NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
1: GENERAL
A.
Organizational Background
Viewbix
Inc. (formerly known as Virtual Crypto Technologies, Inc.) (the “Company”) was incorporated in the State of Delaware on August
16, 1985, under a predecessor name, The InFerGene Company (“InFerGene Company”). On August 25, 1995, a wholly owned subsidiary
of InFerGene Company merged with Zaxis International, Inc., an Ohio corporation, which following such merger, the surviving entity, InFerGene
Company, changed its name to Zaxis International, Inc (“Zaxis”). In 2015 the Company changed its name to Emerald Medical
Applications Corp., subsequent to which the Company, through its subsidiarity, was engaged in the development of technology for use in
detection of skin cancer. On January 29, 2018, the Company ceased its business operations in this field.
On
January 17, 2018, the Company formed a new wholly owned subsidiary under the laws of the State of Israel, Virtual Crypto Technologies
Ltd. (“VCT Israel”), to develop and market software and hardware products facilitating and supporting the purchase and/or
sale of cryptocurrencies. Effective as of March 7, 2018, the Company’s name was changed from Emerald Medical Applications Corp.
to Virtual Crypto Technologies, Inc. VCT Israel ceased its business operation in 2019 and prior to consummation of the Recapitalization
Transaction. On January 27, 2020, VCT Israel was sold to a third party for NIS 50 thousand (approximately $13).
On
February 7, 2019, the Company entered into a share exchange agreement (the “Share Exchange Agreement” or the “Recapitalization
Transaction”) with Gix Internet Ltd., a company organized under the laws of the State of Israel (“Gix” or “Parent
Company’’), pursuant to which, Gix assigned, transferred and delivered its 99.83% holdings in Viewbix Ltd., a company organized
under the laws of the State of Israel (“Viewbix Israel”), to the Company in exchange for shares of the Company, which resulted
in Viewbix Israel becoming a subsidiary of the Company. In connection with the Share Exchange Agreement, effective as of August 7, 2019,
the Company’s name was changed from Virtual Crypto Technologies, Inc. to Viewbix Inc.
B.
Reorganization Transaction
On
December 5, 2021, the Company entered into a certain Agreement and Plan of Merger with Gix Media Ltd. (“Gix Media”), an Israeli
company and the majority-owned (77.92%) subsidiary of Gix, the Parent Company and Vmedia Merger Sub Ltd., an Israeli company and wholly-owned
subsidiary of the Company (“Merger Sub”), pursuant to which, Merger Sub merged with and into Gix Media, with Gix Media being
the surviving entity and a wholly-owned subsidiary of the Company (the “Reorganization Transaction”).
On
September 19, 2022, (the “Closing Date”) the Reorganization Transaction was consummated and as a result, all outstanding
ordinary shares of Gix Media, having no par value (the “Gix Media Shares”) were delivered to the Company in exchange for
the Company’s shares of common stock, par value $0.0001 per share (“Common Stock”). As a result of the Reorganization
Transaction, the former holders of Gix Media Shares, who previously held approximately 68% of the Company’s Common Stock, hold
approximately 97% of the Company’s Common Stock, and Gix Media became a wholly owned subsidiary of the Company.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
1: GENERAL (Cont.)
B.
Reorganization Transaction (Cont.)
As
the Company and Gix Media Ltd. were consolidated both by the Parent Company and Medigus Ltd. (the “Ultimate Parent”), before
and after the Closing Date, the Reorganization Transaction was accounted for as a transaction between entities under common
control. Accordingly, the combined financial information of the Company and Gix Media Ltd. is presented in these financial statements,
for all periods presented, reflecting the historical cost of the Company and Gix Media Ltd., as it is reflected in the consolidated financial
statements of the Parent Company, for all periods preceding March 1, 2022, the date the Ultimate Parent obtained controlling interest
in the Parent Company and as it is reflected in the consolidated financial statements of the Ultimate Parent for all periods subsequent
to March 1, 2022 (see also note 7.B).
Share
and per share data in these financial statements have been retrospectively adjusted, for all periods presented, to reflect a number of
shares that is equivalent to the number of shares of the Company post the Reorganization Transaction.
C.
