |
| |
Total
shareholders’ equity |
| |||||||||||||||
|
Balance as of January 1, 2024
|
| | | | * | | | | | | 3,360 | | | | | | (3) | | | | | | (69,005) | | | | | | (65,648) | | |
|
Share based compensation
|
| | | | — | | | | | | 285 | | | | | | — | | | | | | — | | | | | | 285 | | |
|
Extinguishment
|
| | | | — | | | | | | 62,910 | | | | | | — | | | | | | — | | | | | | 62,910 | | |
|
Total comprehensive loss
|
| | | | — | | | | | | — | | | | | | (11) | | | | | | (3,837) | | | | | | (3,848) | | |
|
Balance as of December 31, 2024
|
| | | | * | | | | | | 66,555 | | | | | | (14) | | | | | | (72,842) | | | | | | (6,301) | | |
|
Share based compensation
|
| | | | — | | | | | | 115 | | | | | | — | | | | | | — | | | | | | 115 | | |
|
Total comprehensive income
|
| | | | — | | | | | | — | | | | | | 9 | | | | | | (4,716) | | | | | | (4,707) | | |
|
Balance as of December 31, 2025
|
| | | | * | | | | | | 66,670 | | | | | | (5) | | | | | | (77,558) | | | | | | (10,893) | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net Loss
|
| | | | (4,716) | | | | | | (3,837) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 77 | | | | | | 173 | | |
|
Share based compensation
|
| | | | 115 | | | | | | 285 | | |
|
Financing costs
|
| | | | 195 | | | | | | (893) | | |
|
Increase in trade receivables
|
| | | | (52) | | | | | | (128) | | |
|
Decrease (Increase) in other account receivables
|
| | | | 69 | | | | | | (94) | | |
|
Increase (Decrease) in trade payables
|
| | | | 54 | | | | | | (95) | | |
|
Decrease in deferred revenue
|
| | | | (12) | | | | | | (75) | | |
|
Increase in other accounts payable
|
| | | | 64 | | | | | | 188 | | |
|
Net cash used in operating activities
|
| | | | (4,206) | | | | | | (4,476) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Restricted deposit
|
| | | | 333 | | | | | | 160 | | |
|
Purchase of property and equipment
|
| | | | (2) | | | | | | (9) | | |
|
Net cash provided by (used) in investing activities
|
| | | | 331 | | | | | | 151 | | |
| Cash flows from Financing activities: | | | | | | | | | | | | | |
|
Bank loans received
|
| | | | 550 | | | | | | 1,000 | | |
|
Bank loans repaid
|
| | | | (973) | | | | | | (1,070) | | |
|
Issuance of shares
|
| | | | 1,494 | | | | | | 3,548 | | |
|
Issuance of SAFE Liabilities
|
| | | | 1,324 | | | | | | 1,463 | | |
|
Net cash provided by financing activities
|
| | | | 2,395 | | | | | | 4,941 | | |
|
Increase (decrease) in cash and cash equivalents
|
| | | | (1,480) | | | | | | 616 | | |
|
Effect of changes in foreign exchange rates
|
| | | | 46 | | | | | | (31) | | |
|
Cash and cash equivalents at the beginning of the year
|
| | | | 2,265 | | | | | | 1,680 | | |
|
Cash and cash equivalents at the end of the year
|
| | | | 831 | | | | | | 2,265 | | |
| Appendix A: Non-Cash activities: | | | | | | | | | | | | | |
|
Reclassification of Preferred Stock from temporary equity to permanent equity
|
| | | | 0 | | | | | | 62,908 | | |
|
Conversion of SAFE Liabilities into shares
|
| | | | 0 | | | | | | 1,644 | | |
| Appendix B: Supplemental cash flow activities: | | | | | | | | | | | | | |
|
Income tax paid
|
| | | | 158 | | | | | | 124 | | |
|
Interest paid
|
| | | | 278 | | | | | | 301 | | |
| | | |
%
|
|
| Computers and peripheral equipment | | |
33
|
|
| Electronic equipment | | |
15
|
|
| Office furniture and equipment | | |
