UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13A-16 OR 15D-16
OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of September 2024 

 

MOBILICOM LIMITED

 

Commission File Number 001-41427

 

(Translation of registrant’s name into English)

 

1 Rakefet Street

Shoham, Israel 6083705 

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F ☒  Form 40-F ☐

 

 

 

 

 

 

CONTENTS

 

This Report of Foreign Private Issuer on Form 6-K consists of the Registrants (i) Interim Condensed Financial Statements as of June 30, 2024, which is attached hereto as Exhibit 99.1, (ii) Management’s Discussion and Analysis of Financial Condition and Results of Operations for the six months ended June 30, 2024, which is attached hereto as Exhibit 99.2 and (iii) press release issued on September 9, 2024, titled “Mobilicom Reports Financial Results for the Six Months Ended June 30, 2024; Revenues Up 232%”, which is attached hereto as Exhibit 99.3.

 

This Report on Form 6-K, including Exhibit 99.1, Exhibit 99.2 and the first paragraph, the sections titled “Financial Highlights for the Six Months Ended June 30, 2024”, “Recent Operational Highlights”, “Forward Looking Statements”, “Use of Non-IFRS Financial Information” and the Unaudited Interim Condensed Consolidated Statements of Profit or Loss and Other Comprehensive Income, Reconciliation table of EBITDA to Loss after income tax expenses and Unaudited Interim Condensed Consolidated Statements of Financial Position tables in the press release attached as Exhibit 99.3, is incorporated by reference into the Company’s Registration Statement on Form F-3 (File No. 333-274929), filed with the Securities and Exchange Commission, to be a part thereof from the date on which this report is submitted, to the extent not superseded by documents or reports subsequently filed or furnished. 

 

1

 

 

EXHIBIT INDEX

 

Exhibit No.    
99.1   Mobilicom Ltd.’s Interim Consolidated Condensed Financial Statements as of June 30, 2024.
99.2   Mobilicom Ltd.’s Management’s Discussion and Analysis of Financial Condition and Results of Operations for the six months ended June 30, 2024.
99.3   Press release titled: “Mobilicom Reports Financial Results for the Six Months Ended June 30, 2024; Revenues Up 232%.”
101.INS   Inline XBRL Instance Document.
101.SCH   Inline XBRL Taxonomy Extension Schema Document.
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

 

2

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  MOBILICOM LIMITED
   
Date: September 9, 2024 By: /s/ Oren Elkayam
    Name:  Oren Elkayam
    Title: Chairman

 

 

3

 

Exhibit 99.1

 

 

Mobilicom Limited

 

Unaudited interim condensed consolidated financial statements as of June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobilicom Limited

Contents

 

 

Unaudited interim condensed consolidated statement of profit or loss and other comprehensive income   1
Unaudited interim condensed consolidated statement of financial position   2
Unaudited interim condensed consolidated statement of changes in equity   3
Unaudited interim condensed consolidated statement of cash flows   5
Notes to the unaudited interim condensed consolidated financial statements   6

 

i

 

 

Mobilicom Limited
Unaudited interim condensed consolidated statement of profit or loss and other comprehensive income
For the half-year ended June 30, 2024
 

 

  

Note

   June 30,
2024
   Restated (*)
June 30,
2023
 
       $   $ 
       Unaudited   Unaudited 
Revenue   4    1,804,765    543,431 
                
Cost of sales        (802,151)   (227,074)
                
Government grants        45,977    72,980 
Foreign exchange gains   1,2    136,518    906,343 
Interest received        123,388    196,555 
Net gain on fair value movement of warrants   6    1,292,371    146,661 
Total other income        1,598,254    1,322,539 
                
Expenses               
Selling and marketing expenses        (924,449)   (935,840)
Research and development        (1,047,126)   (1,008,289)
General and administration expenses        (1,127,117)   (1,058,180)
Finance costs        (1,099,051)   (16,971)
                
Loss before income tax expense        (1,596,875)   (1,380,384)
                
Income tax expense        (57,000)   (70,833)
                
Loss after income tax expense for the half-year attributable to the owners of Mobilicom Limited        (1,653,875)   (1,451,217)
                
Other comprehensive income (loss)               
                
Items that will not be reclassified subsequently to profit or loss               
Re-measurement of defined benefit plans   2,8    3,098    4,615 
Foreign currency translation   2,8    
-
    (260,307)
                
Items that may be reclassified subsequently to profit or loss               
Foreign currency translation   2,8    (173,688)   (657,192)
                
Other comprehensive loss for the half-year, net of tax        (170,590)   (912,884)
                
Total comprehensive loss for the half-year attributable to the owners of Mobilicom Limited        (1,824,465)   (2,364,101)
             
       Cents   Cents 
Basic earnings/(losses) per share   11    (0.11)   (0.11)
Diluted earnings /(losses) per share   11    (0.11)   (0.11)

 

(*)Restated throughout for presentation in US Dollars. See note 1 to the unaudited interim condensed consolidated financial statements for further details.

 

The above unaudited interim condensed consolidated statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes

 

1

 

 

Mobilicom Limited
Unaudited interim condensed consolidated statement of financial position
As at June 30, 2024
 

 

   Note   June 30
2024
   Restated (*)
December 31
2023
 
       $   $ 
       Unaudited     
Assets            
Current assets            
Cash and cash equivalents        9,676,328    8,385,283 
Restricted cash        58,008    59,426 
Trade receivables        187,184    664,315 
Other receivables        256,384    313,263 
Inventories, net        709,345    934,779 
Total current assets        10,887,249    10,357,066 
                
Non-current assets               
Property, plant and equipment, net        87,550    80,547 
Right-of-use assets        328,310    460,300 
Total non-current assets        415,860    540,847 
Total assets        11,303,109    10,897,913 
                
Liabilities               
Current liabilities               
Trade payables        348,988    501,424 
Other payables        695,461    918,594 
Lease liabilities   5    207,847    223,700 
Warrants financial liability   6    1,555,632    1,075,808 
Total current liabilities        2,807,928    2,719,526 
                
Non-current liabilities               
Lease liabilities   5    115,521    229,078 
Employee benefits        203,409    202,151 
Governmental liabilities on grants received        13,235    4,560 
Total non-current liabilities        332,165    435,789 
                
Total liabilities        3,140,093    3,155,315 
                
Net assets        8,163,016    7,742,598 
Equity               
Issued capital   7    32,878,307    31,035,121 
Reserves   8    (680,372)   (911,479)
Accumulated losses        (24,034,919)   (22,381,044)
                
Total equity        8,163,016    7,742,598 

 

(*)Restated throughout for presentation in US Dollars. See note 1 to the unaudited interim condensed consolidated financial statements for further details.

 

The above unaudited interim condensed consolidated statement of financial position should be read in conjunction with the accompanying notes

 

2

 

 

Mobilicom Limited
Unaudited interim condensed consolidated statement of changes in equity
For the half-year ended June 30, 2024
 

 

   Issued   Share based
payments
   Foreign
currency
translation
   Remeasurement     Accumulated     
Consolidated   capital   reserve   reserve   reserve   losses   Total equity 
   $   $   $   $   $   $ 
   Unaudited   Unaudited   Unaudited   Unaudited   Unaudited   Unaudited 
Balance at January 1, 2023 (restated)(*)   30,907,405    771,138    (1,632,531)   (96,953)   (17,815,290)   12,133,769 
Loss after income tax expense for the half-year   -    -    -    -    (1,451,217)   (1,451,217)
Other comprehensive income for the half-year, net of tax   -    -    (657,192)   4,615    -    (652,577)
Translation adjustments due to change in presentation currency   -    -    (260,307)   -    -    (260,307)
                               
Total comprehensive income for the half-year   -    -    (917,499)   4,615    (1,451,217)   (2,364,101)
                               
Share-based payments   -    113,145    -    -    -    113,145 
Transactions with owners in their capacity as owners:                              
Forfeiture of options   -    (7,174)   -    -    -    (7,174)
Expiry of options   30,007    (30,007)   -    -    -    - 
Cancellation of shares   (20,291)   -    -    -    -    (20,291)
                               
Balance at June 30, 2023 (restated)(*)   30,917,121    847,102    (2,550,030)   (92,338)   (19,266,507)   9,855,348 

 

(*)Restated throughout for presentation in US Dollars. See note 1 to the unaudited interim condensed consolidated financial statements for further details.