Business Overview
The
Company and its subsidiaries (the “Group”), Gix Media and Cortex Media Group Ltd. (“Cortex”), operate in the
field of digital advertising. The Group has two main activities that are reported as separate operating segments: the search segment
and the digital content segment.
The
search segment develops a variety of technological software solutions, which perform automation, optimization, and monetization of internet
campaigns, for the purposes of obtaining and routing internet user traffic to its customers. The search segment activity is conducted
by Gix Media.
The
digital content segment is engaged in the creation and editing of content, in different languages, for different target audiences, for
the purposes of generating revenues from leading advertising platforms, including Google, Facebook, Yahoo and Apple, by utilizing such
content to obtain and route internet user traffic for its customers. The digital content segment activity is conducted by Cortex. As
of December 31, 2022, Gix Media holds 70% of Cortex’s share capital, The remaining shares are held by Cortex’s founders (see
note 7.A).
D.
Reverse Stock Split
In
connection with the Closing of the Reorganization Transaction, the Company filed an Amended and Restated Certificate of Incorporation
(the “Amended COI”) with the Secretary of State of Delaware, effective as of August 31, 2022, pursuant to which, concurrently
with the effectiveness of the Amended COI, the Company, among other things, effected a reverse stock split of its Common Stock at a ratio
of 1-for-28. Share and per share data in these financial statements have been retrospectively adjusted to reflect the reverse stock split
for all periods presented.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
2: SIGNIFICANT ACCOUNTING POLICIES
A.
Basis of Presentation and Principles of Consolidation:
The
accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries and were
prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). All intercompany
accounts and transactions have been eliminated in consolidation.
B.
Use of Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that
affect the amounts reported of assets and liabilities and disclosure at the date of the consolidated financial statements and
the reported amounts of income and expense during the reporting period. The Company evaluates on an ongoing basis its assumptions, including
those related to contingencies, income taxes, deferred taxes, share-based compensation and leases. Actual results could differ from those
estimates.
C.
Functional Currency and Foreign Currency Transactions
Most
of the revenues of the Company are received in U.S. dollars. In addition, a substantial portion of the costs of the Company are incurred
in U.S. dollars. Therefore, the Company’s management believes that the U.S. dollar is the currency of the primary economic environment
in which the Company and each of its subsidiaries operates. Thus, the functional and reporting currency of the Company is the U.S. dollar.
Accordingly,
monetary balances denominated in currencies other than the U.S. dollar are re-measured into U.S. dollars in accordance with Statement
of the Accounting Standard Codification (“ASC”) No. 830 “Foreign Currency Matters” (“ASC No. 830”).
Transactions
and balances originally denominated in U.S. dollars are presented at their original amounts. Balances in non-U.S. dollar currencies are
translated into U.S. dollars using historical and current exchange rates for non-monetary and monetary balances, respectively. For non-U.S.
dollar transactions and other items in the statements of operations (indicated below), the following exchange rates are used: (i) for
transactions exchange rates at transaction dates and (ii) for other items (derived from non-monetary balance sheet items such as depreciation
and amortization) historical exchange rates. Currency transaction gains and losses are presented in the financial income net, as appropriate.
D.
Cash and cash equivalents
The
Company considers all short-term investments, which are highly liquid investments with original maturities of three months or less at
the date of purchase, to be cash equivalents.
E.
Restricted Deposits
Restricted
cash held in interest bearing saving accounts which are used as a security for the Group’s credit card and lease obligations.
F.
Accounts receivable and allowance for credit losses
Accounts
receivables are recorded at the invoiced amount, net of an allowance for credit losses. The Group evaluates its outstanding accounts
receivables and establishes an allowance for credit losses based on information available on their credit condition, current aging, historical
experience, future economic and market conditions. These allowances are reevaluated and adjusted periodically as additional information
is available. Changes in the allowance for expected credit losses are recorded under general and administrative expenses in the consolidated statements of operations.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)
G.
Fixed assets
Property
and equipment are stated at cost, net of accumulated depreciation. Depreciation is calculated using the straight-line basis over the
estimated useful lives, at the following annual rates:
SCHEDULE
OF ESTIMATED USEFUL LIVES
| |
% | |
Computers and peripherals equipment | |
| 33 | |
Office furniture and equipment | |
| 6-15 | |
Leasehold improvements | |
| -(*) | |
| (*) | Over
the shorter of the lease term (including options if any that are reasonably certain to be
exercised estimated useful life). |
H.