6
|
|
| Leasehold improvements | | |
The shorter of term of the lease or
the useful life of the asset |
|
| | | |
2025
|
| |||||||||
| | | |
Warrants and
other derivatives |
| |
SAFE liabilities
|
| ||||||
|
January 1
|
| | | | 805 | | | | | | — | | |
|
Issuance
|
| | | | 483 | | | | | | 1,324 | | |
|
Change in fair value
|
| | | | (402) | | | | | | — | | |
|
December 31
|
| | | | 886 | | | | | | 1,324 | | |
| | | | | | | | | | | | | | |
| | | |
2024
|
| |||||||||
| | | |
Warrants and
other derivatives |
| |
SAFE liabilities
|
| ||||||
|
January 1
|
| | | | 576 | | | | | | 1,212 | | |
|
Issuance
|
| | | | 166 | | | | | | 1,463 | | |
|
Change in fair value
|
| | | | 63 | | | | | | (1,032) | | |
|
Conversion to equity
|
| | | | — | | | | | | (1,617) | | |
|
Conversion to warrants
|
| | | | — | | | | | | (26) | | |
|
December 31
|
| | | | 805 | | | | | | — | | |
| | | | | | | | | | | | | | |
| | | |
December 31
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Expected volatility
|
| | | | 50% | | | | | | 55% | | |
|
Expected time to liquidation (years)
|
| | | | 1 | | | | | | 1.25 | | |
| | | | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Prepaid expenses
|
| | | | 26 | | | | | | 119 | | |
|
Grants receivable
|
| | | | — | | | | | | 60 | | |
|
Government institutions
|
| | | | 135 | | | | | | 51 | | |
|
Total
|
| | | | 161 | | | | | | 230 | | |
| | | | | | | | | | | | | | |
| | | |
December 31
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cost: | | | | | | | | | | | | | |
|
Computers and peripheral equipment
|
| | | | 764 | | | | | | 762 | | |
|
Electronic equipment
|
| | | | 483 | | | | | | 483 | | |
|
Office furniture and equipment
|
| | | | 131 | | | | | | 131 | | |
|
Leasehold improvements
|
| | | | 470 | | | | | | 470 | | |
| | | | | | 1,848 | | | | | | 1,846 | | |
| Accumulated depreciation: | | | | | | | | | | | | | |
|
Computers and peripheral equipment
|
| | | | 757 | | | | | | 729 | | |
|
Electronic equipment
|
| | | | 432 | | | | | | 391 | | |
|
Office furniture and equipment
|
| | | | 120 | | | | | | 118 | | |
|
Leasehold improvements
|
| | | | 453 | | | | | | 447 | | |
| | | | | | 1,762 | | | | | | 1,685 | | |
|
Depreciated cost
|
| | | | 86 | | | | | | 161 | | |
| | | | | | | | | | | | | | |
| | | |
For the
Years Ended December 31, |
| |||||||||
|
Component of Lease Cost
|
| |
2025
|
| |
2024
|
| ||||||
|
Operating lease cost
|
| | | $ | 438 | | | | | $ | 430 | | |
| | | | | | | | | | | | | | |
| | | |
For the
Years Ended December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Cash paid under operating lease agreements
|
| | | $ | 403 | | | | | $ | 382 | | |
| | | | | | | | | | | | | | |
| | | |
December 31,
2025 |
| | |||||
|
2026
|
| | | $ | 431 | | | | ||
|
2027
|
| | | | 406 | | | | ||
|
2028
|
| | | | 388 | | | | ||
|
2029
|
| | | | 336 | | | | ||
|
2030
|
| | | | 252 | | | | ||
|
Total future lease payments
|
| | | | 1,813 | | | | ||
|
Less imputed interest
|
| | | | (269) | | | | ||
|
Total lease liabilities
|
| | | $ | 1,544 | | | | ||
| | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Operating leases weighted average remaining lease term (in years)
|
| | | | 4.41 | | | | | | 5.36 | | |
|
Operating leases weighted average discount rate
|
| | | | 8.67% | | | | | | 8.61% | | |
| | | | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Total Loans
