|
State of Israel
|
| |
3663
|
| |
Not applicable
|
|
|
(State or Other jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Michael Kaplan
Brian Wolfe Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Tel: (212) 450-4000 |
| |
Richard J. Mann
Perry Wildes Gross Law Firm 1 Azrieli Center, Round Tower Tel Aviv 6701101 Israel |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 77 | | | |
| | | | 99 | | | |
| | | | 120 | | | |
| | | | 141 | | | |
| | | | 150 | | | |
| | | | 157 | | | |
| | | | 159 | | | |
| | | | 162 | | | |
| | | | 164 | | | |
| | | | 166 | | | |
| | | | 174 | | | |
| | | | 181 | | | |
| | | | 184 | | | |
| | | | 184 | | | |
| | | | 184 | | | |
| | | | F-1 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Shares
|
| |
%
|
| ||||||
Endurance Public Shareholders(1)
|
| | | | 10,012,928 | | | | | | 20.7% | | |
Sponsor(2) | | | | | 3,142,000 | | | | | | 6.5% | | |
PIPE Investors(3)
|
| | | | 1,000,000 | | | | | | 2.1% | | |
Existing SatixFy Shareholders(4)
|
| | | | 34,230,954 | | | | | | 70.7% | | |
Total Pro Forma SatixFy Ordinary Shares Outstanding as of June 30, 2022(5)
|
| | | | 48,385,882 | | | | | | 100.0% | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) |
| |
IFRS and
Accounting Policy Adjustments |
| |
Notes
|
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 23,007 | | | | | | 49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18,080 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20,000 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (800) | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,937) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,000) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,766) | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,500) | | | | | | F1 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,379) | | | | | | F2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | F3 | | | | | | | | |
Prepaid expenses
|
| | | | | | | | | | 621 | | | | | | | | | | | | | | | | | | 1,500 | | | | | | F1 | | | | | | 2,121 | | |
Forward Purchase Agreement derivative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,815 | | | | | | B1 | | | | | | 13,815 | | |
Trade accounts receivable
|
| | | | 1,202 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,202 | | |
Contract asset
|
| | | | 4,035 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,035 | | |
Other current assets
|
| | | | 7,259 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,259 | | |
Inventory
|
| | | | 771 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 771 | | |
Total Current Assets
|
| | | | 36,274 | | | | | | 670 | | | | | | | | | | | | | | | | | | 10,339 | | | | | | | | | | | | 47,283 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash held in Trust Account
|
| | | | | | | | | | 201,268 | | | | | | | | | | | | | | | | | | (201,268) | | | | | | D | | | | | | — | | |
Right-of-use asset
|
| | | | 3,098 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,098 | | |
Property, plant and equipment net
|
| | | | 989 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 989 | | |
Forward Purchase Agreement derivative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,051 | | | | | | B2 | | | | | | 27,051 | | |
Investment in Jet Talk
|
| | | | 2,026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,026 | | |
Other non-current assets
|
| | | | 220 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 220 | | |
Total Non-Current Assets
|
| | | | 6,333 | | | | | | 201,268 | | | | | | | | | | | | | | | | | | (174,217) | | | | | | | | | | | | 33,384 | | |
Total Assets
|
| | | | 42,607 | | | | | | 201,938 | | | | | | | | | | | | | | | | | | (163,878) | | | | | | | | | | | | 80,667 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | 1,394 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,394 | | |
Short term loans from financial institutions
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Related parties
|
| | | | 174 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 174 | | |
ESA advance payments
|
| | | | 10,137 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,137 | | |
Lease liabilities
|
| | | | 936 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 936 | | |
Other accounts payable and accrued expenses
|
| | | | 7,464 | | | | | | 3,766 | | | | | | | | | | | | | | | | | | (3,766) | | | | | | E | | | | | | 7,464 | | |
Prepayments from customers
|
| | | | 12,258 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,258 | | |
Common stock subject to possible redemptions
|
| | | | | | | | | | | | | | | | 201,268 | | | | | | A | | | | | | (201,268) | | | | | | A | | | | | | — | | |
Total Current Liabilities
|
| | | | 32,363 | | | | | | 3,766 | | | | | | | | | | | | | | | | | | (3,766) | | | | | | | | | | | | 32,363 | | |
| | |
As of June 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) |
| |
IFRS and
Accounting Policy Adjustments |
| |
Notes
|
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
NON-CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term loans from financial institutions
|
| | | | 50,470 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50,470 | | |
Lease liabilities
|
| | | | 2,638 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,638 | | |
Warrant liabilities
|
| | | | 1,290 | | | | | | 2,036 | | | | | | | | | | | | | | | | | | (1,290) | | | | | | G1 | | | | | | 1,087 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,036) | | | | | | G2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,020 | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67 | | | | | | I | | | | | | | | |
Price Adjustment Shares Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,047 | | | | | | K | | | | | | 11,047 | | |
Deferred underwriting commissions
|
| | | | | | | | | | 9,000 | | | | | | | | | | | | | | | | | | (6,000) | | | | | | E | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,000) | | | | | | J | | | | | | | | |
Other long-term liabilities
|
| | | | 1,390 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,390 | | |
Total Non-Current Liabilities
|
| | | | 55,788 | | | | | | 11,036 | | | | | | 201,268 | | | | | | | | | | | | (201,460) | | | | | | | | | | | | 66,632 | | |
Total Liabilities
|
| | | | 88,151 | | | | | | 14,802 | | | | | | 201,268 | | | | | | | | | | | | (205,226) | | | | | | | | | | | | 98,995 | | |
MEZZANINE EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Endurance shares subject to possible redemption
|
| | | | | | | | | | 201,268 | | | | | | (201,268) | | | | | | A | | | | | | | | | | | | | | | | | | — | | |
SHAREHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital
|
| | | | 4 | | | | | | 1 | | | | | | | | | | | | | | | | | | (5) | | | | | | | | | | | | — | | |
Share premium
|
| | | | 53,443 | | | | | | | | | | | | | | | | | | | | | | | | 5 | | | | | | | | | | | | 211,393 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52,349 | | | | | | K | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107,057 | | | | | | L | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,041 | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,290 | | | | | | G1 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,792) | | | | | | E | | | | | | | | |
Accumulated deficit
|
| | | | (98,991) | | | | | | (14,133) | | | | | | | | | | | | | | | | | | (800) | | | | | | D | | | | | | (229,721) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000 | | | | | | J | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,020) | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,036 | | | | | | G2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,097 | | | | | | N | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | F3 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (123,386) | | | | | | P | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6,524) | | | | | | E | | | | | | | | |
Total shareholders’ equity (deficit)
|
| | | | (45,544) | | | | | | (14,132) | | | | | | | | | | | | | | | | | | 41,348 | | | | | | | | | | | | (18,328) | | |
Total Liabilities and Shareholders’ Equity (Deficit)
|
| | | | 42,607 | | | | | | 201,938 | | | | | | — | | | | | | | | | | | | (163,878) | | | | | | | | | | | | 80,667 | | |
|
| | |
For the Six Months Ended June 30, 2022
|
| ||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) Six Months ended June 30, 2022) |
| |
Financing-
Related Transaction Accounting Adjustments |
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues
|
| | | | 3,311 | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,311 | | |
Cost sales and services
|
| | | | (1,524) | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,524) | | |
Gross profit
|
| | | | 1,787 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,787 | | |
Operating expenses
|
| | | | — | | | | | | (3,119) | | | | | | | | | | | | | | | | | | | | | (3,119) | | |
Research and development expenses, net
|
| | | | (9,045) | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,045) | | |
Sales and marketing expenses
|
| | | | (1,020) | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,020) | | |
General and administrative expenses
|
| | | | (4,216) | | | | | | | | | | | | | | | | | | | | | | | | | | | (4,216) | | |
Profit (loss) from operations
|
| | | | (12,494) | | | | | | (3,119) | | | | | | | | | | | | | | | | | | | | | (15,613) | | |
Finance income
|
| | | | 210 | | | | | | 260 | | | | | | | | | | | | | | | | | | | | | 470 | | |
Finance expense
|
| | | | (6,677) | | | | | | | | | | | | 1,651 | | | | | | | | | DD2 | | | | | | (5,482) | | |
| | | | | | | | | | | | | | | | | (456) | | | | | | | | | DD2 | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | | | | | | | 7,305 | | | | | | | | | | | | | | | | | | | | | 7,305 | | |
Share in the loss of a company accounted by equity method, net
|
| | | | (111) | | | | | | | | | | | | | | | | | | | | | | | | | | | (111) | | |
Income (loss) before income taxes
|
| | | | (19,072) | | | | | | 4,446 | | | | | | 1,195 | | | | | | | | | | | | | | | (13,431) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
Net income (loss) for the period
|
| | | | (19,072) | | | | | | 4,446 | | | | | | 1,195 | | | | | | | | | | | | | | | (13,431) | | |
EARNINGS (LOSS) PER SHARE (See Note 4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average ordinary shares outstanding, basic and diluted
|
| | | | 18,601,000 | | | | | |
Class A: 20,000,000 Class B: 5,000,000 |
| | | | | | | | | | | | | | | | | | | | 48,385,882 | | |
Earnings (loss) per share attributable to holders of ordinary shares, basic and diluted
|
| |
$(1.03)
|
| |
Class A:
$0.18 Class B: $0.18 |
| | | | | | | | | | | | | | | | |
$(0.28)
|
|
| | |
For the Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
SatixFy
(Historical, IFRS) |
| |
Endurance
(Historical, U.S. GAAP) April 23 through December 31, 2021) |
| |
Financing-
Related Transaction Accounting Adjustments |
| |
Additional
Transaction Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||||||||
Revenues
|
| | | | 21,720 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,720 | | |
Cost sales and services
|
| | | | (8,843) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (8,843) | | |
Gross profit
|
| | | | 12,877 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12,877 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses, net
|
| | | | (17,944) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,944) | | |
Sales and marketing expenses
|
| | | | (1,752) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,752) | | |
General and administrative expenses
|
| | | | (3,735) | | | | | | | | | | | | | | | | | | (1,500) | | | | | | AA1 | | | | | | (8,614) | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,379) | | | | | | AA2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,000) | | | | | | AA3 | | | | | | | | |
Formation and operating costs
|
| | | | | | | | | | (1,821) | | | | | | | | | | | | | | | | | | | | | | | | (1,821) | | |
Listing and related transaction costs
|
| | | | | | | | | | | | | | | | | | | | | | (8,033) | | | | | | BB | | | | | | (121,078) | | |
| | | | | | | | | | | | | | | | | | | | | | | (113,045) | | | | | | CC | | | | | | | | |
Profit (loss) from operations
|
| | | | (10,554) | | | | | | (1,821) | | | | | | | | | | | | (125,957) | | | | | | | | | | | | (138,332) | | |
Finance income
|
| | | | — | | | | | | 8 | | | | | | | | | | | | | | | | | | | | | | | | 8 | | |
Finance expense
|
| | | | (4,598) | | | | | | | | | | | | (3,485) | | | | | | | | | | | | DD1 | | | | | | (9,624) | | |
| | | | | | | | | | | | | | | | | (741) | | | | | | | | | | | | EE | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (800) | | | | | | FF | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | | | | | | | 3,994 | | | | | | | | | | | | (2,601) | | | | | | GG | | | | | | 1,393 | | |
Transaction costs allocated to warrant liabilities
|
| | | | | | | | | | (1,260) | | | | | | | | | | | | 1,260 | | | | | | HH | | | | | | — | | |
Gain on expired over-allotment
|
| | | | | | | | | | 42 | | | | | | | | | | | | (42) | | | | | | HH | | | | | | — | | |
Share in the loss of a company accounted by
equity method, net |
| | | | (1,898) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,898) | | |
Income (loss) before income taxes
|
| | | | (17,050) | | | | | | 962 | | | | | | (4,226) | | | | | | (128,140) | | | | | | | | | | | | (148,453) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net income (loss) for the period
|
| | | | (17,050) | | | | | | 962 | | | | | | (4,226) | | | | | | (128,140) | | | | | | | | | | | | (148,453) | | |
EARNINGS (LOSS) PER SHARE (See Note 4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average ordinary shares outstanding, basic and diluted
|
| | | | 17,902,000 | | | | | |
Class A: 8,433,735 Class B: 5,000,000 |
| | | | | | | | | | | | | | | | | | | | | | | 48,385,882 | | |
Earnings (loss) per share attributable to holders of ordinary shares, basic and diluted
|
| |
$(0.95)
|
| |
Class A:
$0.07 Class B: $0.07 |
| | | | | | | | | | | | | | | | | | | |
$(3.07)
|
|
| | |
(dollars in thousands)
|
| |||
Reclassification from cash held in Trust Account
|
| | | | 406 | | |
Proceeds from PIPE Financing
|
| | | | 20,000 | | |
Redemption of SatixFy warrants outstanding before Effective Time for cash
|
| | | | (800) | | |
(F)
|
(1)
|
Represents the cost of D&O insurance paid by SatixFy in connection with the Business Combination. |
(AA)
|
(1)
|
Represents the cost of SatixFy’s D&O insurance. |
| | |
Six months ended
June 30, 2022 |
| |
Year ended
December 31, 2021 |
| ||||||
Pro forma net loss (in thousands)
|
| | | | (13,431) | | | | | | (148,452) | | |
Net loss per share – basic and diluted
|
| | | | (0.28) | | | | | | (3.07) | | |
Weighted average shares outstanding – basic and diluted as follows(a): | | | | | | | | | | | | | |
Endurance Public Shareholders(b)
|
| | | | 10,012,928 | | | | | | 10,012,928 | | |
Sponsor(c)
|
| | | | 3,142,000 | | | | | | 3,142,000 | | |
PIPE Financing(d)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
SatixFy Shareholders
|
| | | | 34,230,954 | | | | | | 34,230,954 | | |
Total | | | | | 48,385,882 | | | | | | 48,385,882 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(U.S. $ in thousands, except percentages)
|
| |||||||||||||||||||||
Revenues
|
| | | $ | 3,311 | | | | | $ | 10,907 | | | | | $ | 21,720 | | | | | $ | 10,632 | | |
Gross profit
|
| | | $ | 1,787 | | | | | $ | 6,893 | | | | | $ | 12,877 | | | | | $ | 7,572 | | |
Gross margin(1)
|
| | | | 54% | | | | | | 64% | | | | | | 59% | | | | | | 73% | | |
Net loss
|
| | | $ | (19,072) | | | | | $ | (6,597) | | | | | $ | (17,050) | | | | | $ | (17,564) | | |
| | |
Six Months Ended June 30
|
| | | | | | | | | | | | | |||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(U.S> $ in thousands, except percentages)
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Development services and preproduction
|
| | | | 2,983 | | | | | | 9,048 | | | | | | (6,065) | | | | | | (67)% | | |
Sale of products
|
| | | | 328 | | | | | | 1,859 | | | | | | (1,531) | | | | | | (82)% | | |
Total revenues
|
| | | | 3,311 | | | | | | 10,907 | | | | | | (7,596) | | | | | | (70)% | | |
Cost of sales and services: | | | | | | | | | | | | | | | | | | | | | | | | | |
Development services and preproduction
|
| | | | 1,323 | | | | | | 2,625 | | | | | | (1,302) | | | | | | (50)% | | |
Sale of products
|
| | | | 201 | | | | | | 1,389 | | | | | | (1,188) | | | | | | (86)% | | |
Total cost of sales and services
|
| | | | 1,524 | | | | | | 4,014 | | | | | | (2,490) | | | | | | (62)% | | |
Gross profit
|
| | | | 1,787 | | | | | | 6,893 | | | | | | (5,106) | | | | | | (74)% | | |
Research and development expenses
|
| | | | 9,045 | | | | | | 8,823 | | | | | | 222 | | | | | | 3% | | |
Selling and marketing expenses
|
| | | | 1,020 | | | | | | 855 | | | | | | 165 | | | | | | 19% | | |
General and administrative expenses
|
| | | | 4,216 | | | | | | 1,883 | | | | | | 2,333 | | | | | | 124% | | |
Loss from regular operations
|
| | | | (12,494) | | | | | | (4,668) | | | | | | (7,826) | | | | | | 168% | | |
Finance Income
|
| | | | 210 | | | | | | — | | | | | | 210 | | | | | | — | | |
Finance Expenses
|
| | | | (6,677) | | | | | | (978) | | | | | | (5,699) | | | | | | 583% | | |
Share in the loss of a company accounted by equity method, net
|
| | | | (111) | | | | | | (951) | | | | | | 840 | | | | | | (88)% | | |
Loss before income taxes
|
| | | | (19,072) | | | | | | (6,597) | | | | | | (12,475) | | | | | | 189% | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss for the period
|
| | | | (19,072) | | | | | | (6,597) | | | | | | (12,475) | | | | | | 189% | | |
| | |
Year-Ended December 31
|
| | | | | | | | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(U.S> $ in thousands, except percentages)
|
| |||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Development services and preproduction
|
| | | | 19,237 | | | | | | 10,319 | | | | | | 8,918 | | | | | | 86% | | |
Sale of products
|
| | | | 2,483 | | | | | | 313 | | | | | | 2,170 | | | | | | 693% | | |
Total revenues
|
| | | | 21,720 | | | | | | 10,632 | | | | | | 11,088 | | | | | | 104% | | |
Cost of sales and services: | | | | | | | | | | | | | | | | | | | | | | | | | |
Development services and preproduction
|
| | | | 7,326 | | | | | | 2,966 | | | | | | 4,360 | | | | | | 147% | | |
Sale of products
|
| | | | 1,517 | | | | | | 94 | | | | | | 1,423 | | | | | | 1,513% | | |
Total cost of sales and services
|
| | | | 8,843 | | | | | | 3,060 | | | | | | 5,783 | | | | | | 189% | | |
Gross profit
|
| | | | 12,877 | | | | | | 7,572 | | | | | | 5,305 | | | | | | 70% | | |
Research and development expenses, net
|
| | | | 17,944 | | | | | | 16,637 | | | | | | 1,307 | | | | | | 8% | | |
Selling and marketing expenses
|
| | | | 1,752 | | | | | | 1,088 | | | | | | 664 | | | | | | 61% | | |
General and administrative expenses
|
| | | | 3,735 | | | | | | 2,612 | | | | | | 1,123 | | | | | | 43% | | |
Profit (loss) from regular operations
|
| | | | (10,554) | | | | | | (12,765) | | | | | | (2,211) | | | | | | (17)% | | |
Finance Income
|
| | | | — | | | | | | 1,260 | | | | | | (1,260) | | | | | | (100)% | | |
Finance Expenses
|
| | | | (4,598) | | | | | | (2,163) | | | | | | 2,435 | | | | | | 113% | | |
Share in the loss of a company accounted by equity method, net
|
| | | | (1,898) | | | | | | (3,895) | | | | | | (1,997) | | | | | | (51)% | | |
Loss before income taxes
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
Income taxes
|
| | | | | | | | | | — | | | | | | | | | | | | | | |
Loss for the period
|
| | | | (17,050) | | | | | | (17,563) | | | | | | (513) | | | | | | (3)% | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(U.S.$ in thousands)
|
| |||||||||||||||||||||
Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | | (21,202) | | | | | | (7,232) | | | | | | (5,866) | | | | | | (5,604) | | |
Net cash used in investing activities
|
| | | | (68) | | | | | | (80) | | | | | | (10) | | | | | | (299) | | |
Net cash provided by financing activities
|
| | | | 38,138 | | | | | | 3,194 | | | | | | 2,755 | | | | | | 7,947 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | 16,868 | | | | | | (4,118) | | | | | | (3,121) | | | | | | 2,044 | | |
Cash and cash equivalents balance at the beginning of the year
|
| | | | 3,854 | | | | | | 6,983 | | | | | | 6,983 | | | | | | 4,961 | | |
Effect of changes in foreign exchange rates on cash and cash equivalents
|
| | | | 2,285 | | | | | | 10 | | | | | | (8) | | | | | | (22) | | |
Cash and cash equivalents balance at the end of the period
|
| | | | 23,007 | | | | | | 2,875 | | | | | | 3,854 | | | | | | 6,983 | | |
|
![]() |
| |
To date, we have sold over 126,000 units of our S-IDU modems based on our SX-3000 chip, have recently begun to offer our Terminal on Module (“ToM”) modems based on our SX-3099 chips and are in the process of engineering SX-3099-based ToM products for certain customers. In some cases, we engineer and sell our SX-3099 chip to customers that prefer to design their own case and board.
|
|
|
![]() |
| |
Through Jet Talk, we are at an advanced stage of developing Aero/IFC terminals that enable in-flight broadband connectivity via connection with multiple satellites, including LEO satellites, enabling high performance broadband communications for hundreds of passengers in commercial or private flights. We expect a prototype to be ready for a customer demonstration in the first quarter of 2023, although there can be no assurance as to when or if the prototype will be ready or whether it will perform as expected.
|
|
|
![]() |
| |
We currently offer a line of compact satellite enabled Internet-of-Things (“S-IoT”) terminals using the industry-standard Ku-band frequency, mainly to provide enterprise users with efficiently priced messaging functionality for applications such as logistics, asset tracking, remote sensor data transmission and more.
|
|
|
![]() |
| |
We are developing a COTM user terminal capable of delivering broadband Internet capacity to vehicles, serving markets such as public transportation and emergency services.
