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
under the Securities Exchange Act of 1934
For the month of March 2025
Commission file number: 001-41482
Jeffs’ Brands Ltd
(Translation of registrant’s name into English)
7 Mezada St.
Bnei Brak, Israel 5126112
(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
Acquisition of Pure Logistics
On March 10, 2025 (the “Effective Date”), Jeffs’ Brands Ltd (the “Company”), entered into a purchase agreement (the “Agreement”) with Smart Repair Pro, a wholly-owned subsidiary of the Company (“Smart Repair”), Pure NJ Logistics LLC (“Pure Logistics”), a New Jersey limited liability company that operates a strategically located logistics center in New Jersey, and the current holders of the issued and outstanding equity interests and assets of Pure Logistics, L.I.A. Pure Capital Ltd., Eliyahu Yoresh and Tal Yoresh (collectively, the “Sellers”), pursuant to which, on the terms and subject to the conditions of the Agreement, the Sellers will sell to Smart Repair, and Smart Repair will purchase from the Sellers, all of the issued and outstanding equity interests of Pure Logistics from the Sellers, in consideration for a base payment of $2,100,000 (the “Base Payment”) and a deferred payment of $500,000 (the “Deferred Payment”) (the “Acquisition”).
Pursuant to the Agreement, the Base Payment will be made at the closing of the Acquisition, which is expected to occur within seven business days from the Effective Date (the “Closing”), on the terms and subject to the conditions set forth in the Agreement.
The Deferred Payment will be made through promissory notes (the “Promissory Notes”), in the aggregate principal amount of $500,000, pro-rated to each Seller’s percentage of ownership in Pure Logistics, bearing an annual interest rate of 9%, to be issued by Smart Repair to the Sellers at the Closing and to be repaid by Smart Repair in ten monthly installments of $50,000 each, pro-rated to each Seller’s percentage of ownership in Pure Logistics, starting after the sixth month anniversary of the date of the Closing.
As security for the full repayment of the outstanding due amounts under the Promissory Notes, at the Closing the Company will issue to the Sellers warrants to purchase ordinary shares, no par value, of Jeffs’ Brands (the “Ordinary Shares”), at an exercise price per share initially equal to $2.75 (the “Warrants”). The number of Ordinary Shares underlying each Warrant (the “Warrant Shares”), will be initially equal to the amount of the Deferred Payment, pro-rated to each Seller’s percentage of ownership in Pure Logistics, divided by the initial exercise price, rounded up to the nearest whole number.. The Warrants will only become exercisable upon the occurrence of an Event of Default (as defined in the Promissory Notes). Upon an Event of Default, the number of Warrant Shares will be adjusted to reflect the outstanding amount due by Smart Repair to each Seller under his Promissory Note (the “Outstanding Amount”), such that the number of Warrant Shares will be equal to the Outstanding Amount divided by the New Exercise Price (as defined in the Warrant) then in effect, minus the amount of Warrant Shares already exercised (if any), rounded up to the nearest whole number. The “New Exercise Price” will be equal to 135% of the closing price of the Ordinary Shares on the Nasdaq Capital Market as of the date of Event of Default. The exercise price of the Warrants and the number of Warrant Shares are also subject to certain anti-dilution and share combination event protections, as set forth in the Warrants. The exercise of the Warrants is the Sellers’ sole recourse against non-payment of the principal amount and any due interest.
In addition, pursuant to the terms of the Agreement, Smart Repair will deliver to the Sellers an aggregate cash payment of $247,401.87, covering an outstanding security deposit provided by the Sellers under a current lease agreement of Pure Logistics.
Neither the Warrants to be issued by the Company to the Sellers, nor the Promissory Notes to be issued by Smart Repair to the Sellers will be registered under the Securities Act of 1933, as amended (the “Securities Act”), or any state’s securities laws, and such Warrants and Promissory Notes were acquired pursuant to an exemption from registration under the Securities Act. No Warrants or the Promissory Notes may be offered or sold in the United States by the Company, except pursuant to an effective registration statement or an applicable exemption from the registration requirements of the Securities Act. This Report of Foreign Private Issuer on Form 6-K (this “Form 6-K”) shall not constitute an offer to sell or the solicitation of an offer to buy the Warrants or the Promissory Notes, nor shall there be any sale of the Warrants or the Promissory Notes in any state or jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state or jurisdiction.
1
Eli Yoresh, one of the Sellers is a former director of the Company. Vik Hakmon, the Company’s chief executive officer and a director, may be deemed to have a personal interest in the Acquisition by virtue of being a family member of the controlling shareholder of L.I.A. Pure Capital Ltd., one of the Sellers, and as such the Acquisition was approved by the Company’s audit committee and board of directors in accordance with the Israeli Companies Law-1999.
On March 11, 2025, Jeffs’ Brands issued a press release with respect to the Acquisition titled “Jeffs’ Brands Enters Into a Definitive Agreement to Acquire a U.S. Company that Operates a U.S. Based Logistics Center, aiming to Advance its Growth Strategy, for $2.6 million”, a copy of which is furnished as Exhibit 99.1 to this Form 6-K.
Copies of the Agreement, the form of Promissory Notes and the form of Warrant are filed as Exhibits 10.1, 10.2 and 4.1, respectively, to this Form 6-K, and are incorporated by reference herein. The foregoing summaries of the Agreement, the form of Promissory Note and the form of Warrant are subject to and qualified in their entirety by reference to such exhibits.
Unaudited pro forma condensed combined financial information
In connection with the Acquisition, the Company is filing with this Form 6-K the unaudited pro forma condensed combined financial information of the Company to reflect the effect of the Acquisition as if it had occurred on June 30, 2024 and on January 1, 2023, as Exhibit 99.2, the audited consolidated financial information of Pure Logistics for the periods ended December 31, 2023 and December 31, 2022 as Exhibit 99.3 and the unaudited interim consolidated financial information of Pure Logistics as of June 30, 2024 and as of September 30, 2024, as Exhibits 99.4 and 99.5, respectively.
The unaudited pro forma condensed combined financial information does not necessarily reflect what the Company’s results of operations, balance sheets or cash flows would have been during the periods presented had the Acquisition been completed in prior periods and does not necessarily indicate what the Company’s results of operations, balance sheets, cash flows or costs and expenses will be in the future.
This Form 6-K, is incorporated by reference into the Company’s Registration Statements on Form F-3 (File No. 333-277188, File No. 333-262835, File No. 333-283848, File No. 333-283904 and File No. 333-285030) and Registration Statements on Form S-8 (File No. 333-269119 and File No. 333-280459), to be a part thereof from the date on which this Form 6-K is furnished, to the extent not superseded by documents or reports subsequently filed or furnished.
Cautionary Note Regarding Forward-Looking Statements
This Form 6-K contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act and other securities laws. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” and similar expressions or variations of such words are intended to identify forward-looking statements. For example, the Company is using forward-looking statements when discussing the Acquisition and the timing of its completion. Forward-looking statements are not historical facts, and are based upon management’s current expectations, beliefs and projections, many of which, by their nature, are inherently uncertain. Such expectations, beliefs and projections are expressed in good faith. However, there can be no assurance that management’s expectations, beliefs or projections will be achieved, and actual results may differ materially from what is expressed in, or indicated by, the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements. For a more detailed description of the risks and uncertainties affecting the Company, reference is made to the Company’s reports filed from time to time with the SEC, including, but not limited to, the risks detailed in the Company’s Annual Report on Form 20-F filed on April 1, 2024. Forward-looking statements speak only as of the date the statements are made. The Company assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances, changes in assumptions or changes in other factors affecting forward-looking information except to the extent required by applicable securities laws. If the Company does update one or more forward-looking statements, no inference should be drawn that the Company will make additional updates with respect thereto or with respect to other forward-looking statements.
2
EXHIBIT INDEX
^ | Certain schedules and exhibits have been omitted pursuant to Item 601(b)(2) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the SEC upon request. |
3
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.
Jeffs’ Brands Ltd | ||
Date: March 11, 2025 | By: | /s/ Ronen Zalayet |
Ronen Zalayet | ||
Chief Financial Officer |
4
Exhibit 4.1
NEITHER THE ISSUANCE AND SALE OF THE SECURITIES REPRESENTED BY THIS CERTIFICATE NOR THE SECURITIES INTO WHICH THESE SECURITIES ARE EXERCISABLE HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR APPLICABLE STATE SECURITIES LAWS. THE SECURITIES MAY NOT BE OFFERED FOR SALE, SOLD, TRANSFERRED OR ASSIGNED (I) IN THE ABSENCE OF (A) AN EFFECTIVE REGISTRATION STATEMENT FOR THE SECURITIES UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR (B) AN OPINION OF COUNSEL SELECTED BY THE HOLDER, IN A GENERALLY ACCEPTABLE FORM, THAT REGISTRATION IS NOT REQUIRED UNDER SAID ACT OR (II) UNLESS SOLD PURSUANT TO RULE 144 OR RULE 144A UNDER SAID ACT. NOTWITHSTANDING THE FOREGOING, THE SECURITIES MAY BE PLEDGED IN CONNECTION WITH A BONA FIDE MARGIN ACCOUNT OR OTHER LOAN OR FINANCING ARRANGEMENT SECURED BY THE SECURITIES.
JEFFS’ BRANDS LTD
Warrant To Purchase Ordinary Shares
Warrant No.: _________
Number of Ordinary Shares: _____________
Date of Issuance: _____ ___, 2025 (“Issuance Date”)
Jeffs’ Brands Ltd, an Israeli company (the “Company”), hereby certifies that, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, ________ the registered holder hereof or its permitted assigns (the “Holder”), is entitled, subject to the terms set forth below, to purchase from the Company, at the Exercise Price (as defined below) then in effect, at any time after the Effective Date (as defined below) but not after 11:59 p.m., New York time, on the Expiration Date, (as defined below), ______________ (_____________) fully paid nonassessable Ordinary Shares, subject to adjustment as provided herein (the “Warrant Shares”). Except as otherwise defined herein, capitalized terms in this Warrant to Purchase Ordinary Shares (including any Warrants to Purchase Ordinary Shares issued in exchange, transfer or replacement hereof, this “Warrant”), shall have the meanings set forth in Section 17. This Warrant is issued pursuant to Section 3 of that certain Purchase Agreement, dated as of March 10, 2025 (the “Subscription Date”), by and among the Company, Smart Repair Pro (“Smart Repair) and the sellers (the “Sellers”) referred to therein (the “Purchase Agreement”). Capitalized terms used herein and not otherwise defined shall have the definitions ascribed to such terms in the Purchase Agreement.
1. EXERCISE OF WARRANT.
(a) Mechanics of Exercise. Subject to the terms and conditions hereof (including, without limitation, the limitations set forth in Section 1(f)), this Warrant may be exercised by the Holder at any time or times after the Effective Date, in whole or in part, by (i) delivery of a written notice, in the form attached hereto as Exhibit A (the “Exercise Notice”), of the Holder’s election to exercise this Warrant and (ii) (A) payment to the Company of an amount equal to the applicable Exercise Price multiplied by the number of Warrant Shares as to which this Warrant is being exercised (the “Aggregate Exercise Price”) in cash by wire transfer of immediately available funds or (B) if the provisions of Section 1(d) are applicable, by notifying the Company that this Warrant is being exercised pursuant to a Cashless Exercise (as defined in Section 1(d)). The Holder shall not be required to deliver the original Warrant in order to effect an exercise hereunder. Execution and delivery of the Exercise Notice with respect to less than all of the Warrant Shares shall have the same effect as cancellation of the original Warrant and issuance of a new Warrant evidencing the right to purchase the remaining number of Warrant Shares. On or before the first (1st) Trading Day following the date on which the Company has received the Exercise Notice, the Company shall transmit by electronic mail an acknowledgment of confirmation of receipt of the Exercise Notice to the Holder and the Company’s transfer agent (the “Transfer Agent”). On or before the earlier of (i) the second (2nd) Trading Day and (ii) the number of Trading Days comprising the Standard Settlement Period, in each case, following the date on which the Holder delivers the Exercise Notice to the Company, so long as the Holder delivers the Aggregate Exercise Price (or notice of a Cashless Exercise) on or prior to the Trading Day following the date on which the Company has received the Exercise Notice (the “Share Delivery Date”) (provided that if the Aggregate Exercise Price has not been delivered by such date, the Share Delivery Date shall be one (1) Trading Day after the Aggregate Exercise Price (or notice of a Cashless Exercise) is delivered), the Company shall (X) provided that the Transfer Agent is participating in The Depository Trust Company (“DTC”) Fast Automated Securities Transfer Program and (A) the Warrant Shares are subject to an effective resale registration statement in favor of the Holder or (B) if exercised via Cashless Exercise, at a time when Rule 144 would be available for resale of the Warrant Shares by the Holder, credit such aggregate number of Warrant Shares to which the Holder is entitled pursuant to such exercise to the Holder’s or its designee’s balance account with DTC through its Deposit / Withdrawal At Custodian system, or (Y) if the Transfer Agent is not participating in the DTC Fast Automated Securities Transfer Program or (A) the Warrant Shares are not subject to an effective resale registration statement in favor of the Holder and (B) if exercised via Cashless Exercise, at a time when Rule 144 would not be available for resale of the Warrant Shares by the Holder, deliver to the Holder, book entry statements evidencing the Warrant Shares, for the number of Warrant Shares to which the Holder is entitled pursuant to such exercise. The Company shall be responsible for all fees and expenses of the Transfer Agent and all fees and expenses with respect to the issuance of Warrant Shares via DTC, if any. Upon delivery of the Exercise Notice, the Holder shall be deemed for all corporate purposes to have become the holder of record of the Warrant Shares with respect to which this Warrant has been exercised, irrespective of the date such Warrant Shares are credited to the Holder’s DTC account or the date of delivery of the book entry statements evidencing such Warrant Shares, as the case may be. If this Warrant is submitted in connection with any exercise pursuant to this Section 1(a) and the number of Warrant Shares represented by this Warrant submitted for exercise is greater than the number of Warrant Shares being acquired upon an exercise, then the Company shall as soon as practicable and in no event later than three (3) Trading Days after any exercise and at its own expense, issue a new Warrant (in accordance with Section 7(d)) representing the right to purchase the number of Warrant Shares issuable immediately prior to such exercise under this Warrant, less the number of Warrant Shares with respect to which this Warrant is exercised. No fractional Warrant Shares are to be issued upon the exercise of this Warrant, but rather the number of Warrant Shares to be issued shall be rounded up to the nearest whole number. The Company shall pay any and all taxes which may be payable with respect to the issuance and delivery of Warrant Shares upon exercise of this Warrant. The Company’s obligations to issue and deliver Warrant Shares in accordance with the terms and subject to the conditions hereof are absolute and unconditional, irrespective of any action or inaction by the Holder to enforce the same, any waiver or consent with respect to any provision hereof, the recovery of any judgment against any Person or any action to enforce the same, or any setoff, counterclaim, recoupment, limitation or termination.
(b) Exercise Price. For purposes of this Warrant, “Exercise Price” means $2.75 per share, subject to adjustment as provided herein subject to the reset in Section 2(d).
- 2 -
(c) Company’s Failure to Timely Deliver Securities. If the Company shall fail to cause the Transfer Agent to transmit to the Holder on or prior to the Share Delivery Date, Warrant Shares pursuant to an exercise notice delivered by the Holder and if after such date the Holder is required by its broker to purchase (in an open market transaction or otherwise) or the Holder’s brokerage firm otherwise purchases, Ordinary Shares to deliver in satisfaction of a sale by the Holder of the Warrant Shares which the Holder anticipated receiving upon such exercise (a “Buy-In”), then the Company shall, within three (3) Trading Days after the Holder’s request (a) pay in cash to the Holder the amount, if any, by which (x) the Holder’s total purchase price (including brokerage commissions, if any) for the Ordinary Shares so purchased exceeds (y) the amount obtained by multiplying (1) the number of Warrant Shares that the Company was required to deliver to the Holder in connection with the exercise at issue times (2) the price at which the sell order giving rise to such purchase obligation was executed, and (b) at the option of the Holder, either reinstate the portion of the Warrant and equivalent number of Warrant Shares for which such exercise was not honored (in which case such exercise shall be deemed rescinded) or deliver to the Holder the number of Ordinary Shares that would have been issued had the Company timely complied with its exercise and delivery obligations hereunder. For example, if the Holder purchases Ordinary Shares having a total purchase price of $11,000 to cover a Buy-In with respect to an attempted exercise of Ordinary Shares with an aggregate sale price giving rise to such purchase obligation of $10,000, under clause (a) of the immediately preceding sentence the Company shall be required to pay the Holder $1,000. The Holder shall provide the Company written notice indicating the amounts payable to the Holder in respect of the Buy-In and evidence of the amount of such loss. Nothing herein shall limit the Holder’s right to pursue any other remedies available to it hereunder, at law or in equity, including, without limitation, a decree of specific performance and/or injunctive relief with respect to the Company’s failure to timely deliver Ordinary Shares upon the exercise of this Warrant as required pursuant to the terms hereof.
(d) Cashless Exercise. Notwithstanding anything contained herein to the contrary, if a a registration statement covering the resale of the Warrant Shares is not available for the resale of such Warrant Shares, the Holder may, in its sole discretion, exercise this Warrant in whole or in part and, in lieu of making the cash payment otherwise contemplated to be made to the Company upon such exercise in payment of the Aggregate Exercise Price, elect instead to receive upon such exercise the “Net Number” of Ordinary Shares determined according to the following formula (a “Cashless Exercise”):
Net Number = (A x B) - (A x C)
B
For purposes of the foregoing formula:
A | = | the total number of shares with respect to which this Warrant is then being exercised. |
B | = | as applicable: (i) the Weighted Average Price of the Ordinary Shares on the Trading Day immediately preceding the date of the applicable Exercise Notice if such Exercise Notice is (1) both executed and delivered pursuant to Section 1(a) hereof on a day that is not a Trading Day or (2) both executed and delivered pursuant to Section 1(a) hereof on a Trading Day prior to the opening of “regular trading hours” (as defined in Rule 600(b) of Regulation NMS promulgated under the federal securities laws) on such Trading Day, (ii) the bid price of the Ordinary Shares on the principal Trading Market as reported by Bloomberg as of the time of the Holder’s execution of the applicable Exercise Notice, if such Exercise Notice is executed during “regular trading hours” on a Trading Day and is delivered within two (2) hours thereafter (including until two (2) hours after the close of “regular trading hours” on a Trading Day) pursuant to Section 1(a) hereof or (iii) the Weighted Average Price of the Ordinary Shares on the date of the applicable Exercise Notice if the date of such Exercise Notice is a Trading Day and such Exercise Notice is both executed and delivered pursuant to Section 1(a) hereof after the close of “regular trading hours” on such Trading Day; |
C | = | the Exercise Price then in effect for the applicable Warrant Shares at the time of such exercise. |
If Ordinary Shares are issued pursuant to this Section 1(d), the Company hereby acknowledges and agrees that the Warrant Shares issued in a Cashless Exercise shall be deemed to have been acquired by the Holder, and the holding period for the Warrant Shares shall be deemed to have commenced, on the date this Warrant was originally issued pursuant to the Purchase Agreement. The Company agrees not to take any position contrary to this Section 1(d).
(e) Disputes. In the case of a dispute as to the determination of the Exercise Price or the arithmetic calculation of the Warrant Shares, the Company shall promptly issue to the Holder the number of Warrant Shares that are not disputed and resolve such dispute in accordance with Section 12.
- 3 -
(f) Beneficial Ownership Limitations on Exercises. Notwithstanding anything to the contrary contained herein, the Company shall not effect the exercise of any portion of this Warrant, and the Holder shall not have the right to exercise any portion of this Warrant, pursuant to the terms and conditions of this Warrant and any such exercise shall be null and void and treated as if never made, to the extent that after giving effect to such exercise, the Holder together with the other Attribution Parties collectively would beneficially own in excess of 4.99% (the “Maximum Percentage”) of the number of 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 the Holder and the other Attribution Parties shall include the number of Ordinary Shares held by the Holder and all other Attribution Parties plus the number of Ordinary Shares issuable upon exercise of this Warrant with respect to which the determination of such sentence is being made, but shall exclude the number of Ordinary Shares which would be issuable upon (A) exercise of the remaining, unexercised portion of this Warrant beneficially owned by the Holder or any of the other Attribution Parties and (B) exercise or conversion of the unexercised or unconverted portion of any other securities of the Company (including, without limitation, any convertible notes or convertible preferred stock or warrants) beneficially owned by the Holder or any other Attribution Party subject to a limitation on conversion or exercise analogous to the limitation contained in this Section 1(f). For purposes of this Section 1(f), beneficial ownership shall be calculated in accordance with Section 13(d) of the Securities Exchange Act of 1934, as amended (the “1934 Act”). For purposes of this Warrant, in determining the number of outstanding Ordinary Shares the Holder may acquire upon the exercise of this Warrant without exceeding the Maximum Percentage, the Holder may rely on the number of outstanding Ordinary Shares as reflected in (x) the Company’s most recent Annual Report on Form 20-F, Report of Foreign Private Issuer on Form 6-K or other public filing with the Securities and Exchange Commission (the “SEC”), as the case may be, (y) a more recent public announcement by the Company or (3) any other written notice by the Company or the Transfer Agent setting forth the number of Ordinary Shares outstanding (the “Reported Outstanding Share Number”). If the Company receives an Exercise Notice from the Holder at a time when the actual number of outstanding Ordinary Shares is less than the Reported Outstanding Share Number, the Company shall (i) notify the Holder in writing of the number of Ordinary Shares then outstanding and, to the extent that such Exercise Notice would otherwise cause the Holder’s beneficial ownership, as determined pursuant to this Section 1(f), to exceed the Maximum Percentage, the Holder must notify the Company of a reduced number of Warrant Shares to be purchased pursuant to such Exercise Notice (the number of shares by which such purchase is reduced, the “Reduction Shares”) and (ii) as soon as reasonably practicable, the Company shall return to the Holder any exercise price paid by the Holder for the Reduction Shares. For any reason at any time, upon the written or oral request of the Holder, the Company shall within one (1) Trading Day confirm orally and in writing or by electronic mail to the 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 securities of the Company, including this Warrant, by the Holder and any other Attribution Party since the date as of which the Reported Outstanding Share Number was reported. In the event that the issuance of Ordinary Shares to the Holder upon exercise of this Warrant results in the Holder and the other Attribution Parties being deemed to beneficially own, in the aggregate, more than the Maximum Percentage of the number of outstanding Ordinary Shares (as determined under Section 13(d) of the 1934 Act), the number of shares so issued by which the Holder’s and the other Attribution Parties’ aggregate beneficial ownership exceeds the Maximum Percentage (the “Excess Shares”) shall be deemed null and void and shall be cancelled ab initio, and the Holder shall not have the power to vote or to transfer the Excess Shares. As soon as reasonably practicable after the issuance of the Excess Shares has been deemed null and void, the Company shall return to the Holder the exercise price paid by the Holder for the Excess Shares. For purposes of clarity, the Ordinary Shares issuable pursuant to the terms of this Warrant in excess of the Maximum Percentage shall not be deemed to be beneficially owned by the Holder for any purpose including for purposes of Section 13(d) or Rule 16a-1(a)(1) of the 1934 Act. No prior inability to exercise this Warrant pursuant to this paragraph shall have any effect on the applicability of the provisions of this paragraph with respect to any subsequent determination of exercisability. The provisions of this paragraph shall be construed and implemented in a manner otherwise than in strict conformity with the terms of this Section 1(f) to the extent necessary to correct this paragraph or any portion of this paragraph which may be defective or inconsistent with the intended beneficial ownership limitation contained in this Section 1(f) or to make changes or supplements necessary or desirable to properly give effect to such limitation, and, in addition, with the intention that Sections 274 and 328 to the Israeli Companies Law, 1999, shall not apply to any of the transactions contemplated under this Warrant. The limitation contained in this paragraph may not be waived and shall apply to a successor holder of this Warrant.