Leases
In
accordance with ASC No. 842 “Leases”, the Company determines if an arrangement is a lease at inception. If an arrangement
is a lease, the Company determines whether it is an operating lease or a finance lease at the lease commencement date. Operating leases
are included in operating lease right-of-use asset, operating lease liabilities – current, and non-current operating lease liabilities
in the Company’s consolidated balance sheets.
Operating
lease assets represent the Company’s right to control the use of an underlying asset for the lease term and lease liabilities represent
the Company’s obligation to make lease payments arising from the estimated lease.
Operating
lease assets and liabilities are recognized on the commencement date based on the present value of lease payments over the lease term.
The
Company uses its incremental borrowing rate based on the information available at the commencement date to determine the present value
of the lease payments. The incremental borrowing rate is estimated based on factors such as the lease term, credit standing and the economic
environment of the location of the lease. Variable lease payments, including payments based on an index or a rate, are expensed as incurred
and are not included within the operating lease asset and operating lease liabilities. The Company does not separate non-lease components
from lease components for its leases of real estate.
The
Company’s lease terms are the noncancelable periods, including any rent-free periods provided by the lessor, and include options
to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. At lease inception, and in
subsequent periods as necessary, the Company estimates the lease term based on its assessment of extension and termination options that
are reasonably certain to be exercised. Lease costs are recognized on a straight-line basis over the lease term.
The
Company does not recognize operating lease asset and operating lease liabilities for leases with terms shorter than 12 months. Lease
costs for short-term leases are recognized on a straight-line basis over the lease term.
The
Company has material non-functional currency leases. Lease liabilities in respect of leases denominated in a foreign currency are remeasured
using the exchange rate at each reporting date. Lease assets are measured at historical rates, which are not affected by subsequent changes
in the exchange rates.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)
I.
Revenue Recognition
As
described in note 1.C, the Company generates revenues from obtaining internet user traffic and routing such traffic to its customers.
The Company is entitled to receive consideration for its service upon each individual internet user traffic routed to and monetized by
its customers.
The
Company’s revenues are measured according to the ASC 606, “Revenue from Contracts with Customers” (“ASC 606”).
Under ASC 606, revenues are measured according to the amount of consideration that the Company expects to be entitled in exchange for
transferring promised goods or services to a customer, excluding amounts collected on behalf of third parties, such as VAT taxes. Revenues
are presented net of VAT. The Company’s payments terms are less than one year. Therefore, no finance component is recognized.
The
Company recognizes revenues upon routing of internet users’ traffic that is monetized by its customers. As the Company operates
as the primary obligor in its arrangements and has sole discretion in determining to which of its customers internet user traffic is
to be routed, revenues are presented on a gross basis.
J.
Traffic-acquisition and related costs
Traffic
acquisition and related costs consist primarily of fees paid to suppliers in connection with the Company’s internet traffic sources,
as well as internal costs incurred in connection with the acquisition of such traffic. Traffic acquisition costs are expensed as incurred.
K.
Research and development expenses
Research
and development costs are charged to the consolidated statements of income as incurred, except for certain costs relating to
internally developed software, which are capitalized.
The
Company capitalizes certain internal-use software development costs, consisting of direct subcontractors’ costs associated
with creating the internally developed software. Software development projects generally include three stages: (i) the preliminary project
stage (all costs expensed as incurred); (ii) the application development stage (costs are capitalized) and (iii) the post implementation/operation
stage (all costs expensed as incurred).
The
costs capitalized in the application development stage primarily include the costs of designing the application, coding and testing of
the system. Capitalized costs are amortized using the straight-line method over the estimated useful life of the software, once it is
ready for its intended use.
The
Company believes that the straight-line recognition method best approximates the manner in which the expected benefit will be derived.
Management evaluates the useful lives of these assets on an annual basis and tests for impairment whenever events or changes in circumstances
occur that could impact the recoverability of these assets.
L.