|
|
Name
|
| |
Age
|
| |
Position
|
|
Yoav Leibovitch | | |
65
|
| | Chairman of the Board of Directors | |
David (Dudi) Ripstein | | |
56
|
| | Chief Executive Officer | |
Oren Harari | | |
48
|
| | Interim Chief Financial Officer | |
Simona Gat | | |
66
|
| | President | |
Doron Rainish | | |
67
|
| | Chief Technology Officer | |
Charles A. Bloomfield | | |
50
|
| | Chief Executive Officer — SatixFy Space Systems | |
Divaydeep Sikri | | |
44
|
| | Vice President and Chief Engineer | |
Stephane Zohar | | |
56
|
| | Vice President — VLSI | |
Mary P. Cotton | | |
65
|
| | Director | |
Yair Shamir | | |
77
|
| | Director | |
David L. Willetts | | |
67
|
| | Director | |
Richard C. Davis | | |
56
|
| | Director | |
Moshe Eisenberg | | |
56
|
| | Director | |
Yoram Stettiner | | |
65
|
| | Director | |
| | |
Fair Market Value of Shares of Class A Ordinary Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
≤10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
≥18.00
|
| |||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Number of
Shares Beneficially Owned |
| |
Percentage of
Outstanding Shares |
| ||||||
5% Holders (other than executive officers and directors): | | | | | | | | | | | | | |
Atalaya Capital Management LP(11)
|
| | | | 4,397,607 | | | | | | 5.5% | | |
Endurance Antarctica Partners, LLC(1)
|
| | | | 10,035,096 | | | | | | 11.9% | | |
Vellar Opportunities Fund Master, Ltd.(12)
|
| | | | 6,150,000 | | | | | | 7.6% | | |
Executive Officers and Directors(2) | | | | | | | | | | | | | |
David Ripstein
|
| | | | — | | | | | | — | | |
Mary P. Cotton
|
| | | | — | | | | | | — | | |
Richard C. Davis(1)
|
| | | | — | | | | | | — | | |
Moshe Eisenberg
|
| | | | — | | | | | | — | | |
Doron Rainish(3)
|
| | | | 1,170,832 | | | | | | 1.4% | | |
Yair Shamir(4)
|
| | | | — | | | | | | — | | |
Yoram Stettiner
|
| | | | — | | | | | | — | | |
David L. Willetts(5)
|
| | | | 31,930 | | | | | | * | | |
Charles A. Bloomfield(6)
|
| | | | 39,365 | | | | | | * | | |
Simona Gat(7)
|
| | | | 16,272,435 | | | | | | 20.2% | | |
Yoav Leibovitch(8)
|
| | | | 21,950,135 | | | | | | 27.2% | | |
Divaydeep Sikry(9)
|
| | | | 45,891 | | | | | | * | | |
Stephane Zohar(10)
|
| | | | 44,464 | | | | | | * | | |
All Executive Officers and Directors as a Group
|
| | | | 39,555,052 | | | | | | 48.9% | | |
| | |
Ordinary Shares(1)
|
| |
PIPE Warrants
|
| ||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| |
Number
Beneficially Owned Prior to Offering |
| |
Number
Registered for Sale Hereby |
| |
Number
Beneficially Owned After Offering |
| |
Percent
Owned After Offering |
| ||||||||||||||||||||||||
ACM ARRT G LLC(2)
|
| | | | 4,397,607 | | | | | | 3,999,384 | | | | | | 398,223 | | | | | | 0.5% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cantor(3)(7) | | | | | 2,118,395 | | | | | | 1,564,703 | | | | | | 553,692 | | | | | | 0.7% | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Endurance Antarctica Partners, LLC(4)(7)
|
| | | | 10,035,096 | | | | | | 5,156,827 | | | | | | 4,878,269 | | | | | | 5.6% | | | | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Francisco Partners(5)
|
| | | | 846,434 | | | | | | 846,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vellar Opportunity Fund SPV LLC – Series 7(6)
|
| | | | 6,150,000 | | | | | | 6,150,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
Consolidated Financial Statements of SatixFy Communications Ltd. as of December 31, 2021 and 2020 and for each of the two years in the period ended December 31, 2021
|
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
Unaudited Interim Condensed Consolidated Financial Statements of SatixFy Communications Ltd. as
of June 30, 2022 |
| | | | | | |
| | | | F-47 | | | |
| | | | F-49 | | | |
| | | | F-50 | | | |
| | | | F-51 | | | |
| | | | F-52 | | | |
Audited Financial Statements of Endurance Acquisition Corp. | | | | | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | | | F-64 | | | |
Unaudited Financial Statements of Endurance Acquisition Corp. | | | |||||
Condensed Financial Statements | | | | | | | |
| | | | F-81 | | | |
| | | | F-82 | | | |
| | | | F-83 | | | |
| | | | F-84 | | | |
| | | | F-85 | | |
| | | | | |
As of December 31
|
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
In USD thousands
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
17
|
| | | | 3,854 | | | | | | 6,983 | | |
Trade accounts receivable
|
| |
3
|
| | | | 806 | | | | | | 489 | | |
Contract Assets
|
| |
4
|
| | | | 6,015 | | | | | | 1,954 | | |
Other current assets
|
| |
5
|
| | | | 3,419 | | | | | | 6,857 | | |
Inventory
|
| |
6
|
| | | | 685 | | | | | | 675 | | |
Total current assets
|
| | | | | | | 14,779 | | | | | | 16,958 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Right-of-use assets
|
| |
7
|
| | | | 3,147 | | | | | | 3,697 | | |
Property, plant and equipment, net
|
| |
9
|
| | | | 972 | | | | | | 990 | | |
Investment in Jet Talk
|
| |
8
|
| | | | 2,137 | | | | | | 4,036 | | |
Other non-current assets
|
| | | | | | | 271 | | | | | | 265 | | |
Total non-current assets
|
| | | | | | | 6,527 | | | | | | 8,988 | | |
TOTAL ASSETS
|
| | | | | | | 21,306 | | | | | | 25,946 | | |
| | | | | |
As of December 31
|
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
In USD thousands
|
| |||||||||
LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | 8,522 | | | | | | 7,151 | | |
Short term loans from financial institutions
|
| |
13
|
| | | | 6,334 | | | | | | 2,161 | | |
Deferred revenues
|
| |
10
|
| | | | — | | | | | | 612 | | |
ESA advance payments
|
| |
19
|
| | | | 15,270 | | | | | | 14,382 | | |
Prepayment from Customer
|
| | | | | | | 1,504 | | | | | | — | | |
Lease liabilities
|
| |
7
|
| | | | 989 | | | | | | 932 | | |
Other accounts payable and accrued expenses
|
| |
11
|
| | | | 8,853 | | | | | | 5,683 | | |
Total current liabilities
|
| | | | | | | 41,472 | | | | | | 30,921 | | |
NON-CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
Long term loans from financial institutions
|
| |
13
|
| | | | 6,943 | | | | | | 6,314 | | |
Lease liabilities
|
| |
7
|
| | | | 2,984 | | | | | | 3,465 | | |
Loan from shareholder, net
|
| |
14
|
| | | | 4,533 | | | | | | 4,212 | | |
Warrant Liabilities
|
| |
16
|
| | | | 1,392 | | | | | | 1,118 | | |
Liability for royalties payable
|
| |
17
|
| | | | 1,368 | | | | | | 1,596 | | |
Total non-current liabilities
|
| | | | | | | 17,220 | | | | | | 16,705 | | |
SHAREHOLDERS’ DEFICIT:
|
| |
18
|
| | | | | | | | | | | | |
Share capital
|
| | | | | | | 4 | | | | | | 4 | | |
Share premium
|
| | | | | | | 46,203 | | | | | | 45,990 | | |
Capital reserves
|
| | | | | | | 226 | | | | | | (905) | | |
Accumulated deficit
|
| | | | | | | (83,819) | | | | | | (66,769) | | |
Total shareholders’ deficit
|
| | | | | | | (37,386) | | | | | | (21,680) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | 21,306 | | | | | | 25,946 | | |
, 2022
|
| | | | | | |
Date of approval of the
financial statements |
| | | | |
Yoav Leibovitch
Interim CEO, Chairman of the Board and CFO |
|
| | | | | |
For the year ended
December 31 |
| |||||||||
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
Revenues:
|
| |
20
|
| | | | | | | | | | | | |
Development services and preproduction
|
| | | | | | | 19,237 | | | | | | 10,319 | | |
Sale of products
|
| | | | | | | 2,483 | | | | | | 313 | | |
Total revenues
|
| | | | | | | 21,720 | | | | | | 10,632 | | |
Cost of sales and services:
|
| |
21
|
| | | | | | | | | | | | |
Development services and preproduction
|
| | | | | | | 7,326 | | | | | | 2,966 | | |
Sale of products
|
| | | | | | | 1,517 | | | | | | 94 | | |
Total cost of sales and services
|
| | | | | | | 8,843 | | | | | | 3,060 | | |
Gross profit
|
| | | | | | | 12,877 | | | | | | 7,572 | | |
Research and development expenses, Net
|
| |
22
|
| | | | 17,944 | | | | | | 16,637 | | |
Selling and marketing expenses
|
| |
23
|
| | | | 1,752 | | | | | | 1,088 | | |
General and administrative expenses
|
| |
24
|
| | | | 3,735 | | | | | | 2,612 | | |
Loss from operations
|
| | | | | | | (10,554) | | | | | | (12,765) | | |
Finance Income
|
| | | | | | | — | | | | | | 1,260 | | |
Finance Expenses
|
| | | | | | | (4,598) | | | | | | (2,163) | | |
Company’s share in the loss of a company accounted by equity method, net
|
| |
8
|
| | | | (1,898) | | | | | | (3,895) | | |
Loss before income taxes
|
| | | | | | | (17,050) | | | | | | (17,563) | | |
Income taxes
|
| |
25
|
| | | | — | | | | | | — | | |
Loss for the period
|
| | | | | | | (17,050) | | | | | | (17,563) | | |
Other comprehensive income (loss) net of tax: | | | | | | | | | | | | | | | | |
Items that will or may be reclassified to profit or loss: | | | | | | | | | | | | | | | | |
Exchange loss arising on translation of foreign operations
|
| | | | | | | 1,131 | | | | | | (790) | | |
Total comprehensive loss for the period
|
| | | | | | | (15,919) | | | | | | (18,353) | | |
Basic and diluted loss per share (in dollars)
|
| |
26
|
| | | | (0.95) | | | | | | (1.00) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | | | | 17,902 | | | | | | 17,551 | | |
| | |
Ordinary
shares |
| |
Preferred
Shares A |
| |
Preferred
Shares B |
| |
Preferred
Shares C |
| |
Share
capital |
| |
Share
premium |
| |
Accumulated
deficit |
| |
Capital
reserves |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Number of shares
|
| |
In USD thousand
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
For the year ended
December 31, 2021 |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
Exercise of options
|
| | | | 58,447 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 64 | | | | | | — | | | | | | — | | | | | | 64 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 149 | | | | | | — | | | | | | — | | | | | | 149 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,050) | | | | | | 1,131 | | | | | | (15,919) | | |
Balance as of December 31, 2021
|
| | | | 17,950,447 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
For the year ended
December 31, 2020 |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Balance as at January 1, 2020
|
| | | | 17,197,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 44,151 | | | | | | (49,206) | | | | | | (115) | | | | | | (5,166) | | |
Exercise of options
|
| | | | 572,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
Issuance shares
|
| | | | 123,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | (* | | | | | | 750 | | | | | | — | | | | | | — | | | | | | 750 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76 | | | | | | — | | | | | | — | | | | | | 76 | | |
Issuance of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 999 | | | | | | — | | | | | | — | | | | | | 999 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,563) | | | | | | (790) | | | | | | (18,353) | | |
Balance as of December 31, 2020
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Loss for the year
|
| | | | (17,050) | | | | | | (17,563) | | |
Adjustments to reconcile net profit to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,421 | | | | | | 1,328 | | |
Company’s share in the loss of a company accounted by equity method, net
|
| | | | 1,899 | | | | | | 3,895 | | |
Finance expenses on loans
|
| | | | 916 | | | | | | 675 | | |
Change in the fair value of warrant liabilities
|
| | | | 200 | | | | | | 9 | | |
Stock-based compensation
|
| | | | 149 | | | | | | 76 | | |
Decrease (Increase) in trade accounts receivable
|
| | | | (305) | | | | | | 1,056 | | |
Decrease (Increase) in contract assets
|
| | | | (4,119) | | | | | | 1,001 | | |
(Increase) in inventory
|
| | | | (10) | | | | | | (63) | | |
Increase (Decrease) in other current assets
|
| | | | 3,256 | | | | | | (1,198) | | |
Increase in trade payables
|
| | | | 1,461 | | | | | | 1,038 | | |
Increase in ESA prepayments
|
| | | | 1,882 | | | | | | 7,295 | | |
Decrease in deferred revenues
|
| | | | (612) | | | | | | (5,031) | | |
Increase in other accounts payable and accrued expenses
|
| | | | 3,282 | | | | | | 2,563 | | |
Increase in prepayments from customers
|
| | | | 1,504 | | | | | | — | | |
Increase (Decrease) in liability for royalties payable
|
| | | | 260 | | | | | | (685) | | |
Net cash used in operating activities
|
| | | | (5,866) | | | | | | (5,604) | | |
Cash flow from investing activities | | | | | | | | | | | | | |
Decrease (Increase) in long-term bank deposit
|
| | | | 201 | | | | | | (6) | | |
Purchase of property, plant and equipment
|
| | | | (211) | | | | | | (293) | | |
Net cash used in investing activities
|
| | | | (10) | | | | | | (299) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Receipt of long-term loans from banks
|
| | | | — | | | | | | 4,504 | | |
Issuance of warrants to banks
|
| | | | — | | | | | | 295 | | |
Receipt of long-term loans from a financial institution
|
| | | | 7,300 | | | | | | — | | |
Receipt of loan from shareholder
|
| | | | — | | | | | | 4,001 | | |
Issuance of warrants to shareholder
|
| | | | — | | | | | | 999 | | |
Repayment of loans from banks
|
| | | | (2,930) | | | | | | (891) | | |
Repayment of royalty lability
|
| | | | (488) | | | | | | — | | |
Payments of lease liabilities
|
| | | | (1,191) | | | | | | (975) | | |
Issuance of shares
|
| | | | 64 | | | | | | 14 | | |
Net cash provided by financing activities
|
| | | | 2,755 | | | | | | 7,947 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | (3,121) | | | | | | 2,044 | | |
Cash and cash equivalents balance at the beginning of the year
|
| | | | 6,983 | | | | | | 4,961 | | |
Effect of changes in foreign exchange rates on cash and cash equivalents
|
| | | | (8) | | | | | | (22) | | |
Cash and cash equivalents balance at the end of the year
|
| | | | 3,854 | | | | | | 6,983 | | |
Appendix A — Cash paid and received during the year for: | | | | | | | | | | | | | |
Interest paid
|
| | | | 1,625 | | | | | | 386 | | |
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
2021
|
| |
2020
|
| |
Held By
|
| |
Country of incorporation
|
| ||||||
Satixfy Israel Ltd.
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
Israel
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
UK
|
|
Satixfy Satellite Systems UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
UK
|
|
Satixfy Bulgaria
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
Bulgaria
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
USA
|
|
| | |
Holding percentage
|
| | | ||||||||||||||||
Name
|
| |
2021
|
| |
2020
|
| |
Held By
|
| |
Country of incorporation
|
| |||||||||
Jet talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| | | | UK | | |
| | |
%
|
| |||
Leasehold Improvement
|
| | | | 25 – 33 | | |
Machinery and Equipment
|
| | | | 7 – 14 | | |
Computers
|
| | | | 33.3 | | |
Furniture
|
| | | | 15 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Trade receivables
|
| | | | 806 | | | | | | 489 | | |
| | | | | 806 | | | | | | 489 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Related parties
|
| | | | 1,685 | | | | | | 79 | | |
Others
|
| | | | 4,330 | | | | | | 1,875 | | |
| | | | | 6,015 | | | | | | 1,954 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Prepaid expenses
|
| | | | 539 | | | | | | 3,263 | | |
Government departments and agencies
|
| | | | 2,880 | | | | | | 3,227 | | |
Related parties
|
| | | | — | | | | | | 367 | | |
| | | | | 3,419 | | | | | | 6,857 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Raw materials
|
| | | | 547 | | | | | | 367 | | |
Finished goods inventory
|
| | | | 138 | | | | | | 308 | | |
| | | | | 685 | | | | | | 675 | | |
| | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
Additions
|
| | | | 670 | | | | | | — | | | | | | 670 | | |
Disposals
|
| | | | (119) | | | | | | (132) | | | | | | (251) | | |
December 31, 2021
|
| | | | 5,294 | | | | | | 82 | | | | | | 5,376 | | |
Depreciation | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
Additions
|
| | | | (1,148) | | | | | | (69) | | | | | | (1,217) | | |
Disposals
|
| | | | 119 | | | | | | 129 | | | | | | 248 | | |
December 31, 2021
|
| | | | (2,155) | | | | | | (74) | | | | | | (2,229) | | |
Net Book value December 31, 2021
|
| | | | 3,139 | | | | | | 8 | | | | | | 3,147 | | |
| | |
Buildings
|
| |
Cars
|
| |
Total
|
| |||||||||
Cost | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 3,445 | | | | | | 211 | | | | | | 3,656 | | |
Additions
|
| | | | 1,923 | | | | | | 3 | | | | | | 1,926 | | |
Disposals
|
| | | | (625) | | | | | | — | | | | | | (625) | | |
December 31, 2020
|
| | | | 4,743 | | | | | | 214 | | | | | | 4,957 | | |
Depreciation | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | (798) | | | | | | (67) | | | | | | (865) | | |
Additions
|
| | | | (953) | | | | | | (67) | | | | | | (1,020) | | |
Disposals
|
| | | | 625 | | | | | | — | | | | | | 625 | | |
December 31, 2020
|
| | | | (1,126) | | | | | | (134) | | | | | | (1,260) | | |
Net Book value December 31, 2020
|
| | | | 3,617 | | | | | | 80 | | | | | | 3,697 | | |
| | |
For the year ended
|
| |||||||||
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Interest expenses in respect of lease liabilities
|
| | | | 547 | | | | | | 386 | | |
Lease principal payments during the year
|
| | | | 1,191 | | | | | | 975 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Revenues
|
| | | | — | | | | | | — | | |
Net loss Company share
|
| | | | 3,722 | | | | | | 7,636 | | |
Company’s share in the loss of a company accounted by equity method,
net |
| | | | 1,898 | | | | | | 3,895 | | |
| | |
Computers
|
| |
Leasehold
improvements |
| |
Furniture
|
| |
Machinery and
Equipment |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 866 | | | | | | 467 | | | | | | 470 | | | | | | 178 | | | | | | 1,981 | | |
Additions
|
| | | | 90 | | | | | | 10 | | | | | | 111 | | | | | | — | | | | | | 211 | | |
December 31, 2021
|
| | | | 956 | | | | | | 477 | | | | | | 581 | | | | | | 178 | | | | | | 2,192 | | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | (570) | | | | | | (171) | | | | | | (122) | | | | | | (128) | | | | | | (991) | | |
Additions
|
| | | | (144) | | | | | | (41) | | | | | | (44) | | | | | | — | | | | | | (229) | | |
December 31, 2021
|
| | | | (714) | | | | | | (212) | | | | | | (166) | | | | | | (128) | | | | | | 1,220 | | |
Net Book value December 31, 2021
|
| | | | 242 | | | | | | 265 | | | | | | 415 | | | | | | 50 | | | | | | 972 | | |
| | |
Computers
|
| |
Leasehold
improvements |
| |
Furniture
|
| |
Machinery and
Equipment |
| |
Total
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 740 | | | | | | 380 | | | | | | 390 | | | | | | 178 | | | | | | 1,688 | | |
Additions
|
| | | | 126 | | | | | | 87 | | | | | | 80 | | | | | | — | | | | | | 293 | | |
December 31, 2020
|
| | | | 866 | | | | | | 467 | | | | | | 470 | | | | | | 178 | | | | | | 1,981 | | |
Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | (446) | | | | | | (97) | | | | | | (90) | | | | | | (64) | | | | | | (697) | | |
Additions
|
| | | | (124) | | | | | | (74) | | | | | | (32) | | | | | | (64) | | | | | | (294) | | |
December 31, 2020
|
| | | | (570) | | | | | | (171) | | | | | | (122) | | | | | | (128) | | | | | | (991) | | |
Net Book value December 31, 2020
|
| | | | 296 | | | | | | 296 | | | | | | 348 | | | | | | 50 | | | | | | 990 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Liabilities in respect of employees, wages and institutions in respect of wages
|
| | | | 4,094 | | | | | | 2,780 | | |
Accrued expenses
|
| | | | 1,653 | | | | | | 1,085 | | |
Contract liability
|
| | | | 474 | | | | | | — | | |
Liabilities to government institutions due to grants received
|
| | | | 314 | | | | | | 916 | | |
Government departments and agencies
|
| | | | 169 | | | | | | 575 | | |
Related parties
|
| | | | 2,149 | | | | | | 327 | | |
| | | | | 8,853 | | | | | | 5,683 | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Long term loans from financial institutions
|
| | | | 6,943 | | | | | | 6,314 | | | | ||
Current maturities
|
| | | | 6,334 | | | | | | 2,161 | | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Revenues from Jet Talk
|
| | | | 3,116 | | | | | | 7,279 | | | | ||
Revenues from iDirect
|
| | | | 2,074 | | | | | | — | | | |
Name
|
| |
Position
|
| |
Scope of
Position |
| |
Holding
Rate |
| |
Salary and
related expenses |
| |
Expected
Bonus |
| |
Share-
Based Payments |
|
Ilan Gat (Yoel Gat)
|
| | Former CEO | | |
Full Time
|
| |
22.5%
|
| |
660
|
| |
76
|
| |
39
|
|
Ilan Gat (Simona Gat)
|
| |
President and COO
|
| |
Full Time
|
| |
0%
|
| |
660
|
| |
76
|
| |
39
|
|
Raysat (Yoav Leibovitch)
|
| | CFO | | |
Full Time
|
| |
12.2%
|
| |
660
|
| |
76
|
| |
39
|
|
Name
|
| |
Position
|
| |
Scope of
Position |
| |
Holding
Rate |
| |
Salary and
related expenses |
| |
Expected
Bonus |
| |
Share-
Based Payments |
|
Ilan Gat (Yoel Gat)
|
| | Former CEO | | |
Full Time
|
| |
22.5%
|
| |
600
|
| |
—
|
| |
—
|
|
Ilan Gat (Simona Gat)
|
| |
President and COO
|
| |
Full Time
|
| |
0%
|
| |
600
|
| |
—
|
| |
0.7
|
|
Raysat (Yoav Leibovitch)
|
| | CFO | | |
Full Time
|
| |
12.2%
|
| |
600
|
| |
—
|
| |
0.7
|
|
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Assets | | | | | | | | | | | | | | | ||
Jet Talk
|
| | | | — | | | | | | 446 | | | | ||
Total Assets
|
| | | | — | | | | | | 446 | | | | ||
Labilities | | | | | | | | | | | | | | | ||
Raysat Israel Ltd.