 

The above unaudited interim condensed consolidated statement of changes in equity should be read in conjunction with the accompanying notes

 

3

 

 

Mobilicom Limited
Unaudited interim condensed consolidated statement of changes in equity
For the half-year ended June 30, 2024
 

 

   Issued   Share based payments   Foreign
currency
translation
     Remeasurement     Accumulated     
Consolidated  capital   reserve   reserve   reserve   losses   Total equity 
   $   $   $   $   $   $ 
   Unaudited   Unaudited   Unaudited   Unaudited   Unaudited   Unaudited 
Balance at December 31, 2023(*)   31,035,121    1,233,434    (2,054,227)   (90,686)   (22,381,044)   7,742,598 
Loss after income tax expense for the half-year   
-
    
-
    
-
    
-
    (1,653,875)   (1,653,875)
Other comprehensive income for the half-year, net of tax   
-
    
-
    (173,688)   3,098    
-
    (170,590)
                               
Total comprehensive income for the half-year   
-
    
-
    (173,688)   3,098    (1,653,875)   (1,824,465)
                               
Share-based payments   
-
    428,066    
-
    
-
    
-
    428,066 
                               
Transactions with owners in their capacity as owners:                              
Contributions of equity, net of transaction costs (note 7)   1,816,817    
-
    
-
    
-
    
-
    1,816,817 
Expiry of options   26,369    (26,369)   
-
    
-
    
-
    
-
 
                               
Balance at June 30, 2024   32,878,307    1,635,131    (2,227,915)   (87,588)   (24,034,919)   8,163,016 

 

(*)Restated throughout for presentation in US Dollars. See note 1 to the unaudited interim condensed consolidated financial statements for further details.

 

The above unaudited interim condensed consolidated statement of changes in equity should be read in conjunction with the accompanying notes

 

4

 

 

Mobilicom Limited

Unaudited interim condensed consolidated statement of cash flows
For the half-year ended June 30, 2024

 

 

   June 30
2024
   Restated (*)
June 30
2023
 
   $   $ 
   Unaudited   Unaudited 
Cash flows from operating activities        
Receipts from customers (inclusive of GST)   2,281,896    426,128 
Payments to suppliers and employees (inclusive of GST)   (3,524,972)   (2,821,962)
Interest received   123,388    196,555 
Interest paid on lease liabilities   (15,747)   (5,636)
Government grants received   45,977    72,980 
           
Net cash used in operating activities   (1,089,458)   (2,131,935)
           
Cash flows from investing activities          
Payments for property, plant and equipment   (19,458)   (4,304)
Net cash used in investing activities   (19,458)   (4,304)
Cash flows from financing activities          
Proceeds from shares issuance   2,949,909    
-
 
Capital raising costs   (436,203)   
-
 
Shares buyback (Small parcel plan) payments   
-
    (20,291)
Repayment of lease liabilities   (115,163)   (124,949)
           
Net cash provided by / (used in) financing activities   2,398,543    (145,240)
           
Net increase (decrease) in cash and cash equivalents and restricted cash   1,289,627    (2,281,479)
Cash and cash equivalents and restricted cash at the beginning of the financial half-year   8,444,709    12,891,672 
           
Cash and cash equivalents and restricted cash at the end of the financial half-year   9,734,336    10,610,193 

 

(*)Restated throughout for presentation in US Dollars. See note 1 to the unaudited interim condensed consolidated financial statements for further details.

 

The above unaudited interim condensed consolidated statement of cash flows should be read in conjunction with the accompanying notes

 

5

 

 

Mobilicom Limited
Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 1. General information

 

The consolidated condensed interim unaudited financial statements cover Mobilicom Limited (the “Company”) as a group consisting of the Company and the entities it controlled at the end of, or during, the half year ended June 30, 2023 (collectively, the “Group”).

 

On January 1, 2024, the Company transitioned from the Australian dollar (“AUD”) as its presentation currency to the U.S. dollar (‘USD”) as its presentation currency. The change was accounted as a change of accounting policy on a retrospective basis. In addition, commencing January 1, 2024, the Company transitioned from AUD as its functional currency to USD as its functional currency. See note 2 for further details.

 

The functional currency of the Company’s subsidiary, Mobilicom Ltd (“Mobilicom Israel”), is Israeli New Shekels.

 

Mobilicom Limited is a listed public company limited by shares, incorporated and domiciled in Australia. Its registered office and principal place of business are:

 

C/- JM Corporate Services Pty Ltd

Level 21, 459 Collins Street

Melbourne, Victoria, 3000

Australia

 

The company’s principal activities are design, develop and deliver of cybersecurity and smart robust solutions for drone, robotics and autonomous platforms.

 

The Company is an end-to-end provider of cybersecurity and robust solutions for drones, robotics & autonomous platforms. As a high-tech company it designs, develops, and delivers robust solutions focused primarily on global drone, robotics and autonomous system manufacturers. The Company holds patented technology & unique know-how for Mobile Mesh networking. It has a large, field proven portfolio of commercialized products used in a variety of applications. The Company is growing a global customer base with sales to high profile customers including corporates, governments, and military departments. Mobilicom’s competitive advantages include outstanding security capabilities and performance in harsh environmental conditions. The Company’s large solution portfolio is being deployed worldwide, seeing the Company derive revenue from hardware, software sales & licensing fees and professional support services for its solutions.

 

In October 2023, Hamas terrorists infiltrated Israel’s southern border from the Gaza Strip and conducted a series of attacks on civilian and military targets. Hamas also launched extensive rocket attacks on the Israeli population and industrial centers located along Israel’s border with the Gaza Strip and in other areas within the State of Israel. These attacks resulted in thousands of deaths and injuries, and Hamas additionally kidnapped many Israeli civilians and soldiers. Following the attack, Israel’s security cabinet declared war against Hamas and commenced a military campaign against Hamas and other terrorist organizations in parallel to their continued rocket and terror attacks, which included call-up reservists for active military duty in the Israel Defense Forces. As the vast majority of the employees of the Company are situated in Israel, as of the date of the authorization of the financial statements by the directors, none of the Company’s members of management nor employees are in active military reserve duty. The Company’s product, research and development and business development activities remain on track.

 

The consolidated condensed interim unaudited financial statements were authorised for issue, in accordance with a resolution of directors, on September 6, 2024.

 

Note 2. Material accounting policy information

 

These general-purpose consolidated condensed interim unaudited financial statements for the interim half-year reporting period ended June 30, 2024, have been prepared in accordance with International Accounting Standards (“IAS”) 34 “Interim Financial Reporting” as issued by the International Accounting Standards Board (‘IASB’). 

 

These general-purpose consolidated condensed interim unaudited financial statements do not include all the notes of the type normally included in annual financial statements. Accordingly, these consolidated condensed interim unaudited financial statements are to be read in conjunction with the annual report for the year ended December 31, 2023, and any public announcements made by the company during the interim reporting period in accordance with the continuous disclosure requirements of the Australian Corporations Act 2001.

 

The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, unless otherwise stated.

 

6

 

 

Mobilicom Limited
Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 2. Material accounting policy information (continued)

 

Financial statements in U.S. dollars (“USD”):

 

Since the Company’s listing on the Nasdaq Capital Market (“Nasdaq”) in August 2022, all capital raises have been denominated in USD. In addition, a majority of the Company’s current assets are in USD, as well as a portion of the costs incurred by the Company are in USD. Management believes that the USD is the primary currency of the economic environment in which the Company operates. On January 1, 2024, the Company moved to USD as its presentation currency. The change was accounted as a change of accounting policy on a retrospective application. The change in presentation currency was followed by change in the functional currency of the Company to USD, requiring re-measurement from the local currency into USD for each of these entities. All exchange gains and losses resulting from the re-measurement are reflected in the consolidated statement of profit or loss and other comprehensive income, as appropriate.

 

Prior to January 1, 2024, the functional currency of the Company was the AUD. Accordingly, the financial statements of the Company were translated into USD. All statement of financial position accounts were translated using the exchange rates in effect at the balance sheet date. Amounts recorded in the unaudited interim condensed consolidated statement of profit or loss and other comprehensive income were translated using the average exchange rate prevailing during the year. The resulting translation adjustments were reported as a component of shareholders’ equity under accumulated other comprehensive income.