|
| | | | 2,139 | | | | | | 2,293 | | |
|
Less – Current portion
|
| | | | 1,533 | | | | | | 960 | | |
|
Long-term Loans
|
| | | | 606 | | | | | | 1,333 | | |
|
Payable in 2026
|
| | | | — | | | | | | 993 | | |
|
Payable in 2027
|
| | | | 606 | | | | | | 340 | | |
| | | | | | 606 | | | | | | 1,333 | | |
| | | | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Employees and payroll accruals
|
| | | | 520 | | | | | | 591 | | |
|
Accrued expenses and other payables
|
| | | | 450 | | | | | | 265 | | |
|
Provisions for IIA and Bird grants
|
| | | | 72 | | | | | | 120 | | |
| | | | | | 1,042 | | | | | | 976 | | |
| | | | | | | | | | | | | | |
|
Share Class into which
warrants may be exercised |
| |
Expiry date
|
| |
Exercise
price |
| |
Number of warrants
|
| |||||||||||||||
| |
2025
|
| |
2024
|
| |
Classification
|
| |||||||||||||||||
|
Preferred B-2(*)
|
| |
Between September 2026
and May 2027 |
| | | $ | 17.45 | | | | | | 153,311 | | | | | | 153,311 | | | |
Liability
|
|
|
Ordinary
|
| |
31 Dec 2027
|
| | | $ | 183.13 | | | | | | 2,185 | | | | | | 2,185 | | | |
Liability
|
|
|
Preferred C(**)
|
| |
Between October 2030 and February 2031
|
| | | $ | 6.70 | | | | | | 44,810 | | | | | | 44,810 | | | |
Liability
|
|
|
Preferred C
|
| |
Earlier of an IPO, liquidity event or June 15, 2027
|
| | | $ | 6.70 | | | | | | 444,125 | | | | | | — | | | |
Liability
|
|
|
Ordinary
|
| |
June 1, 2032
|
| | | $ | 70.86 | | | | | | 586 | | | | | | 586 | | | |
Equity
|
|
|
Ordinary
|
| |
An exit or liquidation event
|
| | | | — | | | | | | 22,232 | | | | | | 22,232 | | | |
Equity
|
|
| | | | | | | | | | | | | | | 667,249 | | | | | | 223,124 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | | |
Authorized
|
| |
Issued and
outstanding |
| |
Authorized
|
| |
Issued and
outstanding |
| ||||||||||||
| | | |
Number of shares
|
| |
Number of shares
|
| ||||||||||||||||||
|
All of the shares are of no-par value
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Ordinary shares
|
| | | | 3,326,330 | | | | | | 407,521 | | | | | | 3,398,058 | | | | | | 407,521 | | |
|
Preferred A-1 shares
|
| | | | 6,201 | | | | | | 6,201 | | | | | | 12,621 | | | | | | 6,201 | | |
|
Preferred A-2 shares
|
| | | | 4,700 | | | | | | 4,700 | | | | | | 11,650 | | | | | | 4,700 | | |
|
Preferred A-3 shares
|
| | | | 1,041 | | | | | | 1,041 | | | | | | 4,369 | | | | | | 1,041 | | |
|
Preferred A-4 shares
|
| | | | 2,812 | | | | | | 2,812 | | | | | | 2,913 | | | | | | 2,812 | | |
|
Preferred A-5 shares
|
| | | | 22,944 | | | | | | 22,944 | | | | | | 15,534 | | | | | | 22,944 | | |
|
Preferred A-6 shares
|
| | | | — | | | | | | — | | | | | | 291 | | | | | | — | | |
|
Preferred A-7 shares
|
| | | | — | | | | | | — | | | | | | 291 | | | | | | — | | |
|
Preferred B-1 shares
|
| | | | 153,311 | | | | | | 153,311 | | | | | | 153,311 | | | | | | 153,311 | | |
|
Preferred B-2 shares
|
| | | | 153,311 | | | | | | — | | | | | | 153,311 | | | | | | — | | |
|
Preferred C shares
|
| | | | 2,154,593 | | | | | | 763,511 | | | | | | 970,874 | | | | | | 541,449 | | |
| | | | | | 5,825,243 | | | | | | 1,362,041 | | | | | | 4,723,223 | | | | | | 1,139,979 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
CLASS
|
| |
SHARES ISSUED
|
| |||
|
Ordinary Shares
|
| | | | 403,942 | | |
|
Preferred A-1 Shares
|
| | | | 6,201 | | |