|
| | | | 605 | | | | | | 60 | | | | ||
Ilan Gat Engineers Ltd
|
| | | | 1,210 | | | | | | 117 | | | | ||
Liability to shareholder
|
| | | | 334 | | | | | | 150 | | | | ||
Total Liabilities
|
| | | | 2,149 | | | | | | 327 | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Cash
|
| | | | 3,854 | | | | | | 6,983 | | |
Customers
|
| | | | 806 | | | | | | 489 | | |
Other accounts receivable
|
| | | | 711 | | | | | | — | | |
Contract assets
|
| | | | 6,015 | | | | | | 1,954 | | |
Total
|
| | | | 11,386 | | | | | | 9,426 | | |
| | |
December 31, 2021
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
NIS
|
| |
EUR
|
| |
GBP
|
| |
USD
|
| |
Total
|
| | | | | |||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Cash and cash equivalents
|
| | | | 747 | | | | | | 19 | | | | | | 2,454 | | | | | | 634 | | | | | | 3,854 | | | | | | | ||||||||
Trade receivables
|
| | | | 80 | | | | | | 77 | | | | | | 608 | | | | | | 41 | | | | | | 806 | | | | | | | ||||||||
Other accounts receivable
|
| | | | — | | | | | | 711 | | | | | | — | | | | | | — | | | | | | 711 | | | | | | | ||||||||
Contract Assets
|
| | | | — | | | | | | — | | | | | | 1,248 | | | | | | 4,767 | | | | | | 6,015 | | | | | | | ||||||||
| | | | | 827 | | | | | | 807 | | | | | | 4,310 | | | | | | 5,442 | | | | | | 11,386 | | | | | | | ||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Current maturities long-term loans
|
| | | | (508) | | | | | | — | | | | | | — | | | | | | (5,826) | | | | | | (6,334) | | | | | | | ||||||||
Trade payables
|
| | | | (518) | | | | | | (945) | | | | | | (3,594) | | | | | | (3,465) | | | | | | (8,522) | | | | | | | ||||||||
Payables and credit balances
|
| | | | (5,164) | | | | | | — | | | | | | (1,032) | | | | | | (436) | | | | | | (6,632) | | | | | | | ||||||||
| | | | | (6,190) | | | | | | (945) | | | | | | (4,626) | | | | | | (9,727) | | | | | | (21,488) | | | | | | | ||||||||
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Long term loans from banks
|
| | | | (1,543) | | | | | | — | | | | | | — | | | | | | (5,400) | | | | | | (6,943) | | | | | | | ||||||||
Net balances
|
| | | | (6,906) | | | | | | (138) | | | | | | (316) | | | | | | (9,685) | | | | | | (17,045) | | | | | | |
| | |
December 31, 2020
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
| | |
NIS
|
| |
EUR
|
| |
GBP
|
| |
USD
|
| |
Total
|
| | | | | |||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Cash and cash equivalents
|
| | | | 933 | | | | | | 3,572 | | | | | | 919 | | | | | | 1,559 | | | | | | 6,983 | | | | | | | ||||||||
Trade receivables
|
| | | | — | | | | | | — | | | | | | 328 | | | | | | 161 | | | | | | 489 | | | | | | | ||||||||
Contract Assets
|
| | | | — | | | | | | — | | | | | | 1,875 | | | | | | 79 | | | | | | 1,954 | | | | | | | ||||||||
| | | | | 933 | | | | | | 3,572 | | | | | | 3,122 | | | | | | 1,799 | | | | | | 9,426 | | | | | | | ||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Current maturities long-term loans
|
| | | | (79) | | | | | | — | | | | | | — | | | | | | (2,082) | | | | | | (2,161) | | | | | | | ||||||||
Trade payables
|
| | | | — | | | | | | (368) | | | | | | (1,110) | | | | | | (5,673) | | | | | | (7,151) | | | | | | | ||||||||
Payables and credit balances
|
| | | | (2,813) | | | | | | — | | | | | | (653) | | | | | | (205) | | | | | | (3,671) | | | | | | | ||||||||
| | | | | (2,892) | | | | | | (368) | | | | | | (1,763) | | | | | | (7,960) | | | | | | (12,983) | | | | | | | ||||||||
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Long term loans from banks
|
| | | | (1,718) | | | | | | — | | | | | | — | | | | | | (4,596) | | | | | | (6,314) | | | | | | | ||||||||
Net balances
|
| | | | (3,677) | | | | | | 3,204 | | | | | | 1,359 | | | | | | (10,757) | | | | | | (9,871) | | | | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Linked to NIS
|
| | | | (6,904) | | | | | | (3,677) | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (690) | | | | | | (368) | | |
Linked to EUR
|
| | | | (138) | | | | | | 3,204 | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (14) | | | | | | 320 | | |
Linked to GBP
|
| | | | (316) | | | | | | 1,359 | | |
| | | | | 10% | | | | | | 10% | | |
| | | | | (32) | | | | | | 136 | | |
31.12.2021
|
| |
Within 30 days
|
| |
1 – 12 Months
|
| |
1 – 5 Years
|
| |
Total
|
| ||||||||||||
Current maturities long-term loans
|
| | | | 448 | | | | | | 5,886 | | | | | | — | | | | | | 6,334 | | |
Liabilities in respect of leases-ST
|
| | | | 132 | | | | | | 857 | | | | | | — | | | | | | 989 | | |
Trade payables
|
| | | | — | | | | | | 8,522 | | | | | | — | | | | | | 8,522 | | |
Payables to related parties
|
| | | | — | | | | | | 2,149 | | | | | | — | | | | | | 2,149 | | |
Other Accounts Payable
|
| | | | — | | | | | | 4,483 | | | | | | — | | | | | | 4,483 | | |
Long term loans from banks, net
|
| | | | — | | | | | | — | | | | | | 6,943 | | | | | | 6,943 | | |
Liabilities in respect of leases-LT
|
| | | | — | | | | | | — | | | | | | 2,984 | | | | | | 2,984 | | |
Loan from Shareholder
|
| | | | — | | | | | | — | | | | | | 4,533 | | | | | | 4,533 | | |
Warrant Liabilities
|
| | | | — | | | | | | 1,392 | | | | | | — | | | | | | 1,392 | | |
Total
|
| | | | 580 | | | | | | 23,289 | | | | | | 14,460 | | | | | | 38,329 | | |
31.12.2020
|
| |
Within 30 days
|
| |
1 – 12 Months
|
| |
1 – 5 Years
|
| |
Total
|
| ||||||||||||
Current maturities long-term loans
|
| | | | 147 | | | | | | 2,014 | | | | | | — | | | | | | 2,161 | | |
Liabilities in respect of leases-ST
|
| | | | 114 | | | | | | 818 | | | | | | — | | | | | | 932 | | |
Trade payables
|
| | | | — | | | | | | 7,151 | | | | | | — | | | | | | 7,151 | | |
Other Accounts Payable
|
| | | | — | | | | | | 3,671 | | | | | | — | | | | | | 3,671 | | |
Payables to related parties
|
| | | | — | | | | | | 327 | | | | | | — | | | | | | 327 | | |
Long term loans from banks, net
|
| | | | — | | | | | | — | | | | | | 6,314 | | | | | | 6,314 | | |
Liabilities in respect of leases-LT
|
| | | | — | | | | | | — | | | | | | 3,465 | | | | | | 3,465 | | |
Loan from shareholder
|
| | | | — | | | | | | — | | | | | | 4,212 | | | | | | 4,212 | | |
Warrant Liabilities
|
| | | | — | | | | | | 1,118 | | | | | | — | | | | | | 1,118 | | |
Total
|
| | | | 261 | | | | | | 15,099 | | | | | | 13,991 | | | | | | 29,351 | | |
| | |
Level
|
| |
31.12.2021
|
| |
31.12.2020
|
| |||||||||
Financial Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrants Liabilities
|
| | | | 3 | | | | | | 1,392 | | | | | | 1,118 | | |
| | |
Warrants
|
| |||
Balance at January 1, 2020
|
| | | | 814 | | |
Issuance of warrants
|
| | | | 295 | | |
Changes in fair value recognized in finance expenses
|
| | | | 9 | | |
Balance at December 31, 2020
|
| | | | 1,118 | | |
Issuance of warrants
|
| | | | 74 | | |
Changes in fair value recognized in finance expenses
|
| | | | 200 | | |
Balance at December 31, 2021
|
| | | | 1,392 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
At January 1
|
| | | | 1,596 | | | | | | 1,606 | | |
Principal Payments
|
| | | | (488) | | | | | | — | | |
Exchange rate differences
|
| | | | (82) | | | | | | 189 | | |
Amounts recognized as an offset from research and development expenses
|
| | | | (258) | | | | | | — | | |
Revaluation of the liability
|
| | | | 600 | | | | | | (199) | | |
As of December 31
|
| | | | 1,368 | | | | | | 1,596 | | |
Options Outstanding
|
| |
Options Exercisable
|
| |||||||||||||||
Number Outstanding on
December 31, 2021 |
| |
Weighted Average
Remaining Contractual Life |
| |
Number Exercisable on
December 31, 2021 |
| |
Exercise Price
|
| |||||||||
| | |
Years
|
| | | | | | | |
USD
|
| ||||||
947
|
| | | | 3.03 | | | | | | 947 | | | | | | 0.0001 | | |
563
|
| | | | 2.17 | | | | | | 563 | | | | | | 0.536 | | |
260
|
| | | | 6.45 | | | | | | 260 | | | | | | 0.55 | | |
1,453
|
| | | | 7.17 | | | | | | 1,182 | | | | | | 1.102 | | |
4,487
|
| | | | 8.96 | | | | | | 186 | | | | | | 2.5 | | |
7,710
|
| | | | | | | | | | 3,138 | | | | | | | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Number
of Options |
| |
Weighted
Average Exercise Price |
| |
Number
of Options |
| |
Weighted
Average Exercise Price |
| ||||||||||||
| | |
USD
|
| | | | | | | |
USD
|
| | | | | | | ||||||
Options outstanding at the beginning of year:
|
| | | | 6,448 | | | | | | 1.57 | | | | | | 3,579 | | | | | | 0.42 | | |
Changes during the year: | | | | | | | | | | | | | | | | | | | | | | | | | |
Granted
|
| | | | 1,499 | | | | | | 2.34 | | | | | | 3,575 | | | | | | 2.38 | | |
Exercised
|
| | | | 58 | | | | | | 1.10 | | | | | | 572 | | | | | | 0.0001 | | |
Forfeited
|
| | | | 179 | | | | | | 1.83 | | | | | | 134 | | | | | | 1.10 | | |
Options outstanding at end of year
|
| | | | 7,710 | | | | | | 1.72 | | | | | | 6,448 | | | | | | 1.23 | | |
Options exercisable at year-end
|
| | | | 3,138 | | | | | | 0.705 | | | | | | 2,814 | | | | | | 0.31 | | |
| | |
For the year ended
|
| |||||||||||||||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||||||||||||||
| | |
USD thousands
|
| |
%
|
| |
USD thousands
|
| |
%
|
| ||||||||||||
Jet Talk
|
| | | | 3,116 | | | | | | 14% | | | | | | 7,279 | | | | | | 68% | | |
Airbus
|
| | | | 3,256 | | | | | | 15% | | | | | | 3,683 | | | | | | 35% | | |
Telesat
|
| | | | 8,400 | | | | | | 39% | | | | | | — | | | | | | — | | |
iDirect
|
| | | | 2,074 | | | | | | 10% | | | | | | — | | | | | | — | | |
| | |
US & Canada
|
| |
UK
|
| |
Other
|
| |
Consolidated
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| | | | | ||||||||||||||||||||||||||||||||
Revenues
|
| | | | 13,196 | | | | | | — | | | | | | 7,325 | | | | | | 10,316 | | | | | | 1,199 | | | | | | 316 | | | | | | 21,720 | | | | | | 10,632 | | | | | | |
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Salaries and related expenses
|
| | | | 6,764 | | | | | | 1,184 | | |
Materials and models
|
| | | | 1,516 | | | | | | 63 | | |
Depriciation
|
| | | | 56 | | | | | | 59 | | |
Chip Development tools and Subcontractors
|
| | | | 507 | | | | | | 1,754 | | |
Total
|
| | | | 8,843 | | | | | | 3,060 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Salaries and related expenses
|
| | | | 16,508 | | | | | | 16,048 | | |
Development tools and subcontractors
|
| | | | 15,238 | | | | | | 14,814 | | |
Government support and grants
|
| | | | (13,802) | | | | | | (14,225) | | |
Total
|
| | | | 17,944 | | | | | | 16,637 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Salaries and related expenses
|
| | | | 1,752 | | | | | | 1,088 | | |
Total
|
| | | | 1,752 | | | | | | 1,088 | | |
| | |
For the year ended
|
| |||||||||
| | |
31.12.2021
|
| |
31.12.2020
|
| ||||||
Salaries and related expenses
|
| | | | 1,618 | | | | | | 1,020 | | |
Depreciation and overheads
|
| | | | 2,087 | | | | | | 1,555 | | |
Other expenses
|
| | | | 50 | | | | | | 37 | | |
Total
|
| | | | 3,755 | | | | | | 2,612 | | |
| | |
For the year ended
December 31 |
| | | | |||||||||
| | |
2021
|
| |
2020
|
| | ||||||||
Calculation of basic earnings per share: | | | | | | | | | | | | | | | ||
Net loss
|
| | | | (17,050) | | | | | | (17,563) | | | | ||
Loss attributed to ordinary shareholders in USD
|
| | | | (17,050) | | | | | | (17,563) | | | | ||
Weighted average number of ordinary shares
|
| | | | 17,902,000 | | | | | | 17,551,000 | | | | ||
Basic and diluted loss per share attributed in USD
|
| | | | (0.95) | | | | | | (1.00) | | | |
| | | | | F-47 – F-48 | | | |
| | | | |||||
| | | | |||||
| | | | |||||
| | | | | F-52 – F-58 | | |
| | | | | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
Unaudited
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 23,007 | | | | | | 3,854 | | |
Trade accounts receivable
|
| | | | | | | 1,202 | | | | | | 806 | | |
Contract Assets
|
| | | | | | | 4,035 | | | | | | 6,015 | | |
Other current assets
|
| | | | | | | 7,166 | | | | | | 3,419 | | |
Related parties
|
| |
6
|
| | | | 93 | | | | | | — | | |
Inventory
|
| | | | | | | 771 | | | | | | 685 | | |
Total current assets
|
| | | | | | | 36,274 | | | | | | 14,779 | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Right-of-use assets
|
| | | | | | | 3,098 | | | | | | 3,147 | | |
Property, plant and equipment, net
|
| | | | | | | 989 | | | | | | 972 | | |
Investment in Jet Talk
|
| |
4
|
| | | | 2,026 | | | | | | 2,137 | | |
Other non-current assets
|
| | | | | | | 220 | | | | | | 271 | | |
Total non-current assets
|
| | | | | | | 6,333 | | | | | | 6,527 | | |
TOTAL ASSETS
|
| | | | | | | 42,607 | | | | | | 21,306 | | |
| | | | | |
June 30,
|
| |
December 31,
|
| ||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
| | | | | |
Unaudited
|
| | | | | | | |||
LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | 1,394 | | | | | | 8,522 | | |
Short term loans from financial institutions
|
| | | | | | | — | | | | | | 6,334 | | |
ESA advance payments
|
| | | | | | | 10,137 | | | | | | 15,270 | | |
Prepayment from Customer
|
| | | | | | | 12,258 | | | | | | 1,504 | | |
Lease liabilities
|
| | | | | | | 936 | | | | | | 989 | | |
Other accounts payable and accrued expenses
|
| | | | | | | 7,464 | | | | | | 6,704 | | |
Related parties
|
| |
6
|
| | | | 174 | | | | | | 2,149 | | |
Total current liabilities
|
| | | | | | | 32,363 | | | | | | 41,472 | | |
NON-CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
Long term loans from financial institutions
|
| |
3.a
|
| | | | 50,470 | | | | | | 6,943 | | |
Lease liabilities
|
| | | | | | | 2,638 | | | | | | 2,984 | | |
Loan from shareholder, net
|
| |
5
|
| | | | — | | | | | | 4,533 | | |
Warrant Liabilities
|
| | | | | | | 1,290 | | | | | | 1,392 | | |
Liability for royalties payable
|
| | | | | | | 1,390 | | | | | | 1,368 | | |
Total non-current liabilities
|
| | | | | | | 55,788 | | | | | | 17,220 | | |
SHAREHOLDERS’ DEFICIT: | | | | | | | | | | | | | | | | |
Share capital
|
| | | | | | | 4 | | | | | | 4 | | |
Share premium
|
| | | | | | | 53,443 | | | | | | 46,203 | | |
Capital reserves
|
| | | | | | | 3,900 | | | | | | 226 | | |
Accumulated deficit
|
| | | | | | | (102,891) | | | | | | (83,819) | | |
Total shareholders’ deficit
|
| | | | | | | (45,544) | | | | | | (37,386) | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | 42,607 | | | | | | 21,306 | | |
|
September 29, 2022
|
| | | | | | |
|
Date of approval of
the financial statements |
| |
David Ripstein
CEO |
| |
Yoav Leibovitch
Chairman of the Board and CFO |
|
| | | | | |
December 31
|
| |||||||||
| | |
Note
|
| |
2022
|
| |
2021
|
| ||||||
Revenues: | | | | | | | | | | | | | | | | |
Development services and preproduction
|
| | | | | | | 2,983 | | | | | | 9,048 | | |
Sale of products
|
| | | | | | | 328 | | | | | | 1,859 | | |
Total revenues
|
| | | | | | | 3,311 | | | | | | 10,907 | | |
Cost of sales and services: | | | | | | | | | | | | | | | | |
Development services and preproduction
|
| | | | | | | 1,323 | | | | | | 2,625 | | |
Sale of products
|
| | | | | | | 201 | | | | | | 1,389 | | |
Total cost of sales and services
|
| | | | | | | 1,524 | | | | | | 4,014 | | |
Gross profit
|
| | | | | | | 1,787 | | | | | | 6,893 | | |
Research and development expenses, net
|
| | | | | | | 9,045 | | | | | | 8,823 | | |
Selling and marketing expenses
|
| | | | | | | 1,020 | | | | | | 855 | | |
General and administrative expenses
|
| | | | | | | 4,216 | | | | | | 1,883 | | |
Loss from operations
|
| | | | | | | (12,494) | | | | | | (4,668) | | |
Finance Income
|
| | | | | | | 210 | | | | | | | | |
Finance Expenses
|
| | | | | | | (6,677) | | | | | | (978) | | |
Company’s share in the loss of a company accounted by equity method, net
|
| | | | | | | (111) | | | | | | (951) | | |
Loss before income taxes
|
| | | | | | | (19,072) | | | | | | (6,597) | | |
Income taxes
|
| | | | | | | | | | | | | | | |
Loss for the period
|
| | | | | | | (19,072) | | | | | | (6,597) | | |
Other comprehensive income (loss) net of tax: | | | | | | | | | | | | | | | | |
Exchange gain (loss) arising on translation of foreign operations
|
| | | | | | | 3,674 | | | | | | (557) | | |
Total comprehensive loss for the period
|
| | | | | | | (15,398) | | | | | | (7,154) | | |
Basic and diluted loss per share (in dollars)
|
| | | | | | | (1.03) | | | | | | (0.37) | | |
Basic and diluted weighted average common shares outstanding
|
| | | | | | | 18,601 | | | | | | 17,892 | | |
| | |
Ordinary
shares |
| |
Preferred
Shares A |
| |
Preferred
Shares B |
| |
Preferred
Shares C |
| |
Share
capital |
| |
Share
premium |
| |
Accumulated
deficit |
| |
Capital
reserves |
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Number of shares
|
| |
In USD thousand
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
For the six-month period ended June 30, 2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2022
|
| | | | 17,950,447 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,203 | | | | | | (83,819) | | | | | | 226 | | | | | | (37,386) | | |
Exercise of options
|
| | | | 145,000 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 33 | | | | | | — | | | | | | — | | | | | | 33 | | |
Shares issued to Financial Institutions
|
| | | | 808,907 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(*)
|
| | | | | 1,978 | | | | | | — | | | | | | — | | | | | | 1,978 | | |
Shares Back to the Company
|
| | | | (75,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
Warrant exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | 822,640 | | | | |
|
(*)
|
| | | | | 5,000 | | | | | | — | | | | | | — | | | | | | 5,000 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 229 | | | | | | — | | | | | | — | | | | | | 229 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (19,072) | | | | | | 3,674 | | | | | | (15,398) | | |
Balance as of June 30, 2022
|
| | | | 18,829,354 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 1,678,640 | | | | | | 4 | | | | | | 53,443 | | | | | | (102,891) | | | | | | 3,900 | | | | | | (45,544) | | |
For the six-month period ended June 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2021
|
| | | | 17,892,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 45,990 | | | | | | (66,769) | | | | | | (905) | | | | | | (21,680) | | |
Exercise of options
|
| | | | 12,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | | | | | — | | | | | | — | | | | | | 22 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 77 | | | | | | — | | | | | | — | | | | | | 77 | | |
Loss for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,597) | | | | | | (557) | | | | | | (7,154) | | |
Balance as of June 30, 2021
|
| | | | 17,904,000 | | | | | | 7,300,000 | | | | | | 4,778,000 | | | | | | 856,000 | | | | | | 4 | | | | | | 46,089 | | | | | | (73,366) | | | | | | (1,462) | | | | | | (28,735) | | |
| | |
For the six-month period
ended June 30 |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Loss for the period
|
| | | | (19,072) | | | | | | (6,597) | | |
Adjustments to reconcile net profit to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 740 | | | | | | 764 | | |
Company’s share in the loss of a company accounted by equity method, net
|
| | | | 111 | | | | | | 951 | | |
Finance expenses on loans
|
| | | | 401 | | | | | | 545 | | |
Change in the fair value of warrant liabilities
|
| | | | (102) | | | | | | (164) | | |
Stock-based compensation
|
| | | | 229 | | | | | | 77 | | |
Decrease (Increase) in trade accounts receivable
|
| | | | (439) | | | | | | (1,571) | | |
Decrease (Increase) in contract assets
|
| | | | 1,336 | | | | | | (2,171) | | |
(Increase) in inventory
|
| | | | (86) | | | | | | 40 | | |
Increase (Decrease) in other current assets
|
| | | | (4,396) | | | | | | 844 | | |
Increase in trade payables
|
| | | | (6,745) | | | | | | 1,588 | | |
Decrease in ESA prepayments
|
| | | | (3,865) | | | | | | (1,477) | | |
Decrease in deferred revenues
|
| | | | — | | | | | | (563) | | |
Increase in other accounts payable and accrued expenses
|
| | | | (957) | | | | | | 212 | | |
Increase in prepayments from customers
|
| | | | 11,502 | | | | | | — | | |
Increase (Decrease) in liability for royalties payable
|
| | | | 141 | | | | | | 290 | | |
Net cash used in operating activities
|
| | | | (21,202) | | | | | | (7,232) | | |
Cash flow from investing activities | | | | | | | | | | | | | |
Decrease in long-term bank deposit
|
| | | | 51 | | | | | | 217 | | |
Purchase of property, plant and equipment
|
| | | | (119) | | | | | | (297) | | |
Net cash provided by (used in) investing activities
|
| | | | (68) | | | | | | (80) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Receipt of long-term loans from a financial institution, net and issuance of shares to
the lender |
| | | | 52,837 | | | | | | 5,000 | | |
Repayment of loan from shareholder
|
| | | | (5,000) | | | | | | — | | |
Repayment of loans from banks
|
| | | | (13,818) | | | | | | (1,020) | | |
Repayment of royalty lability
|
| | | | (119) | | | | | | — | | |
Payments of lease liabilities
|
| | | | (795) | | | | | | (808) | | |
Issuance of shares
|
| | | | 5,033 | | | | | | 22 | | |
Net cash provided by financing activities
|
| | | | 38,138 | | | | | | 3,194 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | 16,868 | | | | | | (4,118) | | |
Cash and cash equivalents balance at the beginning of the year
|
| | | | 3,854 | | | | | | 6,983 | | |
Effect of changes in foreign exchange rates on cash and cash equivalents
|
| | | | 2,285 | | | | | | 10 | | |
Cash and cash equivalents balance at the end of the year
|
| | | | 23,007 | | | | | | 2,875 | | |
Appendix A – Cash paid and received during the year for: | | | | | | | | | | | | | |
Interest paid
|
| | | | 1,096 | | | | | | 618 | | |
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |
Held By
|
| |
Country of incorporation
|
| ||||||
Satixfy Israel Ltd.