Income taxes
The
Company accounts for income taxes in accordance with ASC 740, “Income Taxes”, and (“ASC 740”). ASC 740 prescribes
the use of the asset and liability method whereby deferred tax asset and liability account balances are determined based on differences
between the financial reporting and tax bases of assets and liabilities and for carry forward tax losses. Deferred taxes are measured
using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company records a valuation
allowance, if necessary, to reduce deferred tax assets to their estimated realizable value if it is more-likely-than-not that some portion
or all of the deferred tax asset will not be realized.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)
L.
Income taxes (Cont.)
Uncertain
tax positions are accounted for in accordance with the provisions of ASC 740-10, under which a company may recognize the tax benefit
from an uncertain tax position claimed or expected to be claimed on a tax return only if it is more likely than not that the tax position
will be sustained on examination by the taxation authorities, based on the technical merits of the position, at the largest benefit that
has a greater than fifty percent likelihood of being realized upon ultimate settlement. Interest and penalties, if any, related to unrecognized
tax benefits, are recognized in tax expense.
M.
Contingencies
The
Company records accruals for loss contingencies arising from claims, litigation and other sources when it is probable that a liability
has been incurred and the amount can be reasonably estimated. These accruals are adjusted periodically as assessments change or additional
information becomes available. Legal costs incurred in connection with loss contingencies are expensed as incurred.
N.
Fair Value of Financial Instruments
The
carrying amounts of cash and cash equivalents, restricted deposits, accounts receivable, loan to Parent Company, other current assets,
current maturities of long-term loan, accounts payable, other payables, short-term loans approximate their fair value due to the short-term
maturities of such instruments. The carrying amount of the Parent Company loan approximates its fair value due to its initial recognition
at fair value upon modification (see note 15).
The
carrying amount of the variable interest rate long-term loan is approximates to its fair value as it bears interest at approximate market
rate.
O.
Business Combinations
The
Company accounts for its business combinations in accordance with ASC 805, “Business Combinations” (“ASC 805”).
ASC 805 specifies the accounting for business combinations and the criteria for recognizing and reporting intangible assets apart from
goodwill. ASC 805 requires recognition of assets acquired, liabilities assumed and any non-controlling interest at the acquisition date,
measured at their fair values as of that date.
Acquisition-related
intangible assets result from the Company’s acquisitions of businesses accounted for under the purchase method and consist of the
fair value of identifiable intangible assets including customer relations, technology, as well as goodwill. Goodwill is the amount by
which the acquisition cost exceeds the fair values of identifiable acquired net assets on the date of purchase. Acquisition-related definite
lived intangible assets are reported at cost, net of accumulated amortization.
P.
Goodwill
The
Company’s goodwill reflects the excess of the consideration paid or transferred including the fair value of contingent consideration
over the fair values of the identifiable net assets acquired.
Goodwill
is not amortized but instead is tested for impairment, in accordance with ASC 350, “Intangibles – Goodwill and Other”
(“ASC 350”), at the reporting unit level, at least annually at December 31 each year, or more frequently if events or changes
in circumstances indicate that the carrying value may be impaired.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)
P.
Goodwill (Cont.)
The
goodwill impairment test is performed by evaluating an initial qualitative assessment of the likelihood of impairment. If this step indicates
that the qualitative assessment does not result in a more likely than not indication of impairment, no further impairment testing is
required. If it does result in a more likely than not indication of impairment, the impairment test is performed.
In
the impairment test, the Company compares the fair value of the reporting unit to the carrying value of the reporting unit. If the fair
value of the reporting unit exceeds the carrying value of the net assets allocated to that unit, goodwill is not impaired, and no further
testing is required. If the fair value is less than the carrying value of the reporting unit, then the second step of the impairment
test is performed to measure the amount of the impairment.
Q.
Intangible assets, other than goodwill
Intangible
assets are identifiable non-monetary assets that have no physical substance. Intangible assets with indefinite useful lives are not amortized
and are tested for impairment once a year, or whenever there is a sign indicating that impairment may have occurred, in accordance with
ASC 350. An estimate of the useful life of intangible assets with an indefinite useful life is examined at the end of each reporting
year. A change in the estimated useful life of an intangible asset that changes from indefinite-lived to finite-lived is treated prospectively.
Intangible
assets with a finite useful life are amortized in a straight line over their estimated useful life subject to impairment testing. A change
in the estimated useful life of an intangible asset with a finite useful life is treated prospectively.