- 4 -
(g) Insufficient Authorized Shares. If at any time while this Warrant remains outstanding the Company does not have a sufficient number of authorized and unreserved Ordinary Shares to satisfy its obligation to reserve for issuance upon exercise of this Warrant at least a number of Ordinary Shares equal to 100% of the number of Ordinary Shares as shall from time to time be necessary to effect the exercise of all of this Warrant then outstanding without regard to any limitation on exercise included herein (as adjusted for stock splits, stock dividends, recapitalizations, reorganizations, reclassification, combinations, reverse stock splits, or other similar events occurring after the Subscription Date) (the “Required Reserve Amount” and the failure to have such sufficient number of authorized and unreserved Ordinary Shares, an “Authorized Share Failure”), then the Company shall immediately take all action necessary to increase the Company’s authorized Ordinary Shares to an amount sufficient to allow the Company to reserve the Required Reserve Amount for this Warrant then outstanding. Without limiting the generality of the foregoing sentence, as soon as practicable after the date of the occurrence of an Authorized Share Failure, but in no event later than sixty (60) days after the occurrence of such Authorized Share Failure, the Company shall hold a meeting of its shareholders for the approval of an increase in the number of authorized Ordinary Shares. In connection with such meeting, the Company shall provide each shareholder with a proxy statement and shall use its best efforts to solicit its shareholders’ approval of such increase in authorized Ordinary Shares and to cause its board of directors to recommend to the shareholders that they approve such proposal. Notwithstanding the foregoing, if any such time of an Authorized Share Failure, the Company is able to obtain the approval of holders of a majority of the Ordinary Shares voting at a general meeting to approve the increase in the number of authorized Ordinary Shares, the Company may satisfy this obligation by obtaining such approval. In the event that upon any exercise of this Warrant, the Company does not have sufficient authorized shares to deliver in satisfaction of such exercise, then unless the Holder elects to void such attempted exercise, the Holder may require the Company to pay to the Holder within three (3) Trading Days of the applicable exercise, cash in an amount equal to the product of (i) the quotient determined by dividing (x) the number of Warrant Shares that the Company is unable to deliver pursuant to this Section 1(g), by (y) the total number of Warrant Shares issuable upon exercise of this Warrant (without regard to any limitations or restrictions on exercise of this Warrant) and (ii) the Black Scholes Value; provided, that (x) references to “the day immediately following the public announcement of the applicable Fundamental Transaction” in the definition of “Black Scholes Value” shall instead refer to “the date the Holder exercises this Warrant and the Company cannot deliver the required number of Warrant Shares because of an Authorized Share Failure” and (y) clause (iii) of the definition of “Black Scholes Value” shall instead refer to “the underlying price per share used in such calculation shall be the highest Weighted Average Price during the period beginning on the date of the applicable date of exercise and the date that the Company makes the applicable cash payment.”
(h) Conversion of Warrant. If, at any time while this Warrant remains outstanding, (i) the Company shall receive a written notice from the Nasdaq Stock Market LLC, indicating that the Company is not in compliance with the minimum equity standard requirement for continued listing set forth in Nasdaq Listing Rule 5550(b)(1) or (ii) on the Trading Day prior to the last day of any of the Company’s fiscal reporting periods, the Company determines in good faith and after consultation with its independent auditors that the Company will not be in compliance with Nasdaq Listing Rule 5550(b)(1), then without the need for further consent or action by the Holder or the Company, in the event of the occurrence of clause (i), the Company or the Holder and in the event of the occurrence of clause (ii), solely the Company, may elect to convert all or pro rata a part of, the remaining unexercised portion of this Warrant into Ordinary Shares, at a ratio of 1 to 1, such that each outstanding Warrant shall be converted into one Ordinary Share (the “Conversion”), provided however, that if, after giving effect to the Conversion, the Holder’s beneficial ownership of Ordinary Shares shall exceed the Maximum Percentage, the Holder shall be issued with pre-funded warrants in lieu of Ordinary Shares. For the avoidance of doubt, following the Conversion of this Warrant in whole or in part, the converted portion of this Warrant shall be deemed exercised and be cancelled and be of no further effect. Notwithstanding anything to the contrary contained herein, any Conversion election by the Company shall be permitted only to the minimum extent the Company in good faith, after consultation with its counsel and auditor, determines necessary for the Company to remain in compliance with Nasdaq Listing Rule 5550(b)(1).
- 5 -
2. ADJUSTMENT OF EXERCISE PRICE AND NUMBER OF WARRANT SHARES. The Exercise Price and the number of Warrant Shares shall be adjusted from time to time as follows:
(a) Adjustment Upon Issuance of Ordinary Shares. If and whenever on or after the Subscription Date, the Company issues or sells, or in accordance with this Section 2 is deemed to have issued or sold, any Ordinary Shares (including the issuance or sale of Ordinary Shares owned or held by or for the account of the Company, but excluding Ordinary Shares deemed to have been issued or sold by the Company in connection with any Excluded Securities) for a consideration per share (the “New Issuance Price”) less than a price (the “Applicable Price”) equal to the Exercise Price in effect immediately prior to such issue or sale or deemed issuance or sale (the foregoing a “Dilutive Issuance”), then immediately after and subject to the consummation of such Dilutive Issuance, the Exercise Price then in effect shall be reduced to an amount equal to the New Issuance Price. For the avoidance of doubt, for the purposes of this Section 2(a), pre-funded warrants to purchase Ordinary Shares shall be treated as Ordinary Shares. For purposes of determining the adjusted Exercise Price under this Section 2(a), the following shall be applicable:
(i) Issuance of Options. If the Company in any manner grants or sells any Options and the lowest price per share for which one Ordinary Share is issuable upon the exercise of any such Option or upon conversion, exercise or exchange of any Convertible Securities issuable upon exercise of any such Option is less than the Applicable Price, then such Ordinary Share shall be deemed to be outstanding and to have been issued and sold by the Company at the time of the granting or sale of such Option for such price per share. For purposes of this Section 2(a)(i), the “lowest price per share for which one Ordinary Share is issuable upon the exercise of any such Option or upon conversion, exercise or exchange of any Convertible Securities issuable upon exercise of any such Option” shall be equal to the sum of the lowest amounts of consideration (if any) received or receivable by the Company with respect to any one Ordinary Share upon the granting or sale of the Option, upon exercise of the Option and upon conversion, exercise or exchange of any Convertible Security issuable upon exercise of such Option less any consideration paid or payable by the Company with respect to such one Ordinary Share upon the granting or sale of such Option, upon exercise of such Option and upon conversion exercise or exchange of any Convertible Security issuable upon exercise of such Option. No further adjustment of the Exercise Price shall be made upon the actual issuance of such Ordinary Shares or of such Convertible Securities upon the exercise of such Options or upon the actual issuance of such Ordinary Shares upon conversion, exercise or exchange of such Convertible Securities.
(ii) Issuance of Convertible Securities. If the Company in any manner issues or sells any Convertible Securities and the lowest price per share for which one Ordinary Share is issuable upon the conversion, exercise or exchange thereof is less than the Applicable Price, then such Ordinary Share shall be deemed to be outstanding and to have been issued and sold by the Company at the time of the issuance or sale of such Convertible Securities for such price per share. For the purposes of this Section 2(a)(ii), the “lowest price per share for which one Ordinary Share is issuable upon the conversion, exercise or exchange thereof” shall be equal to the sum of the lowest amounts of consideration (if any) received or receivable by the Company with respect to any one Ordinary Share upon the issuance or sale of the Convertible Security and upon conversion, exercise or exchange of such Convertible Security less any consideration paid or payable by the Company with respect to such one Ordinary Share upon the issuance or sale of such Convertible Security and upon conversion, exercise or exchange of such Convertible Security. No further adjustment of the Exercise Price shall be made upon the actual issuance of such Ordinary Shares upon conversion, exercise or exchange of such Convertible Securities, and if any such issue or sale of such Convertible Securities is made upon exercise of any Options for which adjustment of this Warrant has been or is to be made pursuant to other provisions of this Section 2(a), no further adjustment of the Exercise Price shall be made by reason of such issue or sale.
- 6 -
(iii) Change in Option Price or Rate of Conversion. If the purchase price provided for in any Options, the additional consideration, if any, payable upon the issue, conversion, exercise or exchange of any Convertible Securities, or the rate at which any Convertible Securities are convertible into or exercisable or exchangeable for Ordinary Shares increases or decreases at any time, the Exercise Price in effect at the time of such increase or decrease shall be adjusted to the Exercise Price, which would have been in effect at such time had such Options or Convertible Securities provided for such increased or decreased purchase price, additional consideration or increased or decreased conversion rate, as the case may be, at the time initially granted, issued or sold. For purposes of this Section 2(a)(iii), if the terms of any Option or Convertible Security that was outstanding as of the Subscription Date are increased or decreased in the manner described in the immediately preceding sentence, then such Option or Convertible Security and the Ordinary Shares deemed issuable upon exercise, conversion or exchange thereof shall be deemed to have been issued as of the date of such increase or decrease. No adjustment pursuant to this Section 2(a) shall be made if such adjustment would result in an increase of the Exercise Price then in effect.
(iv) Calculation of Consideration Received. In case any Option is issued in connection with the issue or sale of other securities of the Company, together comprising one integrated transaction, (x) the Options will be deemed to have been issued for the Black Scholes Value per Option (the “Option Value”) and (y) the other securities issued or sold in such integrated transaction shall be deemed to have been issued or sold for the difference of (I) the aggregate consideration received by the Company less any consideration paid or payable by the Company pursuant to the terms of such other securities of the Company, less (II) the Option Value of such Options. If any Ordinary Shares, Options or Convertible Securities are issued or sold or deemed to have been issued or sold for cash, the consideration other than cash received therefor will be deemed to be the net amount received by the Company therefor. If any Ordinary Shares, Options or Convertible Securities are issued or sold for a consideration other than cash, the amount of such consideration received by the Company will be the fair value of such consideration, except where such consideration consists of publicly traded securities, in which case the amount of consideration received by the Company will be the Closing Sale Price of such publicly traded securities on the date of receipt of such publicly traded securities. If any Ordinary Shares, Options or Convertible Securities are issued to the owners of the non-surviving entity in connection with any merger in which the Company is the surviving entity, the amount of consideration therefor will be deemed to be the fair value of such portion of the net assets and business of the non-surviving entity as is attributable to such Ordinary Shares, Options or Convertible Securities, as the case may be. The fair value of any consideration other than cash or publicly traded securities will be determined jointly by the Company and the Required Holders. If such parties are unable to reach agreement within ten (10) days after the occurrence of an event requiring valuation (the “Valuation Event”), the fair value of such consideration will be determined within five (5) Business Days after the tenth (10th) day following the Valuation Event by an independent, reputable appraiser jointly selected by the Company and the Required Holders. The determination of such appraiser shall be final and binding upon all parties absent manifest error and the fees and expenses of such appraiser shall be borne by the Company. Notwithstanding anything to the contrary contained herein, if a calculation pursuant to this Section 2(a)(iv) would result in an Exercise Price that is lower than the par value of the Ordinary Shares, then the Exercise Price shall be deemed to equal the par value of the Ordinary Shares.
(v) Record Date. If the Company takes a record of the holders of Ordinary Shares for the purpose of entitling them (A) to receive a dividend or other distribution payable in Ordinary Shares, Options or in Convertible Securities or (B) to subscribe for or purchase Ordinary Shares, Options or Convertible Securities, then such record date will be deemed to be the date of the issue or sale of the Ordinary Shares deemed to have been issued or sold upon the declaration of such dividend or the making of such other distribution or the date of the granting of such right of subscription or purchase, as the case may be.
- 7 -
(vi) No Readjustment. For the avoidance of doubt, in the event that following the consummation of a Dilutive Issuance and the Exercise Price has been adjusted pursuant to this Section 2(a) and the Dilutive Issuance that triggered such adjustment is unwound, cancelled or expires after the fact for any reason, the Exercise Price will not be readjusted to the Exercise Price that would have been in effect if such Dilutive Issuance had not occurred or been consummated.
(b) Voluntary Adjustment By Company. Subject to the rules and regulations of the primary Trading Market, the Company may at any time during the term of this Warrant, with the prior written consent of the Required Holders, reduce the then current Exercise Price to any amount and for any period of time deemed appropriate by the Board of Directors of the Company.
(c) Adjustment Upon Subdivision or Combination of Ordinary Shares. If the Company at any time on or after the Subscription Date subdivides (by any stock split, stock dividend, recapitalization or otherwise) one or more classes of its outstanding Ordinary Shares into a greater number of shares, the Exercise Price in effect immediately prior to such subdivision will be proportionately reduced and the number of Warrant Shares will be proportionately increased. If the Company at any time on or after the Subscription Date combines (by combination, reverse stock split or otherwise) one or more classes of its outstanding Ordinary Shares into a smaller number of shares, the Exercise Price in effect immediately prior to such combination will be proportionately increased and the number of Warrant Shares will be proportionately decreased. Any adjustment under this Section 2(c) shall become effective at the close of business on the date the subdivision or combination becomes effective.
(d) Reset. Upon an Event of Default, the number of Warrant Shares shall be reset to reflect the outstanding amount of the Deferred Payment owed by Smart Repair to the Holder as of the Event of Default (the “Outstanding Deferred Payment”), such that the number of Warrant Shares shall be equal to the Outstanding Deferred Payment divided by the New Exercise Price then in effect, minus the amount of Warrant Shares already exercised (if any), rounded up to the nearest whole number. “New Exercise Price” shall be 135% of the closing price of the Company’s shares on the Principal Market, as of the date of Event of Default.
(e) Share Combination Event Adjustment. In addition to the adjustments set forth in this Section 2, if at any time on or after the Issuance Date there occurs any share split, reverse share split, share dividend, share combination recapitalization or other similar transaction involving the Ordinary Shares (each, a “Share Combination Event”, and such date on which the Share Combination Event is effected, the “Share Combination Event Date”) and the lowest Weighted Average Price of the Ordinary Shares during the period commencing on the Trading Day immediately following the applicable Share Combination Event Date and ending on the fifth (5th) Trading Day immediately following the applicable Share Combination Event Date (the “Event Market Price”) (provided if the Share Combination Event is effective prior to the opening of trading on the Principal Market (or if the Ordinary Shares no longer trade on the Principal Market, on the primary Eligible Market on which the Ordinary Shares then trade), then, commencing on the Share Combination Event Date and ending on the fourth (4th) Trading Day immediately following the applicable Share Combination Event Date (such period, the “Share Combination Adjustment Period”)) is less than the Exercise Price then in effect (after giving effect to the adjustment in clause 2(c) above), then, at the close of trading on the Principal Market (or if the Ordinary Shares no longer trade on the Principal Market, on the primary Eligible Market on which the Ordinary Shares then trade) on the last day of the Share Combination Adjustment Period, the Exercise Price then in effect on such 5th Trading Day shall be reduced (but in no event increased) to the Event Market Price and the number of Warrant Shares issuable upon exercise of this Warrant hereunder (such resulting number, the “Share Combination Issuable Shares”) shall be increased such that the aggregate Exercise Price payable hereunder, after taking into account the decrease in the Exercise Price, shall be equal to the aggregate Exercise Price on the Issuance Date for the Warrant Shares then outstanding. For the avoidance of doubt, if the adjustment in this Section 2(e) would otherwise result in an increase in the Exercise Price hereunder, no adjustment shall be made, and if this Warrant is exercised, on any date on which the Holder delivers an Exercise Notice to the Company (an “Exercise Date”) during the Share Combination Adjustment Period, solely with respect to such portion of this Warrant exercised on such applicable Exercise Date, such applicable Share Combination Adjustment Period shall be deemed to have ended on, and include, the Trading Day immediately prior to such Exercise Date and the Event Market Price on such applicable Exercise Date will be the lowest VWAP of the Ordinary Shares immediately prior to the Share Combination Event Date and ending on, and including the Trading Day immediately prior to such Exercise Date.
(f) Other Events. If any event occurs of the type contemplated by the provisions of this Section 2 but not expressly provided for by such provisions (including, without limitation, the granting of stock appreciation rights, phantom stock rights or other rights with equity features), then the Company’s Board of Directors will make an appropriate adjustment in the Exercise Price and the number of Warrant Shares, as mutually determined by the Company’s Board of Directors and the Required Holders, so as to protect the rights of the Holder; provided that no such adjustment pursuant to this Section 2(f) will increase the Exercise Price or decrease the number of Warrant Shares as otherwise determined pursuant to this Section 2.
- 8 -
2. RIGHTS UPON DISTRIBUTION OF ASSETS. If the Company shall declare or make any dividend or other distribution of its assets (or rights to acquire its assets) to holders of Ordinary Shares, by way of return of capital or otherwise (including, without limitation, any distribution of cash, stock or other securities, property, options, evidence of indebtedness or any other assets by way of a dividend, spin off, reclassification, corporate rearrangement, scheme of arrangement or other similar transaction) (a “Distribution”), at any time after the issuance of this Warrant and while the Warrant is outstanding, then, in each such case, the Exercise Price shall be adjusted by multiplying the Exercise Price in effect immediately prior to the record date fixed for determination of shareholders entitled to receive such distribution by a fraction of which the denominator shall be the Weighted Average Price determined as of the record date mentioned above, and of which the numerator shall be such Weighted Average Price on such record date less the then per share fair market value at such record date of the portion of such assets or evidence of indebtedness or rights or warrants so distributed applicable to one outstanding Ordinary Share as determined by the Board of Directors in good faith. In either case the adjustments shall be described in a statement provided to the Holder of the portion of assets or evidences of indebtedness so distributed or such subscription rights applicable to one Ordinary Share. Such adjustment shall be made whenever any such distribution is made and shall become effective immediately after the record date mentioned above.
3. PURCHASE RIGHTS; FUNDAMENTAL TRANSACTIONS.
(a) Purchase Rights. In addition to any adjustments pursuant to Section 2 above, if at any time the Company grants, issues or sells any Options, Convertible Securities or rights to purchase stock, warrants, securities or other property pro rata to the record holders of any class of Ordinary Shares (the “Purchase Rights”), then the Holder will be entitled to acquire, upon the terms applicable to such Purchase Rights, the aggregate Purchase Rights which the Holder could have acquired if the Holder had held the number of Ordinary Shares acquirable upon complete exercise of this Warrant (without regard to any limitations or restrictions on exercise of this Warrant, including without limitation, the Maximum Percentage) immediately before the date on which a record is taken for the grant, issuance or sale of such Purchase Rights, or, if no such record is taken, the date as of which the record holders of Ordinary Shares are to be determined for the grant, issue or sale of such Purchase Rights (provided, however, that to the extent that the Holder’s right to participate in any such Purchase Right would result in the Holder and the other Attribution Parties exceeding the Maximum Percentage, then the Holder shall not be entitled to participate in such Purchase Right to such extent (and shall not be entitled to beneficial ownership of such Ordinary Shares as a result of such Purchase Right (and beneficial ownership) to such extent) and such Purchase Right to such extent shall be held in abeyance for the benefit of the Holder until such time or times as its right thereto would not result in the Holder and the other Attribution Parties exceeding the Maximum Percentage, at which time or times the Holder shall be granted such right (and any Purchase Right granted, issued or sold on such initial Purchase Right or on any subsequent Purchase Right held similarly in abeyance) to the same extent as if there had been no such limitation).