 

Effective as of the Company’s fiscal year beginning January 1, 2024, the Company’s functional currency became the USD. IAS 21” The Effects of Changes in Foreign Exchange Rates”, requires a change in functional currency to be reported as of the date it is determined there has been a change, and it is generally accepted practice that the change is made at the start of the most recent period that approximates the date of the change. Management determined it would enact this change effective on January 1, 2024. While the change was based on a factual assessment, the determination of the date of the change required management’s judgement given the change in the primary economic and business environment, in which the Company operates, have evolved over time. As part of management’s functional currency assessment, changes in economic facts and circumstances were considered. This included analysis of changes in: management of operations, process, and in the composition of cash and equity balances. The Company has implemented budgeting in USD, whereas this was previously performed in AUD. The Company’s cash inflows consist primarily of USD cash balances and less of AUD, as also reflected in the budget. Following the Company’s delisting from the Australian Securities Exchange in November 2023, the Company focus its capital raise efforts primarily in USD. Assuming current business operating model stays constant, management believes that the USD cash balances will continue to increase, while AUD cash balances will continue to produce a net outflow.

 

Management re-evaluated all indicators established in IAS 21 to determine the functional currency of the Company. Such indicators include i) cash flow, ii) expense, iii) financing and iv) intercompany transactions and arrangements. Management determined that the cash flow and financing indicators were most relevant to the Company operations and its primary economic environment. At the time of the assessment adopted on January 1, 2024, cash flows generated by the Company that relate to its assets and liabilities now directly affect the Company’s cash flows and are readily available for remittance to the Company. The majority of cash flow of the Company’s operations is denominated in USD. Significant asset and equity items on the Company balance sheet are comprised almost solely (greater than 90%) of USD denominated transactions. Furthermore, most of the Company’s generated cash flows are now invested in USD based cash and cash equivalents. Since such investments are short-term, cash is readily available for current needs of the group. Thus, the USD is the primary currency from which the Company generates and accumulates cash.

 

When considering all relevant facts together, management concluded that the USD best reflects the currency of the primary economic environment in which the Company currently operates. Therefore, USD is the functional currency as a result of the change in the most significant economic facts and circumstances from cash flow and financing indicators. As a result, the Company adopted USD as the functional currency effective January 1, 2024.

 

The change was accounted for prospectively from the date of the change in accordance with IAS 21, “Foreign Currency Matters.” The translated balances of monetary and nonmonetary assets and liabilities recorded in the Company financial statements as of the end of the prior reporting period became the new accounting basis for those assets and liabilities in the period of the change. To the extent the entity had monetary assets and liabilities denominated in the old functional currency, such balances created transactional gains and losses subsequent to the change in functional currency. The amount recorded in the currency translation adjustment account for prior periods was not reversed upon the change in functional currency. The exchange rate on the date of the change became the historical rate for subsequent re-measurement of nonmonetary assets and liabilities into the new functional currency.

 

7

 

 

Mobilicom Limited
Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 2. Material accounting policy information (continued)

 

The following table summarizes the impact on both consolidated net loss and other comprehensive income (loss) utilizing USD as the functional currency of the Company as of June 30, 2024, compared to the related impact if the functional currency of the Company would have remained AUD (excluding foreign exchange from transactions denominated in AUD recorded in the respective period)

 

   USD
as Functional Currency
(in USD)
   AUD
as Functional Currency
(in USD)(*)

(Unaudited Pro
Forma)
 
Financial income, net - attributed to foreign translation gain   136,518    694,958 
Other comprehensive loss - attributed to foreign currency translation adjustments   (170,590)   (476,413)

 

(*) The conversion from AUD into USD was made at the exchange rate as of June 30, 2024, on which USD 1.00 equalled AUD 1.518.

 

New Accounting Standards and Interpretations not yet mandatory or early adopted


IFRS 18, “Presentation and Disclosure in Financial Statements”

 

In April 2024, the IASB issued IFRS 18, “Presentation and Disclosure in Financial statements”, a comprehensive new accounting standard which replaces existing IAS 1, “Presentation of Financial Statements”, carrying forward many of the requirements in IAS 1 unchanged and complementing them with new requirements. New requirements of IFRS 18 include mandates to:

 

-present specified categories and defined subtotals in the statement of profit or loss and other comprehensive loss;

 

-provide disclosures on management-defined performance measures (MPMs) in the notes to the consolidated financial statements; and

 

-improve aggregation and disaggregation of information in the consolidated financial statements.

 

This standard is effective for annual reporting periods beginning on or after January 1, 2027. Earlier application is permitted but will need to be disclosed. The Company is currently assessing the impact of adopting IFRS 18 on the consolidated financial statements.

 

Other than the above IFRS 18, International Financial Reporting Standards and Interpretations that have recently been issued or amended but are not yet mandatory, have not been early adopted by the consolidated entity for the half-year ended June 30, 2024.

 

Liquidity

 

These unaudited interim condensed consolidated financial statements have been prepared on the assumption that the Company will continue as a going concern, meaning it will continue in operation for the foreseeable future and will be able to realize assets and discharge liabilities in the ordinary course of operations. As of June 30, 2024, the Company has not achieved positive cash flow from operations and incurred a net loss of $1,653,875 for the period ended June 30, 2024, and generated $24,034,919 of accumulated losses since inception. The Company estimates that it has adequate financial resources for the foreseeable future based on its current cash and trade receivable balances and its ongoing operations. Until the Company can generate significant recurring revenues, profit and cash flow provided by operating activity it expects to satisfy future cash needs through debt or equity financing as well as governmental grants. In the event that the Company requires additional financing, it may not be able to raise such financing on terms acceptable to it or at all. 

 

Note 3. Operating segments

 

The company operates in one segment. Management does not segregate its business for internal reporting. The company’s chief operating decision makers (“CODM”) evaluate the performance of the business based on financial data consistent with the presentation in the accompanying financial statements. The company concluded that its unified business is conducted globally and accordingly represents one operating segment.

 

8

 

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 4. Revenue

 

  

June 30,

2024

  

June 30,

2023

 
   $   $ 
   Unaudited   Unaudited 
Sales of goods   1,804,765    543,431 

 

Revenue from contracts with customers

 

Revenue from the sale of goods is recognized at the point in time when the customer obtains control of the goods, which is generally at the time of delivery.

 

Income by geography

 

  

For the period ended

June 30,
2024

  

For the period ended

June 30,
2023

 
   % of total income   % of total income 
Israel   65%   64%
U.S. & Canada   30%   4%
Rest of the world   5%   32%

 

Note 5. Lease liabilities

 

  

June 30,
2024

  

December 31,
2023

 
   $   $ 
   Unaudited     
Current   207,847    223,700 
Non-current   115,521    229,078 
Lease liability   323,368    452,778 

 

9

 

 

Mobilicom Limited
Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 6. Current liabilities - Warrants financial liability

 

  

June 30,

2024

  

December 31,
2023

 
   $   $ 
   Unaudited     
Warrants at fair value   1,555,632    1,075,808 

 

The Company accounts for warrants issued to investors in conjunction with IFRS 9 “Financial Instruments” accounting standards issued by IASB.

 

(a)On August 25, 2022, the Company completed its U.S. listing on the Nasdaq via the issuance of 3,220,338 American Depository Shares (“ADSs”) and the accompanying 3,220,338 tradable pre-funded warrants for a total consideration of $13,299,996. Each ADS represents 275 ordinary shares, no par value, of the Company. One tradable pre-funded warrant gives the holder the right to purchase one ADS. Each tradable pre-funded warrants exercised to one ADS at an exercise price of $5.00, has 5-year term, and can be exercised any time before expiry date August 24, 2027.

 

In addition, on August 25, 2022, in connection with the U.S listing, the Company granted a total 161,017 representative warrants each exercised to one ADS at an exercise price of $5.16. The representative warrants have 5-year term, and they can be exercised any time before their expiry date August 25, 2027. The representative warrants may be exercised on a cashless basis if there is no effective registration statement registering the ADSs underlying the warrants.

 

The tradable pre-funded warrant and representative warrant are referred herein together as “August 2022 Warrants”. The August 2022 Warrants represent financial liabilities at fair value through profit or loss.