The
useful life used to amortize intangible assets with a finite useful life is as follows:
SCHEDULE
OF AMORTIZE INTANGIBLE ASSETS
| |
% | |
Customer relations | |
| 14.3 | |
Technology | |
| 16.7-22 | |
Internal-use software | |
| 33 | |
R.
Impairment of long-lived assets
The
Company’s long-lived assets to be held or used, including property and equipment, right of use assets and intangible assets subject
to amortization are reviewed for impairment in accordance with ASC 360, “Property, Plants and Equipment” (“ASC 360”),
whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets
is measured by a comparison of the carrying amount of an asset to the future undiscounted cash flows expected to be generated by the
asset. If such asset is considered to be impaired, the impairment to be recognized is measured as the amount by which the carrying amount
of the asset exceeds the fair value of the asset.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)
S.
Severance Pay
The
Company’s liability for severance pay for some of its Israeli employees is calculated pursuant to Israeli Severance Pay Law, 1963
(the “Israeli Severance Pay Law”) based on the most recent salary of the employee multiplied by the number of years of employment,
as of the balance sheet date. These employees are entitled to one month’s salary for each year of employment or a portion thereof.
The Company records the liability as if it were payable at each balance sheet date on an undiscounted basis. The liability is classified
based on the expected date of settlement and therefore is usually classified as a long-term liability unless the cessation of the employees
is expected during the upcoming year.
The
Company’s liability for these Israeli employees is partially covered by monthly deposits for insurance policies and the remainder
by an accrual. The deposited funds for these policies are recorded as an asset in the Company’s balance sheet and include profits
and losses accumulated up to the balance sheet date. The deposited funds may be withdrawn only upon the fulfillment of the obligation
pursuant to the Israeli Severance Pay Law or labor agreements. The value of the deposited funds is based on the cash redemption value
of these policies.
With
respect to other Israeli employees, the Company acts pursuant to the general approval of the Israeli Ministry of Labor and Welfare, pursuant
to the terms of Section 14 of the Israeli Severance Pay Law (“Section 14”), according to which the current deposits with
the pension fund and/or with the insurance company exempt the Company from any additional obligation to these employees for whom the
said depository payments are made. As a result, the Company does not recognize any liability for severance pay due to these employees
and the deposits under Section 14 are not recorded as an asset in the Company’s balance sheet.
Severance
expenses for the years ended December 31, 2022 and 2021 amounted to $131 and $157, respectively.
T.
Share-based compensation
The
Company accounts for share-based compensation in accordance with ASC 718, “Stock Compensation” (“ASC 718”), which
requires companies to estimate the fair value of share-based payment awards on the date of grant using an option-pricing model. The value
of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service periods, which is
generally the vesting period, in the Company’s consolidated statement of operations.
The
Company selected the Black-Scholes option pricing model as the most appropriate fair value method for its share options awards. The option-pricing
model requires several assumptions, of which the most significant are the expected share price volatility and the expected option term.
The Company accounts for forfeitures as they occur.
U.
Warrants
The
Company accounts for warrants in accordance with applicable accounting guidance provided in ASC Topic 815 “Derivatives and Hedging
– Contracts in Entity’s Own Equity” (ASC Topic 815), as equity instruments.
V.
Net income per share
In
accordance with ASC 260, “Earnings Per Share” (“ASC 260”), basic net earnings per share is computed by dividing
net earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period. Diluted
net earnings per share reflects the potential dilution that could occur if share options, warrants or other commitments to issue ordinary
shares were exercised or equity awards vested, resulting in the issuance of ordinary shares that could share in the net earnings of the
Company.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)
W.
Segment reporting
The
Company reports financial and descriptive information about its reportable segments. Reportable segments are operating segments or aggregations
of operating segments that meet specified criteria as defined in ASC 280, “Segments Reporting”.
Operating
segments are distinguishable components of an entity for each of which a separate financial information is available and is reported
in a manner consistent with the internal reporting provided to the entity’s Chief Operating Decision Maker (“CODM”)
in making decisions about how to allocate resources and in assessing performance. The review of the CODM is carried out according to
the results of the segment’s activity. His review does not include certain expenses that are not related specifically to the activity
of each of the segments. Those expenses are presented as reconciliation between segments operating results to total operating results
in financial statements.