- 9 -
(b) Fundamental Transactions. The Company shall not enter into or be party to a Fundamental Transaction unless the Successor Entity assumes in writing all of the obligations of the Company under this Warrant and the other Transaction Documents in accordance with the provisions of this Section 4(b) pursuant to written agreements in form and substance satisfactory to the Required Holders, including agreements, if so requested by the Holder, to deliver to each holder of this Warrant, in exchange for such Warrant, a security of the Successor Entity evidenced by a written instrument substantially similar in form and substance to this Warrant, including, without limitation, an adjusted exercise price equal to the value for the Ordinary Shares reflected by the terms of such Fundamental Transaction, and exercisable for a corresponding number of shares of capital stock equivalent to the Ordinary Shares acquirable and receivable upon exercise of this Warrant (without regard to any limitations on the exercise of this Warrant) prior to such Fundamental Transaction, and satisfactory to the Required Holders, and with an exercise price which applies the exercise price hereunder to such shares of capital stock (but taking into account the relative value of the Ordinary Shares pursuant to such Fundamental Transaction and the value of such shares of capital stock, such adjustments to the number of shares of capital stock and such exercise price being for the purpose of protecting the economic value of this Warrant immediately prior to the occurrence or consummation of such Fundamental Transaction). Any security issuable or potentially issuable to the Holder pursuant to the terms of this Warrant on the consummation of a Fundamental Transaction that was within the Company’s control to enter into or to avoid shall be registered and freely tradable by the Holder without any restriction or limitation or the requirement to be subject to any holding period pursuant to any applicable securities laws. No later than (i) thirty (30) days prior to the occurrence or consummation of any Fundamental Transaction or (ii) if later, the first Trading Day following the date the Company first becomes aware of the occurrence or potential occurrence of a Fundamental Transaction, the Company shall deliver written notice thereof via facsimile or electronic mail and overnight courier to the Holder. Upon the occurrence or consummation of any Fundamental Transaction that was within the Company’s control to enter into or to avoid, it shall be a required condition to the occurrence or consummation of any Fundamental Transaction that, the Company and the Successor Entity or Successor Entities, jointly and severally, shall succeed to, and the Company shall cause any Successor Entity or Successor Entities to jointly and severally succeed to, and be added to the term “Company” under this Warrant (so that from and after the date of such Fundamental Transaction, each and every provision of this Warrant referring to the “Company” shall refer instead to each of the Company and the Successor Entity or Successor Entities, jointly and severally), and the Company and the Successor Entity or Successor Entities, jointly and severally, may exercise every right and power of the Company prior thereto and shall assume all of the obligations of the Company prior thereto under this Warrant with the same effect as if the Company and such Successor Entity or Successor Entities, jointly and severally, had been named as the Company in this Warrant, and, solely at the request of the Holder, if the Successor Entity and/or Successor Entities is a publicly traded corporation whose common stock is quoted on or listed for trading on an Eligible Market, shall deliver (in addition to and without limiting any right under this Warrant) to the Holder in exchange for this Warrant a security of the Successor Entity and/or Successor Entities evidenced by a written instrument substantially similar in form and substance to this Warrant and exercisable for a corresponding number of shares of capital stock of the Successor Entity and/or Successor Entities (the “Successor Capital Stock”) equivalent to the Ordinary Shares acquirable and receivable upon exercise of this Warrant (without regard to any limitations on the exercise of this Warrant) prior to such Fundamental Transaction (such corresponding number of shares of Successor Capital Stock to be delivered to the Holder shall be equal to the greater of (A) the quotient of (i) the aggregate dollar value of all consideration (including cash consideration and any consideration other than cash (“Non-Cash Consideration”), in such Fundamental Transaction, as such values are set forth in any definitive agreement for the Fundamental Transaction that has been executed at the time of the first public announcement of the Fundamental Transaction or, if no such value is determinable from such definitive agreement, as determined in accordance with Section 12 with the term “Non-Cash Consideration” being substituted for the term “Exercise Price”) that the Holder would have been entitled to receive upon the happening of such Fundamental Transaction or the record, eligibility or other determination date for the event resulting in such Fundamental Transaction, had this Warrant been exercised immediately prior to such Fundamental Transaction or the record, eligibility or other determination date for the event resulting in such Fundamental Transaction (without regard to any limitations on the exercise of this Warrant) (the “Aggregate Consideration”) divided by (ii) the per share Closing Sale Price of such Successor Capital Stock on the Trading Day immediately prior to the consummation or occurrence of the Fundamental Transaction and (B) the product of (i) the quotient obtained by dividing (x) the Aggregate Consideration, by (y) the Closing Sale Price of the Ordinary Shares on the Trading Day immediately prior to the consummation or occurrence of the Fundamental Transaction and (ii) the highest exchange ratio pursuant to which any shareholder of the Company may exchange Ordinary Shares for Successor Capital Stock) (provided, however, to the extent that the Holder’s right to receive any such shares of publicly traded common stock (or their equivalent) of the Successor Entity would result in the Holder and its other Attribution Parties exceeding the Maximum Percentage, if applicable, then the Holder shall not be entitled to receive such shares to such extent (and shall not be entitled to beneficial ownership of such shares of publicly traded common stock (or their equivalent) of the Successor Entity as a result of such consideration to such extent) and the portion of such shares shall be held in abeyance for the Holder until such time or times, as its right thereto would not result in the Holder and its other Attribution Parties exceeding the Maximum Percentage, at which time or times the Holder shall be delivered such shares to the extent as if there had been no such limitation), and such security shall be satisfactory to the Holder, and with an identical exercise price to the Exercise Price hereunder (such adjustments to the number of shares of capital stock and such exercise price being for the purpose of protecting after the consummation or occurrence of such Fundamental Transaction the economic value of this Warrant that was in effect immediately prior to the consummation or occurrence of such Fundamental Transaction, as elected by the Holder solely at its option). Upon occurrence or consummation of the Fundamental Transaction, and it shall be a required condition to the occurrence or consummation of such Fundamental Transaction that, the Company and the Successor Entity or Successor Entities shall deliver to the Holder confirmation that there shall be issued upon exercise of this Warrant at any time after the occurrence or consummation of the Fundamental Transaction, as elected by the Holder solely at its option, Ordinary Shares, Successor Capital Stock or, in lieu of the Ordinary Shares or Successor Capital Stock (or other securities, cash, assets or other property purchasable upon the exercise of this Warrant prior to such Fundamental Transaction), such shares of stock, securities, cash, assets or any other property whatsoever (including warrants or other purchase or subscription rights), which for purposes of clarification may continue to be Ordinary Shares, if any, that the Holder would have been entitled to receive upon the happening of such Fundamental Transaction or the record, eligibility or other determination date for the event resulting in such Fundamental Transaction, had this Warrant been exercised immediately prior to such Fundamental Transaction or the record, eligibility or other determination date for the event resulting in such Fundamental Transaction (without regard to any limitations on the exercise of this Warrant), as adjusted in accordance with the provisions of this Warrant. In addition to and not in substitution for any other rights hereunder, prior to the occurrence or consummation of any Fundamental Transaction pursuant to which holders of Ordinary Shares are entitled to receive securities, cash, assets or other property with respect to or in exchange for Ordinary Shares (a “Corporate Event”), the Company shall make appropriate provision to ensure that, and any applicable Successor Entity or Successor Entities shall ensure that, and it shall be a required condition to the occurrence or consummation of such Corporate Event that, the Holder will thereafter have the right to receive upon exercise of this Warrant at any time after the occurrence or consummation of the Corporate Event, Ordinary Shares or Successor Capital Stock or, if so elected by the Holder, in lieu of the Ordinary Shares (or other securities, cash, assets or other property) purchasable upon the exercise of this Warrant prior to such Corporate Event (but not in lieu of such items still issuable under Sections 3 and 4(a), which shall continue to be receivable on the Ordinary Shares or on the such shares of stock, securities, cash, assets or any other property otherwise receivable with respect to or in exchange for Ordinary Shares), such shares of stock, securities, cash, assets or any other property whatsoever (including warrants or other purchase or subscription rights and any Ordinary Shares) which the Holder would have been entitled to receive upon the occurrence or consummation of such Corporate Event or the record, eligibility or other determination date for the event resulting in such Corporate Event, had this Warrant been exercised immediately prior to such Corporate Event or the record, eligibility or other determination date for the event resulting in such Corporate Event (without regard to any limitations on exercise of this Warrant). Provision made pursuant to the preceding sentence shall be in a form and substance reasonably satisfactory to the Holder. The provisions of this Section 4(b) shall apply similarly and equally to successive Fundamental Transactions and Corporate Events.
- 10 -
(c) Notwithstanding the foregoing, in the event of Fundamental Transaction, at the request of the Holder delivered before the ninetieth (90th) day after the occurrence or consummation of such Fundamental Transaction, the Company (or the Successor Entity) shall purchase this Warrant from the Holder by paying to the Holder, within five (5) Business Days after such request (or, if later, on the effective date of the Fundamental Transaction), cash in an amount equal to the Black Scholes Value of the remaining unexercised portion of this Warrant on the date of such Fundamental Transaction; provided, however, that, if such Fundamental Transaction is not within the Company’s control, including not approved by the Company’s Board of Directors, the Holder shall only be entitled to receive from the Company or any Successor Entity, as of the date of consummation of such Fundamental Transaction, the same type or form of consideration (and in the same proportion), at the Black Scholes Value of the unexercised portion of this Warrant, that is being offered and paid to the holders of Ordinary Shares of the Company in connection with such Fundamental Transaction, whether that consideration be in the form of cash, stock or any combination thereof, or whether the holders of Ordinary Shares are given the choice to receive from among alternative forms of consideration in connection with such Fundamental Transaction; provided, further, that if that if holders of Ordinary Shares of the Company are not offered or paid any consideration in such Fundamental Transaction, such holders of Ordinary Shares will be deemed to have received ordinary shares of the Successor Entity (which Successor Entity may be the Company following such Fundamental Transaction) in such Fundamental Transaction.
4. NON-CIRCUMVENTION. The Company hereby covenants and agrees that the Company will not, by amendment of its Amended and Restated Articles of Association or Bylaws, or through any reorganization, transfer of assets, consolidation, merger, scheme of arrangement, dissolution, issue or sale of securities, or any other voluntary action, avoid or seek to avoid the observance or performance of any of the terms of this Warrant, and will at all times in good faith carry out all of the provisions of this Warrant and take all action as may be required to protect the rights of the Holder. Without limiting the generality of the foregoing, the Company (i) shall not increase the par value of any Ordinary Shares receivable upon the exercise of this Warrant above the Exercise Price then in effect, (ii) shall take all such actions as may be necessary or appropriate in order that the Company may validly and legally issue fully paid and nonassessable Ordinary Shares upon the exercise of this Warrant, and (iii) shall, so long as this Warrant is outstanding, take all action necessary to reserve and keep available out of its authorized and unissued Ordinary Shares, solely for the purpose of effecting the exercise of this Warrant, 100% of the number of Ordinary Shares as shall from time to time be necessary to effect the exercise of this Warrant (without regard to any limitations on exercise).
5. WARRANT HOLDER NOT DEEMED A SHAREHOLDER. Except as otherwise specifically provided herein, the Holder, solely in such Person’s capacity as a holder of this Warrant, shall not be entitled to vote or receive dividends or be deemed the holder of share capital of the Company for any purpose, nor shall anything contained in this Warrant be construed to confer upon the Holder, solely in such Person’s capacity as the Holder of this Warrant, any of the rights of a shareholder of the Company or any right to vote, give or withhold consent to any corporate action (whether any reorganization, issue of stock, reclassification of stock, consolidation, merger, conveyance or otherwise), receive notice of meetings, receive dividends or subscription rights, or otherwise, prior to the issuance to the Holder of the Warrant Shares which such Person is then entitled to receive upon the due exercise of this Warrant. In addition, nothing contained in this Warrant shall be construed as imposing any liabilities on the Holder to purchase any securities (upon exercise of this Warrant or otherwise) or as a shareholder of the Company, whether such liabilities are asserted by the Company or by creditors of the Company. Notwithstanding this Section 6, the Company shall provide the Holder with copies of the same notices and other information given to the shareholders of the Company generally, contemporaneously with the giving thereof to the shareholders.
- 11 -
6. REISSUANCE OF WARRANTS.
(a) Transfer of Warrant. If this Warrant is to be transferred, the Holder shall surrender this Warrant to the Company, whereupon the Company will forthwith issue and deliver upon the order of the Holder a new Warrant (in accordance with Section 7(d)), registered as the Holder may request, representing the right to purchase the number of Warrant Shares being transferred by the Holder and, if less than the total number of Warrant Shares then underlying this Warrant is being transferred, a new Warrant (in accordance with Section 7(d)) to the Holder representing the right to purchase the number of Warrant Shares not being transferred.
(b) Lost, Stolen or Mutilated Warrant. Upon receipt by the Company of evidence reasonably satisfactory to the Company of the loss, theft, destruction or mutilation of this Warrant, and, in the case of loss, theft or destruction, of any indemnification undertaking by the Holder to the Company in customary form and, in the case of mutilation, upon surrender and cancellation of this Warrant, the Company shall execute and deliver to the Holder a new Warrant (in accordance with Section 7(d)) representing the right to purchase the Warrant Shares then underlying this Warrant.
(c) Exchangeable for Multiple Warrants. This Warrant is exchangeable, upon the surrender hereof by the Holder at the principal office of the Company, for a new Warrant or Warrants (in accordance with Section 7(d)) representing in the aggregate the right to purchase the number of Warrant Shares then underlying this Warrant, and each such new Warrant will represent the right to purchase such portion of such Warrant Shares as is designated by the Holder at the time of such surrender; provided, however, that no Warrants for fractional Warrant Shares shall be given.
(d) Issuance of New Warrants. Whenever the Company is required to issue a new Warrant pursuant to the terms of this Warrant, such new Warrant (i) shall be of like tenor with this Warrant, (ii) shall represent, as indicated on the face of such new Warrant, the right to purchase the Warrant Shares then underlying this Warrant (or in the case of a new Warrant being issued pursuant to Section 7(a) or Section 7(c), the Warrant Shares designated by the Holder which, when added to the number of Ordinary Shares underlying the other new Warrants issued in connection with such issuance, does not exceed the number of Warrant Shares then underlying this Warrant), (iii) shall have an issuance date, as indicated on the face of such new Warrant which is the same as the Issuance Date, and (iv) shall have the same rights and conditions as this Warrant.
7. NOTICES. Whenever notice is required to be given under this Warrant, unless otherwise provided herein, such notice shall be given in accordance with Section 17 of the Purchase Agreement. The Company shall provide the Holder with prompt written notice of all actions taken pursuant to this Warrant, including in reasonable detail a description of such action and the reason therefor. Without limiting the generality of the foregoing, the Company will give written notice to the Holder (i) immediately upon any adjustment of the Exercise Price, setting forth in reasonable detail, and certifying, the calculation of such adjustment and (ii) at least fifteen (15) days prior to the date on which the Company closes its books or takes a record (A) with respect to any dividend or distribution upon the Ordinary Shares, (B) with respect to any grants, issuances or sales of any Options, Convertible Securities or rights to purchase stock, warrants, securities or other property to holders of Ordinary Shares or (C) for determining rights to vote with respect to any Fundamental Transaction, dissolution or liquidation; provided in each case that such information shall be made known to the public prior to or in conjunction with such notice being provided to the Holder. It is expressly understood and agreed that the time of exercise specified by the Holder in each Exercise Notice shall be definitive and may not be disputed or challenged by the Company.
8. AMENDMENT AND WAIVER. Except as otherwise provided herein, the provisions of this Warrant may be amended or waived and the Company may take any action herein prohibited, or omit to perform any act herein required to be performed by it, only if the Company has obtained the written consent of the Holder.
- 12 -
9. GOVERNING LAW; JURISDICTION; JURY TRIAL. This Warrant shall be governed by and construed and enforced in accordance with, and all questions concerning the construction, validity, interpretation and performance of this Warrant shall be governed by, the internal laws of the State of New York, without giving effect to any choice of law or conflict of law provision or rule (whether of the State of New York or any other jurisdictions) that would cause the application of the laws of any jurisdictions other than the State of New York. The Company hereby irrevocably submits to the exclusive jurisdiction of the state and federal courts sitting in The City of New York, Borough of Manhattan, for the adjudication of any dispute hereunder or in connection herewith or with any transaction contemplated hereby or discussed herein, and hereby irrevocably waives, and agrees not to assert in any suit, action or proceeding, any claim that it is not personally subject to the jurisdiction of any such court, that such suit, action or proceeding is brought in an inconvenient forum or that the venue of such suit, action or proceeding is improper. The Company hereby irrevocably waives personal service of process and consents to process being served in any such suit, action or proceeding by mailing a copy thereof to the Company at its business address and agrees that such service shall constitute good and sufficient service of process and notice thereof. Nothing contained herein shall be deemed to limit in any way any right to serve process in any manner permitted by law. Nothing contained herein shall be deemed or operate to preclude the Holder from bringing suit or taking other legal action against the Company in any other jurisdiction to collect on the Company’s obligations to the Holder, to realize on any collateral or any other security for such obligations, or to enforce a judgment or other court ruling in favor of the Holder. THE COMPANY HEREBY IRREVOCABLY WAIVES ANY RIGHT IT MAY HAVE, AND AGREES NOT TO REQUEST, A JURY TRIAL FOR THE ADJUDICATION OF ANY DISPUTE HEREUNDER OR IN CONNECTION WITH OR ARISING OUT OF THIS WARRANT OR ANY TRANSACTION CONTEMPLATED HEREBY.
10. CONSTRUCTION; HEADINGS. This Warrant shall be deemed to be jointly drafted by the Company and all the Sellers and shall not be construed against any Person as the drafter hereof. The headings of this Warrant are for convenience of reference and shall not form part of, or affect the interpretation of, this Warrant.
11. DISPUTE RESOLUTION. In the case of a dispute as to the determination of the Exercise Price or the arithmetic calculation of the Warrant Shares, the Company shall submit the disputed determinations or arithmetic calculations via facsimile or electronic mail within two (2) Business Days of receipt of the Exercise Notice giving rise to such dispute, as the case may be, to the Holder. If the Holder and the Company are unable to agree upon such determination or calculation of the Exercise Price or the Warrant Shares within three (3) Business Days of such disputed determination or arithmetic calculation being submitted to the Holder, then the Company shall, within two (2) Business Days submit via facsimile or electronic mail (a) the disputed determination of the Exercise Price to an independent, reputable investment bank selected by the Company and approved by the Holder or (b) the disputed arithmetic calculation of the Warrant Shares to the Company’s independent, outside accountant. The Company shall cause at its expense the investment bank or the accountant, as the case may be, to perform the determinations or calculations and notify the Company and the Holder of the results no later than ten (10) Business Days from the time it receives the disputed determinations or calculations. Such investment bank’s or accountant’s determination or calculation, as the case may be, shall be binding upon all parties absent demonstrable error.
12. REMEDIES, OTHER OBLIGATIONS, BREACHES AND INJUNCTIVE RELIEF. The remedies provided in this Warrant shall be cumulative and in addition to all other remedies available under this Warrant and the other Transaction Documents, at law or in equity (including a decree of specific performance and/or other injunctive relief), and nothing herein shall limit the right of the Holder to pursue actual damages for any failure by the Company to comply with the terms of this Warrant. The Company acknowledges that a breach by it of its obligations hereunder will cause irreparable harm to the Holder and that the remedy at law for any such breach may be inadequate. The Company therefore agrees that, in the event of any such breach or threatened breach, the holder of this Warrant shall be entitled, in addition to all other available remedies, to an injunction restraining any breach, without the necessity of showing economic loss and without any bond or other security being required.
13. TRANSFER. This Warrant and the Warrant Shares may be offered for sale, sold, transferred, pledged or assigned without the consent of the Company.
14. SEVERABILITY. If any provision of this Warrant is prohibited by law or otherwise determined to be invalid or unenforceable by a court of competent jurisdiction, the provision that would otherwise be prohibited, invalid or unenforceable shall be deemed amended to apply to the broadest extent that it would be valid and enforceable, and the invalidity or unenforceability of such provision shall not affect the validity of the remaining provisions of this Warrant so long as this Warrant as so modified continues to express, without material change, the original intentions of the parties as to the subject matter hereof and the prohibited nature, invalidity or unenforceability of the provision(s) in question does not substantially impair the respective expectations or reciprocal obligations of the parties or the practical realization of the benefits that would otherwise be conferred upon the parties. The parties will endeavor in good faith negotiations to replace the prohibited, invalid or unenforceable provision(s) with a valid provision(s), the effect of which comes as close as possible to that of the prohibited, invalid or unenforceable provision(s).
- 13 -
15. DISCLOSURE. Upon receipt or delivery by the Company of any notice in accordance with the terms of this Warrant, unless the Company has in good faith determined that the matters relating to such notice do not constitute material, nonpublic information relating to the Company or its Subsidiaries (as defined in the Purchase Agreement), the Company shall contemporaneously with any such receipt or delivery publicly disclose such material, nonpublic information on a Report of Foreign Private Issuer on Form 6-K or otherwise. In the event that the Company believes that a notice contains material, nonpublic information relating to the Company or its Subsidiaries, the Company so shall indicate to the Holder contemporaneously with delivery of such notice, and in the absence of any such indication, the Holder shall be allowed to presume that all matters relating to such notice do not constitute material, nonpublic information relating to the Company or its Subsidiaries.
16. CERTAIN DEFINITIONS. For purposes of this Warrant, the following terms shall have the following meanings:
“1933 Act” means the Securities Act of 1933, as amended.
“Affiliate” shall have the meaning ascribed to such term in Rule 405 of the 1933 Act.
“Approved Stock Plan” means any employee benefit plan or share incentive plan which has been approved by the Board of Directors of the Company, pursuant to which the Company’s securities may be issued to any employee, officer or director for services provided to the Company.
“Attribution Parties” means, collectively, the following Persons: (i) any investment vehicle, including, any funds, feeder funds or managed accounts, currently, or from time to time after the Issuance Date, directly or indirectly managed or advised by the Holder’s investment manager or any of its Affiliates or principals, (ii) any direct or indirect Affiliates of the Holder or any of the foregoing, (iii) any Person acting or who could be deemed to be acting as a Group together with the Holder or any of the foregoing and (iv) any other Persons whose beneficial ownership of the Ordinary Shares would or could be aggregated with the Holder’s and the other Attribution Parties for purposes of Section 13(d) of the 1934 Act. For clarity, the purpose of the foregoing is to subject collectively the Holder and all other Attribution Parties to the Maximum Percentage.