 

On June 30, 2023, the Company reassessed the valuation methodology applied to the valuation of the August 2022 Warrants, in conjunction with an independent valuation from a third party. The August 2022 Warrants are trading on Nasdaq and based on current market activity, it was deemed to be in an active market. The directors believe the quoted share price of the MOBBW security trading on the Nasdaq represents a more accurate valuation of the August 2022 Warrants based on the guidance of IFRS 13 Fair Value Measurement where the fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities. This has resulted in a change of valuation (moving from Level 2 fair value measurement type to Level 1) that was applied on December 31, 2022, as a change in accounting estimates

 

The following assumptions were based on observable market conditions that existed at December 31, 2023 and of June 30, 2024:

 

Assumption  At December 31, 2023   At June 30, 2024 
Value methodology  Level 1   Level 1   Level 1   Level 1 
Exercise price  $5.0   $5.16   $5.0   $5.16 
Share price  $0.367   $0.367   $0.130   $0.130 
Fair value per warrant  $0.367   $0.367   $0.130   $0.130 

 

For the half-year ended June 30, 2024, the Company recorded fair value gain, net of translation adjustments of $694,732 under the unaudited interim condensed consolidated statement of profit or loss and other comprehensive income as a result of the change in the fair value of August 2022 Warrants.

 

(b)On January 30, 2024, the Company completed a registered direct offering via the issuance of 486,871 ADSs at an offering price of $1.55 per ADS and 1,416,354 pre-funded warrants at an offering price of $1.5499 for a total consideration of $2,949,857. One pre-funded warrant is exercisable to one ADS upon payment of the remain $0.0001 per warrant.

 

During April 2024, 520,078 pre-funded warrants were exercised into 520,078 ADS for a total of $52, and 520,078 pre-funded warrants were exercised into 519,656 ADS on a cashless basis.

 

In addition, on January 30, 2024, in a concurrent private placement, the Company issued to the investors in the registered direct offering warrants to purchase up to an aggregate of 1,903,225 ADS at an exercise price of $1.55 per ADS. The warrants have 5-year term, and they can be exercised any time before expiry date January 30, 2029. The warrants may be exercised on a cashless basis if there is no effective registration statement registering the ADSs underlying the warrants.

 

10

 

 

Mobilicom Limited
Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 6. Current liabilities - Warrants financial liability (continued)

 

In addition, on January 30, 2024, in connection with the registered direct offering, the Company granted a total 95,161 placement agent warrants each exercisable to one ADS at an exercise price of $1.55. The placement agent warrants have 5-year term, and they can be exercised any time before expiry date January 30, 2029. The placement agent warrants may be exercised on a cashless basis if there is no effective registration statement registering the ADSs underlying the warrants.

 

The pre-funded warrant, private placement warrants, and placement agent warrant are referred herein together as “January 2024 Warrants”. The January 2024 Warrants represent financial liabilities at fair value through profit or loss.

 

The following assumptions were based on observable market conditions that existed at issued date and of June 30, 2024:

 

   At issue date   At June 30, 2024 

Assumption Value methodology

  Level 2   Level 2   Level 2   Level 2 
Historical volatility   86%   86%   86%   86%
Exercise price  $0.000   $1.550   $0.000   $1.550 
Share price  $1.270   $1.270   $0.965   $0.965 
Risk-free interest rate   4.3%   4.3%   4.3%   4.3%
Dividend yield   0%   0%   0%   0%
Fair value per warrant  $1.270   $0.574   $0.965   $0.406 

 

For the half-year ended June 30, 2024, the Company recorded fair value gain, net of translation adjustments of $597,639 under the unaudited interim condensed consolidated statement of profit or loss and other comprehensive income as a result of the change in the fair value of January 2024 Warrants.

 

A summary of changes in August 2022 Warrants and January 2024 Warrants issued by the Company during the year ended June 30, 2024, is as follows:

 

   Fair value measurements using input type 
   Level 1   Level 2   Level 3 
Balance as of December 31, 2023  $1,075,808   $
-
    
         -
 
Warrants issued during the period        2,945,971      
Transfer upon exercise of warrants        (1,173,776)     
Fair value gain recognized in unaudited interim condensed consolidated statement of profit or loss and other comprehensive income   (694,732)   (597,639)   
-
 
Warrant liability as of June 30, 2024  $381,076   $1,174,556    
-
 

 

11

 

 

Mobilicom Limited
Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 7. Equity - issued capital

 

   Consolidated 
   June 30,
2024
   December 31,
2023
   June 30,
2024
   December 31,
2023
 
   Shares   Shares   $   $ 
   Unaudited       Unaudited     
Ordinary shares - fully paid   1,746,493,068    1,326,676,693    32,878,307    31,035,121 

 

Movements in spare share capital

 

Details  Date  Shares   Issue price   $ 
Balance  December 31, 2023   1,326,676,693         31,035,121 
Issue of registered direct offering shares (net of warrant fair value)(*)  January 30, 2024   133,889,525   $0.017    2,252,968 
Exercise of pre-funded warrants(**)      285,926,850   $0.000    52 
Capital raising costs      
-
         (436,203)
Expiry of options      
-
         26,369 
Balance  June 30, 2024   1,746,493,068         32,878,307 

 

(*) On January 30, 2024, the Company completed a registered direct offering via the issuance of 486,871 ADSs at an offering price of $1.55 per ADS and 1,416,354 pre-funded warrants at an offering price of $1.5499 for a total consideration of $2,949,857. One pre-funded warrant is exercisable into one ADS upon payment of the remaining $0.0001 per warrant, or under a cashless exercise mechanism.

 

(**) During April 2024, 520,078 pre-funded warrants were exercised into 520,078 ADS for a total of $52, and 520,078 pre-funded warrants we exercised into 519,656 ADS on a cashless exercise basis.

 

Ordinary shares

 

Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the company in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the company does not have a limited amount of authorised capital.

 

On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each share shall have one vote.

 

Note 8. Equity - reserves

 

  

June 30,

2024

  

December 31,
2023

 
   $   $ 
   Unaudited     
Foreign currency reserve   (2,227,915)   (2,054,227)
Re-measurements reserve   (87,588)   (90,686)
    (2,315,503)   (2,144,913)

 

Foreign currency reserve

 

The reserve is used to recognise exchange differences arising from the translation of the condensed interim financial statements of foreign operations to Australian dollars.

 

Re-measurement reserve

 

The reserve is used for remeasurements comprising actuarial gains and losses on the net defined benefit liability.

 

12

 

 

Mobilicom Limited
Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 8. Equity - reserves (continued)

 

Movements in reserves

 

Movements in each class of reserve during the current financial half-year are set out below:

 

  

Re-measurement

  

Foreign

currency

     
Consolidated  reserve   reserve   Total 
   $   $   $ 
   Unaudited   Unaudited   Unaudited 
Balance on December 31, 2023   (90,686)   (2,054,227)   (2,144,913)
Foreign currency translation   3,098    (173,688)   (170,590)
Re-measurement of defined benefits plans   
-
    
-
    
-
 
Balance on June 30, 2024   (87,588)   (2,227,915)   (2,315,503)

 

Note 9. Equity - dividends

 

There were no dividends paid, recommended or declared during the current or previous financial half-year.

 

Note 10. Events after the reporting period

 

No matter or circumstance has arisen since June 30, 2024, that has significantly affected, or may significantly affect the company’s operations, the results of those operations, or the company’s state of affairs in future financial years.

 

13

 

 

Mobilicom Limited
Notes to the unaudited interim condensed consolidated financial statements
June 30, 2024

 

Note 11. Earnings per share

 

   June 30,
2024
   June 30,
2023
 
   $   $ 
   Unaudited   Unaudited 
Loss after income tax attributable to the owners of Mobilicom Limited   (1,653,875)   (1,451,217)

 

   Number   Number 
Weighted average number of ordinary shares used in calculating basic earnings/(losses) per share   1,555,961,075    1,329,652,095 
Weighted average number of ordinary shares used in calculating diluted earnings/(losses) per share   1,555,961,075    1,329,652,095 

 

   Cents   Cents 
Basic earnings/(losses) per share   (0.11)   (0.11)
Diluted earnings/(losses) per share   (0.11)   (0.11)

 

The rights to options held by option holders have not been included in the weighted average number of ordinary shares for the purposes of calculating diluted EPS as they do not meet the requirements for inclusion under IASB 133 “Earnings per Share”. The rights to options are non-dilutive as the consolidated entity is loss generating.