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
Israel
|
|
Satixfy UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
UK
|
|
Satixfy Satellite Systems UK
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
UK
|
|
Satixfy Bulgaria
|
| | | | 100% | | | | | | 100% | | | |
Satixfy UK
|
| |
Bulgaria
|
|
Satixfy US LLC
|
| | | | 100% | | | | | | 100% | | | |
Satixfy Communications
|
| |
USA
|
|
Satixfy MS
|
| | | | 100% | | | | | | — | | | |
Satixfy Communications
|
| |
Cayman
|
|
| | |
Holding percentage
|
| | | |||||||||||||
Name
|
| |
30.06.2022
|
| |
2021
|
| |
Held By
|
| |
Country of incorporation
|
| ||||||
Jet Talk
|
| | | | 51% | | | | | | 51% | | | |
Satixfy UK
|
| |
UK
|
|
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Revenues
|
| | | | — | | | | | | — | | |
Net loss Company share
|
| | | | 218 | | | | | | 1,865 | | |
Company’s share in the loss of a company accounted by equity method, net
|
| | | | 111 | | | | | | 951 | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Revenues from Jet Talk
|
| | | | — | | | | | | 1,336 | | |
Revenues from iDirect
|
| | | | 212 | | | | | | 1,642 | | |
| | |
For the year ended
December 31 |
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Jet Talk- Accounts receivable
|
| | | | 93 | | | | | | 174 | | |
Total Assets
|
| | | | 93 | | | | | | 174 | | |
Liabilities | | | | | | | | | | | | | |
Raysat Israel Ltd.
|
| | | | 100 | | | | | | 278 | | |
Ilan Gat Engineers Ltd
|
| | | | 64 | | | | | | 551 | | |
Other
|
| | | | 10 | | | | | | — | | |
Liability to shareholder
|
| | | | — | | | | | | 236 | | |
Total Liabilities
|
| | | | 174 | | | | | | 1,065 | | |
| | |
Level
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||||||||
Financial Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrants Liabilities
|
| | | | 3 | | | | | | 1,290 | | | | | | 1,392 | | |
| | |
Warrants
|
| |||
Balance at January 1, 2021
|
| | | | 1,118 | | |
Issuance of warrants
|
| | | | 74 | | |
Changes in fair value recognized in finance expenses
|
| | | | 200 | | |
Balance at December 31, 2021
|
| | | | 1,392 | | |
Issuance of warrants
|
| | | | — | | |
Changes in fair value recognized in finance expenses
|
| | | | (102) | | |
Balance at June 30, 2022
|
| | | | 1,290 | | |
| Assets: | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 510,165 | | |
|
Prepaid expenses
|
| | | | 635,952 | | |
|
Total current assets
|
| | | | 1,146,117 | | |
|
Prepaid expenses, non-current
|
| | | | 443,363 | | |
|
Cash held in Trust Account
|
| | | | 201,007,683 | | |
|
Total assets
|
| | | $ | 202,597,163 | | |
| Liabilities and Shareholders’ Equity (Deficit) | | | | | | | |
| Current liabilities: | | | | | | | |
|
Accrued expenses
|
| | | $ | 1,566,013 | | |
|
Total current liabilities
|
| | | | 1,566,013 | | |
|
Warrant liabilities
|
| | | | 9,340,468 | | |
|
Deferred underwriting commissions
|
| | | | 9,000,000 | | |
|
Total liabilities
|
| | | | 19,906,481 | | |
| Commitments and Contingencies (Note 6) | | | | | | | |
|
Class A ordinary shares subject to possible redemption, 20,000,000 shares at redemption value of $10.05
|
| | | | 201,007,683 | | |
| Shareholders’ Equity (Deficit): | | | | | | | |
|
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; none issued and
outstanding (exclude 20,000,000 shares subject to possible redemption) |
| | | | — | | |
|
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 5,000,000 shares issued and outstanding
|
| | | | 500 | | |
|
Additional paid-in capital
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (18,317,501) | | |
|
Total shareholders’ equity (deficit)
|
| | | | (18,317,001) | | |
|
Total Liabilities and Shareholders’ Equity (Deficit)
|
| | | $ | 202,597,163 | | |
|
Formation and operating costs
|
| | | $ | 1,821,244 | | |
|
Loss from operations
|
| | | | (1,821,244) | | |
| Other income (expense) | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | 3,993,683 | | |
|
Transactions costs allocated to warrant liabilities
|
| | | | (1,260,224) | | |
|
Gain on expired over-allotment
|
| | | | 41,845 | | |
|
Interest income
|
| | | | 7,683 | | |
|
Total other income, net
|
| | | | 2,782,987 | | |
|
Net income
|
| | | $ | 961,743 | | |
|
Basic and diluted weighted average shares outstanding, ordinary shares subject to redemption
|
| | | | 8,433,735 | | |
|
Basic and diluted net income per Class A ordinary share
|
| | | $ | 0.07 | | |
|
Basic and diluted weighted average shares outstanding, ordinary shares
|
| | | | 5,000,000 | | |
|
Basic and diluted net income per ordinary share
|
| | | $ | 0.07 | | |
| | |
Class A Ordinary
Share |
| |
Class B Ordinary
Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of April 23, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Class B ordinary shares issued to initial shareholder
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
Forfeit of 750,000 over-allotment founder shares
|
| | | | — | | | | | | — | | | | | | (750,000) | | | | | | (75) | | | | | | 75 | | | | | | — | | | | | | — | | |
Sale of 20,000,000 Units through public offering
|
| | | | 20,000,000 | | | | | | 2,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | |
Shares subject to redemption
|
| | | | (20,000,000) | | | | | | (2,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,000) | | |
Excess of private placement proceed over fair value as capital contribution, net of amount deposited into Trust
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 848,914 | | | | | | — | | | | | | 848,914 | | |
Fair value of over-allotment option
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (41,845) | | | | | | | | | | | | (41,845) | | |
Subsequent measurement of Class A ordinary shares subject to redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (831,569) | | | | | | (29,080,985) | | | | | | (29,912,554) | | |
Incentives to anchor investors
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,801,741 | | | | | | 9,801,741 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 961,743 | | | | | | 961,743 | | |
Balance as of December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (18,317,501) | | | | | $ | (18,317,001) | | |
| Cash flows from operating activities: | | | | | | | |
|
Net income
|
| | | $ | 961,743 | | |
|
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (7,683) | | |
|
Offering costs allocated to warrants
|
| | | | 1,260,224 | | |
|
Gain on expired over-allotment
|
| | | | (41,845) | | |
|
Change in fair value of warrant liabilities
|
| | | | (3,993,683) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid assets
|
| | | | (1,079,315) | | |
|
Accrued expenses
|
| | | | 1,355,676 | | |
|
Net cash used in operating activities
|
| | | | (1,544,883) | | |
| Cash flows from investing activities: | | | | | | | |
|
Investment of cash in Trust Account
|
| | | | (201,000,000) | | |
|
Net cash used in investing activities
|
| | | | (201,000,000) | | |
| Cash flows from financing activities: | | | | | | | |
|
Proceeds from initial public offering, net of underwriting discounts paid
|
| | | | 196,000,000 | | |
|
Proceeds from private placement
|
| | | | 7,630,000 | | |
|
Proceeds from issuance of founder shares
|
| | | | 25,000 | | |
|
Proceeds from issuance of promissory note to related party
|
| | | | 148,372 | | |
|
Payment of promissory note
|
| | | | (148,372) | | |
|
Payment of deferred offering costs
|
| | | | (599,952) | | |
|
Net cash provided by financing activities
|
| | | | 203,055,048 | | |
|
Net change in cash
|
| | | | 510,165 | | |
|
Cash, beginning of the period
|
| | | | — | | |
|
Cash, end of the period
|
| | | $ | 510,165 | | |
| Supplemental disclosure of non-cash investing and financing activities | | | | | | | |
|
Deferred underwriting discount
|
| | | $ | 9,000,000 | | |
|
Initial classification of warrant liabilities
|
| | | $ | 13,334,151 | | |
|
Initial value of Class A ordinary shares subject to possible conversion
|
| | | $ | 201,000,000 | | |
|
Accretion of Class A ordinary shares subject to possible redemption
|
| | | $ | 7,683 | | |
| | |
For the Period from April 23, 2021
(Inception) to December 31, 2021 |
| |||||||||
| | |
Class A
|
| |
Class B
|
| ||||||
Basic and diluted net income per share: | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | |
Allocation of net income
|
| | | $ | 603,785 | | | | | $ | 357,958 | | |
Denominator:
|
| | | | | | | | | | | | |
Basic and diluted weighted-average shares outstanding
|
| | | | 8,433,735 | | | | | | 5,000,000 | | |
Basic and diluted net income per share
|
| | | $ | 0.07 | | | | | $ | 0.07 | | |
|
Gross proceeds from IPO
|
| | | $ | 201,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (7,553,065) | | |
|
Ordinary share issuance costs
|
| | | | (22,351,806) | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 29,904,871 | | |
|
Interest income
|
| | | | 7,683 | | |
|
Contingently redeemable ordinary share
|
| | | $ | 201,007,683 | | |
| | |
December
31, 2021 |
| |
Quoted
Prices In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketable Securities held in Trust Account
|
| | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants
|
| | | $ | 5,294,000 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | — | | |
Warrant liabilities – Private Placement Warrants
|
| | | | 4,046,468 | | | | | | — | | | | | | — | | | | | | 4,046,468 | | |
| | | | $ | 9,340,468 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | 4,046,468 | | |
Input
|
| |
December
31, 2021 |
| |
September
17, 2021 |
|
Exercise price
|
| |
$11.50
|
| |
$11.50
|
|
Unit price
|
| |
$ 9.78
|
| |
$10.00
|
|
Volatility
|
| |
9.6%
|
| |
13.3%
|
|
Expected term of the warrants
|
| |
6.07 years
|
| |
6.36 years
|
|
Risk-free rate
|
| |
1.36
|
| |
1.08%
|
|
Dividend yield
|
| |
0
|
| |
0
|
|
| | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Total
Warrant Liabilities |
| |||||||||
Fair value as of April 23, 2021 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on September 17, 2021
|
| | | | 5,781,086 | | | | | | 7,553,065 | | | | | | 13,334,151 | | |
Change in fair value of warrant liabilities
|
| | | | (1,734,618) | | | | | | (2,259,065) | | | | | | (3,993,683) | | |
Transfer from level 3 to level 1
|
| | | | | | | | | | (5,294,000) | | | | | | (5,294,000) | | |
Fair value as of December 31, 2021
|
| | | $ | 4,046,468 | | | | | $ | — | | | | | $ | 4,046,468 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 49,254 | | | | | $ | 510,165 | | |
Prepaid expenses
|
| | | | 621,125 | | | | | | 635,952 | | |
Total current assets
|
| | | | 670,379 | | | | | | 1,146,117 | | |
Prepaid expenses, non-current
|
| | | | — | | | | | | 443,363 | | |
Investments held in Trust Account
|
| | | | 201,268,266 | | | | | | 201,007,683 | | |
Total assets
|
| | | $ | 201,938,645 | | | | | $ | 202,597,163 | | |
Liabilities and Shareholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 3,766,307 | | | | | $ | 1,566,013 | | |
Total current liabilities
|
| | | | 3,766,307 | | | | | | 1,566,013 | | |
Warrant liabilities
|
| | | | 2,035,861 | | | | | | 9,340,468 | | |
Deferred underwriting commissions
|
| | | | 9,000,000 | | | | | | 9,000,000 | | |
Total liabilities
|
| | | | 14,802,168 | | | | | | 19,906,481 | | |
Commitments and Contingencies (Note 6) | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, 20,000,000 shares at redemption value of $10.05 as of June 30, 2022 and December 31, 2021
|
| | | | 201,268,266 | | | | | | 201,007,683 | | |
Shareholders’ Deficit | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 2,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; none issued and outstanding (exclude 20,000,000 shares subject to possible redemption) as of June 30, 2022 and December 31, 2021
|
| | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized;
5,000,000 shares issued and outstanding as of June 30, 2022 and December 31, 2021 |
| | | | 500 | | | | | | 500 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Accumulated deficit
|
| | | | (14,132,289) | | | | | | (18,317,501) | | |
Total shareholders’ deficit
|
| | | | (14,131,789) | | | | | | (18,317,001) | | |
Total Liabilities and Shareholders’ Deficit
|
| | | $ | 201,938,645 | | | | | $ | 202,597,163 | | |
| | |
For the three
months ended June 30, 2022 |
| |
For the six
months ended June 30, 2022 |
| |
For the
period from April 23, 2021 (inception) through June 30, 2021 |
| |||||||||
Formation and operating costs
|
| | | $ | 1,290,583 | | | | | $ | 3,119,396 | | | | | $ | 6,800 | | |
Loss from operations
|
| | | | (1,290,583) | | | | | | (3,119,396) | | | | | | (6,800) | | |
Other income | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | 2,378,580 | | | | | | 7,304,607 | | | | | | — | | |
Interest income
|
| | | | 244,969 | | | | | | 260,583 | | | | | | — | | |
Total other income
|
| | | | 2,623,549 | | | | | | 7,565,190 | | | | | | — | | |
Net income (loss)
|
| | | $ | 1,332,966 | | | | | $ | 4,445,794 | | | | | $ | (6,800) | | |
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption
|
| | | | 20,000,000 | | | | | | 20,000,000 | | | | | | — | | |
Basic and diluted net income (loss), Class A ordinary shares subject to possible redemption
|
| | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | — | | |
Basic and diluted, weighted average shares outstanding – Class B ordinary shares
|
| | | | 5,000,000 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
Basic and diluted net income (loss), Class B ordinary shares
|
| | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | (0.00) | | |
| | |
Class A
Ordinary Share |
| |
Class B
Ordinary Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Deficit |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (18,317,501) | | | | | $ | (18,317,001) | | |
Accretion of Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,614) | | | | | | (15,614) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,112,829 | | | | | | 3,112,829 | | |
Balance – March 31, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (15,220,286) | | | | | $ | (15,219,786) | | |
Accretion of Class A ordinary shares subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (244,969) | | | | | | (244,969) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,332,966 | | | | | | 1,332,966 | | |
Balance – June 30, 2022
|
| | | | — | | | | | $ | — | | | | | | 5,000,000 | | | | | $ | 500 | | | | | $ | — | | | | | $ | (14,132,289) | | | | | $ | (14,131,789) | | |
| | |
Class A
Ordinary Share |
| |
Class B
Ordinary Share |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Shareholders’
Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance as of April 23, 2021 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Class B ordinary shares issued to initial shareholder(1)
|
| | | | — | | | | | | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | — | | | | | $ | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,800) | | | | | | (6,800) | | |
Balance – June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 5,750,000 | | | | | $ | 575 | | | | | $ | 24,425 | | | | | $ | (6,800) | | | | | $ | 18,200 | | |
| | |
For the six
months ended June 30, 2022 |
| |
For the
period from April 23, 2021 (inception) through June 30, 2021 |
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 4,445,794 | | | | | $ | (6,800) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Formation Cost Paid by related party
|
| | | | — | | | | | | 6,800 | | |
Interest earned on investments held in Trust Account
|
| | | | (260,583) | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | (7,304,607) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid assets
|
| | | | 458,190 | | | | | | — | | |
Accrued expenses
|
| | | | 2,200,295 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (460,911) | | | | | | — | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from issuance of promissory note to related party
|
| | | | — | | | | | | 1,000 | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 1,000 | | |
Net change in cash
|
| | | | (460,911) | | | | | | 1,000 | | |
Cash, beginning of the period
|
| | | | 510,165 | | | | | | — | | |
Cash, end of the period
|
| | | $ | 49,254 | | | | | $ | 1,000 | | |
Supplemental disclosure of non-cash investing and financing activities | | | | | | | | | | | | | |
Accretion of Class A ordinary shares subject to possible redemption
|
| | | $ | 260,583 | | | | | $ | — | | |
Deferred offering costs paid by Sponsor in exchange for issuance of Class B
ordinary shares |
| | | $ | — | | | | | $ | 18,200 | | |
Deferred offering costs paid by Sponsor under the promissory note
|
| | | $ | — | | | | | $ | 10,000 | | |
Deferred offering costs included in accrued offerings costs and expenses
|
| | | $ | — | | | | | $ | 51,742 | | |
| | |
For the
Three Months Ended June 30, 2022 |
| |
For the
Six Months Ended June 30, 2022 |
| |
For the Period from
April 23, 2021 (inception) Through June 30, 2021 |
| |||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||
Basic and diluted net income (loss) per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss)
|
| | | $ | 1,066,373 | | | | | $ | 266,593 | | | | | $ | 3,556,635 | | | | | $ | 889,159 | | | | | $ | — | | | | | $ | (6,800) | | |
Denominator:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted-average shares outstanding
|
| | | | 20,000,000 | | | | | | 5,000,000 | | | | | | 20,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | 5,000,000 | | |
Basic and diluted net income (loss) per share
|
| | | $ | 0.05 | | | | | $ | 0.05 | | | | | $ | 0.18 | | | | | $ | 0.18 | | | | | $ | — | | | | | $ | (0.00) | | |
|
Gross proceeds from IPO
|
| | | $ | 201,000,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (7,553,065) | | |
|
Ordinary shares issuance costs
|
| | | | (22,351,806) | | |
| Plus: | | | | | | | |
|
Remeasurement of carrying value to redemption value
|
| | | | 29,904,871 | | |
|
Interest income
|
| | | | 7,683 | | |
|
Contingently redeemable ordinary shares as of December 31, 2021
|
| | | | 201,007,683 | | |
| Plus: | | | | | | | |
|
Interest income
|
| | | | 15,614 | | |
|
Contingently redeemable ordinary shares as of March 31, 2022
|
| | | | 201,023,297 | | |
| Plus: | | | | | | | |
|
Interest income
|
| | | | 244,969 | | |
|
Contingently redeemable ordinary shares as of June 30, 2022
|
| | | $ | 201,268,266 | | |
| | |
June 30, 2022
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | $ | 201,268,266 | | | | | $ | 201,268,266 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,268,266 | | | | | $ | 201,268,266 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants
|
| | | $ | 1,150,000 | | | | | $ | 1,150,000 | | | | | $ | — | | | | | $ | — | | |
Warrant liabilities – Private Placement
Warrants |
| | | | 885,861 | | | | | | — | | | | | | 885,861 | | | | | | — | | |
| | | | $ | 2,035,861 | | | | | $ | 1,150,000 | | | | | $ | 885,861 | | | | | $ | — | | |
| | |
December 31, 2021
|
| |
Quoted Prices In
Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
| | | | $ | 201,007,683 | | | | | $ | 201,007,683 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities – Public Warrants
|
| | | $ | 5,294,000 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | — | | |
Warrant liabilities – Private Placement Warrants
|
| | | | 4,046,468 | | | | | | — | | | | | | — | | | | | | 4,046,468 | | |
| | | | $ | 9,340,468 | | | | | $ | 5,294,000 | | | | | $ | — | | | | | $ | 4,046,468 | | |
Input
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| |||
Exercise price
|
| | | $ | — | | | |
$11.50
|
|
Unit price
|
| | | $ | — | | | |
$9.78
|
|
Volatility
|
| | | | —% | | | |
9.6%
|
|
Expected term of the warrants
|
| | | | — | | | |
6.07 years
|
|
Risk-free rate
|
| | | | —% | | | |
1.36%
|
|
Dividend yield
|
| | | | — | | | |
0
|
|
| | |
Private
Placement Warrants |
| |
Public
Warrants |
| |
Total
Warrant Liabilities |
| |||||||||
Fair value as of January 1, 2022
|
| | | $ | 4,046,468 | | | | | $ | — | | | | | $ | 4,046,468 | | |
Change in fair value of warrant liabilities
|
| | | | (2,132,027) | | | | | | — | | | | | | (2,132,027) | | |
Transfer from level 3 to level 2
|
| | | | (1,914,441) | | | | | | — | | | | | | (1,914,441) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | — | | | | | | — | | |
Transfer from level 3 to level 2
|
| | | | — | | | | | | — | | | | | | — | | |
Fair value as of June 30, 2022
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Exhibit
Number |
| |
Description
|
|
|
23.1*
|
| | | |
|
23.2*
|
| | | |
|
23.3*
|
| | | |
|
23.4*
|
| | | |
|
24.1*
|
| | | |
|
107*
|
| | |
| | | | SATIXFY COMMUNICATIONS LTD. | | |||
| | | | By: | | |
/s/ David Ripstein
|
|
| | | | | | |
Name:
David Ripstein
|
|
| | | | | | |
Title:
Chief Executive Officer
|
|
|
Name
|
| |
Position
|
|
|
/s/ David Ripstein
David Ripstein
|
| |
Chief Executive Officer
(Principal Executive Officer) |
|
|
/s/ Oren Harari
Oren Harari
|
| |
Interim Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
|
*
Yoav Leibovitch
|
| |
Chairman of the Board of Directors
|
|
|
*
Mary P. Cotton
|
| |
Director
|
|
|
*
Richard C. Davis
|
| |
Director
|
|
|
*
Moshe Eisenberg
|
| |
Director
|
|
|
*
Yair Shamir
|
| |
Director
|
|
|
*
Yoram Stettiner
|
| |
Director
|
|
|
*
David L. Willetts
|
| |
Director
|
|
| | | | By: | | |
/s/ Colleen A. De Vries
|
|
| | | | | | |
Name:
Colleen A. De Vries
|
|
| | | | | | |
Title:
Senior Vice-President on behalf of Cogency Global Inc.