“Black Scholes Value” means the value of this Warrant calculated using the Black-Scholes Option Pricing Model obtained from the “OV” function on Bloomberg determined as of the day immediately following the public announcement of the applicable Fundamental Transaction, or, if the Fundamental Transaction is not publicly announced, the date the Fundamental Transaction is consummated, for pricing purposes and reflecting (i) a risk-free interest rate corresponding to the U.S. Treasury rate for a period equal to the remaining term of this Warrant as of such date of request, (ii) an expected volatility equal to the greater of 100% and the 100 day volatility obtained from the HVT function on Bloomberg as of the Trading Day immediately following the public announcement of the applicable Fundamental Transaction, or, if the Fundamental Transaction is not publicly announced, the date the Fundamental Transaction is consummated, (iii) the underlying price per share used in such calculation shall be the greater of (x) the highest Weighted Average Price of the Ordinary Shares during the period beginning on the Trading Day prior to the execution of definitive documentation relating to the applicable Fundamental Transaction and ending on (A) the Trading Day immediately following the public announcement of such Fundamental Transaction, if the applicable Fundamental Transaction is publicly announced or (B) the Trading Day immediately following the consummation of the applicable Fundamental Transaction if the applicable Fundamental Transaction is not publicly announced and (y) the sum of the price per share being offered in cash, if any, plus the value of any non-cash consideration, if any, being offered in the Fundamental Transaction, (iv) a zero cost of borrow and (v) a 360 day annualization factor.
“Bloomberg” means Bloomberg Financial Markets.
“Business Day” means any day other than Saturday, Sunday or other day on which commercial banks in The City of New York are authorized or required by law to remain closed.
“Closing Bid Price” and “Closing Sale Price” means, for any security as of any date, the last closing bid price and last closing trade price, respectively, for such security on the Principal Market, as reported by Bloomberg, or, if the Principal Market begins to operate on an extended hours basis and does not designate the closing bid price or the closing trade price, as the case may be, then the last bid price or the last trade price, respectively, of such security prior to 4:00:00 p.m., New York time, as reported by Bloomberg, or, if the Principal Market is not the principal securities exchange or trading market for such security, the last closing bid price or last trade price, respectively, of such security on the principal securities exchange or trading market where such security is listed or traded as reported by Bloomberg, or if the foregoing do not apply, the last closing bid price or last trade price, respectively, of such security in the over-the-counter market on the electronic bulletin board for such security as reported by Bloomberg, or, if no closing bid price or last trade price, respectively, is reported for such security by Bloomberg, the average of the bid prices, or the ask prices, respectively, of any market makers for such security as reported on the Pink Open Market. If the Closing Bid Price or the Closing Sale Price cannot be calculated for a security on a particular date on any of the foregoing bases, the Closing Bid Price or the Closing Sale Price, as the case may be, of such security on such date shall be the fair market value as mutually determined by the Company and the Holder. If the Company and the Holder are unable to agree upon the fair market value of such security, then such dispute shall be resolved pursuant to Section 12. All such determinations to be appropriately adjusted for any stock dividend, stock split, stock combination, reclassification or other similar transaction during the applicable calculation period.
- 14 -
“Convertible Securities” means any stock or securities (other than Options) directly or indirectly convertible into or exercisable or exchangeable for Ordinary Shares.
“Deferred Payment” means the deferred payment payable by Smart Repair to the Sellers in accordance with the Promissory Note.
“Effective Date” means following the occurrence of an Event of Default under the Promissory Note.
“Eligible Market” means the Principal Market, the NYSE American, The Nasdaq Global Select Market, The Nasdaq Global Market, The New York Stock Exchange, Inc., the OTC QB or the OTC QX.
“Event of Default” means as set forth in Section 2 of the Promissory Note.
“Excluded Securities” means any Ordinary Shares issued or issuable or deemed to be issued in accordance with Section 2(a) hereof by the Company: (i) under any Approved Stock Plan, (ii) upon exercise of any Warrants issued pursuant to the Purchase Agreement; provided, that the terms of such Warrants are not amended, modified or changed on or after the Subscription Date, (iii) upon conversion, exercise or exchange of any Options or Convertible Securities which are outstanding on the day immediately preceding the Subscription Date; provided, that such issuance of Ordinary Shares upon exercise of such Options or Convertible Securities is made pursuant to the terms of such Options or Convertible Securities in effect on the date immediately preceding the Subscription Date and such Options or Convertible Securities are not amended, modified or changed on or after the Subscription Date (iv) upon a dividend or distribution to all holders of Ordinary Shares (including pursuant to a rights plan) or (v) upon a stock split, reverse stock split, distribution of bonus shares, combination or other recapitalization events.
“Expiration Date” means the date sixty-six (66) months after the Event of Default or, if such date falls on a day other than a Business Day or on which trading does not take place on the Principal Market (a “Holiday”), the next day that is not a Holiday.
“Fundamental Transaction” means (A) that the Company shall, directly or indirectly, including through Subsidiaries, Affiliates or otherwise, in one or more related transactions, (i) consolidate or merge with or into (whether or not the Company is the surviving corporation) another Subject Entity, or (ii) sell, assign, transfer, convey or otherwise dispose of all or substantially all of the properties or assets of the Company or any of its “significant subsidiaries” (as defined in Rule 1-02 of Regulation S-X) to one or more Subject Entities, or (iii) make, or allow one or more Subject Entities to make, or allow the Company to be subject to or have its Ordinary Shares be subject to or party to one or more Subject Entities making, a purchase, tender or exchange offer that is accepted by the holders of at least (x) 50% of the outstanding Ordinary Shares, (y) 50% of the outstanding Ordinary Shares calculated as if any Ordinary Shares held by all Subject Entities making or party to, or Affiliated with any Subject Entities making or party to, such purchase, tender or exchange offer were not outstanding; or (z) such number of Ordinary Shares such that all Subject Entities making or party to, or Affiliated with any Subject Entity making or party to, such purchase, tender or exchange offer, become collectively the beneficial owners (as defined in Rule 13d-3 under the 1934 Act) of at least 50% of the outstanding Ordinary Shares, or (iv) consummate a stock purchase agreement or other business combination (including, without limitation, a reorganization, recapitalization, spin-off or scheme of arrangement) with one or more Subject Entities whereby all such Subject Entities, individually or in the aggregate, acquire, either (x) at least 50% of the outstanding Ordinary Shares, (y) at least 50% of the outstanding Ordinary Shares calculated as if any Ordinary Shares held by all the Subject Entities making or party to, or Affiliated with any Subject Entity making or party to, such stock purchase agreement or other business combination were not outstanding; or (z) such number of Ordinary Shares such that the Subject Entities become collectively the beneficial owners (as defined in Rule 13d-3 under the 1934 Act) of at least 50% of the outstanding Ordinary Shares, or (v) reorganize, recapitalize or reclassify its Ordinary Shares, (B) that the Company shall, directly or indirectly, including through Subsidiaries, Affiliates or otherwise, in one or more related transactions, allow any Subject Entity individually or the Subject Entities in the aggregate to be or become the “beneficial owner” (as defined in Rule 13d-3 under the 1934 Act), directly or indirectly, whether through acquisition, purchase, assignment, conveyance, tender, tender offer, exchange, reduction in outstanding Ordinary Shares, merger, consolidation, business combination, reorganization, recapitalization, spin-off, scheme of arrangement, reorganization, recapitalization or reclassification or otherwise in any manner whatsoever, of either (x) at least 50% of the aggregate ordinary voting power represented by issued and outstanding Ordinary Shares, (y) at least 50% of the aggregate ordinary voting power represented by issued and outstanding Ordinary Shares not held by all such Subject Entities as of the Subscription Date calculated as if any Ordinary Shares held by all such Subject Entities were not outstanding, or (z) a percentage of the aggregate ordinary voting power represented by issued and outstanding Ordinary Shares or other equity securities of the Company sufficient to allow such Subject Entities to effect a statutory short form merger or other transaction requiring other shareholders of the Company to surrender their Ordinary Shares without approval of the shareholders of the Company or (C) directly or indirectly, including through Subsidiaries, Affiliates or otherwise, in one or more related transactions, the issuance of or the entering into any other instrument or transaction structured in a manner to circumvent, or that circumvents, the intent of this definition in which case this definition shall be construed and implemented in a manner otherwise than in strict conformity with the terms of this definition to the extent necessary to correct this definition or any portion of this definition which may be defective or inconsistent with the intended treatment of such instrument or transaction.
- 15 -
“Group” means a “group” as that term is used in Section 13(d) of the 1934 Act and as defined in Rule 13d-5 thereunder.
“Options” means any rights, warrants or options to subscribe for or purchase (i) Ordinary Shares or (ii) Convertible Securities.
“Ordinary Shares” means (i) the Company’s ordinary shares, no par value, and (ii) any share capital into which such Ordinary Shares shall have been changed or any share capital resulting from a reclassification, reorganization or reclassification of such Ordinary Shares.
“Parent Entity” of a Person means an entity that, directly or indirectly, controls the applicable Person, including such entity whose common capital or equivalent equity security is quoted or listed on an Eligible Market (or, if so elected by the Required Holders, any other market, exchange or quotation system), or, if there is more than one such Person or such entity, the Person or such entity designated by the Required Holders or in the absence of such designation, such Person or entity with the largest public market capitalization as of the date of consummation of the Fundamental Transaction.
“Person” means an individual, a limited liability company, a partnership, a joint venture, a corporation, a trust, an unincorporated organization, any other entity and a government or any department or agency thereof.
“Principal Market” means The Nasdaq Capital Market.
“Promissory Note” means the note issued by Smart Repair to the Sellers pursuant to the Purchase Agreement.
“Required Holders” means the holders of the Warrant representing at least a majority of the Ordinary Shares underlying the Warrant then outstanding.
“Warrant” means the Warrant issued to the Sellers pursuant to the Purchase Agreement.
- 16 -
“Standard Settlement Period” means the standard settlement period, expressed in a number of Trading Days, on the Company’s primary Eligible Market with respect to the Ordinary Shares as in effect on the date of delivery of the applicable Exercise Notice.
“Subject Entity” means any Person, Persons or Group or any Affiliate or associate of any such Person, Persons or Group.
“Successor Entity” means one or more Person or Persons (or, if so elected by the Holder, the Company or Parent Entity) formed by, resulting from or surviving any Fundamental Transaction or one or more Person or Persons (or, if so elected by the Holder, the Company or the Parent Entity) with which such Fundamental Transaction shall have been entered into.
“Trading Day” means any day on which the Ordinary Shares are traded on the Principal Market, or, if the Principal Market is not the principal trading market for the Ordinary Shares on such day, then on the principal securities exchange or securities market on which the Ordinary Shares are then traded.
“Weighted Average Price” means, for any security as of any date, the dollar volume-weighted average price for such security on the Principal Market during the period beginning at 9:30:01 a.m., New York time (or such other time as the Principal Market publicly announces is the official open of trading), and ending at 4:00:00 p.m., New York time (or such other time as the Principal Market publicly announces is the official close of trading), as reported by Bloomberg through its “Volume at Price” function or, if the foregoing does not apply, the dollar volume-weighted average price of such security in the over-the-counter market on the electronic bulletin board for such security during the period beginning at 9:30:01 a.m., New York time (or such other time as such market publicly announces is the official open of trading), and ending at 4:00:00 p.m., New York time (or such other time as such market publicly announces is the official close of trading), as reported by Bloomberg, or, if no dollar volume-weighted average price is reported for such security by Bloomberg for such hours, the average of the highest closing bid price and the lowest closing ask price of any of the market makers for such security as reported on the Pink Open Market. If the Weighted Average Price cannot be calculated for a security on a particular date on any of the foregoing bases, the Weighted Average Price of such security on such date shall be the fair market value as mutually determined by the Company and the Holder. If the Company and the Holder are unable to agree upon the fair market value of such security, then such dispute shall be resolved pursuant to Section 12 with the term “Weighted Average Price” being substituted for the term “Exercise Price.” All such determinations shall be appropriately adjusted for any stock dividend, stock split, stock combination, reclassification or other similar transaction during the applicable calculation period.
[Signature Page Follows]
- 17 -
IN WITNESS WHEREOF, the Company has caused this Warrant to Purchase Ordinary Shares to be duly executed as of the Issuance Date set out above.
JEFFS’ BRANDS LTD | ||
By: | ||
Name: | ||
Title: |
- 18 -
EXHIBIT A
EXERCISE NOTICE
TO BE EXECUTED BY THE REGISTERED HOLDER TO EXERCISE THIS
WARRANT TO PURCHASE ORDINARY SHARES
JEFFS’ BRANDS LTD
The undersigned holder hereby exercises the right to purchase _________________ Ordinary Shares (“Warrant Shares”) of Jeffs’ Brands Ltd, an Israeli company (the “Company”), evidenced by the attached Warrant to Purchase Ordinary Shares (the “Warrant”). Capitalized terms used herein and not otherwise defined shall have the respective meanings set forth in the Warrant.
1. Form of Exercise Price. The Holder intends that payment of the Exercise Price shall be made as:
____________ a “Cash Exercise” with respect to _________________ Warrant Shares; and/or
____________ a “Cashless Exercise” with respect to _______________ Warrant Shares, resulting in a delivery obligation of the Company to the Holder of __________ Ordinary Shares representing the applicable Net Number.
2. Payment of Exercise Price. In the event that the holder has elected a Cash Exercise with respect to some or all of the Warrant Shares to be issued pursuant hereto, the holder shall pay the Aggregate Exercise Price in the sum of $___________________ to the Company in accordance with the terms of the Warrant.
3. Delivery of Warrant Shares. The Company shall deliver to the holder __________ Warrant Shares in accordance with the terms of the Warrant.
Date: _______________ __, ______
Name of Registered Holder | |||
By: | |||
Name: | |||
Title: |
ACKNOWLEDGMENT
The Company hereby acknowledges this Exercise Notice and hereby directs VStock Transfer LLC to issue the above indicated number of Ordinary Shares in accordance with the Transfer Agent Instructions dated ________ __, ____ from the Company and acknowledged and agreed to by VStock Transfer LLC.
JEFFS’ BRANDS LTD | ||
By: | ||
Name: | ||
Title: |
Exhibit 10.1
PURCHASE AGREEMENT
This Purchase Agreement (the “Agreement”) is effective as of March 10, 2025 (the “Effective Date”) by and between Pure NJ Logistics LLC, a Limited Liability Company EIN# 88-0974555 incorporated in the State of New Jersey (the “Company”), Smart Repair Pro, a California corporation, registration number 4094119 (the “Purchaser”), a wholly-owned subsidiary of Jeffs’ Brands Ltd, a limited liability company, registration number 516356763, incorporated in the State of Israel (“Jeffs’ Brands”), Jeffs’ Brands, and the interests holders of the Company, including: (i) L.I.A. Pure Capital Ltd., company number 514408715 owning 71.33%, (ii) Eliyahu Yoresh (I.D. number 014660039) owning 25%, and (iii) Tal Yoresh (I.D. 032298036) owning 3.67%, as set forth in Schedule A (collectively the: “Sellers”). The Company, the Purchaser and the Sellers are referred to collectively as the “Parties” and individually as a “Party”.
WHEREAS, the Sellers own all of the issued and outstanding interests of the Company on a fully diluted basis (the “Interests”); and
WHEREAS, the Parties hereto have determined that it is in their respective best interests for the Sellers to assign, sell, convey and deliver to Purchaser, and for Purchaser to assume, purchase and receive from the Sellers, all of Sellers’ Interests, all subject to the terms and conditions set forth herein.
NOW, THEREFORE, in consideration of the promises and the mutual agreements and covenants hereinafter set forth, the Sellers and the Purchaser hereby agree as follows:
1. | Preamble |
The preamble to this Agreement shall constitute an integral part hereof.