|
Preferred A-2 Shares
|
| | | | 4,700 | | |
|
Preferred A-3 Shares
|
| | | | 1,041 | | |
|
Preferred A-4 Shares
|
| | | | 2,812 | | |
|
Preferred A-5 Shares
|
| | | | 22,944 | | |
|
Preferred B-1 Shares
|
| | | | 153,311 | | |
|
Preferred C Shares
|
| | | | 541,449 | | |
| | | | | | | | |
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
|
CLASS
|
| |
Carrying
amount |
| |
Liquidation
preference |
| |
Carrying
amount |
| |
Liquidation
preference |
| ||||||||||||
|
Preferred A-1 Shares
|
| | | | 383 | | | | | | 1,136 | | | | | | 383 | | | | | | 1,136 | | |
|
Preferred A-2 Shares
|
| | | | 193 | | | | | | 572 | | | | | | 193 | | | | | | 572 | | |
|
Preferred A-3 Shares
|
| | | | 30 | | | | | | 90 | | | | | | 30 | | | | | | 90 | | |
|
Preferred A-4 Shares
|
| | | | 68 | | | | | | 202 | | | | | | 68 | | | | | | 202 | | |
|
Preferred A-5 Shares
|
| | | | 549 | | | | | | 1,626 | | | | | | 549 | | | | | | 1,626 | | |
|
Preferred B-1 Shares
|
| | | | 1,617 | | | | | | 2,675 | | | | | | 1,617 | | | | | | 2,675 | | |
|
Preferred C Shares
|
| | | | 4,696 | | | | | | 5,112 | | | | | | 3,549 | | | | | | 3,625 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Year ended
December 31, 2025 |
| |
Year ended
December 31, 2024 |
| ||||||||||||||||||
| | | |
Number of
options |
| |
Weighted
average exercise price |
| |
Number of
options |
| |
Weighted
average exercise price |
| ||||||||||||
|
Outstanding at beginning of year
|
| | | | 66,255 | | | | | | 32.96 | | | | | | 66,718 | | | | | | 41.41 | | |
|
Granted
|
| | | | 326,187 | | | | | | 3.40 | | | | | | — | | | | | | — | | |
|
Exercised
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | |
|
Cancelled
|
| | | | -12,854 | | | | | | 12.20 | | | | | | -463 | | | | | | 51.15 | | |
|
Outstanding at end of year
|
| | | | 379,588 | | | | | | 9.68 | | | | | | 66,255 | | | | | | 32.96 | | |
|
Exercisable at end of year
|
| | | | 80,311 | | | | | | 31.21 | | | | | | 56,382 | | | | | | 67.98 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Expected volatility
|
| | | | 55% | | | | | | — | | |
|
Risk-free interest
|
| | | | 3.84% | | | | | | — | | |
|
Dividend yield
|
| | | | — | | | | | | — | | |
|
Expected terms (years)
|
| | | | 1.5 | | | | | | — | | |
| | | | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
USA
|
| | | | 1,234 | | | | | | 1,568 | | |
|
Japan
|
| | | | 1,532 | | | | | | 1,222 | | |
|
PRC
|
| | | | 885 | | | | | | 666 | | |
|
All others
|
| | | | 298 | | | | | | 455 | | |
| | | | | | 3,949 | | | | | | 3,911 | | |
| Revenues to major customers were as follows: | | | | | | | | | | | | | |
|
Customer A – USA
|
| | | | 1,234 | | | | | | 1,568 | | |
|
Customer B – Japan
|
| | | | 1,478 | | | | | | 1,139 | | |
|
Customer C – PRC
|
| | | | 764 | | | | | | 649 | | |
| | | | | | | | | | | | | | |
| |
Trade receivables, net
|
| | | | 849 | | | | | | 788 | | |
| |
Deferred revenues (short-term contract liabilities)
|
| | | | 25 | | | | | | 37 | | |
| | | | | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating loss carryforwards
|
| | | | 15,362 | | | | | | 14,194 | | |
|
Amortization of R&D expenses
|
| | | | 911 | | | | | | 1,021 | | |
|
Accrued vacation pay
|
| | | | 8 | | | | | | 13 | | |
|
Total gross deferred tax assets
|
| | | | 16,281 | | | | | | 15,228 | | |
|
Less: Valuation allowance
|
| | | | (16,281) | | | | | | (15,228) | | |