 

 

14

 

 

Restated throughout for presentation in US Dollars. See note 1 for further details. false --12-31 Q2 2024-06-30 0001898643 0001898643 2024-01-01 2024-06-30 0001898643 2023-01-01 2023-06-30 0001898643 2024-06-30 0001898643 2023-12-31 0001898643 ifrs-full:IssuedCapitalMember 2022-12-31 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2022-12-31 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2022-12-31 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2022-12-31 0001898643 ifrs-full:RetainedEarningsMember 2022-12-31 0001898643 2022-12-31 0001898643 ifrs-full:IssuedCapitalMember 2023-01-01 2023-06-30 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2023-01-01 2023-06-30 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2023-01-01 2023-06-30 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2023-01-01 2023-06-30 0001898643 ifrs-full:RetainedEarningsMember 2023-01-01 2023-06-30 0001898643 ifrs-full:IssuedCapitalMember 2023-06-30 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2023-06-30 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2023-06-30 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2023-06-30 0001898643 ifrs-full:RetainedEarningsMember 2023-06-30 0001898643 2023-06-30 0001898643 ifrs-full:IssuedCapitalMember 2023-12-31 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2023-12-31 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2023-12-31 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2023-12-31 0001898643 ifrs-full:RetainedEarningsMember 2023-12-31 0001898643 ifrs-full:IssuedCapitalMember 2024-01-01 2024-06-30 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2024-01-01 2024-06-30 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2024-01-01 2024-06-30 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2024-01-01 2024-06-30 0001898643 ifrs-full:RetainedEarningsMember 2024-01-01 2024-06-30 0001898643 ifrs-full:IssuedCapitalMember 2024-06-30 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2024-06-30 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2024-06-30 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2024-06-30 0001898643 ifrs-full:RetainedEarningsMember 2024-06-30 0001898643 country:IL 2024-01-01 2024-06-30 0001898643 country:IL 2023-01-01 2023-06-30 0001898643 mob:USCanadaMember 2024-01-01 2024-06-30 0001898643 mob:USCanadaMember 2023-01-01 2023-06-30 0001898643 mob:RestOfTheWorldMember 2024-01-01 2024-06-30 0001898643 mob:RestOfTheWorldMember 2023-01-01 2023-06-30 0001898643 mob:ADSMember 2022-08-25 0001898643 mob:ADSMember 2022-08-25 2022-08-25 0001898643 2022-08-25 0001898643 mob:ADSMember mob:PreFundedWarrantSharesMember 2022-08-25 2022-08-25 0001898643 mob:PreFundedWarrantSharesMember mob:AmericanDepositorySharesMember 2022-08-25 2022-08-25 0001898643 mob:PreFundedWarrantSharesMember 2022-08-25 0001898643 mob:PreFundedWarrantSharesMember 2022-08-25 2022-08-25 0001898643 2022-08-25 2022-08-25 0001898643 ifrs-full:WarrantsMember 2022-08-25 2022-08-25 0001898643 2024-01-30 0001898643 2024-01-30 2024-01-30 0001898643 mob:AmericanDepositorySharesMember 2024-01-30 2024-01-30 0001898643 mob:ADSMember 2024-01-30 2024-01-30 0001898643 mob:PreFundedWarrantSharesMember 2024-04-30 2024-04-30 0001898643 mob:AmericanDepositorySharesMember 2024-04-30 2024-04-30 0001898643 mob:ADSMember 2024-04-30 0001898643 2024-04-30 2024-04-30 0001898643 mob:PlacementAgentWarrantsMember 2024-01-30 2024-01-30 0001898643 mob:ADSMember mob:PlacementAgentWarrantsMember 2024-01-30 2024-01-30 0001898643 ifrs-full:WarrantsMember 2024-01-01 2024-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:BottomOfRangeMember 2023-01-01 2023-12-31 0001898643 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:TopOfRangeMember 2023-01-01 2023-12-31 0001898643 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:BottomOfRangeMember 2024-01-01 2024-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:TopOfRangeMember 2024-01-01 2024-06-30 0001898643 ifrs-full:Level2OfFairValueHierarchyMember ifrs-full:BottomOfRangeMember 2023-01-01 2023-12-31 0001898643 ifrs-full:Level2OfFairValueHierarchyMember ifrs-full:TopOfRangeMember 2023-01-01 2023-12-31 0001898643 ifrs-full:Level2OfFairValueHierarchyMember ifrs-full:BottomOfRangeMember 2024-01-01 2024-06-30 0001898643 ifrs-full:Level2OfFairValueHierarchyMember ifrs-full:TopOfRangeMember 2024-01-01 2024-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2023-12-01 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2023-12-02 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2023-12-03 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2023-12-03 2024-12-02 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2023-12-02 2024-12-01 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2023-12-04 2024-12-03 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2024-12-01 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2024-12-02 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2024-12-03 0001898643 mob:ADSMember 2024-01-30 0001898643 mob:ADSMember mob:ShareCapitalMember 2024-01-30 0001898643 mob:PreFundedWarrantsMember 2024-04-30 2024-04-30 0001898643 mob:ADSMember 2024-04-30 2024-04-30 0001898643 mob:ADSMember mob:ShareCapitalMember 2024-04-30 0001898643 mob:ForeignCurrencyReserveMember 2024-06-30 0001898643 mob:ForeignCurrencyReserveMember 2023-12-31 0001898643 mob:RemeasurementsReserveMember 2024-06-30 0001898643 mob:RemeasurementsReserveMember 2023-12-31 0001898643 mob:RemeasurementsReserveMember 2024-01-01 2024-06-30 0001898643 mob:ForeignCurrencyReserveMember 2024-01-01 2024-06-30 iso4217:USD iso4217:USD xbrli:shares xbrli:pure mob:USD mob:AUD iso4217:AUD xbrli:shares

Exhibit 99.2

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

You should read the following selected financial data and discussion of the Company’s operating and financial condition and prospects in conjunction with the financial statements and the notes thereto included elsewhere in this 6-K and the Company’s Annual Report on Form 20-F for the year ended December 31, 2023, which was filed with the Securities and Exchange Commission, or the SEC, on March 25, 2024, or the Annual Report. The Company’s financial statements are prepared in accordance with International Financial Reporting Standards issued by the International Accounting Standards Board and reported in U.S. dollars. The Company maintain its accounting books and records in U.S. dollars and its functional currency is the U.S. dollar. Certain amounts presented herein may not sum due to rounding. Unless the context requires otherwise, references in this report to “Mobilicom,” the “Company,” “we,” “us” and “our” refer to Mobilicom Limited, an Australian corporation, and to Mobilicom Ltd., the Company’s Israeli subsidiary. “$,” “US$,” “U.S. dollars” and “USD” mean United States dollars, “AUD$” or “AUD” means Australian dollars and “NIS” means New Israeli Shekel.

 

Cautionary Statement Regarding Forward-Looking Statements

 

Certain information included herein may be deemed to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and other securities laws. Forward-looking statements are often characterized by the use of forward-looking terminology such as “may,” “will,” “expect,” “anticipate,” “estimate,” “continue,” “believe,” “should,” “intend,” “project” or other similar words, but are not the only way these statements are identified. These forward-looking statements may include, but are not limited to, statements relating to the Company’s objectives, plans and strategies, statements that contain projections of results of operations or of financial condition, expected capital needs and expenses, statements relating to the research, development, completion and use of the Company’s products, and all statements (other than statements of historical facts) that address activities, events or developments that the Company intends, expects, projects, believes or anticipates will or may occur in the future. Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. The Company has based these forward-looking statements on assumptions and assessments made by the Company’s management in light of their experience and their perception of historical trends, current conditions, expected future developments and other factors they believe to be appropriate.

 

Important factors that could cause actual results, developments and business decisions to differ materially from those anticipated in these forward-looking statements include, among other things:

 

  the ability to correctly identify and enter new markets;

 

  the overall global economic environment;

 

  the impact of competition and new technologies;

 

  general market, political and economic conditions in the countries in which the Company operates;

 

  projected cash flows, future revenues, capital expenditures and liquidity; and

 

  changes in the Company’s strategy.

 

The foregoing list is intended to identify only certain of the principal factors that could cause actual results to differ. For a more detailed description of the risks and uncertainties affecting the Company, reference is made to the Company’s Annual Report and the other risk factors discussed from time to time by the Company in reports filed or furnished to the SEC.