2. | The Transaction |
2.1 | Subject to the terms of this Agreement, and upon the fulfillment of all the conditions at the closing (the “Closing”), the Sellers hereby irrevocably sell, convey, transfer and assign the Interests, and Purchaser hereby accepts and assumes from Seller, the Interests, free of any third party rights. |
2.2 | In consideration for the Assets (as defined below), the Purchaser shall pay and deliver to the Sellers the Purchase Price (as defined below). |
2.3 | At the Closing, the Company shall remain the sole owner of all assets, contractual rights, goodwill, going concern value, rights and claims of the Company, and expressly including, without limitation, each of the following assets (collectively the “Assets”): |
(i) | All tangible property, including without limitation, all furniture, fixtures, tools, equipment, vehicles, trucks, machinery, computer systems, cameras and all other tangible property owned or used by the Company in the conduct of is business; |
(ii) | All rights and obligations of the Company under the lease agreement dated November 10, 2020 between Alston Park Associates, a New Jersey General Partnership as a Landlord, and United Warehouse Inc. a New Jersey Corporation as Tenant, and the amendment to such lease on January 2022 for renting two (2) storage facilities in the city of Linden NJ (the “Lease”), including the security deposit in the amount of $247,401.87 under the Lease; |
(iii) | All permits, authorizations and licenses, as applicable, used by the Company in conducting its business; and |
(iv) | All goodwill and other intangible assets associated with the Company, including customer and supplier lists and the goodwill associated with the Company's intellectual property. |
3 | Purchase Price |
The total purchase price, to be paid by the Purchaser to the Sellers (the “Purchase Price”) shall be a sum of:
3.1 | Base Payment. A $2,100,000 cash payment shall be due upon the Closing (the “Base Payment”). The Sellers shall direct the Purchaser as to the distribution of amounts and accounts to wire the Base Payment upon Closing. |
3.2 | Deferred Payment. A deferred payment of $500,000 shall be paid to the Sellers in the form of a promissory note, as attached hereto as Exhibit A-1 (the “Promissory Note”), according to the following schedule: after the sixteenth (16th) month anniversary of the Effective Date, the Promissory Note shall be paid in ten (10) monthly installments of $50,000, each carrying an annual interest of 9% (the “Deferred Payment”). The Deferred Payment shall be paid to Sellers according to their respective holding interest in the Company, as attached in Schedule A hereto. As collateral for the payment in full of the Deferred Payment, Jeffs’ Brands shall provide to each of the Sellers a warrant to purchase, at each Seller’s discretion, such amount of ordinary shares of Jeffs’ Brands, no par value per share (the “Ordinary Shares”), initially equal to the amount of the Deferred Payment as of the date of the Closing, pro-rated to each Seller’s percentage of the Company’s equity as stated in Schedule A, and at an initial exercise price of $2.75. The form of Warrant is attached as Exhibit A-2 (the “Warrant”). The Warrant shall only become exercisable upon the occurrence of an event of default as defined in the Promissory Note (“Default”). In the event of Default, the number of Ordinary Shares underlying each Warrant shall be re-adjusted to reflect the amount of the Deferred Payment which remain outstanding as of the date of Default. |
3.3 | Additional Payment Adjustments. A $ 247,401.87 cash payment, covering the security deposit, as set forth in Section 2.3(ii) herein, shall be due upon the Closing and paid to the Sellers according to their respective holding interest in the Company, as attached in Schedule A hereto. |
3.4 | The Purchaser shall withhold from the Purchase Price payable to the Sellers any taxes required to be withheld under any applicable law. Any amounts so withheld shall be treated for all purposes under this Agreement as having been paid by the Purchaser. |
4 | The Closing |
4.1 | Subject to the terms of this Agreement, the transactions contemplated under this Agreement shall take place remotely via the exchange of documents and signatures, on March 19, 2025 or on such other date as the Sellers and the Purchaser may mutually agree upon in writing (the “Closing Date”). |
2
4.2 | Closing deliveries by the Sellers. At the Closing, the Sellers shall deliver or cause to be delivered to the Purchaser the following items: |
(i) | a true and complete copy of the resolutions duly and validly adopted by the managers of the Company in the form attached hereto as Exhibit B, evidencing its authorization of the execution and delivery of this Agreement and the consummation of the transactions contemplated hereby and thereby; |
(ii) | a true and complete copy of the resolutions duly and validly adopted by the members of the Company in the form attached hereto as Exhibit C evidencing its authorization of the execution and delivery of this Agreement and the consummation of the transactions contemplated hereby and thereby; |
(iii) | Certificate of the Company’s Interests together with related Interests transfer deeds, sufficient to transfer the Interests to the Purchaser free and clear of all debt and/or lien; and |
(iv) | without limitation by specific enumeration of the foregoing, all other documents reasonably required from the Sellers and/or the Company to consummate the transactions contemplated hereby. |
4.3 | Closing deliveries by the Purchaser. At the Closing, the Purchaser shall deliver or cause to be delivered to the Sellers the following items: |
(v) | the Base Payment; and |
(vi) | a true and complete copy of the resolutions duly and validly adopted by the board of directors of the Purchaser and Jeffs’ Brands, in the forms attached hereto as Exhibit D evidencing its authorization of the execution and delivery of this Agreement and the consummation of the transactions contemplated hereby and thereby. |
4.4 | Prior to the Closing, unless otherwise waives by the Sellers, the Company shall have substituted all the outstanding personal guarantees provided by the Sellers or the Sellers’ beneficial owners in favor of the Company (the “Personal Guarantees”) with a guarantee provided by the Purchaser in similar amount such that the Personal Guarantee shall be discharged and released in full. In addition, prior to or at the Closing, the Company will be free of any and all outstanding debts, loans, or liens and to the extent required, each Seller shall execute a satisfaction of deft instrument with respect all claims to outstanding debts, loans, or liens against the Company. |
5 | Representations and Warranties of the Sellers and Company |
The Sellers and the Company hereby represent and warrant to the Purchaser as follows:
5.1 | Organization and Authority. The Company is an entity duly organized, validly existing and in good standing under the laws of the State of New Jersey. |
5.2 | Corporate Power. The Company has all requisite power and authority to execute and deliver this Agreement and to consummate the transactions and perform its obligations contemplated hereby. |
5.3 | Due Authorization. This Agreement has been duly and validly authorized, executed and delivered by the relevant corporate bodies of the Company, and it constitutes a binding obligation of the Company, enforceable against it in accordance with the applicable laws of the State of New Jersey. |
3
5.4 | No Breach. The execution of this Agreement and the performance of any of the transactions contemplated by it do not, and shall not, contravene or constitute a default under, or cause to be exceeded, any limitation on the Company or the powers of its authorized managers imposed by or contained in. |
5.5 | No Conflict. The entry into this Agreement by the Company does not conflict with: (i) any applicable law; (ii) the organizational documents of the Company or any of its other constitutional documents; or (iii) any agreement which it is a party or under which it is bound. |
5.6 | Consents. No consent, approval, order or authorization of any third party, or registration, qualification, designation, declaration or filing with governmental authority is required on the part of the Company in connection with the consummation of the transactions contemplated by this Agreement. |
5.7 | No Litigation. There is no action, suit, claim, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending against or, to the knowledge of the Company, threatened against the Company. The Company is not subject to any order, writ, judgment, injunction, decree or award of any court or any governmental authority. |
5.8 | Disclosure of Information. The Company has disclosed to the Purchaser all the relevant information including: (i) true and complete copies of the Company’s financial information, (ii) all agreements with customers, vendors and any other third party; (iii) all employees’ agreements and any other employment related matters; (iv) all intellectual property matters; (v) the Lease, the sellers’ loan and any and all other obligation of the Company; (vi) any other information requested by the Purchaser (collectively: the “Disclosed Information”). The Company and the Sellers represent that all the Disclosed Information is true, complete and accurate as of the Closing. The Company and each of the Sellers, represent and warrant that, except for the Disclosed Information, the Company has no liabilities or obligations of any nature, whether accrued, absolute, contingent, or otherwise |
5.9 | No Default and Undisclosed Liabilities. The Company and each of the Sellers, represent, that the Company and the Sellers are not in breach or default under any contract listed in Schedule B (a “Material Contract”) to which they are party to, and, to the Company and Sellers’ knowledge, no other party to any such Material Contract is in breach or default thereunder. The Company and each of the Sellers further represent that the execution, delivery or performance of this Agreement by the Company and the Sellers, will not directly or indirectly (with or without notice or lapse of time), contravene, conflict with or result in a violation or breach of, or result in a default under, any provision of any Material contract , or give any person the right to: (i) declare a default or exercise any remedy under any Material Contract; (ii) any material payment, rebate, chargeback, penalty or change in delivery schedule under any Material Contract; (iii) accelerate the maturity or performance of any Material Contract; or (iv) cancel, terminate or modify any term of any Material Contract, except in the case of any non-material breach, default, penalty or modification. |
5.10 | Compliance. The Company is conducting its business in compliance with all applicable laws, rules and regulations of the jurisdictions in which it is conducting its business, and has made all necessary and required filings necessary in order to consummate this Agreement, including, without limitation, in accordance with the New Jersey Bulk Sale Law. |
4
6 | Representations and Warranties of the Purchaser |
Each of the Purchaser and Jeffs’ Brands, hereby represents and warrants that the following representations and warranties are true and correct as of the Closing:
6.1 | Organization, Good Standing and Qualification. Each of the Purchaser and Jeffs’ Brands has been duly incorporated and organized and is validly existing in good standing under the laws of the state of its incorporation and it has full power and authority to enter into this Agreement. |
6.2 | Due Authorization. All corporate action necessary for the authorization, execution, delivery of, and the performance of all obligations of each of the Purchaser and Jeffs’ Brands under this Agreement have been taken prior to the Closing. This Agreement and the other instruments and agreements to be entered into by each of the Purchaser and Jeffs’ Brands in connection therewith constitute valid and legally binding obligations of the Purchaser, enforceable against the Purchaser under any applicable law. |
6.3 | Consents. No consent, approval, order, license, permit, action by, or authorization of or designation, declaration, or filing with any governmental authority or any third party is required that has not been, or will not have been, obtained by each of the Purchaser and Jeffs’ Brands prior to the Closing in connection with the valid execution, delivery and performance of this Agreement. |
6.4 | Disclosure of Information. Each of Jeffs’ Brands and the Purchaser represents that it conducted a due diligence examination of the affairs, business, assets and operations of the Company and it has had an opportunity to ask any questions it may have had in connection with the purchase of the Company, regarding the terms and conditions of the offering Interests and the business, properties, prospects and financial condition of the Company and each of the Purchaser and Jeffs’ Brands has received answers from the Company to the questions including access to information, materials, documents and data as requested by the Purchaser and/or Jeffs’ Brands. |
6.5 | No Breach. Neither the execution and delivery of this Agreement nor the consummation of the transactions contemplated hereby nor compliance by each of the Purchaser and Jeffs’ Brands with the terms and provisions hereof will conflict with, or result in a breach or violation of, any of the terms, conditions or provisions of (i) its corporate documents, any judgment, summary judgment, order, injunction, decree, or ruling of any court or governmental authority, domestic or foreign relating to the Investor, (ii) any agreement, contract, lease, license or commitment to which it is a party or to which it is subject, or (iii) any applicable law as it relates to the Purchaser, Jeffs’ Brands or to the Company. |
6.6 | Investment Experience. The Purchaser hereby acknowledges that: (a) it has such knowledge and experience in financial and business matters that it is capable of independently evaluating the risks and merits of purchasing the Interests; (b) it has independently evaluated the risks and merits of purchasing such Interests and has independently determined that these Interests are a suitable investment for it and has not relied on any information provided to it by any person, other than the representations and warranties contained in this Agreement. |
5
6.7 | Financing. The Purchaser has sufficient immediately available funds to pay, in cash, the Purchase Price pursuant to this Agreement or otherwise necessary to consummate all the transactions contemplated under this Agreement. |
6.8 | Accounts Receivable. As of the Closing, one hundred percent (100%) of the accounts receivable of the Company belong to the Purchaser. |
7 | Effectiveness; Survival; Indemnification |
7.1 | Each representation and warranty herein is deemed to be made on the date of this Agreement and at the Closing, and shall survive and remain in full force and effect following the Closing for a period of twelve (12) months following the Closing, with the exception of fraud, willful misrepresentation and willful misconduct by or on behalf of the Sellers, which shall survive without limitations. |
7.2 | Indemnification by the Sellers. The Purchaser and its affiliates, officers, directors, employees, agents, successors and assigns shall be indemnified and held harmless by the Sellers, jointly and severally, for and against all losses arising out of or resulting from any the breach of any representation or warranty made by the Sellers contained in this Agreement. |
7.3 | Indemnification by the Purchaser. The Sellers shall be indemnified and held harmless by the Purchaser for and against all losses arising out of or resulting from any breach of any representation or warranty made by the Purchaser contained in this Agreement. |
7.4 | Limits on Indemnification. |
(a) | No claim may be asserted nor may any action be commenced against either party hereto for breach of any representation, warranty, covenant or agreement contained herein, unless written notice of such claim or action is received by such party describing in reasonable detail the facts and circumstances of the actual loss with respect to the subject matter of such claim or action on or prior to the date on which the representation, warranty, covenant or agreement on which such claim or action is based ceases to survive, irrespective of whether the subject matter of such claim or action shall have occurred before or after such date; provided however that no claims made under this section shall be brought against any party unless such indemnifiable losses exceed the aggregate amount of $50,000, at which point the full amount of all losses shall be recoverable. |
(b) | Except with respect to claims of fraud, willful misrepresentation or willful misconduct, the maximum amount of indemnifiable losses which may be recovered from an indemnifying party arising out of or resulting from the indemnification provisions set forth in this section, shall be in the aggregate amount equal to the Purchase Price. Nothing in this section, shall restrict or limit the general obligation of the indemnified party to mitigate any indemnifiable loss it may suffer or incur as a result of an event that may give rise to a loss under this section. |
8 | Taxes |
8.1 | The Parties intend the Agreement to qualify under Revenue Ruling 99-6, pursuant to which the Purchaser shall be treated, for federal income tax purposes, as if it purchased all of the assets of the Company, while the Sellers shall be treated as selling the membership Interests, for federal income tax purposes. |
8.2 | Each Party shall bear its own tax liability (including any withholding tax, if any), deriving from all rights and benefits granted under this Agreement, including without limitation all present or future taxes, levies, deductions, penalties, fines, or similar liability under any applicable law. |
6
9 | Expenses |
Each Party will bear its own legal fees and any other expenses with respect to this Agreement.
10 | Confidentiality |
Each Party hereto agrees to: (a) subject to the reporitng requirements of any Party and the obligations relating thereto, keep the existence of this Agreement and all matters contained herein strictly confidential and not to disclose them, except to their legal and other advisers; (b) to consult with each other and agree on desirability, timing and substance of any public announcement or disclosure to the public relating to the Agreement, subject to any applicable law or requirement by any authority.
11 | No Competition |
As of the Closing, for a period of twenty four (24) months, the Sellers undertake that, without the express written permission of the Purchaser, they shall not directly or indirectly, in any capacity, whether independently or as a shareholder, an employee, consultant, an officer or any capacity, carry on, set up, own, manage, control or operate, be employed, engaged or interested in a business, which competes with the Purchaser.
12 | Entire Agreement; Amendment |
The Parties acknowledge and agree that this Agreement is the entire complete and exclusive statement of their agreement relating to the subject matter hereof and supersedes all other proposals (whether oral or written), understandings, representations, conditions, and other communications between the Parties relating hereto. This Agreement may be amended only by a subsequent writing that specifically refers to this Agreement and is signed by all Parties, and no other act, document, usage, or custom shall be deemed to amend this Agreement.
13 | Governing Law; Dispute Resolution |
This Agreement shall be governed by and construed exclusively in accordance with the laws of the State of Israel. Any and all disputes arising out of or in connection with the execution, interpretation, performance, or non-performance of this Agreement, that are not resolved amicably and in good faith by the Parties, shall be resolved by the competent courts in Tel-Aviv, Israel.
14 | Assignment |
Neither Party may assign any of its rights or obligations under this Agreement without the express prior written consent of the other Party.
15 | Waivers |
A failure to delay or delay in exercising a right or remedy provided by this Agreement or by law does not constitute a waiver of the right or remedy or a waiver of other rights or remedies. No single or partial exercise of a right or remedy provided by this Agreement or by law prevents further exercise of the right or remedy or exercise of another right or remedy.
7
16 | Further Assurance |
Each Party shall do and execute, or arrange for the doing and executing of, each necessary act, document and thing reasonably within its power to implement this Agreement.
17 | Notices |
All notices, certificates, acknowledgements and other responses hereunder shall be in writing and shall be deemed properly delivered after one (1) business day if delivered by e-mail, or seven (7) business days after being duly mailed by registered mail to the other Party.
18 | Severability |
If any term or provision of this Agreement is found to be illegal or unenforceable, the validity of the remainder of the Agreement will remain in full force and effect.
19 | Counterparts |
This Agreement may be executed in one or more counterparts, each of which shall be deemed an original and all of which together shall constitute one instrument. Facsimile signatures shall be binding as original signature.
8
IN WITNESS WHEREOF, the parties have caused this Agreement to be executed by their duly authorized signatories identified below as of this 10 day of March 2025.
SELLERS | COMPANY | PURCHASER | |||||
L.I.A. Pure Capital Ltd. | Pure NJ Logistics LLC | Smart Repair Pro | |||||
By: | /s/ Kfir Zilberman | By: | /s/ Kfir Zilberman | By: | /s/ Ronen Zalayet | ||
Name: | Kfir Zilberman | Name: | Kfir Zilberman | Name: | Ronen Zalayet | ||
Title: | Director | Title: | Director | Title: | Director | ||
Eliyahu Yoresh | Jeffs’ Brands Ltd | ||||||
Tal Yoresh | By: | /s/ Viki Hakmon | |||||
Name: | Viki Hakmon | ||||||
Title: | CEO and Director |
[Signature Page to the Purchase Agreement – Pure NJ Logistics LLC]
9
Schedule A
List of Sellers
[***]
10
Schedule B
Material Contracts
[***]
11
Exhibit 10.2
THIS NOTE NOR THE SECURITIES ISSUABLE HEREUNDER HAVE NOT BEEN REGISTERED WITH THE SECURITIES AND EXCHANGE COMMISSION OR THE SECURITIES COMMISSION OF ANY STATE. THIS NOTE HAS BEEN SOLD IN RELIANCE UPON AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE “SECURITIES ACT”), AND, ACCORDINGLY, MAY NOT BE OFFERED OR SOLD EXCEPT PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE SECURITIES ACT OR PURSUANT TO AN AVAILABLE EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE REGISTRATION REQUIREMENTS OF THE SECURITIES ACT AND IN ACCORDANCE WITH APPLICABLE STATE SECURITIES LAWS.
SMART REPAIR PRO
Promissory Note
Original Principal Amount: $_________ |
Issuance Date: ________
Number: SRP-_
FOR VALUE RECEIVED, SMART REPAIR PRO, a California Corporation (the “Corporation”), hereby promises to pay to the order of ______, or its registered assigns (the “Holder”), the amount set out above as the Original Principal Amount (as reduced pursuant to the terms hereof pursuant to repayment, redemption, conversion or otherwise, the “Principal”), in each case when due, and to pay interest (“Interest”) on any outstanding Principal at the applicable Interest Rate (as defined below) after the sixth month anniversary of the date set out above as the Issuance Date (the “Issuance Date”) until the same becomes due and payable. Certain capitalized terms used herein are defined in Section (10). The Issuance Date is the date of the first issuance of this Promissory Note (the “Note”) regardless of the number of transfers and regardless of the number of instruments, which may be issued to evidence such Note.
This Note is being issued pursuant to Section 3.3 of the Purchase Agreement, dated March 10, 2025, and as may be, amended and restated, extended, supplemented or otherwise modified in writing from time to time (the “Purchase Agreement”), between the Corporation and the Sellers, as defined therein.
(1) GENERAL TERMS
(a) Maturity Date. On or before the Maturity Date, the Corporation shall have paid to the Holder an amount in cash representing all outstanding Principal, accrued and unpaid Interest, and any other amounts outstanding pursuant to the terms of this Note, in accordance with the schedule set forth in Section 1(c) below. The “Maturity Date” shall be the sixteenth (16th) month anniversary of the Issuance Date as may be extended with the prior written consent of the Holder.
(b) Interest Rate and Payment of Interest. Interest shall accrue on the outstanding Principal balance hereof at an annual rate equal to 9% (“Interest Rate”), commencing as of the sixth month anniversary of the Issuance Date (the “Effective Date”). Interest shall be calculated based on a 365-day year and the actual number of days elapsed, to the extent permitted by applicable law.
(c) Monthly Payments. The Corporation shall repay the Principal amount plus all accrued and unpaid Interest in 10 equal monthly installments (collectively, the “Installment Amount”) on the first day of each month following the Effective Date (each, an “Installment Date”). With respect to the payment of any Installment Amount by the Corporation hereunder, the Corporation may, at its own option, repay each Installment Amount in cash on or before the Installment Date.
(d) Payment Dates. Whenever any payment or other obligation hereunder shall be due on a day other than a Business Day, such payment shall be made on the next succeeding Business Day.
(e) Prepayment. The Corporation may prepay at any time and from time to time, in whole or in part, the outstanding Principal balance and accrued Interest on the principal amount being prepaid to the date of repayment.
(2) EVENTS OF DEFAULT.
(a) An “Event of Default”, wherever used herein, means any one of the following events (whatever the reason and whether it shall be voluntary or involuntary or effected by operation of law or pursuant to any judgment, decree or order of any court, or any order, rule or regulation of any administrative or governmental body):
(i) the Corporation’s failure to pay to the Holder any amount of Principal, Interest, or other amounts when and as due under this Note or any other Transaction Document within (20) days following the Installment Date (such period, a “Cure Period”);
(ii) The Corporation or any Subsidiary of the Company shall commence, or there shall be commenced against the Corporation or any Subsidiary of the Company under any applicable bankruptcy or insolvency laws as now or hereafter in effect or any successor thereto, or the Corporation or any Subsidiary of the Company commences any other proceeding under any reorganization, arrangement, adjustment of debt, relief of debtors, dissolution, insolvency or liquidation or similar law of any jurisdiction whether now or hereafter in effect relating to the Corporation or any Subsidiary of the Company any such bankruptcy, insolvency or other proceeding which remains undismissed for a period of sixty one (61) days; or the Corporation or any Subsidiary of the Company is adjudicated insolvent or bankrupt; or any order of relief or other order approving any such case or proceeding is entered; or the Corporation or any Subsidiary of the Company suffers any appointment of any custodian, private or court appointed receiver or the like for it or all or substantially all of its property which continues undischarged or unstayed for a period of sixty one (61) days; or the Corporation or any Subsidiary of the Company makes a general assignment of all or substantially all of its assets for the benefit of creditors; or the Corporation or any Subsidiary of the Company shall fail to pay, or shall state that it is unable to pay, or shall be unable to pay, its debts generally as they become due; or the Corporation or any Subsidiary of the Company shall call a meeting of its creditors with a view to arranging a composition, adjustment or restructuring of its debts; or the Corporation or any Subsidiary of the Company shall by any act or failure to act expressly indicate its consent to, approval of or acquiescence in any of the foregoing; or any corporate or other action is taken by the Corporation or any Subsidiary of the Company for the purpose of effecting any of the foregoing;
(iii) The Corporation or any Subsidiary of the Company shall default beyond applicable grace and cure periods in any of its obligations under any other debenture or any, mortgage, credit agreement or other facility, indenture agreement, factoring agreement or other instrument under which there may be issued, or by which there may be secured or evidenced any indebtedness for borrowed money or money due under any long term leasing or factoring arrangement of the Corporation or any Subsidiary of the Company in an amount exceeding $100,000, whether such indebtedness now exists or shall hereafter be created and such default shall result in such indebtedness becoming or being declared due and payable;
(iv) Any representation or warranty made or deemed to be made by the Corporation in or in connection with any Transaction Document, or any waiver hereunder or thereunder, shall prove to have been incorrect in any material respect (or, in the case of any such representation or warranty already qualified by materiality, such representation or warranty shall prove to have been incorrect) when made or deemed made;
(v) Any material provision of any Transaction Document, at any time after its execution and delivery and for any reason other than as expressly permitted hereunder or thereunder, ceases to be in full force and effect; or the Corporation purports in writing to revoke, terminate (other than in line with the relevant termination provisions) or rescind any Transaction Document;
(vi) the Corporation uses the proceeds of the issuance of this Note, whether directly or indirectly, and whether immediately, incidentally or ultimately, to purchase or carry margin stock (within the meaning of Regulations T, U and X the Federal Reserve Board, as in effect from time to time and all official rulings and interpretations thereunder or thereof), or to extend credit to others for the purpose of purchasing or carrying margin stock or to refund indebtedness originally incurred for such purpose; or
(vii) The Corporation shall fail to observe or perform any material covenant, agreement or warranty contained in, or otherwise commit any material breach or default of any provision of this Note (except as may be covered by Section (2)(a)(i) through Section (2)(a)(vi) hereof) or any other Transaction Document, which is not cured or remedied within the time prescribed therein, or if no time is prescribed, withing ten (10) Business Days.
2
(b) During the time that any portion of this Note is outstanding, if any Event of Default has occurred and is continuing, (other than an event with respect to the Corporation described in Section (2)(a)(ii)), the full unpaid Principal amount of this Note, together with interest and other amounts owing in respect thereof, to the date of acceleration shall become at the Holder’s election given by notice pursuant to Section (4), immediately due and payable in cash; provided that, in the case of any event with respect to the Corporation described in Section (2)(a)(ii), the full unpaid Principal amount of this Note, together with interest and other amounts owing in respect thereof to the date of acceleration, shall automatically become due and payable, in each case without presentment, demand, protest or other notice of any kind, all of which are hereby waived by the Corporation. In addition to the forgoing, if any Event of Default has occurred and is continuing, then the Warrant held by the Holder shall become exercisable, subject to the terms described in the Warrant, and the number of ordinary shares underlying each Warrant shall be re-adjusted to reflect the outstanding amount of the Principal and Interest as of the date of the Event of Default, in accordance with the mechanism described in the form of the Warrant. If the Warrant becomes exercisable, then this Note shall be voided, and any amounts payable by the Corporation to the Holder shall be replaced in whole by the Warrant. For the avoidance of doubt, the payment of the exercise price of the Warrant may be offset by Holder and subject to Holder’s sole discretion, against any amounts owed by the Corporation under the Note. The Holder need not provide and the Corporation hereby waives any additional presentment, demand, protest or other notice of any kind, (other than required notice of conversion and notices required pursuant to this Note) and the Holder may immediately enforce any and all of its rights and remedies hereunder and all other remedies available to it under applicable law. Such declaration may be rescinded and annulled by the Holder in writing at any time prior to payment hereunder. No such rescission or annulment shall affect any subsequent Event of Default or impair any right consequent thereon. For the purposes hereof, an Event of Default relating to default in payment is “continuing” if it has not been waived, and an Event of Default relating to circumstances other than a default in payment is “continuing” if it has not been remedied or waived.
(3) REISSUANCE OF THIS NOTE.
(a) Transfer. If this Note is to be transferred, the Holder shall surrender this Note to the Corporation, whereupon the Corporation will forthwith issue and deliver upon the order of the Holder a new Note (in accordance with Section (3)(d)), registered in the name of the registered transferee or assignee, representing the outstanding Principal being transferred by the Holder (along with any accrued and unpaid interest thereof) and, if less then the entire outstanding Principal is being transferred, a new Note (in accordance with Section (3)(d)) to the Holder representing the outstanding Principal not being transferred.
(b) Lost, Stolen or Mutilated Note. Upon receipt by the Corporation of evidence reasonably satisfactory to the Corporation of the loss, theft, destruction or mutilation of this Note, and, in the case of loss, theft or destruction, of any indemnification undertaking by the Holder to the Corporation in customary form and, in the case of mutilation, upon surrender and cancellation of this Note, the Corporation shall execute and deliver to the Holder a new Note (in accordance with Section (3)(d)) representing the outstanding Principal.
(c) Note Exchangeable for Different Denominations. This Note is exchangeable, upon the surrender hereof by the Holder at the principal office of the Corporation, for a new Note or Notes (in accordance with Section (3)(d)) representing in the aggregate the outstanding Principal of this Note, and each such new Note will represent such portion of such outstanding Principal as is designated by the Holder at the time of such surrender.