|
|
Exhibit 4.1
Execution Version
AMENDED AND RESTATED WARRANT AGREEMENT
between
SATIXFY COMMUNICATIONS LTD.
and
CONTINENTAL STOCK TRANSFER & TRUST COMPANY
THIS AMENDED AND RESTATED WARRANT AGREEMENT (this “Agreement”), dated as of January __, 2023, is by and between SatixFy Communications Ltd., a limited liability company organized under the laws of the State of Israel (“TopCo” or the “Company”) and Continental Stock Transfer & Trust Company, a New York corporation, as warrant agent (the “Warrant Agent,” also referred to herein as the “Transfer Agent”).
WHEREAS, on September 14, 2021, Endurance Acquisition Corp., a Cayman Islands exempted company (the “SPAC”), entered into that certain Private Warrants Purchase Agreement with Endurance Antarctica Partners, LLC, a Cayman Islands limited liability company (the “Sponsor”), pursuant to which the Sponsor purchased an aggregate of 6,630,000 warrants in connection with the SPAC’s Offering (as defined below) simultaneously with the closing of the Offering, bearing the legend set forth in Exhibit B hereto (the “Private Placement Warrants”) at a purchase price of $1.00 per Private Placement Warrant. Each Private Placement Warrant entitles the holder thereof to purchase one Class A SPAC Ordinary Share (as defined below) at a price of $11.50 per share, subject to adjustment as described herein;
WHEREAS, on September 14, 2021, the SPAC entered into that certain Private Warrants Purchase Agreement with Cantor Fitzgerald & Co., the representative of the underwriters in the Offering (the “Representative” or “Cantor”), pursuant to which the Representative agreed to purchase an aggregate of 1,000,000 Private Placement Warrants at a purchase price of $1.00 per Private Placement Warrant, bearing the restrictive legend set forth in Exhibit B;
WHEREAS, the SPAC completed an initial public offering (the “Offering”) of units of the SPAC’s equity securities, each such unit comprised of one Class A SPAC Ordinary Share (as defined below) and one-half of one Public Warrant (as defined below) (the “Units”) and, in connection therewith, issued and delivered redeemable 10,000,000 warrants to public investors in the Offering (the “Public Warrants” and, together with the Private Placement Warrants, the “Original Warrants”). Each whole Original Warrant entitled the holder thereof to purchase one Class A ordinary share of the SPAC, par value $0.0001 per share (“SPAC Ordinary Share”), for $11.50 per share, subject to adjustment as described herein;
WHEREAS, the SPAC has filed with the Securities and Exchange Commission (the “Commission”) a registration statement on Form S-1, File No. 333-259098, including the prospectus contained therein (the “Prospectus”), for the registration, under the Securities Act of 1933, as amended (the “Securities Act”), of the offer and sale of the Units, the Public Warrants and the SPAC Ordinary Shares included in the Units;
1
WHEREAS, the SPAC and the Warrant Agent entered into that certain Warrant Agreement, dated as of September 14, 2021, and filed with the United States Securities and Exchange Commission on September 17, 2021 (the “Original Warrant Agreement”);
WHEREAS, on March 8, 2022, that certain Business Combination Agreement (as may be amended, modified or supplemented from time to time, the “BCA”) was entered into by and among the SPAC, SatixFy MS, a Cayman Islands exempted company (“Merger Sub”), and TopCo;
WHEREAS, the Board of Directors of the SPAC determined that the consummation of the transactions contemplated by the BCA constituted a Business Combination (as defined in the Original Warrant Agreement);
WHEREAS, in connection with the Merger (as defined below), on October 27, 2022, the SPAC, TopCo and the Warrant Agent entered into an Assignment, Assumption and Amendment Agreement (the “Assumption Agreement”) pursuant to which the SPAC assigned all of its right, title and interest in the Original Warrant Agreement to TopCo and TopCo accepted such assignment;
WHEREAS, on October 27, 2022, pursuant to the provisions of the BCA, Merger Sub merged with and into the SPAC (the “Merger” and such time as the merger became effective, the “Merger Effective Time”), with the SPAC surviving the Merger as a direct, wholly-owned subsidiary of TopCo, and each issued and outstanding ordinary share of the SPAC was exchanged for one ordinary share of TopCo, no par value per share (“Ordinary Shares”), the Original Warrants were exchanged for warrants of TopCo (the “Business Combination”) and, pursuant to the terms of the Assumption Agreement, the SPAC assigned to TopCo all of the SPAC’s right, title and interest in and to the Original Warrant Agreement such that the warrants of Topco would constitute Original Warrants for all purposes thereunder;
WHEREAS, in connection with the Merger, TopCo entered into subscription agreements (the “Subscription Agreements”) with certain investors, including the Sponsor and Cantor (the “PIPE Investors”) and pursuant thereto, on October 27, 2022, TopCo and the Warrant Agent entered into that certain warrant agreement contemplating the issuance of the PIPE Warrants (as defined below) (the “PIPE Warrant Agreement”), which provided, among other things, that the PIPE Warrants would be issued on the same terms and subject to the same limitations applicable to the Public Warrants as described in the Assumption Agreement and as provided herein, except that the PIPE Warrants (i) would bear a unique CUSIP identifier, (ii) would be subject to the resale restrictions and registration rights set forth in the Subscription Agreements and (iii) until registered with the Commission under an effective Registration Statement (as defined below), would bear the book-entry restrictive legend set forth in Exhibit C hereto;
WHEREAS, in connection with the Merger, and upon the consummation of the Business Combination, the PIPE Investors subscribed for and purchased, and TopCo issued and sold to the PIPE Investors an aggregate of 2,000,000 units (the “PIPE Units”), each PIPE Unit consisting of (i) one Ordinary Share and (ii) one-half of one warrant exercisable for one Ordinary Share at a price of $11.50 per share (the “PIPE Warrants”) for a purchase price of $10.00 per PIPE Unit, on the terms and subject to the conditions set forth in the applicable Subscription Agreement and, with respect to the PIPE Warrants, the PIPE Warrant Agreement;
2
WHEREAS, pursuant to the Subscription Agreements, the Assumption Agreement and the PIPE Warrant Agreement, and on the terms and conditions set forth therein, TopCo has filed with the Commission a registration statement (the “Registration Statement”) registering, among other things, the issuance of Ordinary Shares underlying the Public Warrants, the resale of the Private Placement Warrants and Ordinary Shares underlying the Private Placement Warrants, the resale of the Ordinary Shares, the PIPE Warrants and the Ordinary Shares underlying the PIPE Warrants that comprise the PIPE Units, and agreed to have the Registration Statement declared effective (any such date of effectiveness, the “Effectiveness Date”) as soon as practicable after the filing thereof;
WHEREAS, solely in order to enable the listing of the PIPE Warrants on a stock exchange, as contemplated by the Subscription Agreements, TopCo desires to issue, and the PIPE Investors desires to receive, warrants hereunder, one warrant exercisable for one Ordinary Share at a price of $11.50 per share (the “New PIPE Warrants” and, together with the Original Warrants, the “Warrants”) in exchange for the PIPE Warrants on a one-for-one basis;
WHEREAS, Section 9.8 of the Original Warrant Agreement, as amended by the Assumption Agreement, provides that the Company and the Warrant Agent may amend the Original Warrant Agreement (as amended by the Assumption Agreement) without the consent of any Registered Holder in certain circumstances;
WHEREAS, the Company and the Warrant Agent desire to hereby amend and restate the Original Warrant Agreement (including all Exhibits thereto), as previously amended by the Assumption Agreement, effective as of the date first written above to permit the issuance of the New PIPE Warrants hereunder;
WHEREAS, the Company desires the Warrant Agent to act on behalf of the Company, and the Warrant Agent is willing to so act, in connection with the issuance, registration, transfer, exchange, redemption and exercise of the Warrants;
WHEREAS, the Company desires to provide for the form and provisions of the Warrants, the terms upon which they shall be issued and exercised, and the respective rights, limitation of rights, and immunities of the Company, the Warrant Agent, and the holders of the Warrants; and
WHEREAS, all acts and things have been done and performed which are necessary to make the Warrants, when executed on behalf of the Company and countersigned by or on behalf of the Warrant Agent, as provided herein, the valid, binding and legal obligations of the Company, and to authorize the execution and delivery of this Agreement.
3
NOW, THEREFORE, in consideration of the mutual agreements herein contained, the parties hereto agree to amend, and to restate in its entirety (as so amended), the Original Warrant Agreement (as previously amended by the Assumption Agreement), as follows:
1. Appointment of Warrant Agent. The Company hereby appoints the Warrant Agent to act as agent for the Company for the Warrants, and the Warrant Agent hereby accepts such appointment and agrees to perform the same in accordance with the terms and conditions set forth in this Agreement.
2. Warrants.
2.1 Form of Warrant. Each Warrant shall be issued in registered form only.
2.2 Effect of Countersignature. If a physical certificate is issued, unless and until countersigned by the Warrant Agent pursuant to this Agreement, a Warrant shall be invalid and of no effect and may not be exercised by the holder thereof.
2.3 Registration.
2.3.1 Warrant Register. The Warrant Agent shall maintain books (the “Warrant Register”), for the registration of original issuance and the registration of transfer of the Warrants. Upon the initial issuance of the Warrants, the Warrant Agent shall issue and register the Warrants in the names of the respective holders thereof in such denominations and otherwise in accordance with instructions delivered to the Warrant Agent by the Company. Ownership of beneficial interests in the Public Warrants shall be shown on, and the transfer of such ownership shall be effected through, records maintained by institutions that have accounts with The Depository Trust Company (the “Depositary”) (such institution, with respect to a Warrant in its account, a “Participant”).
If the Depositary subsequently ceases to make its book-entry settlement system available for the Public Warrants, the Company may instruct the Warrant Agent regarding making other arrangements for book-entry settlement. In the event that the Public Warrants are not eligible for, or it is no longer necessary to have the Public Warrants available in, book-entry form, the Warrant Agent shall provide written instructions to the Depositary to deliver to the Warrant Agent for cancellation each book-entry Public Warrant, and the Company shall instruct the Warrant Agent to deliver to the Depositary definitive certificates in physical form evidencing such Warrants, which shall be in the form annexed hereto as Exhibit A.
Physical certificates, if issued, shall be signed by, or bear the facsimile signature of, the Chairman of the Company’s Board of Directors (the “Board”), Chief Executive Officer, President, Chief Financial Officer, Secretary or other principal officer of the Company. In the event the person whose facsimile signature has been placed upon any Warrant shall have ceased to serve in the capacity in which such person signed the Warrant before such Warrant is issued, it may be issued with the same effect as if he or she had not ceased to be such at the date of issuance.
2.3.2 Registered Holder. Prior to due presentment for registration of transfer of any Warrant, the Company and the Warrant Agent may deem and treat the person in whose name such Warrant is registered in the Warrant Register (the “Registered Holder”) as the absolute owner of such Warrant and of each Warrant represented thereby (notwithstanding any notation of ownership or other writing on any physical certificate made by anyone other than the Company or the Warrant Agent), for the purpose of any exercise thereof, and for all other purposes, and neither the Company nor the Warrant Agent shall be affected by any notice to the contrary.
4
2.4 [Intentionally Omitted].
2.5 No Fractional Warrants. The Company shall not issue fractional Warrants. If a holder of Warrants would be entitled to receive a fractional Warrant, the Company shall round down to the nearest whole number the number of Warrants to be issued to such holder.
2.6 Private Placement Warrants. The Private Placement Warrants shall be identical to the Public Warrants, except that so long as they are held by the Sponsor or the Representative or any of their Permitted Transferees (as defined below) the Private Placement Warrants: (i) may be exercised for cash or on a “cashless basis,” pursuant to subsection 3.3.1(c) hereof, (ii) including the Ordinary Shares issuable upon exercise of the Private Placement Warrants, may not be transferred, assigned or sold until thirty (30) days after the Merger Effective Time, (iii) shall only be redeemable by the Company pursuant to Section 6.2 if the Reference Value (as defined below) is less than $18.00 per share (subject to adjustment in accordance with Section 4 hereof) and (iv) shall not be redeemable by the Company pursuant to Section 6.1 hereof; provided, however, that in the case of (ii), the Private Placement Warrants and any Ordinary Shares held by the Sponsor or the Representative or any of their Permitted Transferees and issued upon exercise of the Private Placement Warrants may be transferred by the holders thereof:
(a) to the Company’s or the Representative’s officers or directors, any affiliates or family members of any of the Company’s or the Representative’s officers or directors, any members of the Sponsor or the Representative, or any affiliates of the Sponsor or the Representative;
(b) in the case of an individual, by gift to a member of the individual’s immediate family or to a trust, the beneficiary of which is a member of the individual’s immediate family, an affiliate of such person or to a charitable organization;
(c) in the case of an individual, by virtue of the laws of descent and distribution upon death of the individual;
(d) in the case of an individual, pursuant to a qualified domestic relations order;
(e) by private sales or transfers made in connection with the consummation of the SPAC’s initial Business Combination at prices no greater than the price at which the securities were originally purchased;
(f) in the event of the SPAC’s liquidation prior to the completion of the SPAC’s initial Business Combination; or
(g) in the case of an entity, by virtue of the laws of its jurisdiction or its organizational documents or operating agreement; or
(h) in the event of the SPAC’s completion of a liquidation, merger, share exchange, reorganization or other similar transaction which results in all of the SPAC’s shareholders having the right to exchange their Ordinary Shares for cash, securities or other property subsequent to the Merger Effective Time;
5
provided, however, that in the case of clauses (a) through (e), these permitted transferees (the “Permitted Transferees”) must enter into a written agreement agreeing to be bound by these transfer restrictions (including provisions relating to voting, the Trust Account and liquidation distributions described elsewhere in the Prospectus). Notwithstanding the foregoing, with respect to any Private Placement Warrants held by the Underwriters and/or their designees, in addition to the foregoing restriction on transfer of the Private Placement Warrants, the Private Placement Warrants purchased by the Underwriters and/or their designees shall not be sold during the Offering, or sold, transferred, assigned, pledged or hypothecated for a period of 180 days immediately following the date of effectiveness of the registration statement or commencement of sales of the Offering, except to any member participating in the Offering and the officers or partners thereof. Additionally, the Private Placement Warrants purchased by the Underwriters and/or its designees shall not be the subject of any hedging, short sale, derivative, put or call transaction that would result in the effective economic disposition of the securities by any person for a period of 180 days immediately following the date of effectiveness of the registration statement or commencement of sales of the Offering, except as permitted in accordance with FINRA Rule 5110(e)(2)(B). Additionally, the Private Placement Warrants purchased by the Underwriters may not be exercised more than five (5) years after the effective registration statement.
2.7 New PIPE Warrants. The New PIPE Warrants shall be identical to the Public Warrants, except that until they are resold by the relevant PIPE Investor on a registered basis pursuant to an effective registration statement, including the Registration Statement at such time as it is declared effective by the Commission and remains so effective, or pursuant to Rule 144 under the Securities Act, the New PIPE Warrants will bear the restrictive legends set forth in Exhibit C hereto. Upon the resale according to the first sentence of this Section 2.7, the New PIPE Warrants shall cease to be New PIPE Warrants and shall become Public Warrants under this Agreement, including for purposes of Section 9.8 hereof.
3. Terms and Exercise of Warrants.
3.1 Warrant Price. Each Warrant shall entitle the Registered Holder thereof, subject to the provisions of such Warrant and of this Agreement, to purchase from the Company the number of Ordinary Shares stated therein, at the price of $11.50 per share, subject to the adjustments provided in Section 4 hereof and in the last sentence of this Section 3.1. The term “Warrant Price” as used in this Agreement shall mean the price per share (including in cash or by payment of Warrants pursuant to a “cashless exercise,” to the extent permitted hereunder) at which Ordinary Shares may be purchased at the time a Warrant is exercised. The Company in its sole discretion may lower the Warrant Price at any time prior to the Expiration Date (as defined below) for a period of not less than twenty (20) Business Days (unless otherwise required by the Commission, any national securities exchange on which the Warrants are listed or applicable law); provided, that the Company shall provide at least three (3) Business Days prior written notice of such reduction to Registered Holders of the Warrants and, provided further that any such reduction shall be identical among all of the Warrants.
3.2 Duration of Warrants. A Warrant may be exercised only during the period (the “Exercise Period”) (i) commencing on the date that is thirty (30) days after the Merger Effective Time, and (ii) terminating at 5:00 p.m., New York City time, on the earliest to occur of: (x) the date that is five (5) years after the Merger Effective Time, (y) the liquidation of the SPAC if the SPAC fails to complete its initial Business Combination, and (z) other than with respect to the Private Placement Warrants then held by the Sponsor or any Permitted Transferees with respect to a redemption pursuant to Section 6.1 hereof or, if the Reference Value equals or exceeds $18.00 per share (subject to adjustment in compliance with Section 4 hereof), Section 6.2 hereof (each, an “Inapplicable Redemption”), 5:00 p.m., New York City time, on the Redemption Date (as defined below) as provided in Section 6.3 hereof (the “Expiration Date”); provided, however, that the exercise of any Warrant shall be subject to the satisfaction of any applicable conditions, as set forth in subsection 3.3.2 below, with respect to an effective registration statement under the Securities Act or a valid exemption from registration being available. Except with respect to the right to receive the Redemption Price (as defined below) (other than with respect to an Inapplicable Redemption), each Warrant (other than a Private Placement Warrant then held by the Sponsor or any Permitted Transferees with respect to an Inapplicable Redemption) not exercised on or before the Expiration Date shall become void, and all rights thereunder and all rights in respect thereof under this Agreement shall cease at 5:00 p.m. New York City time, on the Expiration Date. The Company in its sole discretion may extend the duration of the Warrants by delaying the Expiration Date; provided, that the Company shall provide at least twenty (20) days prior written notice of any such extension to Registered Holders of the Warrants and, provided further that any such extension shall be identical in duration among all the Warrants. Notwithstanding anything contained in this Agreement to the contrary, so long as the Private Placement Warrants held by the Representative are held by the Representative or its designees or affiliates, such Private Placement Warrants may not be exercised after five years from the effective date of the registration statement.
6
3.3 Exercise of Warrants.
3.3.1 Payment. Subject to the provisions of the Warrant and this Agreement, a Warrant, when countersigned by the Warrant Agent, may be exercised by the Registered Holder thereof by surrendering it, at the office of the Warrant Agent, or at the office of its successor as Warrant Agent with the subscription form, as set forth in the Warrant, duly executed, and by paying in full the Warrant Price for each full Ordinary Share as to which the Warrant is exercised and any and all applicable taxes due in connection with the exercise of the Warrant, the exchange of the Warrant for the Ordinary Shares and the issuance of such Ordinary Shares, as follows:
(a) in lawful money of the United States, in good certified check or wire payable to the Warrant Agent;
(b) [Reserved];
(c) with respect to any Private Placement Warrant, so long as such Private Placement Warrant is held by the Sponsor or a Permitted Transferee, by surrendering the Warrants for that number of Ordinary Shares equal to (i) if in connection with a redemption of Private Placement Warrants pursuant to Section 6.2 hereof, as provided in Section 6.2 hereof with respect to a Make-Whole Exercise (as defined below) and (ii) in all other scenarios, the quotient obtained by dividing (x) the product of the number of Ordinary Shares underlying the Warrants, multiplied by the excess of the “Sponsor Exercise Fair Market Value” (as defined in this subsection 3.3.1(c)) less the Warrant Price by (y) the Sponsor Exercise Fair Market Value. Solely for purposes of this subsection 3.3.1(c), the “Sponsor Fair Market Value” shall mean the average last reported sale price of the Ordinary Shares for the ten (10) trading days ending on the third (3rd) trading day prior to the date on which notice of exercise of the Private Placement Warrant is sent to the Warrant Agent;
7
(d) as provided in Section 6.2 hereof with respect to a Make-Whole Exercise; or
(e) as provided in Section 7.4 hereof.