 

Except as otherwise required by law, the Company undertakes no obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

  

General

 

The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with its consolidated financial statements and the related notes included in the Annual Report as well as the Company’s unaudited condensed consolidated financial statements and the related notes thereto for the six months ended June 30, 2024, included elsewhere in this Report on Form 6-K. The discussion below contains forward-looking statements that are based upon the Company’s current expectations and are subject to uncertainty and changes in circumstances. Actual results may differ materially from these expectations due to inaccurate assumptions and known or unknown risks and uncertainties. Commencing January 1, 2024, the Company moved from AUD as its functional and presentation currency to USD as its functional and presentation currency. See “Critical Accounting Judgements, Estimates and Assumptions” for more details.

 

 

 

 

Overview

 

Mobilicom is a provider of hardware products and software and cybersecurity solutions that it designs, develops and manufactures and are embedded into small drones or SUAVs, and into robotic systems, or robotics. Mobilicom holds both patented technology and unique know-how. It aims to further develop its global customer base by increasing the number of design wins and targeted pilot projects and ultimately cross-sell other solutions to those same customers in order to become a leading end-to-end provider to SUAV and robotics systems OEMs, who, in turn, sell their systems into the security and surveillance, process industry (processing of bulk resources into other products), infrastructure inspection, first responders, homeland security and courier market segments. “Design wins” are the large-scale and exclusive adoption of the component products by OEM customers on an ongoing basis. The “pilot projects” refers to initial small-scale sales and implementation. An “end-to-end” provider is one that provides all of the key components its customers need for their products. 

 

Operating Results

 

Comparison of the periods ended June 30, 2024 and 2023

 

Revenue and Other income

 

   For the six months ended
June 30,
     
Revenue  2024   2023   Increase/Decrease 
Revenue  $1,804,765   $543,431   $1,261,334 
Other income:               
Government grants from IIA   45,977    72,980    (27,003)
Interest income   123,388    196,555    (73,167)
Foreign exchange gains   

136,518

    906,343    (769,825)
Fair value gains from financial liability   1,292,371    146,661    1,145,710 
Total Revenue and Other income  $3,403,019   $1,865,970   $1,537,049 

 

Revenue

 

Revenues for the six months period ended June 30, 2024, were $1,804,765, compared to $543,431 for the six months period ended June 30, 2023, an increase of $1,261,334 or 132%. The increase resulted mainly from orders by US and Israeli Tier-1 customers delivered within the period.

 

Government grants from IIA

 

Grants received under IIA research and development supported programs for the period ended June 30, 2024, were $45,977, compared to $72,980 for the period ended June 30, 2023, a decrease of $27,003 or 37%. The decrease resulted primarily from the timing of submission of supported programs’ performance reports. The Company continues to seek additional supported programs. 

 

Interest income

 

Interest income from short-term bank deposits, for the period ended June 30, 2024, was $123,388, compared to $196,555 for the period ended June 30, 2023, a decrease of $73,167 or 37%. Short-term deposits attributed to the outstanding cash balances, within each of the comparable periods, mainly from proceeds received from the Company’s January 2024 registered direct offering and August 2022 initial public offering.

 

2

 

 

Foreign Exchange gains

 

Foreign exchange gains were $136,518 for the period ended June 30, 2024, compared to $906,343 for the period ended June 30, 2023, a decrease of $769,825 or 85%. Foreign exchange gains are mainly due to the effect of changes in currency exchange rates between the USD, the New Israeli Shekel (NIS) and the AUD.

 

Fair value gains from financial liability

 

Fair value gains from financial liability were $1,292,371 for the period ended June 30, 2024, compared to $146,661 for the period ended June 30, 2023, an increase of $1,145,710 or 681%. Fair value gains from financial liability are attributed to revaluation gain between measured periods related with the warrants issued in the Company’s January 2024 registered direct offering and August 2022 initial public offering.

 

Cost of Goods Sold and Gross Profit 

 

   For the six months ended
June 30,
     
   2024   2023   Increase/Decrease 
Revenue  $1,804,765   $543,431   $       1,261,334 
Cost of Goods Sold   (802,151)   (227,074)   (575,077)
Gross Profit  $1,002,614   $316,357   $686,257 

 

The Company continued to maintain high gross margins for the period ended June 30, 2024, of 56% compared to 58% for the period ended June 30, 2023. The high gross margin is mostly explained by the Company’s products being high-end IP based technology (beyond the hardware value), as well as effective costs-reduction planning for components acquisitions including purchasing components and materials in advance to prepare for future orders. Increase in cost of goods sold was in-line with the increase in revenue.

 

Expenses

 

   For the six months ended 
June 30,
     
   2024   2023   Increase/Decrease 
Expenses:            
Sales and Marketing  $924,449   $935,840   $(11,391)
Research and Development   1,047,126    1,008,289    38,837 
General and Administrative   1,127,117    1,058,180    68,937 
Finance costs   1,099,051    16,971    1,082,080 
Total expenses  $4,197,743   $3,019,280   $1,178,463 

 

Sales and Marketing expenses.

 

Sales and marketing expenses were $924,449 for the period ended June 30, 2024, compared to $935,840 for the period ended June 30, 2023, a decrease of $11,391 or 1%. The decrease is primarily due to a decrease in consultants’ costs.

 

Research and Development expenses.

 

Research and development expenses were $1,047,126 for the period ended June 30, 2024, compared to $1,008,289 for the period ended June 30, 2023, an increase of $38,837 or 4%. The increase is mainly due to continued investment in the development of new products, such as the Company’s recently released OS3 operations system, and additional features to other Company’s products.

 

3

 

 

General and Administrative expenses.

 

General and administrative expenses were $1,127,117 for the period ended June 30, 2024, compared to $1,058,180 for the period ended June 30, 2023, an increase of $68,937 or 7%. The increase is primarily related with differences under share-based compensation costs between the comparable periods, partially offset by a decrease in public company related costs following the Company’s transition from dual-listed company to a single-listed company (Nasdaq) after the Company delisted from Australian Securities Exchange, or ASX, in November 2023.

 

Financial costs.

 

Financial costs were $1,099,051 for the period ended June 30, 2024, compared to $16,971 for the period ended June 30, 2023, an increase of $1,082,080. Financial costs for the period ended June 30, 2024, are primarily related to valuation of warrants issued under private placement in January 2024, in connection with January 2024 registered direct offering. Financial costs for the period ended June 30, 2023, are primarily related to interest paid under the Company’s lease agreements.

 

Critical Accounting Judgements, Estimates and Assumptions

 

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the reported amounts in the financial statements. Management continually evaluates its judgements and estimates in relation to assets, liabilities, contingent liabilities, revenue, and expenses. Management bases its judgements, estimates and assumptions on historical experience and on other various factors, including expectations of future events, management believes to be reasonable under the circumstances. The resulting accounting judgements and estimates will seldom equal the related actual results. A comprehensive discussion of the Company’s critical accounting judgments, estimates and assumptions is included in “Item 5. Operating and Financial Review and Prospects – Management’s Discussion and Analysis of Financial Condition and Results of Operations” section in the Annual Report, as well as the Company’s unaudited condensed consolidated financial statements and the related notes thereto for the six months ended June 30, 2024, included elsewhere in this Report Form 6-K.

 

Critical Accounting Policies

 

Financial statements in U.S. dollars

 

On January 1, 2024, the Company transitioned to USD as its presentation currency. The change was accounted as a change of accounting policy on a retrospective basis. The change in presentation currency was followed by a change in the functional currency of the Company to USD, requiring re-measurement from the local currency into USD. All exchange gains and losses resulting from the re-measurement are reflected in the consolidated statement of profit or loss and other comprehensive income, as appropriate.

 

Prior to January 1, 2024, the Company’s functional currency was the AUD. Accordingly, the Company’s financial statements were translated into USD. All statements of financial position accounts were translated using the exchange rates in effect at the balance sheet date. Amounts recorded in the unaudited interim condensed consolidated statement of profit or loss and other comprehensive income were translated using the average exchange rate prevailing during the year. The resulting translation adjustments were reported as a component of shareholders’ equity under accumulated other comprehensive income.