|
Total deferred tax assets
|
| | | | — | | | | | | — | | |
| | | | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
Tax
|
| |
Rate
|
| ||||||
|
IL statutory tax rate
|
| | | | (1,085) | | | | | | (23)% | | |
|
Foreign tax effects
|
| | | | (10) | | | | | | (1)% | | |
|
Non-deductible item – Share-based compensation
|
| | | | 27 | | | | | | 1% | | |
|
Changes in Valuation Allowances
|
| | | | 1,053 | | | | | | 22% | | |
|
Tax credits
|
| | | | 158 | | | | | | 3% | | |
|
Other Adjustments
|
| | | | 15 | | | | | | 1% | | |
|
Effective tax rate
|
| | | | 158 | | | | | | 3% | | |
| | | | | | | | | | | | | | |
| | | |
Year ended December 31
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (4,716) | | | | | $ | (3,837) | | |
|
Effect of September 2024 SPA (see Note 12(b)
|
| | | | — | | | | | | 62,220 | | |
|
Effect of participating securities
|
| | | | — | | | | | | (54,173) | | |
|
Net (loss) earnings attributable to ordinary shareholders – basic
|
| | | | (4,716) | | | | | | 4,211 | | |
| Effect of dilutive securities: | | | | | | | | | | | | | |
|
Exclude effect of September 2024 SPA (see Note 12(b))
|
| | | | — | | | | | | (8,048) | | |
|
Exclude effect of dilutive liability-classified convertible instruments
|
| | | | — | | | | | | (1,095) | | |
|
Numerator for diluted loss per share attributable to ordinary shareholders
|
| | | $ | (4,716) | | | | | $ | (4,932) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted-average number of ordinary shares outstanding – basic
|
| | | | 442,372 | | | | | | 51,774,702 | | |
| Weighted-average effect of dilutive securities: | | | | | | | | | | | | | |
|
Assumed conversion of Pre-2024 SPA Preferred Shares
|
| | | | — | | | | | | 309,357 | | |
|
Assumed conversion of dilutive liability-classified convertible instruments
|
| | | | — | | | | | | 81,383 | | |
|
Denominator for diluted loss per share attributable to ordinary shareholders
|
| | | | 44,372 | | | | | | 52,165,442 | | |
|
Net Earnings (Loss) per share attributable to ordinary shareholders – basic
|
| | | $ | (10.67) | | | | | $ | 0.08 | | |
|
Net loss per share attributable to ordinary shareholders – diluted
|
| | | $ | (10.67) | | | | | $ | (0.09) | | |
| | | | | | | | | | | | | | |
|
EXHIBIT
NUMBER |
| |
EXHIBIT DESCRIPTION
|
|
| 1.1 | | | | |
| 3.1 | | | | |
| 3.2 | | | | |
| 4.1 | | | | |
| 5.1 | | | | |
| 5.2 | | | | |
| 10.1 | | | | |
| 10.2+ | | | | |
| 10.3 | | | | |
| 10.4+ | | | | |
| 10.5#^ | | | | |
| 10.6#^ | | | | |
| 10.7 | | | | |
| 10.8 | | | | |
| 10.9 | | | |
|
EXHIBIT
NUMBER |
| |
EXHIBIT DESCRIPTION
|
|
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3 | | | | |
| 24.1 | | | | |
| 107 | | | |
| | | ||||||
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Yoel Naor
Yoel Naor
|
| |
Chief Executive Officer, Director
(Principal Executive Officer) |
| |
June 8, 2026
|
|
|
/s/ Evan Fishman
Evan Fishman
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
June 8, 2026
|
|
|
/s/ Harold Wiener
Dr. Harold Wiener
|
| | Director | | |
June 8, 2026
|
|
|
/s/ Yue Lei Shen
Yue Lei Shen
|
| | Director | | |
June 8, 2026
|
|
|
/s/ Larry Krauss
Larry Krauss
|
| | Director | | |
June 8, 2026
|
|
|
/s/ Sigang Qin
Dr. Sigang Qin
|
| | Director | | |
June 8, 2026
|
|
|
/s/ Benjamin Eli Weiss
Benjamin Eli Weiss
|
| | Director | | |
June 8, 2026
|
|