(d) Issuance of New Notes. Whenever the Corporation is required to issue a new Note pursuant to the terms hereof, such new Note (i) shall be of like tenor with this Note, (ii) shall represent, as indicated on the face of such new Note, the Principal remaining outstanding, (iii) shall have an issuance date, as indicated on the face of such new Note, which is the same as the Issuance Date of this Note, (iv) shall have the same rights and conditions as this Note, and (v) shall represent accrued and unpaid Interest from the Issuance Date.
(4) NOTICES. Any notices, consents, waivers or other communications required or permitted to be given under the terms hereof must be in writing by letter and email and will be deemed to have been delivered: upon the later of (A) either (i) receipt, when delivered personally or (ii) one (1) Business Day after deposit with an overnight courier service with next day delivery specified, in each case, properly addressed to the party to receive the same and (B) receipt, when sent by electronic mail.
(5) Except as expressly provided herein, no provision of this Note shall alter or impair the obligations of the Corporation, which are absolute and unconditional, to pay the Principal of, interest and other charges (if any) on, this Note at the time, place, and rate, and in the currency, herein prescribed. This Note is a direct obligation of the Corporation. As long as this Note is outstanding, the Corporation shall not and shall cause their subsidiaries not to, without the consent of the Holder, amend its certificate of incorporation, bylaws or other charter documents so as to adversely affect any rights of the Holder.
(6) CHOICE OF LAW. This Note and the rights and obligations of the Parties hereunder shall, in all respects, be governed by, and construed in accordance with, the laws (excluding the principles of conflict of laws) of the State of Israel (the “Governing Jurisdiction”). Any and all disputes arising out of or in connection with the execution, interpretation, performance, or non-performance of this Agreement, that are not resolved amicably and in good faith by the Parties, shall be resolved by the competent courts in Tel-Aviv, Israel.
3
(7) If the Corporation fails to strictly comply with the terms of this Note, then the Corporation shall reimburse the Holder promptly for all fees, costs and expenses, including, without limitation, attorneys’ fees and expenses incurred by the Holder in any action in connection with this Note, including, without limitation, those incurred: (i) during any workout, attempted workout, and/or in connection with the rendering of legal advice as to the Holder’s rights, remedies and obligations, (ii) collecting any sums which become due to the Holder, (iii) defending or prosecuting any proceeding or any counterclaim to any proceeding or appeal; or (iv) the protection, preservation or enforcement of any rights or remedies of the Holder.
(8) Any waiver by the Holder of a breach of any provision of this Note shall not operate as or be construed to be a waiver of any other breach of such provision or of any breach of any other provision of this Note. The failure of the Holder to insist upon strict adherence to any term of this Note on one or more occasions shall not be considered a waiver or deprive that party of the right thereafter to insist upon strict adherence to that term or any other term of this Note. Any waiver must be in writing.
(9) If any provision of this Note is invalid, illegal or unenforceable, the balance of this Note shall remain in effect, and if any provision is inapplicable to any person or circumstance, it shall nevertheless remain applicable to all other persons and circumstances. If it shall be found that any interest or other amount deemed interest due hereunder shall violate applicable laws governing usury, the applicable rate of interest due hereunder shall automatically be lowered to equal the maximum permitted rate of interest. The Corporation covenants (to the extent that it may lawfully do so) that it shall not at any time insist upon, plead, or in any manner whatsoever claim or take the benefit or advantage of, any stay, extension or usury law or other law which would prohibit or forgive the Corporation from paying all or any portion of the Principal of or Interest on this Note as contemplated herein, wherever enacted, now or at any time hereafter in force, or which may affect the covenants or the performance of this Note, and the Corporation (to the extent it may lawfully do so) hereby expressly waives all benefits or advantage of any such law, and covenants that it will not, by resort to any such law, hinder, delay or impeded the execution of any power herein granted to the Holder, but will suffer and permit the execution of every such as though no such law has been enacted.
(10) CERTAIN DEFINITIONS. For purposes of this Note, the following terms shall have the following meanings:
(a) “Business Day” means any day except Saturday, Sunday and any day which shall be a federal legal holiday in the United States or a day on which banking institutions are authorized or required by law or other government action to close.
(b) “Commission” means the Securities and Exchange Commission.
(c) “Other Notes” means any other notes issued pursuant to the Purchase Agreement and any other debentures, notes, or other instruments issued in exchange, replacement, or modification of the foregoing.
(d) “Person” means a corporation, an association, a partnership, organization, a business, an individual, a government or political subdivision thereof or a governmental agency.
(e) “Securities Act” means the Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder.
4
(f) “Subsidiary” shall mean any Person in which the Corporation, directly or indirectly, (x) owns a majority of the outstanding capital stock or holds a majority of the equity or similar interest of such Person or (y) controls or operates all or substantially all of the business, operations or administration of such Person, and the foregoing are collectively referred to herein as “Subsidiaries.”
(g) “Transaction Document” means, each of, the Other Note, the Purchase Agreement, and any and all documents, agreements, instruments or other items executed or delivered in connection with any of the foregoing.
(h) “Warrant” means the Warrant issued by Jeffs’ Brands Ltd to the Sellers pursuant to the Purchase Agreement.
[Signature Page Follows]
5
IN WITNESS WHEREOF, the Corporation has caused this Promissory Note to be duly executed by a duly authorized officer as of the date set forth above.
CORPORATION: | |
SMART REPAIR PRO |
By: | ||
Name: | ||
Title: |
Exhibit 99.1
Jeffs’ Brands Enters Into a Definitive Agreement to Acquire a U.S. Company that Operates a U.S. Based Logistics Center, aiming to Advance its Growth Strategy, for $2.6 million
The company to be acquired operates an approximately 100,000 square foot logistics facility equipped with 20 loading docks situated near the third largest port in the United States and will also enable Jeffs’ Brands to provide services to third parties.
Tel Aviv, Israel, March 11, 2025 (GLOBE NEWSWIRE) -- Jeffs’ Brands Ltd (“Jeffs’ Brands” or the “Company”) (Nasdaq: JFBR, JFBRW), a data-driven e-commerce company operating on the Amazon Marketplace, today announced that the Company and its wholly-owned subsidiary, Smart Repair Pro, has entered on March 10, 2025 into a definitive agreement (the “Agreement”) to acquire Pure NJ Logistics LLC (“Pure Logistics”), a company that operates a strategically located approximately 100,000 square foot logistics center equipped with 20 loading docks in New Jersey. The acquisition is anticipated to significantly enhance the Company’s supply chain capabilities.
Situated near the third largest port in the United States, as well as in close proximity to Newark Liberty International and John F. Kennedy International Airports, the logistics center is ideally positioned to support Jeffs’ Brands’ rapid growth and expansion strategy and to provide services to third parties. The center’s strategic location has the potential to facilitate efficient transportation and logistics operations, vital for maintaining the speed and reliability needed in today’s fast-paced e-commerce environment.
Under the terms and subject to the conditions of the Agreement, Smart Repair Pro will acquire 100% of the issued and outstanding equity interests of Pure Logistics from its current holders (collectively, the “Sellers”), in consideration for a base payment of $2,100,000 (the “Base Payment”) and a deferred payment of $500,000 (the “Deferred Payment”). The Base Payment will be made in cash at the closing of the acquisition, which is expected to occur within seven business days from the date of the agreement. The Deferred Payment will be made through promissory notes (the “Promissory Notes”), in the aggregate principal amount of $500,000, pro-rated to each Seller’s percentage of ownership in Pure Logistics, bearing an annual interest rate of 9%, to be issued by Smart Repair Pro to the Sellers at the Closing and to be repaid by Smart Repair Pro in ten monthly installments of $50,000 each, pro-rated to each Seller’s percentage of ownership in Pure Logistics, starting after the sixth month anniversary of the closing date of the acquisition.
As security for the full repayment of the Promissory Notes, at the Closing the Company will issue to the Sellers warrants to purchase ordinary shares, no par value, of Jeffs’ Brands (the “Ordinary Shares”), at an exercise price per share initially equal to $2.75 (the “Warrants”). The number of Ordinary Shares underlying each Warrant (the “Warrant Shares”), will be initially equal to the amount of the Deferred Payment, pro-rated to each Seller’s percentage of ownership in Pure Logistics, divided by the initial exercise price, rounded up to the nearest whole number. The Warrants will only become exercisable upon the occurrence of an Event of Default (as defined in the Promissory Notes). Upon an Event of Default, the number of Warrant Shares will be adjusted to reflect the outstanding amount due by Smart Repair Pro to each Seller under his Promissory Note (the “Outstanding Amount”), such that the number of Warrant Shares will be equal to the Outstanding Amount divided by the New Exercise Price then in effect, minus the amount of Warrant Shares already exercised (if any), rounded up to the nearest whole number. The “New Exercise Price” will be equal to 135% of the closing price of the Ordinary Shares on the Nasdaq Capital Market as of the date of Event of Default. The exercise price of the Warrants and the number of Warrant Shares are also subject to certain anti-dilution and share combination event protections, as set forth in the Warrants. The exercise of the Warrants is the Sellers sole recourse against non-payment of the principal amount and any due interest.
In addition, pursuant to the terms of the Agreement, Smart Repair Pro will deliver to the Sellers an aggregate cash payment of $247,401.87, covering an outstanding security deposit provided by the Sellers under a current lease agreement of Pure Logistics.
The completion of the is subject to the satisfaction or waiver of customary closing conditions. There can be no assurance that the acquisition will be completed on the terms proposed above or at all.
Neither the Warrants to be issued by the Company to the Sellers, nor the Promissory Notes to be issued by Smart Repair Pro to the Sellers will be registered under the Securities Act of 1933, as amended (the “Securities Act”), or any state’s securities laws, and such Warrants and Promissory Notes were acquired pursuant to an exemption from registration under the Securities Act. No Warrants or the Promissory Notes may be offered or sold in the United States by the Company, except pursuant to an effective registration statement or an applicable exemption from the registration requirements of the Securities Act.
Eli Yoresh, one of the Sellers is a former director of the Company. Viki Hakmon, the Company’s chief executive officer and a director, may be deemed to have a personal interest in the acquisition by virtue of being a family member of the controlling shareholder of L.I.A. Pure Capital Ltd., one of the Sellers, and as such the acquisition was approved by the Company’s audit committee and board of directors in accordance with the Israeli Companies Law-1999.
Strategic Benefits of the Potential Acquisition:
The Company expects that the acquisition will have the following potential strategic benefits:
Enhanced Efficiency: The logistics center is expected to streamline Jeffs’ Brands’ operations by offering ample space for inventory management and order processing, crucial for the Company’s numerous e-commerce businesses.
Optimized Location: Being near major transportation hubs such as Newark and JFK Airports would allow for quicker turnaround times for both incoming shipments and outgoing orders, dramatically reducing logistical hurdles.
Capacity Expansion: With 20 loading docks, the facility is well-equipped to handle large volumes of containers and truck loading and unloading, enabling Jeffs’ Brands to meet the increasing demand from its customer base effectively.
About Jeffs’ Brands Ltd.
Jeffs’ Brands aims to transform the world of e-commerce by creating, acquiring products, and turning them into market leaders, tapping into vast, unrealized growth potential. Through our stellar team’s insight into the FBA Amazon business model, we aim to use both human capability and advanced technology to take products to the next level. For more information on Jeffs’ Brands Ltd. Visit https://jeffsbrands.com.
Forward-Looking Statement Disclaimer
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, that are intended to be covered by the “safe harbor” created by those sections. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, can generally be identified by the use of forward-looking terms such as “believe,” “expect,” “may,” “should,” “could,” “seek,” “intend,” “plan,” “goal,” “estimate,” “anticipate” or other comparable terms. For example, the Company is using forward-looking statements when discussing the acquisition of Pure Logistics, the timing of its completion and the anticipated strategic benefits. Instead, this is based only on the Company’s current beliefs, expectations and assumptions regarding the future of the Company’s business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of the Company’s control. The Company’s actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause the Company’s actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: the Company’s ability to adapt to significant future alterations in Amazon’s policies; the Company’s ability to sell the Company’s existing products and grow the Company’s brands and product offerings, including by acquiring new brands; the Company’s ability to meet the Company’s expectations regarding the revenue growth and the demand for e-commerce; the overall global economic environment; the impact of competition and new e-commerce technologies; general market, political and economic conditions in the countries in which we operate; projected capital expenditures and liquidity; the impact of possible changes in Amazon’s policies and terms of use; the impact of the conditions in Israel, including the recent attacks by Hamas, Iran, and other terrorist organizations; and the other risks and uncertainties described in the Company’s Annual Report on Form 20-F for the year ended December 31, 2023, filed with the SEC, on April 1, 2024 and the Company’s other filings with the SEC. The Company undertakes no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Investor Relations Contact:
Michal Efraty
Adi and Michal PR- IR
Investor Relations, Israel
michal@efraty.com
Exhibit 99.2
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On March 10, 2025, or the Effective Date, Jeffs’ Brands Ltd, or the Company, or Jeffs’ Brands, entered into a purchase agreement, or the Agreement, with Smart Repair Pro, a wholly-owned subsidiary of the Company, or Smart Repair, Pure NJ Logistics LLC, or Pure Logistics, a New Jersey limited liability company that operates a strategically located logistics center in New Jersey, and current holders of the issued and outstanding equity interests of Pure Logistics, L.I.A. Pure Capital Ltd., Eliyahu Yoresh and Tal Yoresh, or the Sellers, pursuant to which, on the terms and subject to the conditions of the Agreement, the Sellers will sell to Smart Repair, and Smart Repair will purchase from the Sellers, all of the issued and outstanding equity interests of Pure Logistics, for an aggregate purchase price of approximately $2.6 million, or the Acquisition.
The unaudited pro forma condensed combined balance sheets are based on the individual historical balance sheets of the Company and Pure Logistics, prepared in accordance with U.S. generally accepted accounting principles, or U.S. GAAP, as of June 30, 2024, and has been prepared to reflect the effect of the Acquisition as if it had occurred on June 30, 2024. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2023 and for the six months period ended June 30, 2024, gives effect to the Acquisition as if it had occurred on January 1, 2023, the beginning of the Company’s fiscal year. The historical condensed combined financial information has been adjusted to give effect to pro forma events that are: 1) directly attributable to the Acquisition; 2) factually supportable; and 3) with respect to the statement of operations, expected to have a continuing impact on the combined results. The unaudited pro forma financial statements were prepared in accordance with Article 11 of the U.S. Securities and Exchange Commission, or SEC, Regulation S-X, or Article 11 of Regulation S-X. In the opinion of management, all adjustments necessary to present fairly the unaudited pro forma condensed combined financial information have been made, as further described in the accompanying notes.
The unaudited pro forma condensed combined financial information is derived from and should be read in conjunction with the Company’s historical unaudited financial statements for the six months period ended June 30, 2024, included as Exhibit 99.1 to the Report of Foreign Private Issuer on Form 6-K furnished to the SEC by Jeffs’ Brands on September 30, 2024, the Company’s historical audited financial statements for the year ended December 31, 2023 included in the Company’s Annual Report on Form 20-F filed to the SEC by Jeffs’ Brands on April 1, 2024, the historical audited financial information of Pure Logistics for the period ended December 31, 2023 and December 31, 2022 included as Exhibit 99.3 to this Report of Foreign Private Issuer on Form 6-K, or this Form 6-K and the historical unaudited financial information of Pure Logistics for the periods ended June 30, 2024 included as Exhibit 99.4 5 to this Form 6-K.
The unaudited pro forma combined condensed financial information is presented for informational purposes only and is not necessarily indicative of the results of operations that would have resulted had the Acquisition described above been consummated at the dates indicated, nor is it necessarily indicative of the results of operations which may be realized in the future. Furthermore, the unaudited pro forma combined condensed financial information does not give effect to the potential impact of current financial conditions, regulatory matters, operating efficiencies or other savings or expenses that may be associated with the integration of the two companies.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS
As of June 30, 2024
(U.S. dollars in thousands)
Jeffs’ Brands Ltd | Pure Logistics LLC | Transaction Accounting Adjustments | Pro Forma | ||||||||||||||
Assets | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash and cash equivalents | $ | 2,815 | $ | 14 | $ | (2,347 | ) | 3(a) | $ | 481 | |||||||
Restricted deposit | 17 | 247 | - | 264 | |||||||||||||
Trade receivables | 396 | 275 | (35 | ) | 3(b) | 636 | |||||||||||
Other receivables | 445 | 16 | - | 461 | |||||||||||||
Related party receivables | 53 | - | - | 53 | |||||||||||||
Inventory | 4,354 | - | - | 4,354 | |||||||||||||
Total Current Assets | 8,080 | 552 | (2,382 | ) | 6,250 | ||||||||||||
Non-current assets: | |||||||||||||||||
Property, plant and equipment, net | 61 | 227 | - | 288 | |||||||||||||
Investment accounted for using the equity method | 1,695 | - | - | 1,695 | |||||||||||||
Investment at fair value | 11 | - | - | 11 | |||||||||||||
Intangible assets, net | 5,330 | 1,200 | 1,630 | 3(a) | 8,160 | ||||||||||||
Deferred taxes | 195 | - | (195 | ) | 3(a) | - | |||||||||||
Operating lease right-of-use assets | 86 | 6,105 | 6,191 | ||||||||||||||
Total Non-current Assets | 7,378 | 7,531 | 1,435 | 16,345 | |||||||||||||
Total Assets | $ | 15,458 | 8,084 | (947 | ) | 22,595 | |||||||||||
Liabilities | |||||||||||||||||
Current liabilities: | |||||||||||||||||
Trade payables | $ | 521 | $ | 24 | $ | $ | 545 | ||||||||||
Short term loans | |||||||||||||||||
Other accounts payable | 1,293 | 885 | (35 | ) | 3(b) | 2,143 | |||||||||||
Deferred tax liability | - | - | 226 | 3(a) | 226 | ||||||||||||
Related parties payables | 31 | 500 | 3(a) | 531 | |||||||||||||
Total Current liabilities | 1,845 | 909 | 691 | 3,445 | |||||||||||||
Non-current liabilities: | |||||||||||||||||
Lease liability | 14 | 5,535 | - | 5,549 | |||||||||||||
Loans from related parties | - | 1,122 | (1,122 | ) | 3(a) | - | |||||||||||
Derivative Liability | 6,406 | - | 6,406 | ||||||||||||||
Total None Current liabilities | 6,420 | 6,657 | (1,122 | ) | 11,955 | ||||||||||||
Total Liabilities | $ | 8,265 | 7,566 | (431 | ) | 15,401 | |||||||||||
Shareholders’ Equity: | |||||||||||||||||
Ordinary shares, no par value per share | |||||||||||||||||
Additional paid-in-capital | $ | 19,344 | $ | 561 | $ | (561 | ) | 3(c) | $ | 19,344 | |||||||
Reserve from share-based payment transactions | - | ||||||||||||||||
Warrants | - | ||||||||||||||||
Accumulated deficit | (12,151 | ) | (43 | ) | 433 | (c) | (12,151 | ) | |||||||||
TOTAL SHAREHOLDERS’ EQUITY | 7,193 | 517 | (517 | ) | 7,193 | ||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 15,458 | 8,084 | (947 | ) | 22,595 |
2
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the six month period ended June 30, 2024
(U.S. dollars in thousands)
Jeffs’ Brands Ltd | Pure Logistics LLC | Transaction Accounting Adjustments | Pro Forma | ||||||||||||||
Revenues | $ | 6,198 | $ | 1,254 | $ | (221 | ) | 3(d) | $ | 7,231 | |||||||
Cost of goods sold | (5,441 | ) | (997 | ) | 221 | 3(d) | (6,217 | ) | |||||||||
Gross profit | 757 | 257 | 1,014 | ||||||||||||||
Sales and marketing | 603 | 42 | - | 645 | |||||||||||||
General and administrative | 2,413 | 180 | - | 2,593 | |||||||||||||
Equity Loses | 245 | 245 | |||||||||||||||
Other income | (60 | ) | (60 | ) | |||||||||||||
Operating loss | (2,444 | ) | 35 | - | (2,409 | ) | |||||||||||
Finance expenses ,net | 1,367 | 11 | 1,378 | ||||||||||||||
Loss before taxes | (3,811 | ) | 24 | (3,787 | ) | ||||||||||||
Tax expenses | 64 | - | - | 64 | |||||||||||||
Net loss for the period | (3,875 | ) | 24 | (3,851 | ) | ||||||||||||
Weighted-average ordinary shares used in computing net loss per share, basic and diluted | 429,713 | (*) | 429,713 | (*) | 429,713 | (*) | |||||||||||
Loss per ordinary share (basic and diluted) | (9.02 | )(*) | (0.05 | )(*) | (8.97 | )(*) |
(*) | Share and per share data in these condensed consolidated financial statements have been retroactively adjusted to reflect the reverse share split effected on November 20, 2024. |
3
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the period ended December 31, 2023
(U.S. dollars in thousands)
Jeffs’ Brands Ltd | Pure Logistics LLC | Transaction Accounting Adjustments | Pro Forma | ||||||||||||||
Revenues | $ | 10,008 | 2,438 | (545 | ) | 3(d) | 11,901 | ||||||||||
Cost of goods sold | (9,032 | ) | (2,281 | ) | 545 | 3(d) | 10,768 | ||||||||||
Gross profit | 976 | 157 | - | 1,133 | |||||||||||||
Sales and marketing | 833 | 28 | - | 861 | |||||||||||||
General and administrative | 4,262 | 293 | - | 4,555 | |||||||||||||
Equity Loses | 1,249 | - | - | 1,249 | |||||||||||||
Other income | (279 | ) | - | - | (279 | ) | |||||||||||
Operating loss | (5,089 | ) | (164 | ) | - | (5,253 | ) | ||||||||||
Finance expenses (income), net | (523 | ) | 21 | - | (502 | ) | |||||||||||
Loss before taxes | (4,566 | ) | (185 | ) | - | (4,751 | ) | ||||||||||
Tax expenses | 32 | - | - | 32 | |||||||||||||
Net loss for the period | (4,598 | ) | (185 | ) | - | (4,783 | ) | ||||||||||
Weighted-average ordinary shares used in computing net loss per share, basic and diluted | 91,114 | (*) | 91,114 | (*) | 91,114 | (*) | |||||||||||
Loss per ordinary share (basic and diluted) | (50.5 | )(*) | (2 | )(*) | (52.5 | )(*) |
(*) | Share and per share data in these condensed consolidated financial statements have been retroactively adjusted to reflect the reverse share split effected on November 20, 2024. |
4
Notes to Unaudited Pro Forma Condensed Combined Consolidated Financial Information
Note 1 - Basis of presentation
The unaudited pro forma condensed combined statement of operations for the six months period ended June 30, 2024, was derived from the Company’s unaudited consolidated financial statements for the six month period ended June 30, 2024 included as Exhibit 99.1 in the Report of Foreign Private Issuer on Form 6-K furnished to the SEC by Jeffs Brands on September 30, 2024 and from the unaudited historical financial information of Pure Logistics for the same period included as Exhibit 99.4 in this Form 6-K, and has been prepared as if the Acquisition had occurred on January 1, 2023. The unaudited pro forma condensed combined statement of operations for the period ended December 31, 2023, presents pro forma effect to the Acquisition as if it had been completed on January 1, 2023 and was derived from the Company’s historical audited financial statements for the year ended December 31, 2023 included in the Annual Report on Form 20-F filed to the SEC by Jeffs’ Brands on April 1, 2024 and the historical audited financial information of Pure Logistics for the period ended December 31, 2023 and December 31, 2022 included as Exhibit 99.3 to this Form 6-K.