 

4

 

 

Effective as of the Company’s fiscal year beginning January 1, 2024, the Company’s functional currency became the USD. International Accounting Standards (“IAS”) 21 “The Effects of Changes in Foreign Exchange Rates” requires a change in functional currency to be reported as of the date it is determined there has been a change, and it is generally accepted practice that the change is made at the start of the most recent period that approximates the date of the change. Management determined it would enact this change effective on January 1, 2024. While the change was based on a factual assessment, the determination of the date of the change required management’s judgement given the change in the primary economic and business environment in which the Company operates, has evolved over time. As part of management’s functional currency assessment, changes in economic facts and circumstances were considered. This included analysis of changes in: management of operations, process and in the composition of cash and equity balances. The Company has implemented budgeting in USD, whereas this was previously performed in AUD. The Company’s cash inflows consist primarily of USD cash balances and less of AUD, as also reflected in the budget. Following its delisting from the ASX in November 2023, the Company focused its capital raise efforts primarily in USD. Assuming current business operating model stays constant, management believes that the USD cash balances will continue to increase, while AUD cash balances will continue to produce a net outflow.

 

Management re-evaluated all indicators established in IAS 21 to determine the Company’s functional currency. Such indicators include i) cash flow, ii) expense, iii) financing and iv) intercompany transactions and arrangements. Management determined that the cash flow and financing indicators were most relevant to the Company’s operations and its primary economic environment. At the time of the assessment adopted on January 1, 2024, cash flows generated by the Company that relate to its assets and liabilities now directly affect its cash flows and are readily available for remittance to the Company. The majority of cash flow of its operations is denominated in USD. Significant asset and equity items on the Company’s balance sheet are comprised almost solely (greater than 90%) of USD denominated transactions. Furthermore, most of the Company’s generated cash flows are now invested in USD based cash and cash equivalents. Since such investments are short-term, cash is readily available for the Company’s current needs. Thus, the USD is the primary currency from which the Company generates and accumulates cash.

 

When considering all relevant facts together, management concluded that the USD best reflects the currency of the primary economic environment in which the Company currently operates. Therefore, USD is the functional currency as a result of the change in the most significant economic facts and circumstances from cash flow and financing indicators. As a result, the Company adopted USD as the functional currency effective January 1, 2024.

 

The change was accounted for prospectively from the date of the change in accordance with IAS 21. The translated balances of monetary and nonmonetary assets and liabilities recorded in the Company’s financial statements as of the end of the prior reporting period became the new accounting basis for those assets and liabilities in the period of the change. To the extent the Company had monetary assets and liabilities denominated in the old functional currency, such balances created transactional gains and losses subsequent to the change in functional currency. The amount recorded in the currency translation adjustment account for prior periods was not reversed upon the change in functional currency. The exchange rate on the date of the change became the historical rate for subsequent re-measurement of nonmonetary assets and liabilities into the new functional currency.

 

The following table summarizes the impact on both consolidated net loss and other comprehensive income (loss) utilizing USD as the Company’s functional currency as of June 30, 2024, compared to the related impact if the Company’s functional currency would have remained AUD (excluding foreign exchange from transactions denominated in AUD recorded in the respective period):

 

  

USD

as Functional Currency

(in USD)

  

AUD

as Functional Currency

(in USD)(*)

(Unaudited Pro Forma)

 
         
Financial income, net - attributed to foreign translation gain   136,518   694,958
Other comprehensive loss - attributed to foreign currency translation adjustments   (170,590)   (476,413)

 

(*) The conversion from AUD into USD was made at the exchange rate as of June 30, 2024, on which USD 1.00 equaled AUD 1.518.

 

5

 

 

Liquidity and Capital Resources

 

As of June 30, 2024, the Company has not achieved positive cash flow from operations and incurred a net loss of $1,653,875 for the period ended June 30, 2024, and generated $24.0 million of accumulated losses since inception.

 

The Company has financed its operations to date primarily from its January 2024 $2.95 million registered direct offering, its August 2022 $13.3 million initial public offering on Nasdaq Capital Market, public offerings on the ASX, and sales of the Company’s products.

 

As of June 30, 2024, the Company had cash and cash equivalents and restricted cash of $9.7 million. Additionally, the Company also recognized a total of $443,568 as receivables. The Company estimates that it has adequate financial resources for at least 12 months from the date of this report, based on its current cash and receivables balances and its current ongoing operations. The unaudited interim condensed consolidated financial statements have been prepared on the assumption that the Company will continue as a going concern, meaning it will continue in operation for the foreseeable future and will be able to realize assets and discharge liabilities in the ordinary course of operations. 

 

In addition, its operating plans may change as a result of many factors that may currently be unknown to it, and it may need to seek additional funds in the future. the Company’s future capital requirements will depend on many factors, including:

 

  the progress and costs of its research and development activities;

 

  the costs of manufacturing its products;

 

  the costs of filing, prosecuting, enforcing and defending patent claims and other intellectual property rights;

 

  the costs of its expanding sales and marketing activities, as well as the potential costs of contracting with third parties to provide marketing and distribution services for it or for building such capacities internally; and

 

  the magnitude of its general and administrative expenses.

 

Until the Company can generate significant recurring revenues, profit and cash flow provided by operating activity it expects to satisfy future cash needs through debt or equity financing as well as governmental grants. In the event that it requires additional financing, it may not be able to raise such financing on terms acceptable to it or at all. If the Company is unable to raise additional capital or generate cash flows necessary to expand its operations and invest in continued innovation, the Company may not be able to compete successfully, which would harm its business, results of operations, and financial condition.

 

6

 

 

Cash Flows

 

   For the six months ended
June 30,
 
   2024   2023 
Net cash used in operating activities  $(1,089,458)  $(2,131,935)
Net cash used in investing activities   (19,458)   (4,304)
Net cash provided by / (used in) financing activities   2,398,543    (145,240)
Increase (decrease) in cash and cash equivalents and restricted cash   1,289,627    (2,281,479)
Cash and cash equivalents and restricted cash, at the beginning of the period   8,444,709    12,891,672 
Cash and cash equivalents and restricted cash, at the end of the period   9,734,336    10,610,193 

 

Net cash used in operating activities

 

For the periods ended June 30, 2024, and 2023, net cash used in operating activities was $1,089,458 and $2,131,935, respectively. The increase between the periods is primarily due to an increase in receipts from customers, partially offset by an increase in payments to suppliers and employees.

 

Net cash used in investing activities

 

For the periods ended June 30, 2024, and 2023, the net cash used in investing activities was $19,458 and $4,304, respectively.

 

Net cash provided by financing activities

 

For the period ended June 30, 2024, the net cash provided by financing activities was $2,398,543. Net cash provided by is primarily attributed to proceeds from share issuances in the January 2024 registered direct offering, less capital raise costs. For the period ended June 30, 2023, the net cash used in financing activities was $145,240. Net cash used for is primarily attributed to repayment of lease liabilities.

 

 

7

 

Exhibit 99.3

 

 

 

Mobilicom Reports Financial Results for the Six Months Ended June 30, 2024; Revenues Up 232%

 

Strong cash position and growing revenues driven by initial production scale orders from U.S. and Israeli Tier-1 customers as gross margins and OPEX remain consistent, demonstrating business model scalability

 

SHOHAM, Israel, Sept. 09, 2024 (GLOBE NEWSWIRE) -- Mobilicom Limited (Nasdaq: MOB, MOBBW), a provider of cybersecurity and robust solutions for drones and robotics, today announced its financial results and operational highlights for the six months ended June 30, 2024.