3.3.2 Issuance of Ordinary Shares on Exercise. As soon as practicable after the exercise of any Warrant and the clearance of the funds in payment of the Warrant Price (if payment is pursuant to subsection 3.3.1(a)), the Company shall issue to the Registered Holder of such Warrant a book-entry position or certificate, as applicable, for the number of full Ordinary Shares to which he, she or it is entitled, registered in such name or names as may be directed by him, her or it, and if such Warrant shall not have been exercised in full, a new book-entry position or countersigned Warrant, as applicable, for the number of Ordinary Shares as to which such Warrant shall not have been exercised. Notwithstanding the foregoing, the Company shall not be obligated to deliver any Ordinary Shares pursuant to the exercise of a Warrant and shall have no obligation to settle such Warrant exercise unless a registration statement under the Securities Act with respect to the Ordinary Shares underlying the Public Warrants or New PIPE Warrants is then effective and a prospectus relating thereto is current, subject to the Company’s satisfying its obligations under Section 7.4 or unless a valid exemption from registration is available. No Warrant shall be exercisable and the Company shall not be obligated to issue Ordinary Shares upon exercise of a Warrant unless the Ordinary Shares issuable upon such Warrant exercise have been registered, qualified or deemed to be exempt from registration or qualification under the securities laws of the state of residence of the Registered Holder of the Warrants. Subject to Section 4.6, a Registered Holder of Warrants may exercise its Warrants only for a whole number of Ordinary Shares. The Company may require holders of Public Warrants and New PIPE Warrants to settle the Warrant on a “cashless basis” pursuant to Section 7.4. If, by reason of any exercise of Warrants on a “cashless basis”, the holder of any Warrant would be entitled, upon the exercise of such Warrant, to receive a fractional interest in an Ordinary Share, the Company shall round down to the nearest whole number, the number of Ordinary Shares to be issued to such holder.
3.3.3 Valid Issuance. All Ordinary Shares issued upon the proper exercise of a Warrant in conformity with this Agreement and the Company’s Amended and Restated Memorandum and Articles of Association, as amended from time to time, (the “Articles”) shall be validly issued, fully paid and non-assessable.
3.3.4 Date of Issuance. Each person in whose name any book-entry position or certificate, as applicable, for Ordinary Shares is issued shall for all purposes be deemed to have become the holder of record of such Ordinary Shares on the date on which the Warrant, or book-entry position representing such Warrant, was surrendered and payment of the Warrant Price was made, irrespective of the date of delivery of such certificate in the case of a certificated Warrant, except that, if the date of such surrender and payment is a date when the share transfer books of the Company or book-entry system of the Warrant Agent are closed, such person shall be deemed to have become the holder of such Ordinary Shares at the close of business on the next succeeding date on which the share transfer books or book-entry system are open.
8
3.3.5 Maximum Percentage. A holder of a Warrant may notify the Company in writing in the event it elects to be subject to the provisions contained in this subsection 3.3.5; however, no holder of a Warrant shall be subject to this subsection 3.3.5 unless he, she or it makes such election. If the election is made by a holder, the Warrant Agent shall not effect the exercise of the holder’s Warrant, and such holder shall not have the right to exercise such Warrant, to the extent that after giving effect to such exercise, such person (together with such person’s affiliates), to the Warrant Agent’s actual knowledge, would beneficially own in excess of 9.8% (the “Maximum Percentage”) of the Ordinary Shares outstanding immediately after giving effect to such exercise. For purposes of the foregoing sentence, the aggregate number of Ordinary Shares beneficially owned by such person and its affiliates shall include the number of Ordinary Shares issuable upon exercise of the Warrant with respect to which the determination of such sentence is being made, but shall exclude Ordinary Shares that would be issuable upon (x) exercise of the remaining, unexercised portion of the Warrant beneficially owned by such person and its affiliates and (y) exercise or conversion of the unexercised or unconverted portion of any other securities of the Company beneficially owned by such person and its affiliates (including, without limitation, any convertible notes or convertible preferred shares or warrants) subject to a limitation on conversion or exercise analogous to the limitation contained herein. Except as set forth in the preceding sentence, for purposes of this paragraph, beneficial ownership shall be calculated in accordance with Section 13(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). For purposes of the Warrant, in determining the number of outstanding Ordinary Shares, the holder may rely on the number of outstanding Ordinary Shares as reflected in (1) the Company’s most recent annual report on Form 20-F or report on Form 6-K or other public filing with the Commission as the case may be, (2) a more recent public announcement by the Company or (3) any other notice by the Company or the Transfer Agent setting forth the number of Ordinary Shares outstanding. For any reason at any time, upon the written request of the holder of the Warrant, the Company shall, within two (2) Business Days, confirm orally and in writing to such holder the number of Ordinary Shares then outstanding. In any case, the number of outstanding Ordinary Shares shall be determined after giving effect to the conversion or exercise of equity securities of the Company by the holder and its affiliates since the date as of which such number of outstanding Ordinary Shares was reported. By written notice to the Company, the holder of a Warrant may from time to time increase or decrease the Maximum Percentage applicable to such holder to any other percentage specified in such notice; provided, however, that any such increase shall not be effective until the sixty-first (61st) day after such notice is delivered to the Company.
4. Adjustments.
4.1 Share Dividends.
4.1.1 In Split-Ups. If after the date hereof, and subject to the provisions of Section 4.6 below, the number of outstanding Ordinary Shares is increased by a share dividend payable in Ordinary Shares, or by a split-up of Ordinary Shares or other similar event, then, on the effective date of such share dividend, split-up or similar event, the number of Ordinary Shares issuable on exercise of each Warrant shall be increased in proportion to such increase in the outstanding Ordinary Shares. A rights offering to holders of the Ordinary Shares entitling holders to purchase Ordinary Shares at a price less than the “Fair Market Value” (as defined below) shall be deemed a share dividend of a number of Ordinary Shares equal to the product of (i) the number of Ordinary Shares actually sold in such rights offering (or issuable under any other equity securities sold in such rights offering that are convertible into or exercisable for the Ordinary Shares) multiplied by (ii) one (1) minus the quotient of (x) the price per Ordinary Share paid in such rights offering divided by (y) the Fair Market Value. For purposes of this subsection 4.1.1, (i) if the rights offering is for securities convertible into or exercisable for Ordinary Shares, in determining the price payable for Ordinary Shares, there shall be taken into account any consideration received for such rights, as well as any additional amount payable upon exercise or conversion and (ii) “Fair Market Value” means the volume weighted average price of the Ordinary Shares as reported during the ten (10) trading day period ending on the trading day prior to the first date on which the Ordinary Shares trade on the applicable exchange or in the applicable market, regular way, without the right to receive such rights.
9
4.1.2 Extraordinary Dividends. If the Company, at any time while the Warrants are outstanding and unexpired, shall pay a dividend or make a distribution in cash, securities or other assets to the holders of the Ordinary Shares on account of such Ordinary Shares (or other shares of the Company’s capital shares into which the Warrants are convertible), other than (a) as described in subsection 4.1.1 above, (b) Ordinary Cash Dividends (as defined below), (c) to satisfy the redemption rights of the holders of the Ordinary Shares in connection with a proposed initial Business Combination, (d) to satisfy the redemption rights of the holders of Ordinary Shares in connection with a shareholder vote to amend the Articles to modify the substance or timing of the Company’s obligation to redeem 100% of Ordinary Shares if the Company does not complete the Business Combination within the time period required by the Articles, or (e) in connection with the redemption of public shares upon the failure of the SPAC to complete its initial Business Combination and any subsequent distribution of its assets upon its liquidation (any such non-excluded event being referred to herein as an “Extraordinary Dividend”), then the Warrant Price shall be decreased, effective immediately after the effective date of such Extraordinary Dividend, by the amount of cash and/or the fair market value (as determined by the Board, in good faith) of any securities or other assets paid on each Ordinary Share in respect of such Extraordinary Dividend. For purposes of this subsection 4.1.2, “Ordinary Cash Dividends” means any cash dividend or cash distribution which, when combined on a per share basis, with the per share amounts of all other cash dividends and cash distributions paid on the Ordinary Shares during the 365-day period ending on the date of declaration of such dividend or distribution (as adjusted to appropriately reflect any of the events referred to in other subsections of this Section 4 and excluding cash dividends or cash distributions that resulted in an adjustment to the Warrant Price or to the number of Ordinary Shares issuable on exercise of each Warrant) to the extent it does not exceed $0.50 (being 5% of the offering price of the Units in the Offering).
4.2 Aggregation of Shares. If after the date hereof, and subject to the provisions of Section 4.6 hereof, the number of outstanding Ordinary Shares is decreased by a consolidation, combination, reverse share split or reclassification of Ordinary Shares or other similar event, then, on the effective date of such consolidation, combination, reverse share split, reclassification or similar event, the number of Ordinary Shares issuable on exercise of each Warrant shall be decreased in proportion to such decrease in outstanding Ordinary Shares.
4.3 Adjustments in Exercise Price. Whenever the number of Ordinary Shares purchasable upon the exercise of the Warrants is adjusted, as provided in subsection 4.1.1 or Section 4.2 above, the Warrant Price shall be adjusted (to the nearest cent) by multiplying such Warrant Price immediately prior to such adjustment by a fraction (x) the numerator of which shall be the number of Ordinary Shares purchasable upon the exercise of the Warrants immediately prior to such adjustment, and (y) the denominator of which shall be the number of Ordinary Shares so purchasable immediately thereafter.
10
4.4 [Intentionally Omitted].
4.5 Replacement of Securities upon Reorganization, etc. In case of any reclassification or reorganization of the outstanding Ordinary Shares (other than a change under subsections 4.1.1 or 4.1.2 or Section 4.2 hereof or that solely affects the par value of such Ordinary Shares), or in the case of any merger or consolidation of the Company with or into another corporation (other than a consolidation or merger in which the Company is the continuing corporation and that does not result in any reclassification or reorganization of the outstanding Ordinary Shares), or in the case of any sale or conveyance to another corporation or entity of the assets or other property of the Company as an entirety or substantially as an entirety in connection with which the Company is dissolved, the holders of the Warrants shall thereafter have the right to purchase and receive, upon the basis and upon the terms and conditions specified in the Warrants and in lieu of the Ordinary Shares of the Company immediately theretofore purchasable and receivable upon the exercise of the rights represented thereby, the kind and amount of shares or other securities or property (including cash) receivable upon such reclassification, reorganization, merger or consolidation, or upon a dissolution following any such sale or transfer, that the holder of the Warrants would have received if such holder had exercised his, her or its Warrant(s) immediately prior to such event (the “Alternative Issuance”); provided, however, that (i) if the holders of the Ordinary Shares were entitled to exercise a right of election as to the kind or amount of securities, cash or other assets receivable upon such consolidation or merger, then the kind and amount of securities, cash or other assets constituting the Alternative Issuance for which each Warrant shall become exercisable shall be deemed to be the weighted average of the kind and amount received per share by the holders of the Ordinary Shares in such consolidation or merger that affirmatively make such election, and (ii) if a tender, exchange or redemption offer shall have been made to and accepted by the holders of the Ordinary Shares (other than a tender, exchange or redemption offer made by the Company in connection with redemption rights held by shareholders of the Company as provided for in the Articles or as a result of the repurchase of Ordinary Shares by the Company if a proposed initial Business Combination is presented to the shareholders of the Company for approval) under circumstances in which, upon completion of such tender or exchange offer, the maker thereof, together with members of any group (within the meaning of Rule 13d-5(b)(1) under the Exchange Act (or any successor rule)) of which such maker is a part, and together with any affiliate or associate of such maker (within the meaning of Rule 12b-2 under the Exchange Act (or any successor rule)) and any members of any such group of which any such affiliate or associate is a part, own beneficially (within the meaning of Rule 13d-3 under the Exchange Act (or any successor rule)) more than 50% of the outstanding Ordinary Shares, the holder of a Warrant shall be entitled to receive as the Alternative Issuance, the highest amount of cash, securities or other property to which such holder would actually have been entitled as a shareholder if such Warrant holder had exercised the Warrant prior to the expiration of such tender or exchange offer, accepted such offer and all of the Ordinary Shares held by such holder had been purchased pursuant to such tender or exchange offer, subject to adjustments (from and after the consummation of such tender or exchange offer) as nearly equivalent as possible to the adjustments provided for in this Section 4; provided, further, that if less than 70% of the consideration receivable by the holders of the Ordinary Shares in the applicable event is payable in the form of Ordinary Shares in the successor entity that is listed for trading on a national securities exchange or is quoted in an established over-the-counter market, or is to be so listed for trading or quoted immediately following such event, and if the Registered Holder properly exercises the Warrant within thirty (30) days following the public disclosure of the consummation of such applicable event by the Company pursuant to a report on Form 6-K filed with the Commission, the Warrant Price shall be reduced by an amount (in dollars) equal to the difference of (i) the Warrant Price in effect prior to such reduction minus (ii) (A) the Per Share Consideration (as defined below) (but in no event less than zero) minus (B) the Black-Scholes Warrant Value (as defined below). The “Black-Scholes Warrant Value” means the value of a Warrant immediately prior to the consummation of the applicable event based on the Black-Scholes Warrant Model for a Capped American Call on Bloomberg Financial Markets (“Bloomberg”). For purposes of calculating such amount, (1) Section 6 of this Agreement shall be taken into account, (2) the price of each Ordinary Share shall be the volume weighted average price of the Ordinary Shares as reported during the ten (10) trading day period ending on the trading day prior to the effective date of the applicable event, (3) the assumed volatility shall be the 90 day volatility obtained from the HVT function on Bloomberg determined as of the trading day immediately prior to the day of the announcement of the applicable event, and (4) the assumed risk-free interest rate shall correspond to the U.S. Treasury rate for a period equal to the remaining term of the Warrant. “Per Share Consideration” means (i) if the consideration paid to holders of the Ordinary Shares consists exclusively of cash, the amount of such cash per Ordinary Share, and (ii) in all other cases, the volume weighted average price of the Ordinary Shares as reported during the ten (10) trading day period ending on the trading day prior to the effective date of the applicable event. If any reclassification or reorganization also results in a change in Ordinary Shares covered by subsection 4.1.1, then such adjustment shall be made pursuant to subsection 4.1.1 or Sections 4.2, 4.3 and this Section 4.5, as applicable. The provisions of this Section 4.5 shall similarly apply to successive reclassifications, reorganizations, mergers or consolidations, sales or other transfers. In no event will the Warrant Price be reduced to less than the par value per share issuable upon exercise of the Warrant.
11
4.6 Notices of Changes in Warrant. Upon every adjustment of the Warrant Price or the number of Ordinary Shares issuable upon exercise of a Warrant, the Company shall give written notice thereof to the Warrant Agent, which notice shall state the Warrant Price resulting from such adjustment and the increase or decrease, if any, in the number of Ordinary Shares purchasable at such price upon the exercise of a Warrant, setting forth in reasonable detail the method of calculation and the facts upon which such calculation is based. Upon the occurrence of any event specified in Sections 4.1, 4.2, 4.3, 4.4 or 4.5, the Company shall give written notice of the occurrence of such event to each holder of a Warrant, at the last address set forth for such holder in the Warrant Register, of the record date or the effective date of the event. Failure to give such notice, or any defect therein, shall not affect the legality or validity of such event.
4.7 No Fractional Shares. Notwithstanding any provision contained in this Agreement to the contrary, the Company shall not issue fractional Ordinary Shares upon the exercise of Warrants. If, by reason of any adjustment made pursuant to this Section 4, the holder of any Warrant would be entitled, upon the exercise of such Warrant, to receive a fractional interest in a share, the Company shall, upon such exercise, round down to the nearest whole number the number of Ordinary Shares to be issued to such holder.
4.8 Form of Warrant. The form of Warrant need not be changed because of any adjustment pursuant to this Section 4, and Warrants issued after such adjustment may state the same Warrant Price and the same number of Ordinary Shares as is stated in the Warrants initially issued pursuant to this Agreement; provided, however, that the Company may at any time in its sole discretion make any change in the form of Warrant that the Company may deem appropriate and that does not affect the substance thereof, and any Warrant thereafter issued or countersigned, whether in exchange or substitution for an outstanding Warrant or otherwise, may be in the form as so changed.
12
4.9 Other Events. In case any event shall occur affecting the Company as to which none of the provisions of preceding subsections of this Section 4 are strictly applicable, but which would require an adjustment to the terms of the Warrants in order to (i) avoid an adverse impact on the Warrants and (ii) effectuate the intent and purpose of this Section 4, then, in each such case, the Company shall appoint a firm of independent public accountants, investment banking or other appraisal firm of recognized national standing, which shall give its opinion as to whether or not any adjustment to the rights represented by the Warrants is necessary to effectuate the intent and purpose of this Section 4 and, if they determine that an adjustment is necessary, the terms of such adjustment; provided, however, that under no circumstances shall the Warrants be adjusted pursuant to this Section 4.9 as a result of any issuance of securities in connection with a Business Combination. The Company shall adjust the terms of the Warrants in a manner that is consistent with any adjustment recommended in such opinion.
5. Transfer and Exchange of Warrants.
5.1 Registration of Transfer. The Warrant Agent shall register the transfer, from time to time, of any outstanding Warrant upon the Warrant Register, upon surrender of such Warrant for transfer, properly endorsed with signatures properly guaranteed and accompanied by appropriate instructions for transfer. Upon any such transfer, a new Warrant representing an equal aggregate number of Warrants shall be issued and the old Warrant shall be cancelled by the Warrant Agent. The Warrants so cancelled shall be delivered by the Warrant Agent to the Company from time to time upon request.
5.2 Procedure for Surrender of Warrants. Warrants may be surrendered to the Warrant Agent, together with a written request for exchange or transfer, and thereupon the Warrant Agent shall issue in exchange therefor one or more new Warrants as requested by the Registered Holder of the Warrants so surrendered, representing an equal aggregate number of Warrants; provided, however, that in the event that a Warrant surrendered for transfer bears a restrictive legend (as in the case of the Private Placement Warrants), the Warrant Agent shall not cancel such Warrant and issue new Warrants in exchange thereof until the Warrant Agent has received an opinion of counsel for the Company stating that such transfer may be made and indicating whether the new Warrants must also bear a restrictive legend.
5.3 Fractional Warrants. The Warrant Agent shall not be required to effect any registration of transfer or exchange which shall result in the issuance of a warrant certificate or book-entry position for a fraction of a warrant, except as part of the Units.
13
5.4 Service Charges. No service charge shall be made for any exchange or registration of transfer of Warrants.
5.5 Warrant Execution and Countersignature. The Warrant Agent is hereby authorized to countersign and to deliver, in accordance with the terms of this Agreement, the Warrants required to be issued pursuant to the provisions of this Section 5, and the Company, whenever required by the Warrant Agent, shall supply the Warrant Agent with Warrants duly executed on behalf of the Company for such purpose.
5.6 [Intentionally Omitted].
6. Redemption.
6.1 Redemption of Warrants for Cash. Subject to Section 6.5 hereof, not less than all of the outstanding Warrants may be redeemed, at the option of the Company, at any time during the Exercise Period, at the office of the Warrant Agent, upon notice to the Registered Holders of the Warrants, as described in Section 6.3 below, at a Redemption Price of $0.01 per Warrant, provided that (a) the Reference Value equals or exceeds $18.00 per share (subject to adjustment in compliance with Section 4 hereof) and (b) there is an effective registration statement under the Securities Act covering the issuance of the Ordinary Shares issuable upon exercise of the Warrants, and a current prospectus relating thereto, available throughout the 30-day Redemption Period (as defined in Section 6.3 below).
6.2 Redemption of Warrants for Ordinary Shares. Subject to Section 6.5 hereof, not less than all of the outstanding Warrants may be redeemed, at the option of the Company, at any time during the Exercise Period, at the office of the Warrant Agent, upon notice to the Registered Holders of the Warrants, as described in Section 6.3 below, at a Redemption Price of $0.10 per Warrant, provided that (i) the Reference Value equals or exceeds $10.00 per share (subject to adjustment in compliance with Section 4 hereof) and (ii) if the Reference Value is less than $18.00 per share (subject to adjustment in compliance with Section 4 hereof), the Private Placement Warrants are also concurrently called for redemption on the same terms as the outstanding Warrants. During the 30-day Redemption Period in connection with a redemption pursuant to this Section 6.2, Registered Holders of the Warrants may elect to exercise their Warrants on a “cashless basis” pursuant to subsection 3.3.1 and receive a number of Ordinary Shares determined by reference to the table below, based on the Redemption Date (calculated for purposes of the table as the period to expiration of the Warrants) and the “Redemption Fair Market Value” (as such term is defined in this Section 6.2) (a “Make-Whole Exercise”). Solely for purposes of this Section 6.2, the “Redemption Fair Market Value” shall mean the volume weighted average price of the Ordinary Shares for the ten (10) trading days immediately following the date on which notice of redemption pursuant to this Section 6.2 is sent to the Registered Holders. In connection with any redemption pursuant to this Section 6.2, the Company shall provide the Registered Holders with the Redemption Fair Market Value no later than one (1) Business Day after the ten (10) trading day period described above ends.