The unaudited pro forma condensed combined financial information herein has been prepared to illustrate the effects of the Acquisition in accordance with U.S. GAAP.
The unaudited pro forma condensed combined balance sheets as of June 30, 2024, assumes that the Acquisition occurred on June 30, 2024.
The unaudited pro forma condensed combined statement of balance sheets as of June 30, 2024, has been prepared using, and should be read in conjunction with, the following:
● | Jeffs Brands’ unaudited consolidated statement of balance sheets as of June 30, 2024, and the related notes, included as Exhibit 99.1 in the Report of Foreign Private Issuer on Form 6-K furnished to the SEC by Jeffs Brands’ on September 30, 2024; and |
● | Pure Logistics’ unaudited interim consolidated balance sheets as of June 30, 2024, and the related notes, included as Exhibit 99.4 to this Form 6-K. |
The unaudited pro forma condensed combined statement of operations for the six months period ended June 30, 2024 and the period ended December 31, 2023, have been prepared using, and should be read in conjunction with, the following:
● | Jeffs Brands’ unaudited consolidated statement of operations for the six months period ended June 30, 2024, and the related notes attached as Exhibit 99.1 in the Report of Foreign Private Issuer on Form 6-K furnished to the SEC by Jeffs Brands’ on September 30, 2024; |
● | Jeffs Brands’ audited consolidated statement of operations for the period ended December 31, 2023, and the related notes included in the Annual Report on Form 20-F for the year ended December 31, 2023, filed with the SEC by Jeffs; Brands on April 1, 2024; |
● | Pure Logistics’ unaudited consolidated statement of comprehensive income for the six months period ended June 30, 2024, and the related notes attached as Exhibit 99.4 to this Form 6-K; and |
● | Pure Logistics’ audited consolidated statement of comprehensive income for the periods ended December 31, 2023 and December 31, 2022, and the related notes attached as Exhibit 99.3 to this Form 6-K. |
5
Information has been prepared based on these preliminary estimates, and the final amounts recorded may differ materially from the information presented. The unaudited pro forma condensed combined financial information does not give effect to any anticipated synergies, operating efficiencies, tax savings, or cost savings that may be associated with the Acquisition.
Management has made significant estimates and assumptions in its determination of the pro forma adjustments. The pro forma adjustments reflecting the consummation of the Acquisition are based on certain currently available information and certain assumptions and methodologies that Jeffs Brands’ believes are reasonable under the circumstances. The unaudited condensed pro forma adjustments, which are described in the accompanying notes, may be revised as additional information becomes available and is evaluated. Therefore, it is likely that the actual adjustments will differ from the pro forma adjustments and it is possible the difference may be material. Jeffs Brands’ believes that these assumptions and methodologies provide a reasonable basis for presenting all of the significant effects of the Acquisition based on information available to management at the time of the Effective Date and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed combined financial information.
The unaudited pro forma condensed combined financial information is presented solely for informational purposes and is not necessarily indicative of the combined results of operations or balance sheets that might have been achieved for the periods presented, nor is it necessarily indicative of the future results of the combined company.
The unaudited pro forma condensed combined financial information does not necessarily reflect what the combined company’s financial condition or results of operations would have been had the transactions occurred on the dates indicated. The unaudited pro forma condensed combined financial information also may not be useful in predicting the future financial condition and results of operations of the combined company. The actual balance sheets and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.
Note 2 - Adjustments to Unaudited Pro Forma Condensed Combined Financial Information
The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” Release No. 33-10786 replaces the existing pro forma adjustment criteria with simplified requirements to depict the accounting for the transaction, or Transaction Accounting Adjustments, and present the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur, or Management’s Adjustments. Jeffs Brands’ has elected not to present Management’s Adjustments and will only be presenting Transaction Accounting Adjustments in the unaudited pro forma condensed combined financial information.
The unaudited pro forma combined provision for income taxes does not necessarily reflect the amounts that would have resulted had the combined company following consummation of the Acquisition filed consolidated income tax returns during the periods presented.
6
Note 3 - Pro Forma Adjustments
The following describes the pro forma adjustments related to the Acquisition, that have been made in the accompanying unaudited pro forma condensed combined statements of operations for the year ended December 31, 2023 and the six months period ended June 30, 2024, giving effect to the Acquisition as if it had been consummated on January 1, 2023, and in the accompanying unaudited pro forma condensed combined balance sheets as of June 30, 2024, giving effect of the Acquisition as if it had occurred on June 30, 2024, all of which are based on preliminary estimates that could change significantly as additional information is obtained:
(a) | The preliminary purchase price allocation is as follows (in thousand): |
Cash payment | $ | 2,347 | ||||||
Deferred cash consideration | 500 | |||||||
Total consideration | 2,847 | |||||||
Less: Acquired tangible net assets | 517 | |||||||
Less: Short-term loans | 1,122 | |||||||
Excess purchase price | 1,208 | |||||||
Fair value adjustments: | ||||||||
Intangible asset – customer relationships | 1,406 | |||||||
Deferred tax liabilities | (422 | ) | ||||||
Total fair value adjustments | 984 | |||||||
Goodwill | 224 |
The cash payment in the aggregate amount of approximately $2.3 million is to be paid upon the Closing of the Acquisition.
The deferred cash consideration represents the cash deferred payment to be made through promissory notes in the aggregate principal amount of $500 thousand, pro-rated to each Seller’s percentage of ownership in Pure Logistics, bearing an annual interest rate of 9%, to be issued by Smart Repair to the Sellers at the Closing, to be repaid by Smart Repair in ten monthly installments of $50 thousand each, pro-rated to each Seller’s percentage of ownership in Pure Logistics, starting after the sixth month anniversary of the closing of the Acquisition. The deferred cash consideration was deemed to approximate their fair value.
The pro forma adjustments give effect to the forward acquisition accounting, and specifically:
(1) to recognize $1,406 thousand of Pure Logistics’ identified intangible assets comprised of customer relationships with an 5-year useful life;
(2) to recognize $422 thousand of Pure Logistics’ deferred tax liabilities associated with the identified intangible assets; and
(3) to recognize Pure Logistics’ goodwill of $224 thousand.
(b) | Represents intercompany balance outstanding as of June 30 ,2024. |
(c) | Represents the consolidation equity elimination upon consolidation of Pure Logistics. |
(d) | Represents intercompany transactions between Smart Repair and Pure Logistics for the period. |
7
Exhibit 99.3
Pure NJ Logistics LLC.
Financial Statements
As of December 31, 2023
Pure NJ Logistics LLC.
Financial Statements
As of December 31, 2023
TABLE OF CONTENTS
1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of Pure NJ logistics LLC.
Opinion on the Financial Statements
We have audited the accompanying balance sheets of Pure NJ logistics LLC. (“the Company”) as of December 31, 2023, and 2022 and the related statements of operations and comprehensive loss, statement of stockholders’ deficit and cash flows, for each of the two years in the period ended December 31, 2023, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023, and 2022, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2023, in conformity with generally accepted accounting principles in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ Elkana Amitai CPA | |
We have served as the Company's auditor since 2024. | |
Mitzpe Netofa, Israel | |
March 12, 2024 |
2
BALANCE SHEETS
U.S. dollars in thousands
As of December 31, | ||||||||||||
2023 | 2022 | |||||||||||
Note | USD in thousands | |||||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | 66 | 7 | ||||||||||
Rental Deposit | 3 | 247 | 247 | |||||||||
Trade receivables | 279 | 661 | ||||||||||
Other current receivables | 7 | 138 | ||||||||||
Total current assets | 599 | 558 | ||||||||||
Non-current assets | ||||||||||||
Fixed assets, net | 4 | 241 | 270 | |||||||||
Intangible assets | 5 | 1,200 | 1,200 | |||||||||
Operating lease right-of-use asset | 6 | 6,519 | 7,331 | |||||||||
Total non-current assets | 7,960 | 8,801 | ||||||||||
TOTAL ASSETS | 8,559 | 9,359 | ||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Trade payables | 112 | 10 | ||||||||||
Operating lease liability | 6 | 773 | 718 | |||||||||
Other current payables | 7 | 114 | 421 | |||||||||
Total current liabilities | 999 | 1,149 | ||||||||||
Operating lease liability non-current | 6 | 5,946 | 6,719 | |||||||||
Members loans | 8 | 1,120 | 961 | |||||||||
TOTAL LIABILITIES | 8,065 | 8,829 | ||||||||||
Shareholders’ equity | ||||||||||||
Members Contributions | 561 | 412 | ||||||||||
Accumulated deficit | (67 | ) | 118 | |||||||||
Total equity | 494 | 530 | ||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 8,559 | 9,359 |
The accompanying notes are an integral part of these consolidated financial statements.
3
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
U.S. dollars in thousands except share and per share data
Year ended December 31, |
||||||||||||
2023 | 2022 | |||||||||||
Note | USD in thousands | |||||||||||
Revenues | 2,438 | 1,924 | ||||||||||
Cost of revenues | 9 | (2,281 | ) | (1,507 | ) | |||||||
Gross profit | 157 | 417 | ||||||||||
Sales and marketing expenses | (28 | ) | (17 | ) | ||||||||
General and administrative expenses | 10 | (293 | ) | (233 | ) | |||||||
Operating profit | (164 | ) | 167 | |||||||||
Financial expenses, net | 11 | (21 | ) | (49 | ) | |||||||
Net loss | (185 | ) | 118 |
The accompanying notes are an integral part of these consolidated financial statements.
4
STATEMENTS OF STOCKHOLDERS’ DEFICIT
For the Year ended December 31, 2023
U.S. dollars in thousands
Additional paid in capital | Accumulated Surplus (deficit) | Total equity | ||||||||||
USD in thousands | ||||||||||||
BALANCE AS OF DECEMBER 31, 2021 | - | - | - | |||||||||
CHANGES DURING 2022: | ||||||||||||
Members contributions | 412 | - | 412 | |||||||||
profit for the year | - | 118 | 118 | |||||||||
BALANCE AS OF DECEMBER 31, 2022 | 412 | 118 | 530 | |||||||||
CHANGES DURING 2023: | ||||||||||||
Members contributions | 149 | - | 149 | |||||||||
Loss for the year | - | (185 | ) | (185 | ) | |||||||
BALANCE AS OF DECEMBER 31, 2023 | 561 | (67 | ) | 494 |
The accompanying notes are an integral part of these consolidated financial statements.
5
CONSOLIDATED STATEMENTS OF CASH FLOWS
U.S. dollars in thousands
Year ended December 31, |
||||||||
2023 | 2022 | |||||||
USD in thousands | ||||||||
Cash flows from Operating Activities | ||||||||
Loss for the year | (185 | ) | 118 | |||||
Adjustments to reconcile loss to net cash used in operating activities: | ||||||||
Depreciation | 29 | 17 | ||||||
Changes in right of use asset | 812 | 662 | ||||||
Changes in assets and liabilities: | ||||||||
Decrease (increase) in other current assets | 131 | (138 | ) | |||||
Increase in rent deposit | - | (247 | ) | |||||
Increase (decrease) in trade payables | 102 | 10 | ||||||
Increase in trade receivables | (113 | ) | (166 | ) | ||||
Change in operating lease liability | (719 | ) | (557 | ) | ||||
Increase (decrease) in other payables | (306 | ) | 422 | |||||
Net cash used in operating activities | (249 | ) | 121 | |||||
Cash flows from Investing Activities | ||||||||
Goodwill | - | (1,200 | ) | |||||
Purchase of fixed assets | - | (287 | ) | |||||
Net cash provided by (used in) investing activities | - | (1,487 | ) | |||||
Cash flows from Financing Activities | ||||||||
Members loans | 159 | 961 | ||||||
Members contributions | 149 | 412 | ||||||
Net cash provided by financing activities | 308 | 1,373 | ||||||
Increase in cash and cash equivalents and restricted cash | 59 | 7 | ||||||
Cash and cash equivalents and restricted cash at the beginning of the period | 7 | - | ||||||
Cash and cash equivalents and restricted cash at the end of the period | 66 | 7 |
The accompanying notes are an integral part of these consolidated financial statements.
6
NOTES TO THE FINANCIAL STATEMENTS
U.S. dollars in thousands except share and per share data
NOTE 1 – GENERAL
Pure NJ Logistics LLC (the "Company") was incorporated in the State of New Jersey on February 28, 2022. The Company's registered address is 1200 Fuller Road, Linden, NJ, USA.
The Company provides a range of logistics services through its warehouse operations. These services include container unloading and loading, short and long-term storage, packaging, and shipping of kits to customers. Additionally, the Company engages in Fulfillment by Amazon (FBA) activities, wherein sellers who do not have storage facilities with Amazon store their products with the Company, which then transfers these products to Amazon as required.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
a. Basis of presentation of the financial statements:
The Company’s financial statements have been prepared in accordance with the United States generally accepted accounting principles (U.S. GAAP) as set forth in the Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (ASC).
b. Use of estimates, assumptions and judgments:
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments, and assumptions that affect the amounts reported in the financial statements and accompanying notes. The Company’s management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities at the dates of the financial statements, and the reported amount of expenses during the reporting periods. Actual results could differ from those estimates.
Intangible assets
Intangible assets are tested for impairment annually or more frequently if there is an indication of impairment. The carrying value of intangibles with definite lives is reviewed each reporting period to determine whether there is any indication of impairment. If there are indications of impairment the impairment analysis is completed and if the carrying amount of an asset exceeds its recoverable amount, the asset is impaired, and impairment loss is recognized.
c. financial statements in U.S dollars:
The functional currency is the currency that best reflects the economic environment in which the Company operates and conducts its transactions. The Company’s management believes that the functional currency of the Company is the U.S. dollar.
Accordingly, monetary accounts maintained in currencies other than the U.S. dollar are remeasured into U.S. dollars at each reporting period end in accordance with ASC No. 830 “Foreign Currency Matters.” All transaction gains and losses of the remeasured monetary balance sheet items are reflected in the statements of operations as financing income or expenses as appropriate.
7
Pure NJ logistics LLC.
NOTES TO THE FINANCIAL STATEMENTS
U.S. dollars in thousands except share and per share data
d. Cash and cash equivalents:
Cash equivalents are short-term highly liquid deposits that are readily convertible to cash with original maturities of three months or less, at the date acquired, and investments with maturities of longer than three months where the investment can be liquidated before the maturity date without a significant penalty.
e. Fair value of financial instruments:
The accounting guidance for fair value provides a framework for measuring fair value, clarifies the definition of fair value, and expands disclosures regarding fair value measurements. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the reporting date. The accounting guidance establishes a three-tiered hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value as follows:
Level 1 | — | Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs. | |
Level 2 | — | Observable inputs that are based on inputs not quoted on active markets but corroborated by market data. | |
Level 3 | — | Unobservable inputs are used when little or no market data are available. |
The carrying amounts of cash and cash equivalents, trade payable and accrued expenses and other payables approximate their fair value due to the short-term maturity of such instruments.
The carrying amount of warrant liabilities is recorded at the fair value at each reporting period.
f. Leases
Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities in the Company's consolidated balance sheet. ROU assets represent the Company's right to use an underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities were recognized based on the present value of the remaining lease payments over the lease term. When the Company's lease did not provide an implicit rate, the Company used its incremental borrowing rate in determining the present value of lease payments. The implicit rate within the operating leases is generally not reasonably determinable, therefore, the Company uses the Incremental Borrowing Rate (“IBR”) based on the information available at the commencement date in determining the present value of lease payments.
The Company’s IBR is estimated to approximate the interest rate for collateralized borrowing with similar terms and payments and in economic environments where the leased asset is located. The operating lease ROU asset excludes lease incentives. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
The Company has lease agreements with lease and non-lease components, which are generally accounted for separately. For certain leases, such as real estate assets, the Company accounts for the lease and non-lease components as a single lease component.
8
Pure NJ Logistics LLC.
NOTES TO THE FINANCIAL STATEMENTS
U.S. dollars in thousands except share and per share data
The Company has made an accounting policy election not to recognize ROU assets and lease liabilities that arise from short-term leases for facilities and equipment. Instead, the Company recognizes the lease payments in the consolidated statement of operations on a straight-line basis over the lease term and variable lease payments in the period in which the obligation for those payments is incurred.
f. Revenue recognition:
The Company applies ASC 606 “Revenue from contracts with customers” (“ASC 606”). Under ASC 606, revenue is measured as the amount of consideration the Company expects to be entitled to, in exchange for transferring products or providing services to its customers and is recognized when or as performance obligations under the terms of contracts with the Company’s customers are satisfied. ASC 606 prescribes a five-step model for recognizing revenue from contracts with customers: (i) identify contract(s) with the customer; (ii) identify the separate performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the separate performance obligations in the contract; and (v) recognize revenue when (or as) each performance obligation is satisfied.
At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses whether the goods or services promised within each contract are distinct and, therefore, represent a separate performance obligation. Goods and services that are determined not to be distinct are combined with other promised goods and services. The Company then allocates the transaction price (the amount of consideration the Company expects to be entitled to from a customer in exchange for the promised goods or services) to each performance obligation and recognizes the associated revenue when (or as) each performance obligation is satisfied.
NOTE 3 – RENT DEPOSIT
This amount relates to a security deposit required under the terms of the lease agreement for the Company’s warehouse facility. The deposit is held by the landlord for the duration of the lease and is restricted from general use by the Company. The funds will remain restricted until the lease terminates and all obligations under the lease are fulfilled.
NOTE 4 – FIXED ASSETS, NET
December 31, | ||||||||
2023 | 2022 | |||||||
USD in thousands | ||||||||
Cost: | ||||||||
Office furniture | 51 | 51 | ||||||
Equipment | 228 | 228 | ||||||
Vehicles | 7 | 7 | ||||||
Total Cost | 286 | 286 | ||||||
Less – accumulated depreciation | (45 | ) | (16 | ) | ||||
Fixed assets, net | 241 | 270 |
Depreciation expenses for the years ended December 31, 2023, and December 31, 2022, were $29 and $16, respectively.
9
Pure NJ Logistics LLC.
NOTES TO THE FINANCIAL STATEMENTS
U.S. dollars in thousands except share and per share data
NOTE 5 – INTANGIBLE ASSET
As of December 31, 2023, the Company has recorded goodwill of $1,200 on the balance sheet. Goodwill represents the excess of the purchase price over the fair value of the identifiable net assets acquired in business combinations. Goodwill is not amortized but is subject to an annual impairment test, or more frequently if events or changes in circumstances indicate that the asset might be impaired, no impairment was identified.
NOTE 6 – LEASES
The Company, currently have 3-year and 10 months leases for their warehouses with options to extend the leases for another 5 years. The lease and the extension option end on November 30,2025, and December 14, 2030, respectively.
As of December 31, 2023, the Right-of-Use (ROU) asset and corresponding lease liabilities are recorded as follows:
● | ROU Asset: $6,519 | |
● | Current Lease Liability: $773 | |
● | Non-Current Lease Liability: $5,946 |
The ROU asset is being depreciated over the initial lease term and is subject to impairment review as per the Company’s accounting policy. The lease liability represents the present value of future lease payments, discounted at the Company’s incremental borrowing rate of 3.5%.
The lease liability is classified as a current liability for the portion of payments due within 12 months and as a non-current liability for the remaining balance.
Contractual undiscounted cash flow
Year | USD | |||
2024 | 992 | |||
2025 | 1,022 | |||
2026 | 1,052 | |||
2027 | 1,084 | |||
2028 | 1,117 | |||
6 and above | 2,335 | |||
7,602 |
10
Pure NJ Logistics LLC.
NOTES TO THE FINANCIAL STATEMENTS
U.S. dollars in thousands except share and per share data
NOTE 7 – OTHER CURRENT PAYABLES
December 31, | ||||||||
2023 | 2022 | |||||||
USD in thousands | ||||||||
Institutions | 7 | 7 | ||||||
Accrued expenses | 107 | - | ||||||
Others | - | 414 | ||||||
114 | 421 |
NOTE 8 – MEMBERS LOANS
During the years ended December 31, 2023, and December 31, 2022, the Company received loans from its members to support its operations. The loans bear interest at a rate of 2% per annum. In 2023, members provided loans totaling $159,000) 2022: $961,000(. Interest expenses related to these loans amounted to $21,000 and $12,000 for the years ended December 31, 2023, and 2022, respectively.