 

Financial Highlights for the Six Months Ended June 30, 2024

 

Revenues increased 232% year-over-year to $1.8 million driven by initial production scale orders from U.S. and Israeli Tier-1 customers

 

OPEX remained steady, while H1 2024 revenue surged by approximately 3.3 times, pointing to the Company’s ability to ramp sales without increasing operational costs

 

Operating net burn rate for the six months ended June 30, 2024 was $1.1 million averaging approximately $180,000 per month

 

Strong cash position of $10 million with narrowing monthly burn rate affords Mobilicom a long cash runway to implement its strategic plans, capture market share, and further ramp revenues

 

EBITDA improved by 37% to $(1.5) million compared to $(2.4) for the first six months of 2023

 

Gross margin remained high at 56%, reflecting strong high-end IP based technology and effective components costs-reduction planning

 

Confirmed order backlog as of June 30, 2024 was $700,000 and it is expected be fulfilled in the second half of 2024; Backlog increased substantially following the end of H1

 

Recent Operational Highlights

 

Received follow-on initial production scale orders from one of the largest U.S. drone manufacturers for SkyHopper PRO to be sold to the U.S. Department of Defense (DoD); Additional larger orders expected as the drone manufacturer successfully competes and wins new government tenders for drones that may be integrated with our solution

 

Received follow-on initial production scale order from one of the world’s largest loitering munitions providers, a prime vendor for Lockheed Martin and lead vendor for the European Union and NATO member countries

 

Mobilicom’s combat-proven ICE Cybersecurity and SkyHopper Pro datalinks selected by Israel’s Ministry of Defense for its small-sized drone program

 

Completed successful integration with Airbus in a collaboration that yields successful proof-of-concept for Mobilicom’s expansion into mid-sized jet UAVs for long-range operations

 

Received initial production-scale order from Israel Aerospace Industries (IAI) for SkyHopper Pro Lite for its loitering drones deployed by Israel Defense Forces and to be evaluated by potential customers worldwide, including the U.S. DoD

 

Launched groundbreaking OS3 Operations platform, a comprehensive software solution designed to deliver Operational Security, Safety, and Standards compliance for the commercial and defense uncrewed drones and robotics industry

 

Launched new MCU-300 cybersecure software defined radio ground unit, expanding total addressable market into the mid-sized long-range drone segment, uncrewed ground, and maritime vehicles

 

“Per our strategy, our Tier-1 customers won significant large and growing contracts with U.S. DoD and European Union programs. We believe this is a very strong indicator of Mobilicom’s growth potential for years to come,” stated Mobilicom CEO and Founder Oren Elkayam. “Conflicts across Europe and the Middle East, as well as tension between China and Taiwan are accelerating demand and budget allocations for autonomous systems. Moreover, the rise of electronic warfare underscores the critical importance of cybersecurity, putting our ICE Suite at the center of essential defense systems. All of these factors converge to drive increasing demand for Mobilicom’s systems.”

 

 

 

 

 

About Mobilicom

 

Mobilicom is a leading provider of cybersecure robust solutions for the rapidly growing defense and commercial drones and robotics market. Mobilicom’s large portfolio of field-proven technologies includes cybersecurity, software, hardware, and professional services that power, connect, guide, and secure drones and robotics. Through deployments across the globe with over 50 customers, including the world’s largest drone manufacturers, Mobilicom’s end-to-end solutions are used in mission-critical functions.

 

For investors, please use https://ir.mobilicom.com/

For company, please use www.mobilicom.com

 

Forward Looking Statements

 

This press release contains “forward-looking statements” that are subject to substantial risks and uncertainties. All statements, other than statements of historical fact, contained in this press release are forward-looking statements. For example, the Company is using forward-looking statements when it discusses its expectation to receive additional larger orders as its drone manufacturer customer successfully competes and wins new government tenders for drones that may be integrated with our solution, its belief that its Tier-1 customers winning significant large and growing contracts with U.S. DoD and European Union programs is a very strong indicator of Mobilicom’s growth potential for years to come and the increasing demand for Mobilicom’s systems. Forward-looking statements contained in this press release may be identified by the use of words such as “anticipate,” “believe,” “contemplate,” “could,” “estimate,” “expect,” “intend,” “seek,” “may,” “might,” “plan,” “potential,” “predict,” “project,” “target,” “aim,” “should,” “will” “would,” or the negative of these words or other similar expressions, although not all forward-looking statements contain these words. Forward-looking statements are based on Mobilicom Limited’s current expectations and are subject to inherent uncertainties, risks and assumptions that are difficult to predict. Further, certain forward-looking statements are based on assumptions as to future events that may not prove to be accurate. These and other risks and uncertainties are described more fully in the Company’s filings with the Securities and Exchange Commission. Forward-looking statements contained in this announcement are made as of this date, and Mobilicom Limited undertakes no duty to update such information except as required under applicable law.

 

For more information on Mobilicom, please contact:

 

Liad Gelfer

Mobilicom Ltd

liad.gelfer@mobilicom.com

 

Use of Non-IFRS Financial Information

 

In addition to disclosing financial results calculated in accordance with the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board, this release also contains non-IFRS financial measures, which Mobilicom believes are the principal indicators of the operating and financial performance of its business.

 

Management believes the non-IFRS financial measures provided are useful to investors' understanding and assessment of Mobilicom’s ongoing core operations and prospects for the future, as the charges eliminated are not part of the day-to-day business or reflective of the core operational activities of the company. Management uses these non-IFRS financial measures as a basis for strategic decisions and evaluating the Company's current performance. The presentation of these non-IFRS financial measures is not intended to be considered in isolation from, or as a substitute for, or superior to, operating loss and or net income (loss) or any other performance measures derived in accordance with IFRS or as an alternative to net cash provided by operating activities or any other measures of our cash flows or liquidity.

 

EBITDA is a non-IFRS financial measure that is defined as earnings before interest, taxes, depreciation, amortization, and other non-cash or one-time expenses.

 

2

 

 

 

 

Mobilicom Limited  

Unaudited Interim Condensed Consolidated Statements of Profit or Loss and Other Comprehensive Income

 

       Restated* 
   For the six months ended,
June 30,
   For the six months ended,
June 30,
 
   2024   2023 
   $   $ 
Revenue  $1,804,765   $543,431 
Cost of sales   802,151    227,074 
Gross margin   1,002,614    316,357 
           
Operating Expenses          
Selling and marketing expenses   924,449    935,840 
Research and development, net   1,001,149    935,309 
General and administration expenses   1,127,117    1,058,180 
Total operating expenses   3,052,715    2,929,329 
           
Operating loss   (2,050,101)   (2,612,972)
           
Financial income, net   (453,226)   (1,232,588)
           
Loss before income tax expenses  $(1,596,875)  $(1,380,384)
           
Income tax expenses   (57,000)   (70,833)
           
Loss after income tax expenses  $(1,653,875)  $(1,451,217)
           
Loss per share - basic and diluted   (0.11)   (0.11)
           
Weighted average shares outstanding - basic and diluted   1,555,961,075    1,329,652,095 

 

*Restated throughout following transition from AUD to USD presentation and functional currency

 

3

 

 

 

Mobilicom Limited

Reconciliation table of EBITDA to Loss after income tax expenses

 

   For the six months ended,
June 30,
  

Restated*

For the six months ended,
June 30,

 
   2024   2023 
   $   $ 
Loss after income tax expense  $(1,653,875)  $(1,451,217)
Financial income, net   (453,226)   (1,232,588)
Depreciation   129,303    118,353 
Share-based compensation   428,066    113,145 
Income tax expense   57,000    70,833 
EBITDA  $(1,492,732)  $(2,381,474)

 

*Restated throughout following transition from AUD to USD presentation and functional currency

 

4

 

 

 

 

Mobilicom Limited

Unaudited Interim Condensed Consolidated Statements of Financial Position

 

   June 30,  

Restated*

December 31,

 
   2024   2023 
   $   $ 
Assets        
         
Current assets        
Cash and cash equivalents  $9,676,328   $8,385,283 
Restricted cash   58,008    59,426 
Trade and other receivables, net   443,568    977,578 
Inventories, net   709,345    934,779 
Total current assets   10,887,249    10,357,066 
           
Non-current assets          
Property, plant and equipment, net   87,550    80,547 
Right-of-use assets   328,310    460,300 
Total non-current assets   415,860    540,847 
           
Total assets  $11,303,109   $10,897,913 
           
Liabilities          
           
Current liabilities          
Trade and other payables  $1,044,449   $1,420,018 
Lease liabilities   207,847    223,700 
Financial liability   1,555,632    1,075,808 
Total current liabilities   2,807,928    2,719,526 
           
Non-current liabilities          
Lease liabilities   115,521    229,078 
Employee benefits   203,409    202,151 
Governmental liabilities on grants received   13,235    4,560 
Total non-current liabilities   332,165    435,789 
           
Total liabilities   3,140,093    3,155,315 
           
Net assets  $8,163,016   $7,742,598 
           
Equity          
           
Issued capital   32,878,307    31,035,121 
Reserves   (680,372)   (911,479)
Accumulated losses   (24,034,919)   (22,381,044)
           
Total equity  $8,163,016   $7,742,598 

 

*Restated throughout following transition from AUD to USD presentation and functional currency

 

 

5