14
Redemption Date (period to | Fair Market Value of Shares of Ordinary Shares | |||||||||||||||||||||||||||||||||||
expiration of warrants) | ≤10.00 | 11.00 | 12.00 | 13.00 | 14.00 | 15.00 | 16.00 | 17.00 | ≥18.00 | |||||||||||||||||||||||||||
60 months | 0.261 | 0.281 | 0.297 | 0.311 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
57 months | 0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
54 months | 0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.361 | |||||||||||||||||||||||||||
51 months | 0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.361 | |||||||||||||||||||||||||||
48 months | 0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.361 | |||||||||||||||||||||||||||
45 months | 0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.361 | |||||||||||||||||||||||||||
42 months | 0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.361 | |||||||||||||||||||||||||||
39 months | 0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.361 | |||||||||||||||||||||||||||
36 months | 0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.361 | |||||||||||||||||||||||||||
33 months | 0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.361 | |||||||||||||||||||||||||||
30 months | 0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.361 | |||||||||||||||||||||||||||
27 months | 0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.361 | |||||||||||||||||||||||||||
24 months | 0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.361 | |||||||||||||||||||||||||||
21 months | 0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.361 | |||||||||||||||||||||||||||
18 months | 0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.361 | |||||||||||||||||||||||||||
15 months | 0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.361 | |||||||||||||||||||||||||||
12 months | 0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.361 | |||||||||||||||||||||||||||
9 months | 0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.361 | |||||||||||||||||||||||||||
6 months | 0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.361 | |||||||||||||||||||||||||||
3 months | 0.034 | 0.065 | 0.104 | 0.150 | 0.197 | 0.243 | 0.286 | 0.326 | 0.361 | |||||||||||||||||||||||||||
0 months | — | — | 0.042 | 0.115 | 0.179 | 0.233 | 0.281 | 0.323 | 0.361 |
The exact Redemption Fair Market Value and Redemption Date may not be set forth in the table above, in which case, if the Redemption Fair Market Value is between two values in the table or the Redemption Date is between two redemption dates in the table, the number of Ordinary Shares to be issued for each Warrant exercised in a Make-Whole Exercise shall be determined by a straight-line interpolation between the number of shares set forth for the higher and lower Redemption Fair Market Values and the earlier and later redemption dates, as applicable, based on a 365- or 366-day year, as applicable.
The share prices set forth in the column headings of the table above shall be adjusted as of any date on which the number of shares issuable upon exercise of a Warrant or the Exercise Price is adjusted pursuant to Section 4 hereof. If the number of shares issuable upon exercise of a Warrant is adjusted pursuant to Section 4 hereof, the adjusted share prices in the column headings shall equal the share prices immediately prior to such adjustment, multiplied by a fraction, the numerator of which is the number of shares deliverable upon exercise of a Warrant immediately prior to such adjustment and the denominator of which is the number of shares deliverable upon exercise of a Warrant as so adjusted. The number of shares in the table above shall be adjusted in the same manner and at the same time as the number of shares issuable upon exercise of a Warrant. If the Exercise Price is adjusted, in the case of an adjustment pursuant to Section 4.1.2 hereof, the adjusted share prices in the column headings shall equal the share prices immediately prior to such adjustment less the decrease in the Exercise Price pursuant to such Exercise Price adjustment. In no event shall the Warrants be exercisable in connection with a Make-Whole Exercise for more than 0.361 Ordinary Shares per Warrant (subject to adjustment).
6.3 Date Fixed for, and Notice of, Redemption; Redemption Price; Reference Value. In the event that the Company elects to redeem the Warrants pursuant to Sections 6.1 or 6.2, the Company shall fix a date for the redemption (the “Redemption Date”). Notice of redemption shall be mailed by first class mail, postage prepaid, by the Company not less than thirty (30) days prior to the Redemption Date (period lasting from such time until the Redemption Date, the “30-day Redemption Period”) to the Registered Holders of the Warrants to be redeemed at their last addresses as they shall appear on the registration books. Any notice mailed in the manner herein provided shall be conclusively presumed to have been duly given whether or not the Registered Holder received such notice. As used in this Agreement, (a) “Redemption Price” shall mean the price per Warrant at which any Warrants are redeemed pursuant to Sections 6.1 or 6.2 and (b) “Reference Value” shall mean the last reported sales price of the Ordinary Shares for any twenty (20) trading days within the thirty (30) trading-day period ending on the third trading day prior to the date on which notice of the redemption is given.
15
6.4 Exercise After Notice of Redemption. The Warrants may be exercised, for cash (or, if in connection with a redemption pursuant to Section 6.2 of this Agreement, on a “cashless basis” in accordance with such section) at any time after notice of redemption shall have been given by the Company pursuant to Section 6.3 hereof and prior to the Redemption Date. On and after the Redemption Date, the record holder of the Warrants shall have no further rights except to receive, upon surrender of the Warrants, the Redemption Price.
6.5 Exclusion of Private Placement Warrants. The Company agrees that (a) the redemption rights provided in Section 6.1 hereof shall not apply to the Private Placement Warrants if at the time of the redemption such Private Placement Warrants continue to be held by the Sponsor or its Permitted Transferees and (b) if the Reference Value equals or exceeds $18.00 per share (subject to adjustment in compliance with Section 4 hereof), the redemption rights provided in Section 6.2 hereof shall not apply to the Private Placement Warrants if at the time of the redemption such Private Placement Warrants continue to be held by the Sponsor or its Permitted Transferees. However, once such Private Placement Warrants are transferred (other than to Permitted Transferees in accordance with Section 2.6 hereof), the Company may redeem the Private Placement Warrants pursuant to Section 6.1 or 6.2 hereof, provided that the criteria for redemption are met, including the opportunity of the holder of such Private Placement Warrants to exercise the Private Placement Warrants prior to redemption pursuant to Section 6.4 hereof. Private Placement Warrants that are transferred to persons other than Permitted Transferees shall upon such transfer cease to be Private Placement Warrants and shall become Public Warrants under this Agreement, including for purposes of Section 9.8 hereof.
7. Other Provisions Relating to Rights of Holders of Warrants.
7.1 No Rights as Shareholder. A Warrant does not entitle the Registered Holder thereof to any of the rights of a shareholder of the Company, including, without limitation, the right to receive dividends, or other distributions, exercise any preemptive rights to vote or to consent or to receive notice as shareholders in respect of the meetings of shareholders or the election of directors of the Company or any other matter.
7.2 Lost, Stolen, Mutilated, or Destroyed Warrants. If any Warrant is lost, stolen, mutilated, or destroyed, the Company and the Warrant Agent may on such terms as to indemnity or otherwise as they may in their discretion impose (which shall, in the case of a mutilated Warrant, include the surrender thereof), issue a new Warrant of like denomination, tenor, and date as the Warrant so lost, stolen, mutilated, or destroyed. Any such new Warrant shall constitute a substitute contractual obligation of the Company, whether or not the allegedly lost, stolen, mutilated, or destroyed Warrant shall be at any time enforceable by anyone.
16
7.3 Reservation of Ordinary Shares. The Company shall at all times reserve and keep available a number of its authorized but unissued Ordinary Shares that shall be sufficient to permit the exercise in full of all outstanding Warrants issued pursuant to this Agreement.
7.4 Registration of Ordinary Shares; Cashless Exercise at Company’s Option.
7.4.1 Registration of the Ordinary Shares. Except with respect to the New PIPE Warrants, which are governed in respect of registration by subsection 7.4.1.1 of this Agreement, the Company agrees that as soon as practicable, but in no event later than fifteen (15) Business Days after the Merger Effective Time, it shall use its commercially reasonable efforts to file with the Commission a post-effective amendment to the registration statement relating to the Offering or a new registration statement for the registration, under the Securities Act, of the issuance of the Ordinary Shares issuable upon exercise of the Warrants. The Company shall use its commercially reasonable efforts to cause the same to become effective within sixty (60) Business Days following the Merger Effective Time and to maintain the effectiveness of such Registration Statement, and a current prospectus relating thereto, until the expiration or redemption of the Warrants in accordance with the provisions of this Agreement. If any such post-effective amendment or Registration Statement has not been declared effective by the sixtieth (60th) Business Day following the closing of the Business Combination, holders of the Warrants shall have the right, during the period beginning on the sixty-first (61st) Business Day after the closing of the Business Combination and ending upon such post-effective amendment or registration statement being declared effective by the Commission, and during any other period when the Company shall fail to have maintained an effective Registration Statement covering the issuance of Ordinary Shares issuable upon exercise of the Warrants, to exercise such Warrants on a “cashless basis,” by exchanging the Warrants (in accordance with Section 3(a)(9) of the Securities Act (or any successor rule) or another exemption) for that number of Ordinary Shares equal to the lesser of (A) the quotient obtained by dividing (x) the product of the number of Ordinary Shares underlying the Warrants, multiplied by the excess of the “Fair Market Value” (as defined below) less the Warrant Price by (y) the Fair Market Value and (B) 0.361. Solely for purposes of this subsection 7.4.1, “Fair Market Value” shall mean the volume-weighted average price of the Ordinary Shares as reported during the ten (10) trading day period ending on the trading day prior to the date that notice of exercise is received by the Warrant Agent from the holder of such Warrants or its securities broker or intermediary. The date that notice of “cashless exercise” is received by the Warrant Agent shall be conclusively determined by the Warrant Agent. In connection with the “cashless exercise” of a Warrant, the Company shall, upon request, provide the Warrant Agent with an opinion of counsel for the Company (which shall be an outside law firm with securities law experience) stating that (i) the exercise of the Warrants on a “cashless basis” in accordance with this subsection 7.4.1 is not required to be registered under the Securities Act and (ii) the Ordinary Shares issued upon such exercise shall be freely tradable under United States federal securities laws by anyone who is not an affiliate (as such term is defined in Rule 144 under the Securities Act) of the Company and, accordingly, shall not be required to bear a restrictive legend. Except as provided in subsection 7.4.1.1 (with respect to the New PIPE Warrants only) or subsection 7.4.2, for the avoidance of doubt, unless and until all of the Warrants have been exercised or have expired, the Company shall continue to be obligated to comply with its registration obligations under the first three sentences of this subsection 7.4.1.
17
7.4.1.1 Registration of New PIPE Warrants. The Company has agreed in the Subscription Agreements, on the terms and conditions set forth therein, to, among other things, register the New PIPE Warrants and the Ordinary Shares underlying the New PIPE Warrants with the Commission. For the avoidance of doubt, unless and until all of the New PIPE Warrants have been exercised or have expired, the Company shall continue to be obligated to comply with its registration obligations under the Subscription Agreements.
7.4.2 Cashless Exercise at Company’s Option. If the Ordinary Shares are at the time of any exercise of a Public Warrant or New PIPE Warrant not listed on a national securities exchange such that they do not satisfy the definition of a “covered security” under Section 18(b)(1) of the Securities Act (or any successor rule), the Company may, at its option, (i) require holders of Public Warrants and New PIPE Warrants who exercise Public Warrants or New PIPE Warrants to exercise such Warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act (or any successor rule) as described in subsection 7.4.1 and (ii) in the event the Company so elects, the Company shall (x) not be required to file or maintain in effect a registration statement for the registration, under the Securities Act, of the Ordinary Shares issuable upon exercise of the Warrants, notwithstanding anything in this Agreement to the contrary, and (y) use its commercially reasonable efforts to register or qualify for sale the Ordinary Shares issuable upon exercise of the Public Warrant or New PIPE Warrant under applicable blue sky laws to the extent an exemption is not available. Upon receipt of a notice of exercise for a cashless exercise the Company will promptly calculate and transmit to the Warrant Agent the number of Ordinary Shares issuable in connection with such cashless exercise and deliver a copy of the notice of exercise to the Warrant Agent, which shall issue such number of Ordinary Shares in connection with such cashless exercise.
8. Concerning the Warrant Agent and Other Matters.
8.1 Payment of Taxes. The Company shall from time to time promptly pay all taxes and charges that may be imposed upon the Company or the Warrant Agent in respect of the issuance or delivery of Ordinary Shares upon the exercise of the Warrants, but the Company shall not be obligated to pay any transfer taxes in respect of the Warrants or such Ordinary Shares.
8.2 Resignation, Consolidation, or Merger of Warrant Agent.
8.2.1 Appointment of Successor Warrant Agent. The Warrant Agent, or any successor to it hereafter appointed, may resign its duties and be discharged from all further duties and liabilities hereunder after giving sixty (60) days’ notice in writing to the Company. If the office of the Warrant Agent becomes vacant by resignation or incapacity to act or otherwise, the Company shall appoint in writing a successor Warrant Agent in place of the Warrant Agent. If the Company shall fail to make such appointment within a period of thirty (30) days after it has been notified in writing of such resignation or incapacity by the Warrant Agent or by the holder of a Warrant (who shall, with such notice, submit his Warrant for inspection by the Company), then the holder of any Warrant may apply to the Supreme Court of the State of New York for the County of New York for the appointment of a successor Warrant Agent at the Company’s cost. Any successor Warrant Agent, whether appointed by the Company or by such court, shall be a corporation organized and existing under the laws of the State of New York, in good standing and having its principal office in the Borough of Manhattan, City and State of New York, and authorized under such laws to exercise corporate trust powers and subject to supervision or examination by federal or state authority. After appointment, any successor Warrant Agent shall be vested with all the authority, powers, rights, immunities, duties, and obligations of its predecessor Warrant Agent with like effect as if originally named as Warrant Agent hereunder, without any further act or deed; but if for any reason it becomes necessary or appropriate, the predecessor Warrant Agent shall execute and deliver, at the expense of the Company, an instrument transferring to such successor Warrant Agent all the authority, powers, and rights of such predecessor Warrant Agent hereunder; and upon request of any successor Warrant Agent the Company shall make, execute, acknowledge, and deliver any and all instruments in writing for more fully and effectually vesting in and confirming to such successor Warrant Agent all such authority, powers, rights, immunities, duties, and obligations.
18
8.2.2 Notice of Successor Warrant Agent. In the event a successor Warrant Agent shall be appointed, the Company shall give notice thereof to the predecessor Warrant Agent and the Transfer Agent for the Ordinary Shares not later than the effective date of any such appointment.
8.2.3 Merger or Consolidation of Warrant Agent. Any entity into which the Warrant Agent may be merged or with which it may be consolidated or any entity resulting from any merger or consolidation to which the Warrant Agent shall be a party shall be the successor Warrant Agent under this Agreement without any further act.
8.3 Fees and Expenses of Warrant Agent.
8.3.1 Remuneration. The Company agrees to pay the Warrant Agent reasonable remuneration for its services as such Warrant Agent hereunder and shall, pursuant to its obligations under this Agreement, reimburse the Warrant Agent upon demand for all expenditures that the Warrant Agent may reasonably incur in the execution of its duties hereunder.
8.3.2 Further Assurances. The Company agrees to perform, execute, acknowledge, and deliver or cause to be performed, executed, acknowledged, and delivered all such further and other acts, instruments, and assurances as may reasonably be required by the Warrant Agent for the carrying out or performing of the provisions of this Agreement.
8.4 Liability of Warrant Agent.
8.4.1 Reliance on Company Statement. Whenever in the performance of its duties under this Agreement, the Warrant Agent shall deem it necessary or desirable that any fact or matter be proved or established by the Company prior to taking or suffering any action hereunder, such fact or matter (unless other evidence in respect thereof be herein specifically prescribed) may be deemed to be conclusively proved and established by a statement signed by the Chief Executive Officer, President, Chief Financial Officer, Secretary or Chairman of the Board of the Company and delivered to the Warrant Agent. The Warrant Agent may rely upon such statement for any action taken or suffered in good faith by it pursuant to the provisions of this Agreement.
8.4.2 Indemnity. The Warrant Agent shall be liable hereunder only for its own gross negligence, wilful misconduct, or bad faith. The Company agrees to indemnify the Warrant Agent and save it harmless against any and all liabilities, including judgments, out-of-pocket costs and reasonable outside counsel fees, for anything done or omitted by the Warrant Agent in the execution of this Agreement, except as a result of the Warrant Agent’s gross negligence, willful misconduct, fraud or bad faith.
19
8.4.3 Exclusions. The Warrant Agent shall have no responsibility with respect to the validity of this Agreement or with respect to the validity or execution of any Warrant (except its countersignature thereof). The Warrant Agent shall not be responsible for any breach by the Company of any covenant or condition contained in this Agreement or in any Warrant. The Warrant Agent shall not be responsible to make any adjustments required under the provisions of Section 4 hereof or responsible for the manner, method, or amount of any such adjustment or the ascertaining of the existence of facts that would require any such adjustment; nor shall it by any act hereunder be deemed to make any representation or warranty as to the authorization or reservation of any Ordinary Shares to be issued pursuant to this Agreement or any Warrant or as to whether any Ordinary Shares shall, when issued, be valid and fully paid and non-assessable.
8.5 Acceptance of Agency. The Warrant Agent hereby accepts the agency established by this Agreement and agrees to perform the same upon the terms and conditions herein set forth and among other things, shall account promptly to the Company with respect to Warrants exercised and concurrently account for, and pay to the Company, all monies received by the Warrant Agent for the purchase of Ordinary Shares through the exercise of the Warrants.
8.6 Waiver. The Warrant Agent has no right of set-off or any other right, title, interest or claim of any kind (“Claim”) in, or to any distribution of, the Trust Account (as defined in that certain Investment Management Trust Agreement, dated as of the date hereof, by and between the Company and the Warrant Agent as trustee thereunder) and hereby agrees not to seek recourse, reimbursement, payment or satisfaction for any Claim against the Trust Account for any reason whatsoever. The Warrant Agent hereby waives any and all Claims against the Trust Account and any and all rights to seek access to the Trust Account.
9. Miscellaneous Provisions.
9.1 Successors. All the covenants and provisions of this Agreement by or for the benefit of the Company or the Warrant Agent shall bind and inure to the benefit of their respective successors and assigns.
9.2 Notices. Any notice, statement or demand authorized by this Agreement to be given or made by the Warrant Agent or by the holder of any Warrant to or on the Company shall be sufficiently given when so delivered if by hand or overnight delivery or if sent by certified mail or private courier service within five (5) days after deposit of such notice, postage prepaid, addressed (until another address is filed in writing by the Company with the Warrant Agent), as follows:
SatixFy Communications Ltd.
12 Hamada St,
Rehovot, 7670315
Israel
Attention: Yoav Leibovitch
Email: yoav@satixfy.com
20
Any notice, statement or demand authorized by this Agreement to be given or made by the holder of any Warrant or by the Company to or on the Warrant Agent shall be sufficiently given when so delivered if by hand or overnight delivery or if sent by certified mail or private courier service within five (5) days after deposit of such notice, postage prepaid, addressed (until another address is filed in writing by the Warrant Agent with the Company), as follows:
Continental Stock Transfer & Trust Company
1 State Street, 30th Floor
New York, NY 10004
Attention: Compliance Department
9.3 Applicable Law and Exclusive Forum. The validity, interpretation, and performance of this Agreement and of the Warrants shall be governed in all respects by the laws of the State of New York, without giving effect to conflicts of law principles that would result in the application of the substantive laws of another jurisdiction. The Company hereby agrees that any action, proceeding or claim against it arising out of or relating in any way to this Agreement shall be brought and enforced in the courts of the State of New York or the United States District Court for the Southern District of New York, and irrevocably submits to such jurisdiction, which jurisdiction shall be exclusive. Subject to applicable law, the Company hereby waives any objection to such exclusive jurisdiction and that such courts represent an inconvenient forum. Notwithstanding the foregoing, the provisions of this paragraph will not apply to suits brought to enforce any liability or duty created by the Exchange Act or any other claim for which the federal district courts of the United States of America are the sole and exclusive forum.
Any person or entity purchasing or otherwise acquiring any interest in the Warrants shall be deemed to have notice of and to have consented to the forum provisions in this Section 9.3. If any action, the subject matter of which is within the scope of the forum provisions above, is filed in a court other than a court located within the State of New York or the United States District Court for the Southern District of New York (a “foreign action”) in the name of any warrant holder, such warrant holder shall be deemed to have consented to: (x) the personal jurisdiction of the state and federal courts located within the State of New York or the United States District Court for the Southern District of New York in connection with any action brought in any such court to enforce the forum provisions (an “enforcement action”), and (y) having service of process made upon such warrant holder in any such enforcement action by service upon such warrant holder’s counsel in the foreign action as agent for such warrant holder.
9.4 Persons Having Rights under this Agreement. Nothing in this Agreement shall be construed to confer upon, or give to, any person, corporation or other entity other than the parties hereto and the Registered Holders of the Warrants any right, remedy, or claim under or by reason of this Agreement or of any covenant, condition, stipulation, promise, or agreement hereof. All covenants, conditions, stipulations, promises, and agreements contained in this Agreement shall be for the sole and exclusive benefit of the parties hereto and their successors and assigns and of the Registered Holders of the Warrants.
9.5 Examination of the Warrant Agreement. A copy of this Agreement shall be available at all reasonable times at the office of the Warrant Agent in the Borough of Manhattan, City and State of New York, for inspection by the Registered Holder of any Warrant. The Warrant Agent may require any such holder to submit such holder’s Warrant for inspection by it.
21
9.6 Counterparts. This Agreement may be executed in any number of original or facsimile counterparts and each of such counterparts shall for all purposes be deemed to be an original, and all such counterparts shall together constitute but one and the same instrument.
9.7 Effect of Headings. The section headings herein are for convenience only and are not part of this Agreement and shall not affect the interpretation thereof.