NOTE 9 – COST OF REVENUES
Year ended December 31, |
||||||||
2023 | 2022 | |||||||
USD in thousands | ||||||||
Payroll and related expenses | 549 | 334 | ||||||
Lease expenses and maintenance | 1,342 | 933 | ||||||
Shipping and transportation expenses | 343 | 196 | ||||||
Materials | 14 | 12 | ||||||
Depreciation | 29 | 16 | ||||||
Other | 4 | 16 | ||||||
2,281 | 1,507 |
11
Pure NJ Logistics LLC.
NOTES TO THE FINANCIAL STATEMENTS
U.S. dollars in thousands except share and per share data
NOTE 10 – GENERAL AND ADMINISTRATIVE
Year ended December 31, |
||||||||
2023 | 2022 | |||||||
USD in thousands | ||||||||
Professional services | 153 | 118 | ||||||
Office Expenses | 70 | 53 | ||||||
Insurance | 8 | 10 | ||||||
Travel expenses | 22 | 29 | ||||||
Other | 40 | 23 | ||||||
293 | 233 |
NOTE 11 – FINANCIAL EXPENSE (INCOME), NET
Year ended December 31, |
||||||||
2023 | 2022 | |||||||
USD in thousands | ||||||||
Member loan interest and others | 20 | 49 | ||||||
Other | 1 | - | ||||||
21 | 49 |
12
Exhibit 99.4
Pure NJ Logistics LLC.
Financial Statements
As of June 30, 2024
Pure NJ Logistics LLC.
Financial Statements
As of June 30, 2024
TABLE OF CONTENTS
Page | ||
Interim Balance Sheets | 2 | |
Interim Statements of Comprehensive Income | 3 | |
Interim Statement of Changes in Shareholders’ Equity | 4 | |
Interim Statements of Cash Flows | ||
Notes to interim Financial Statements | 5–7 |
1
INTERIN BALANCE SHEETS
U.S. dollars in thousands
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
USD in thousands | ||||||||
Unaudited | Audited | |||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | 14 | 66 | ||||||
Restricted cash | 247 | 247 | ||||||
Trade receivables | 274 | 317 | ||||||
Other current receivables | 16 | 7 | ||||||
Total current assets | 551 | 637 | ||||||
Non-current assets | ||||||||
Fixed assets, net | 228 | 241 | ||||||
Intangible assets | 1,200 | 1,200 | ||||||
Operating lease right-of-use asset | 6,105 | 6,519 | ||||||
Total non-current assets | 7,533 | 7,960 | ||||||
TOTAL ASSETS | 8,084 | 8,597 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities | ||||||||
Trade payables | 24 | 112 | ||||||
Operating lease liability | 801 | 773 | ||||||
Other current payables | 84 | 152 | ||||||
Total current liabilities | 909 | 1,037 | ||||||
Operating lease liability non-current | 5,535 | 5,946 | ||||||
Members loans | 1,122 | 1,120 | ||||||
TOTAL LIABILITIES | 7,566 | 8,103 | ||||||
Shareholders’ equity | ||||||||
Members Contributions | 561 | 561 | ||||||
Accumulated deficit | (43 | ) | (67 | ) | ||||
Total equity | 518 | 494 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 8,084 | 8,597 |
The accompanying notes are an integral part of these consolidated financial statements.
2
INTERIM STATEMENTS OF COMPREHENSIVE INCOME
U.S. dollars in thousands except share and per share data
Six months ended June 30, | Three months ended June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
USD in thousands | USD in thousands | |||||||||||||||
Unaudited | Unaudited | |||||||||||||||
Revenues | 1,254 | 1,154 | 668 | 521 | ||||||||||||
Cost of revenues | (997 | ) | (1,008 | ) | (511 | ) | (491 | ) | ||||||||
Gross profit | 257 | 146 | 157 | 30 | ||||||||||||
Sales and marketing expenses | (42 | ) | (7 | ) | (19 | ) | (2 | ) | ||||||||
General and administrative expenses | (180 | ) | (160 | ) | (80 | ) | (74 | ) | ||||||||
Operating profit | 35 | (21 | ) | 58 | (46 | ) | ||||||||||
Financial expenses, net | (11 | ) | (11 | ) | (5 | ) | (6 | ) | ||||||||
Net profit (loss) | 24 | (32 | ) | 54 | (52 | ) |
The accompanying notes are an integral part of these consolidated financial statements.
3
INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
U.S. dollars in thousands
Additional paid in capital | Accumulated deficit | Total equity | ||||||||||
USD in thousands | ||||||||||||
BALANCE AS OF DECEMBER 31, 2021 | - | - | - | |||||||||
CHANGES DURING 2022: | ||||||||||||
Members contributions | 412 | - | 412 | |||||||||
Loss for the year | - | 118 | 118 | |||||||||
BALANCE AS OF DECEMBER 31, 2022 | 412 | 118 | 530 | |||||||||
CHANGES DURING 2023: | ||||||||||||
Members contributions | 149 | - | 149 | |||||||||
Loss for the year | - | (185 | ) | (185 | ) | |||||||
BALANCE AS OF DECEMBER 31, 2023 | 561 | (67 | ) | 494 | ||||||||
CHANGES DURING 2024: | ||||||||||||
profit for the period | - | 24 | 24 | |||||||||
BALANCE AS OF June 30, 2024 | 561 | (43 | ) | 518 |
The accompanying notes are an integral part of these consolidated financial statements.
4
NOTES TO INTERIM FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands except share and per share data
NOTE 1 – GENERAL
Pure NJ Logistics LLC (the “Company”) was incorporated in the State of New Jersey on February 28, 2022. The Company’s registered address is 1200 Fuller Road, Linden, NJ, USA.
The Company provides a range of logistics services through its warehouse operations. These services include container unloading and loading, short and long-term storage, packaging, and shipping of kits to customers. Additionally, the Company engages in Fulfillment by Amazon (FBA) activities, wherein sellers who do not have storage facilities with Amazon store their products with the Company, which then transfers these products to Amazon as required.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
a. Basis of presentation of the financial statements:
The Company’s financial statements have been prepared in accordance with the United States generally accepted accounting principles (U.S. GAAP) as set forth in the Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (ASC).
b. Use of estimates, assumptions and judgements:
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the financial statements and accompanying notes. The Company’s management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities at the dates of the financial statements, and the reported amount of expenses during the reporting periods. Actual results could differ from those estimates.
Intangible assets
Intangible assets are tested for impairment annually or more frequently if there is an indication of impairment. The carrying value of intangibles with definite lives is reviewed each reporting period to determine whether there is any indication of impairment. If there are indications of impairment the impairment analysis is completed and if the carrying amount of an asset exceeds its recoverable amount, the asset is impaired, and impairment loss is recognized.
5
Pure NJ logistics LLC.
NOTES TO INTERIM FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands except share and per share data
c. financial statements in U.S dollars:
The functional currency is the currency that best reflects the economic environment in which the Company operates and conducts their transactions. The Company’s management believes that the functional currency of the Company is the U.S. dollar.
Accordingly, monetary accounts maintained in currencies other than the U.S. dollar are remeasured into U.S. dollars at each reporting period end in accordance with ASC No. 830 “Foreign Currency Matters.” All transaction gains and losses of the remeasured monetary balance sheet items are reflected in the statements of operations as financing income or expenses as appropriate.
d. Cash and cash equivalents:
Cash equivalents are short-term highly liquid deposits that are readily convertible to cash with original maturities of three months or less, at the date acquired, and investments with maturities of longer than three months where the investment can be liquidated before the maturity date without a significant penalty.
e. Fair value of financial instruments:
The accounting guidance for fair value provides a framework for measuring fair value, clarifies the definition of fair value, and expands disclosures regarding fair value measurements. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the reporting date. The accounting guidance establishes a three-tiered hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value as follows:
Level 1 | — | Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs. | |
Level 2 | — | Observable inputs that are based on inputs not quoted on active markets but corroborated by market data. | |
Level 3 | — | Unobservable inputs are used when little or no market data are available. |
The carrying amounts of cash and cash equivalents, trade payable and accrued expenses and other payables approximate their fair value due to the short-term maturity of such instruments.
The carrying amount of warrant liabilities is recorded at the fair value at each reporting period.
f. Leases
Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities in the Company’s consolidated balance sheet. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities were recognized based on the present value of the remaining lease payments over the lease term. When the Company’s lease did not provide an implicit rate, the Company used its incremental borrowing rate in determining the present value of lease payments. The implicit rate within the operating leases is generally not reasonably determinable, therefore, the Company uses the Incremental Borrowing Rate (“IBR”) based on the information available at commencement date in determining the present value of lease payments.
6
Pure NJ logistics LLC.
NOTES TO INTERIM FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands except share and per share data
The Company’s IBR is estimated to approximate the interest rate for collateralized borrowing with similar terms and payments and in economic environments where the leased asset is located. The operating lease ROU asset excludes lease incentives. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
The Company has lease agreements with lease and non-lease components, which are generally accounted for separately. For certain leases, such as real estate assets, the Company accounts for the lease and non-lease components as a single lease component.
The Company has made an accounting policy election not to recognize ROU assets and lease liabilities that arise from short-term leases for facilities and equipment. Instead, the Company recognizes the lease payments in the consolidated statement of operations on a straight-line basis over the lease term and variable lease payments in the period in which the obligation for those payments is incurred.
f. Revenue recognition:
The Company applies ASC 606 “Revenue from contracts with customers” (“ASC 606”). Under ASC 606, revenue is measured as the amount of consideration the Company expects to be entitled to, in exchange for transferring products or providing services to its customers and is recognized when or as performance obligations under the terms of contracts with the Company’s customers are satisfied. ASC 606 prescribes a five-step model for recognizing revenue from contracts with customers: (i) identify contract(s) with the customer; (ii) identify the separate performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the separate performance obligations in the contract; and (v) recognize revenue when (or as) each performance obligation is satisfied.
At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses whether the goods or services promised within each contract are distinct and, therefore, represent a separate performance obligation. Goods and services that are determined not to be distinct are combined with other promised goods and services. The Company then allocates the transaction price (the amount of consideration the Company expects to be entitled to from a customer in exchange for the promised goods or services) to each performance obligation and recognizes the associated revenue when (or as) each performance obligation is satisfied.
NOTE 3 - SUBSEQUENT EVENTS
In August 2024, the Company entered into a share purchase agreement with an investor. The investor acquired 100% of the Company’s shares for a total purchase price of $2.8 million. The purchase consideration consists of $1.3 million paid in cash upon completion of the deal, and the remaining $1.5 million provided through a vendor loan agreement.
7
Exhibit 99.5
Pure NJ Logistics LLC.
Financial Statements
As of September 30, 2024
Pure NJ Logistics LLC.
Financial Statements
As of September 30, 2024
TABLE OF CONTENTS
1
INTERIM BALANCE SHEETS
U.S. dollars in thousands
September 30, | December 31, | |||||||
2024 | 2023 | |||||||
USD in thousands | ||||||||
Unaudited | Audited | |||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | 19 | 66 | ||||||
Rental deposit | 247 | 247 | ||||||
Trade receivables | 188 | 279 | ||||||
Other current receivables | 83 | 7 | ||||||
Total current assets | 537 | 599 | ||||||
Non-current assets | ||||||||
Fixed assets, net | 219 | 241 | ||||||
Intangible assets | 1,200 | 1,200 | ||||||
Operating lease right-of-use asset | 5,893 | 6,519 | ||||||
Total non-current assets | 7,312 | 7,960 | ||||||
TOTAL ASSETS | 7,849 | 8,559 | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Current liabilities | ||||||||
Trade payables | 10 | 112 | ||||||
Operating lease liability | 816 | 773 | ||||||
Other current payables | 56 | 114 | ||||||
Total current liabilities | 882 | 999 | ||||||
Operating lease liability non-current | 5,328 | 5,946 | ||||||
Members loans | 1,120 | 1,120 | ||||||
TOTAL LIABILITIES | 7,330 | 8,065 | ||||||
Shareholders’ equity | ||||||||
Members Contributions | 561 | 561 | ||||||
Accumulated deficit | (42 | ) | (67 | ) | ||||
Total equity | 519 | 494 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 7,849 | 8,559 |
The accompanying notes are an integral part of these consolidated financial statements.
2
INTERIM STATEMENTS OF COMPREHENSIVE INCOME
U.S. dollars in thousands except share and per share data
Nine months ended September 30, |
Three months ended September 30, |
|||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
USD in thousands | USD in thousands | |||||||||||||||
Unaudited | Unaudited | |||||||||||||||
Revenues | 1,845 | 1,691 | 591 | 536 | ||||||||||||
Cost of revenues | 1,483 | 1,565 | 486 | 557 | ||||||||||||
Gross profit (loss) | 362 | 126 | 105 | (21 | ) | |||||||||||
Sales and marketing expenses | 53 | 9 | 11 | 2 | ||||||||||||
General and administrative expenses | 267 | 219 | 87 | 58 | ||||||||||||
Operating profit (loss) | 42 | (102 | ) | 7 | (81 | ) | ||||||||||
Financial expenses, net | 17 | 17 | 6 | 6 | ||||||||||||
Net profit (loss) | 25 | (119 | ) | 1 | (87 | ) |
The accompanying notes are an integral part of these consolidated financial statements.
3
INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
U.S. dollars in thousands
(Unaudited)
Additional paid in capital | Accumulated deficit | Total equity | ||||||||||
USD in thousands | ||||||||||||
BALANCE AS OF DECEMBER 31, 2021 | - | - | - | |||||||||
CHANGES DURING 2022: | ||||||||||||
Members contributions | 412 | - | 412 | |||||||||
Loss for the year | - | 118 | 118 | |||||||||
BALANCE AS OF DECEMBER 31, 2022 | 412 | 118 | 530 | |||||||||
CHANGES DURING 2023: | ||||||||||||
Members contributions | 149 | - | 149 | |||||||||
Loss for the year | - | (185 | ) | (185 | ) | |||||||
BALANCE AS OF DECEMBER 31, 2023 | 561 | (67 | ) | 494 | ||||||||
CHANGES DURING 2024: | ||||||||||||
profit for the period | - | 25 | 25 | |||||||||
BALANCE AS OF September 30, 2024 | 561 | (42 | ) | 519 |
The accompanying notes are an integral part of these consolidated financial statements.
4
INTERIM STATEMENTS OF CASH FLOWS
U.S. dollars in thousands
(Unaudited)
Nine months ended September 30, |
||||||||
2024 | 2023 | |||||||
USD in thousands | ||||||||
Cash flows from Operating Activities | ||||||||
Profit (Loss) for the period | 25 | (119 | ) | |||||
Adjustments to reconcile loss to net cash used in operating activities: | ||||||||
Depreciation | 22 | 23 | ||||||
Changes in Right of use asset | 626 | 605 | ||||||
Changes in assets and liabilities: | ||||||||
Decrease (increase) in other current assets | (76 | ) | 16 | |||||
Increase (decrease) in trade payables | (102 | ) | (3 | ) | ||||
Decrease (Increase) in trade receivables | 91 | 103 | ||||||
Change in operating lease liability | (575 | ) | (536 | ) | ||||
Decrease in other payables | (58 | ) | (387 | ) | ||||
Net cash used in operating activities | (47 | ) | (298 | ) | ||||
Cash flows from Financing Activities | ||||||||
Members loans | - | 215 | ||||||
Members contributions | - | 81 | ||||||
Net cash provided by financing activities | - | 296 | ||||||
Increase in cash and cash equivalents and restricted cash | (47 | ) | (2 | ) | ||||
Cash and cash equivalents and restricted cash at the beginning of the period | 66 | 7 | ||||||
Cash and cash equivalents and restricted cash at the end of the period | 19 | 5 |
The accompanying notes are an integral part of these consolidated financial statements.
5
NOTES TO INTERIM FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands except share and per share data
(Unaudited)
NOTE 1 – GENERAL
Pure NJ Logistics LLC (the "Company") was incorporated in the State of New Jersey on February 28, 2022. The Company's registered address is 1200 Fuller Road, Linden, NJ, USA.
The Company provides a range of logistics services through its warehouse operations. These services include container unloading and loading, short and long-term storage, packaging, and shipping of kits to customers. Additionally, the Company engages in Fulfillment by Amazon (FBA) activities, wherein sellers who do not have storage facilities with Amazon store their products with the Company, which then transfers these products to Amazon as required.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
a. Basis of presentation of the financial statements:
The Company’s financial statements have been prepared in accordance with the United States generally accepted accounting principles (U.S. GAAP) as set forth in the Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (ASC).
b. Use of estimates, assumptions and judgments:
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments, and assumptions that affect the amounts reported in the financial statements and accompanying notes. The Company’s management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities at the dates of the financial statements, and the reported amount of expenses during the reporting periods. Actual results could differ from those estimates.
Intangible assets
Intangible assets are tested for impairment annually or more frequently if there is an indication of impairment. The carrying value of intangibles with definite lives is reviewed each reporting period to determine whether there is any indication of impairment. If there are indications of impairment the impairment analysis is completed and if the carrying amount of an asset exceeds its recoverable amount, the asset is impaired, and impairment loss is recognized.
6
c. financial statements in U.S dollars:
The functional currency is the currency that best reflects the economic environment in which the Company operates and conducts its transactions. The Company’s management believes that the functional currency of the Company is the U.S. dollar.
Accordingly, monetary accounts maintained in currencies other than the U.S. dollar are remeasured into U.S. dollars at each reporting period end in accordance with ASC No. 830 “Foreign Currency Matters.” All transaction gains and losses of the remeasured monetary balance sheet items are reflected in the statements of operations as financing income or expenses as appropriate.
d. Cash and cash equivalents:
Cash equivalents are short-term highly liquid deposits that are readily convertible to cash with original maturities of three months or less, at the date acquired, and investments with maturities of longer than three months where the investment can be liquidated before the maturity date without a significant penalty.
e. Fair value of financial instruments:
The accounting guidance for fair value provides a framework for measuring fair value, clarifies the definition of fair value, and expands disclosures regarding fair value measurements. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the reporting date. The accounting guidance establishes a three-tiered hierarchy, which prioritizes the inputs used in the valuation methodologies in measuring fair value as follows:
Level 1 | — | Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs. | |
Level 2 | — | Observable inputs that are based on inputs not quoted on active markets but corroborated by market data. | |
Level 3 | — | Unobservable inputs are used when little or no market data are available. |
The carrying amounts of cash and cash equivalents, trade payable and accrued expenses and other payables approximate their fair value due to the short-term maturity of such instruments.
The carrying amount of warrant liabilities is recorded at the fair value at each reporting period.
f. Leases
Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities in the Company's consolidated balance sheet. ROU assets represent the Company's right to use an underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities were recognized based on the present value of the remaining lease payments over the lease term. When the Company's lease did not provide an implicit rate, the Company used its incremental borrowing rate in determining the present value of lease payments. The implicit rate within the operating leases is generally not reasonably determinable, therefore, the Company uses the Incremental Borrowing Rate (“IBR”) based on the information available at the commencement date in determining the present value of lease payments.
7
The Company’s IBR is estimated to approximate the interest rate for collateralized borrowing with similar terms and payments and in economic environments where the leased asset is located. The operating lease ROU asset excludes lease incentives. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term.
The Company has lease agreements with lease and non-lease components, which are generally accounted for separately. For certain leases, such as real estate assets, the Company accounts for the lease and non-lease components as a single lease component.
The Company has made an accounting policy election not to recognize ROU assets and lease liabilities that arise from short-term leases for facilities and equipment. Instead, the Company recognizes the lease payments in the consolidated statement of operations on a straight-line basis over the lease term and variable lease payments in the period in which the obligation for those payments is incurred.
g. Revenue recognition:
The Company applies ASC 606 “Revenue from contracts with customers” (“ASC 606”). Under ASC 606, revenue is measured as the amount of consideration the Company expects to be entitled to, in exchange for transferring products or providing services to its customers and is recognized when or as performance obligations under the terms of contracts with the Company’s customers are satisfied. ASC 606 prescribes a five-step model for recognizing revenue from contracts with customers: (i) identify the contract(s) with the customer; (ii) identify the separate performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the separate performance obligations in the contract; and (v) recognize revenue when (or as) each performance obligation is satisfied.
At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses whether the goods or services promised within each contract are distinct and, therefore, represent a separate performance obligation. Goods and services that are determined not to be distinct are combined with other promised goods and services. The Company then allocates the transaction price (the amount of consideration the Company expects to be entitled to from a customer in exchange for the promised goods or services) to each performance obligation and recognizes the associated revenue when (or as) each performance obligation is satisfied.
h. Customers Concentration
For the nine months ended September 30, 2024, sales to major customers accounted for a significant portion of the Company’s total revenue. Revenue from Customer A amounted to approximately USD 248 thousand in the nine months ended September 30, 2024, compared to approximately USD 340 thousand during the same period in 2023. Revenue from Customer B totaled approximately USD 270 thousand in the nine months ended September 30, 2024, compared to no revenue during the same period in 2023. Revenue from Customer C was approximately USD 210 thousand in the nine months ended September 30, 2024, compared to no revenue during the same period in 2023. Revenue from Customer D was approximately USD 237 thousand in the nine months ended September 30, 2023, compared to no revenue during the same period in 2024. Revenue from Customer E was approximately USD 193 thousand in the nine months ended September 30, 2023, compared to no revenue during the same period in 2024. . These customers collectively represented approximately 38% of total revenue in the nine months ended September 30, 2024, and 46% in the nine months ended September 30, 2023.
8
NOTE 3 – RELATED PARTIES
In support of the Company’s efforts and cash requirements, the Company may rely on advances from related parties until such a time that the Company can support its operations or attain adequate financing through sales of stock or traditional debt financing. There is no formal written commitment for continued support by related parties. |
(i) | The transactions with the related party are as follows: |
Nine Months Ended September 30, | ||||||||
2024 | 2023 | |||||||
Member loan interest | $ | 18 | $ | 16 | ||||
Revenue | 77 | 383 |
(ii) | Balances owed to related parties |
September 30, | December 31, | |||||||
2024 | 2023 | |||||||
Member loan | $ | 1,120 | $ | 1,120 | ||||
Accrued interest to members | 50 | 32 | ||||||
Deferred revenue | - | 52 |
9