9.8 Amendments. This Agreement may be amended by the parties hereto without the consent of any Registered Holder for the purpose of (i) curing any ambiguity or correcting any mistake, including conforming the provisions hereof to the description of the terms of the Warrants and this Agreement set forth in the Prospectus, or defective provision contained herein or (ii) adding or changing any provisions with respect to matters or questions arising under this Agreement as the parties may deem necessary or desirable and that the parties deem shall not adversely affect the rights of the Registered Holders under this Agreement. All other modifications or amendments, including any modification or amendment to increase the Warrant Price or shorten the Exercise Period, shall require the vote or written consent of the Registered Holders of at least 50% of the then outstanding Public Warrants; provided that any amendment that solely affects the terms of the Private Placement Warrants or any provision of this Agreement solely with respect to the Private Placement Warrants shall also require at least 50% of the-then outstanding Private Placement Warrants; provided, further, that any amendment that solely affects the terms of the New PIPE Warrants or any provision of this Agreement solely with respect to the New PIPE Warrants shall also require at least 50% of the-then outstanding New PIPE Warrants. Notwithstanding the foregoing, the Company may lower the Warrant Price or extend the duration of the Exercise Period pursuant to Sections 3.1 and 3.2, respectively, without the consent of the Registered Holders.
9.9 Severability. This Agreement shall be deemed severable, and the invalidity or unenforceability of any term or provision hereof shall not affect the validity or enforceability of this Agreement or of any other term or provision hereof. Furthermore, in lieu of any such invalid or unenforceable term or provision, the parties hereto intend that there shall be added as a part of this Agreement a provision as similar in terms to such invalid or unenforceable provision as may be possible and be valid and enforceable.
Exhibit A Form of Warrant Certificate
Exhibit B Legend — Private Placement Warrants
Exhibit C Legend — New PIPE Warrants
22
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be duly executed as of the date first above written.
SATIXFY COMMUNICATIONS LTD. | ||
By: | ||
Name: | ||
Title: | ||
CONTINENTAL STOCK TRANSFER & TRUST COMPANY, as Warrant Agent | ||
By: | ||
Name: | ||
Title: |
[Signature Page to Warrant Agreement]
EXHIBIT A
Form of Warrant Certificate
[FACE]
Number
Warrants
THIS WARRANT SHALL BE VOID IF NOT EXERCISED
PRIOR TO
THE EXPIRATION OF THE EXERCISE PERIOD PROVIDED FOR
IN THE WARRANT AGREEMENT DESCRIBED BELOW
SATIXFY COMMUNICATIONS LTD.
Organized Under the Laws of the State of Israel
CUSIP
Warrant Certificate
This Warrant Certificate certifies that ___________, or registered assigns, is the registered holder of ___________ warrant(s) evidenced hereby (the “Warrants” and each, a “Warrant”) to purchase Ordinary Shares, no par value (“Ordinary Shares”), of SatixFy Communications Ltd., a limited liability company organized under the laws of the State of Israel (the “Company”). Each Warrant entitles the holder, upon exercise during the period set forth in the Warrant Agreement referred to below, to receive from the Company that number of fully paid and non-assessable Ordinary Shares as set forth below, at the exercise price (the “Exercise Price”) as determined pursuant to the Warrant Agreement, payable in US dollars, by bank wire or certified check (or through “cashless exercise” as provided for in the Warrant Agreement) of the United States of America upon surrender of this Warrant Certificate and payment of the Exercise Price at the office or agency of the Warrant Agent referred to below, subject to the conditions set forth herein and in the Warrant Agreement. Defined terms used in this Warrant Certificate but not defined herein shall have the meanings given to them in the Warrant Agreement.
Each Warrant is initially exercisable for one fully paid and non-assessable Ordinary Share. No fractional Ordinary Shares will be issued upon exercise of any Warrant. If, upon the exercise of Warrants, a holder would be entitled to receive a fractional interest in an Ordinary Share, the Company will, upon exercise, round down to the nearest whole number the number of Ordinary Shares to be issued to the Warrant holder. The number of Ordinary Shares issuable upon exercise of the Warrants is subject to adjustment upon the occurrence of certain events set forth in the Warrant Agreement.
The initial Exercise Price per Ordinary Share for any Warrant is equal to $11.50 per share. The Exercise Price is subject to adjustment upon the occurrence of certain events set forth in the Warrant Agreement.
A-1
Subject to the conditions set forth in the Warrant Agreement, the Warrants may be exercised only during the Exercise Period and to the extent not exercised by the end of such Exercise Period, such Warrants shall become void. The Warrants may be redeemed, subject to certain conditions, as set forth in the Warrant Agreement.
Reference is hereby made to the further provisions of this Warrant Certificate set forth on the reverse hereof and such further provisions shall for all purposes have the same effect as though fully set forth at this place.
This Warrant Certificate shall not be valid unless countersigned by the Warrant Agent, as such term is used in the Warrant Agreement.
A-2
This Warrant Certificate shall be governed by and construed in accordance with the internal laws of the State of New York, without regard to conflicts of laws principles thereof.
SATIXFY COMMUNICATIONS LTD. | ||
By: | ||
Name: | ||
Title: | ||
CONTINENTAL STOCK TRANSFER & TRUST COMPANY, as Warrant Agent | ||
By: | ||
Name: | ||
Title: |
A-3
Form of Warrant Certificate
[Reverse]
The Warrants evidenced by this Warrant Certificate are part of a duly authorized issue of Warrants entitling the holder on exercise to receive Ordinary Shares and are issued or to be issued pursuant to a Warrant Agreement dated as of September 14, 2021, as amended by the Warrant Assignment, Assumption and Amendment Agreement, dated as of October 27, 2022, by and among SatixFy, Endurance Acquisition Corp. and Continental Stock Transfer & Trust Company, a New York corporation (“Continental”) and as amended and restated on January___, 2023 (as amended from time to time, the “Warrant Agreement”), duly executed and delivered by Endurance Acquisition Corp. and the Company, as applicable, to Continental, as warrant agent (the “Warrant Agent”), which Warrant Agreement is hereby incorporated by reference in and made a part of this instrument and is hereby referred to for a description of the rights, limitation of rights, obligations, duties and immunities thereunder of the Warrant Agent, the Company and the holders (the words “holders” or “holder” meaning the Registered Holders or Registered Holder, respectively) of the Warrants. A copy of the Warrant Agreement may be obtained by the holder hereof upon written request to the Company. Defined terms used in this Warrant Certificate but not defined herein shall have the meanings given to them in the Warrant Agreement.
Warrants may be exercised at any time during the Exercise Period set forth in the Warrant Agreement. The holder of Warrants evidenced by this Warrant Certificate may exercise them by surrendering this Warrant Certificate, with the form of election to purchase set forth hereon properly completed and executed, together with payment of the Exercise Price as specified in the Warrant Agreement (or through “cashless exercise” as provided for in the Warrant Agreement) at the principal corporate trust office of the Warrant Agent. In the event that upon any exercise of Warrants evidenced hereby the number of Warrants exercised shall be less than the total number of Warrants evidenced hereby, there shall be issued to the holder hereof or his, her or its assignee, a new Warrant Certificate evidencing the number of Warrants not exercised.
Notwithstanding anything else in this Warrant Certificate or the Warrant Agreement, no Warrant may be exercised unless at the time of exercise (i) a registration statement covering the issuance of the Ordinary Shares to be issued upon exercise is effective under the Securities Act and (ii) a prospectus thereunder relating to the Ordinary Shares is current, except through “cashless exercise” as provided for in the Warrant Agreement.
The Warrant Agreement provides that upon the occurrence of certain events the number of Ordinary Shares issuable upon exercise of the Warrants set forth on the face hereof may, subject to certain conditions, be adjusted. If, upon exercise of a Warrant, the holder thereof would be entitled to receive a fractional interest in an Ordinary Share, the Company shall, upon exercise, round down to the nearest whole number of Ordinary Shares to be issued to the holder of the Warrant.
Warrant Certificates, when surrendered at the principal corporate trust office of the Warrant Agent by the Registered Holder thereof in person or by legal representative or attorney duly authorized in writing, may be exchanged, in the manner and subject to the limitations provided in the Warrant Agreement, but without payment of any service charge, for another Warrant Certificate or Warrant Certificates of like tenor evidencing in the aggregate a like number of Warrants.
A-4
Upon due presentation for registration of transfer of this Warrant Certificate at the office of the Warrant Agent a new Warrant Certificate or Warrant Certificates of like tenor and evidencing in the aggregate a like number of Warrants shall be issued to the transferee(s) in exchange for this Warrant Certificate, subject to the limitations provided in the Warrant Agreement, without charge except for any tax or other governmental charge imposed in connection therewith.
The Company and the Warrant Agent may deem and treat the Registered Holder(s) hereof as the absolute owner(s) of this Warrant Certificate (notwithstanding any notation of ownership or other writing hereon made by anyone), for the purpose of any exercise hereof, of any distribution to the holder(s) hereof, and for all other purposes, and neither the Company nor the Warrant Agent shall be affected by any notice to the contrary. Neither the Warrants nor this Warrant Certificate entitles any holder hereof to any rights of a shareholder of the Company.
A-5
Election to Purchase
(To Be Executed Upon Exercise of Warrant)
The undersigned hereby irrevocably elects to exercise the right, represented by this Warrant Certificate, to receive _____________ Ordinary Shares and herewith tenders payment for such Ordinary Shares to the order of SatixFy Communications Ltd. (the “Company”) in the amount of $____________ in accordance with the terms hereof. The undersigned requests that a certificate for such Ordinary Shares be registered in the name of ___________________, whose address is _______________________ and that such Ordinary Shares be delivered to ___________________ whose address is _______________________. If said number of Ordinary Shares is less than all of the Ordinary Shares purchasable hereunder, the undersigned requests that a new Warrant Certificate representing the remaining balance of such Ordinary Shares be registered in the name of , whose address is _______________________and that such Warrant Certificate be delivered to ___________________, whose address is _______________________.
In the event that the Warrant has been called for redemption by the Company pursuant to Section 6.2 of the Warrant Agreement and a holder thereof elects to exercise its Warrant pursuant to a Make-Whole Exercise, the number of Ordinary Shares that this Warrant is exercisable for shall be determined in accordance with subsection 3.3.1(c) or Section 6.2 of the Warrant Agreement, as applicable.
In the event that the Warrant is a Private Placement Warrant that is to be exercised on a “cashless” basis pursuant to subsection 3.3.1(c) of the Warrant Agreement, the number of Ordinary Shares that this Warrant is exercisable for shall be determined in accordance with subsection 3.3.1(c) of the Warrant Agreement.
In the event that the Warrant is to be exercised on a “cashless” basis pursuant to Section 7.4 of the Warrant Agreement, the number of Ordinary Shares that this Warrant is exercisable for shall be determined in accordance with Section 7.4 of the Warrant Agreement.
In the event that the Warrant may be exercised, to the extent allowed by the Warrant Agreement, through cashless exercise (i) the number of Ordinary Shares that this Warrant is exercisable for would be determined in accordance with the relevant section of the Warrant Agreement which allows for such cashless exercise and (ii) the holder hereof shall complete the following: The undersigned hereby irrevocably elects to exercise the right, represented by this Warrant Certificate, through the cashless exercise provisions of the Warrant Agreement, to receive Ordinary Shares. If said number of shares is less than all of the Ordinary Shares purchasable hereunder (after giving effect to the cashless exercise), the undersigned requests that a new Warrant Certificate representing the remaining balance of such Ordinary Shares be registered in the name of ___________________, whose address is _______________________and that such Warrant Certificate be delivered to ___________________, whose address is _______________________.
[Signature Page Follows]
A-6
Date: ___________________, 20__
(Signature) | |
(Address) | |
(Tax Identification Number) |
Signature Guaranteed:
THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE GUARANTOR INSTITUTION (BANKS, STOCKBROKERS, SAVINGS AND LOAN ASSOCIATIONS AND CREDIT UNIONS WITH MEMBERSHIP IN AN APPROVED SIGNATURE GUARANTEE MEDALLION PROGRAM, PURSUANT TO S.E.C. RULE 17Ad-15 (OR ANY SUCCESSOR RULE)).
A-7
EXHIBIT B
LEGEND
“THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR ANY STATE SECURITIES LAWS, AND MAY NOT BE OFFERED, SOLD, TRANSFERRED OR OTHERWISE DISPOSED OF UNLESS REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, AND ANY APPLICABLE STATE SECURITIES LAWS OR AN EXEMPTION FROM REGISTRATION IS AVAILABLE. IN ADDITION, SUBJECT TO ANY ADDITIONAL LIMITATIONS ON TRANSFER DESCRIBED IN THE LETTER AGREEMENT BY AND AMONG ENDURANCE ACQUISITION CORP. (THE “COMPANY”), ENDURANCE ANTARCTICA PARTNERS, LLC AND THE OTHER PARTIES THERETO, THE SECURITIES REPRESENTED BY THIS CERTIFICATE MAY NOT BE SOLD OR TRANSFERRED PRIOR TO THE DATE THAT IS THIRTY (30) DAYS AFTER THE DATE UPON WHICH THE COMPANY COMPLETES ITS INITIAL BUSINESS COMBINATION (AS DEFINED IN THE RECITALS OF THE WARRANT AGREEMENT BETWEEN THE COMPANY AND CONTINENTAL STOCK TRANSFER & TRUST COMPANY, AS WARRANT AGENT (THE “WARRANT AGREEMENT”)) EXCEPT TO A PERMITTED TRANSFEREE (AS DEFINED IN SECTION 2 OF THE WARRANT AGREEMENT) WHO AGREES IN WRITING WITH THE COMPANY TO BE SUBJECT TO SUCH TRANSFER PROVISIONS.
SECURITIES EVIDENCED BY THIS CERTIFICATE AND SHARES OF CLASS A ORDINARY SHARES OF THE COMPANY ISSUED UPON EXERCISE OF SUCH SECURITIES SHALL BE ENTITLED TO REGISTRATION RIGHTS UNDER A REGISTRATION RIGHTS AGREEMENT TO BE EXECUTED BY THE COMPANY.”
No. | Warrant |
B-1
EXHIBIT C
LEGEND
THIS SECURITY HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR ANY STATE SECURITIES LAWS AND MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT OR (B) PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE ACT AND APPLICABLE STATE SECURITIES LAWS AND, IN THE CASE OF CLAUSE (B), UNLESS THE COMPANY RECEIVES AN OPINION OF COUNSEL IN FORM AND SUBSTANCE SATISFACTORY TO THE COMPANY TO THE EFFECT THAT REGISTRATION IS NOT REQUIRED UNDER THE ACT AND APPLICABLE STATE SECURITIES LAWS. THIS SECURITY IS ALSO SUBJECT TO ADDITIONAL RESTRICTIONS ON TRANSFER SET FORTH IN A SUBSCRIPTION AGREEMENT BY AND AMONG SATIXFY COMMUNICATIONS LTD., A COMPANY ORGANIZED UNDER THE LAWS OF THE STATE OF ISRAEL (THE “COMPANY”), ENDURANCE ACQUISITION CORP., A CAYMAN ISLANDS EXEMPTED COMPANY, ENDURANCE ANTARCTICA PARTNERS, LLC, A CAYMAN ISLANDS LIMITED LIABILITY COMPANY AND THE SUBSCRIBER(S) THERETO (THE “SUBSCRIPTION AGREEMENT”), COPIES OF WHICH MAY BE OBTAINED UPON REQUEST FROM THE COMPANY.
C-1
Exhibit 5.1
January 13, 2023
SatixFy Communications Ltd. 12 Hamada St. Rehovot 670315 Israel |
Re: SatixFy Communications Ltd.
Ladies and Gentlemen:
We have acted as Israeli counsel to SatixFy Communications Ltd., a company organized under the laws of the State of Israel (the “Company”), in connection with the filing by the Company of a registration statement on Form F-1 (the “Registration Statement”) registering the resale, by the selling shareholders named therein, of (A)(i) 8,544,284 ordinary shares, no par value (the “Ordinary Shares”), of the Company, which were issued and registered by the Company in connection with the merger (the “Merger”) contemplated by the Business Combination Agreement (the “Business Combination Agreement”), dated as of March 8, 2022, by and among the Company, Endurance Acquisition Corp. and SatixFy MS, as amended on June 13, 2022 and August 23, 2022, (ii) up to 7,630,000 private placement warrants (the “Private Placement Warrants”), which were assumed by the Company and previously registered by the Company in connection with the Merger contemplated by the Business Combination Agreement, and (iii) up to 17,630,000 Ordinary Shares issuable by the Company upon the exercise of the public warrants issued to former Endurance shareholders (“Public Warrants”) and Private Placement Warrants, which were assumed by the Company and previously registered by the Company in connection with the Merger contemplated by the Business Combination Agreement, (iv) up to 846,434 Ordinary Shares (the “Francisco Shares”) issued to certain entities affiliated with Francisco Partners L.P. in a private placement in connection with the Debt Financing (as defined in the Registration Statement), (v) up to 1,605,100 Ordinary Shares (the “FPA Shares”) issued to Vellar Opportunity Fund SPV LLC – Series 7 and ACM ARRT G LLC pursuant to the stock purchase agreement entered into in connection with the Forward Purchase Agreement (as defined in the Registration Statement) and (vi) up to 1.047,857 Ordinary Shares (the “Escrow Shares”) held in escrow under subscription agreements in connection with the PIPE Financing (as defined in the Registration Statement) and (B)(i) 2,000,000 Ordinary Shares issued by the Company in the PIPE Financing (the “PIPE Shares”), (ii) up to 1,000,000 redeemable warrants (the “PIPE Warrants”) to purchase Ordinary Shares issued by the Company in exchange for the 1,000,000 warrants originally issued in the PIPE Financing and (iii) up to 1,000,000 Ordinary Shares issuable by the Company upon the exercise of the PIPE Warrants.
This opinion is rendered pursuant to Item 8(a) of Form F-1 promulgated by the United States Securities and Exchange Commission (the “SEC”) and Items 601(b)(5) and (b)(23) of the SEC’s Regulation S-K, each promulgated under the United States Securities Act of 1933, as amended (the “Securities Act”).
In connection herewith, we have examined the originals, or photocopies or copies, certified or otherwise identified to our satisfaction, of: (i) the Registration Statement, as amended, filed by the Company with the SEC and to which this opinion is attached as an exhibit; (ii) the articles of association of the Company, as currently in effect (the “Articles”); (iii) a draft of the amended articles of association of the Company, to be in effect immediately prior to the closing of the Merger (the “Amended Articles”); (iv) resolutions of the board of directors of the Company (the “Board”) and the shareholders of the Company (the “Shareholders”) which have heretofore been approved and relate to the Registration Statement and to the consummation of the transactions contemplated by the Business Combination Agreement and other actions to be taken in connection therewith; (v) the Business Combination Agreement, (vi) the applicable warrant agreement for the Public Warrants, Private Placement Warrants and PIPE Warrants; and (vii) such other corporate records, agreements, documents and other instruments, and such certificates or comparable documents of public officials and of officers of the Company as we have deemed relevant and necessary as a basis for the opinions hereafter set forth. We have also made inquiries of such officers as we have deemed relevant and necessary as a basis for the opinions hereafter set forth.
In such examination, we have assumed the genuineness of all signatures, the legal capacity of all natural persons, the authenticity of all documents submitted to us as originals, the conformity to original documents of all documents submitted to us as certified, confirmed as photostatic copies and the authenticity of the originals of such latter documents. As to all questions of fact material to the opinion set forth below that have not been independently established, we have relied upon certificates or comparable documents of officers and representatives of the Company.
On the basis of the foregoing, and in reliance thereon, we are of the opinion that (i) the Ordinary Shares, the Francisco Shares, the FPA Shares, the Escrow Shares and PIPE Shares that have been previously issued by the Company have been duly authorized, and are validly issued, fully paid and non-assessable; (ii) the Private Placement Warrants and PIPE Warrants, assuming they were executed and delivered in accordance with the provisions of the applicable warrant agreement governing such warrants, have been duly authorized, validly issued, fully paid and non-assessable; and (iii) the Ordinary Shares issuable upon the exercise of the Public Warrants, Private Placement Warrants and PIPE Warrants have been duly authorized, and when issued and delivered against payment therefore pursuant to the applicable warrants and related warrant agreement, will be validly issued, fully paid and non-assessable.
Members of our firm are admitted to the Bar in the State of Israel, and we do not express any opinion as to the laws of any other jurisdiction. This opinion is limited to the matters stated herein and no opinion is implied or may be inferred beyond the matters expressly stated.
We consent to the filing of this opinion as an exhibit to the Registration Statement and to the reference to our firm appearing under the caption “Legal Matters” in the prospectus forming part of the Registration Statement. In giving this consent, we do not thereby admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act, the rules and regulations of the SEC promulgated thereunder or Item 509 of the SEC’s Regulation S-K promulgated under the Securities Act.
This opinion letter is rendered as of the date hereof and we disclaim any obligation to advise you of facts, circumstances, events or developments that may be brought to our attention after the date of the Registration Statement that may alter, affect or modify the opinions expressed herein.
Very truly yours, | |
/s/ Gross & Co. |
Exhibit 10.18
Execution Version
WARRANT LETTER AGREEMENT
THIS WARRANT LETTER AGREEMENT (this “Agreement”), dated as of January 12, 2023, is by and between SatixFy Communications Ltd., a limited liability company organized under the laws of the State of Israel (the “Company” or “TopCo”), Endurance Antarctica Partners, LLC (the “Sponsor”) and Cantor Fitzgerald and Co. (“Cantor” and, together with the Sponsor, the “Holders”). Capitalized terms used, but not otherwise defined, herein shall have the respective meanings given to such terms in the Amended and Restated Warrant Agreement attached hereto as Exhibit A.
1. Issuance and Exchange of New PIPE Warrants: The Holders agree to promptly surrender their PIPE Warrants in exchange, on a one-for-one basis, for New PIPE Warrants. Upon such surrender for exchange, the Company hereby agrees to promptly issue New PIPE Warrants to the Holders under the Amended and Restated Warrant Agreement set forth in Exhibit A hereto on a one-for-one basis in exchange for the PIPE Warrants.
[Signature pages follow]
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be duly executed as of the date first above written.
SATIXFY COMMUNICATIONS LTD. | ||
By: | ||
Name: | ||
Title: | ||
CANTOR FITZGERALD & CO. | ||
By: | ||
Name: | ||
Title: | ||
ENDURANCE ANTARCTICA PARTNERS, LLC | ||
By: | ||
Name: | ||
Title: |
2
Exhibit A
See attached.
3