X.
Recent accounting pronouncements
ASU
2019-12, Income Taxes
In
December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The amendments in
this ASU simplify the accounting for income taxes, eliminates certain exceptions to the general principles in Topic 740 and clarifies
certain aspects of the current guidance to improve consistent application among reporting entities. ASU 2019-12 is effective for annual
periods beginning after January 1, 2022 and interim periods within annual periods beginning after January 1, 2023, and early adoption
was permitted. The adoption of this accounting standard had no material impact on the Company’s consolidated financial
statements.
ASU
2019-10, Financial Instruments—Credit Losses (Topic 326)
In
September 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13, “Financial Instruments –
Credit Losses (Topic 326)” (“ASU 2016-13”), which requires the immediate recognition of management’s estimates
of current and expected credit losses. In November 2018, the FASB issued ASU 2018-19, which makes certain improvements to Topic 326.
In April and May 2019, the FASB issued ASUs 2019-04 and 2019-05, respectively, which adds codification improvements and transition relief
for Topic 326. In November 2019, the FASB issued ASU 2019-10, which delays the effective date of Topic 326 for Smaller Reporting Companies
to interim and annual periods beginning after December 15, 2022, with early adoption permitted. In November 2019, the FASB issued ASU
2019-11, which makes improvements to certain areas of Topic 326. In February 2020, the FASB issued ASU 2020-02, which adds an SEC paragraph,
pursuant to the issuance of SEC Staff Accounting Bulletin No. 119, to Topic 326.
The
amendments in this update are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal
years, and early adoption is permitted.
Upon
adoption of this accounting standard, as of January 1, 2022, The Company has determined that the estimates of current and expected credit
losses are immaterial.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)
X.
Recent accounting pronouncements (cont.)
ASU
2021-08, Business Combinations
In
October 2021 the FASB issued ASU 2021-08, “Business Combinations (Topic 805) – Accounting for Contract Assets and Contract
Liabilities from Contracts with Customers”. The amendments in this update require that an entity (acquirer), recognize and measure
contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, an
acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. To achieve
this, an acquirer may assess how the acquiree applied Topic 606 to determine what to record for the acquired revenue contracts.
The
amendments in this update are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal
years, and early adoption is permitted.
The
Company does not expect the adoption of this accounting standard will have a material impact on its consolidated financial
statements.
ASU
2021-04, Warrants
In
May 2021, the Financial Accountings Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2021-04,
“Earnings Per Share (Topic 260), Debt—Modifications and Extinguishments (Subtopic 470-50), Compensation—Stock Compensation
(Topic 718), and Derivatives and Hedging— Contracts in Entity’s Own Equity (Subtopic 815- 40): Issuer’s Accounting
for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options” (“ASU 2021-04”). The
guidance is effective for the Company on January 1, 2022. The adoption of this accounting standard has no material impact on the Company’s
consolidated financial statements.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
3: OTHER CURRENT ASSETS
Composition:
SCHEDULE OF OTHER ACCOUNTS RECEIVABLES COMPOSITION
| |
| | | |
| | |
| |
As of December 31 | | |
As of December 31 | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Prepaid expenses | |
$ | 318 | | |
$ | 350 | |
Government authorities | |
$ | 596 | | |
$ | 624 | |
Other receivables | |
$ | 59 | | |
$ | 30 | |
Other
accounts receivables | |
| 973 | | |
| 1,004 | |
NOTE
4: PROPERTY AND EQUIPMENT, NET
Composition:
SCHEDULE
OF PROPERTY AND EQUIPMENT, NET
Cost: | |
| | | |
| | |
| |
As of December 31 | | |
As of December 31 | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Cost: | |
| | | |
| | |
Computers and peripheral equipment | |
$ | 491 | | |
$ | 436 | |
Office furniture and equipment | |
$ | 137 | | |
$ | 134 | |
Leasehold improvements | |
$ | 273 | | |
$ | 273 | |
| |
| | | |
| | |
Total cost | |
$ | 901 | | |
$ | 843 | |
Less: accumulated depreciation | |
| (599 | ) | |
| (509 | ) |
Property and equipment, net | |
| 302 | | |
| 334 | |
Depreciation
expenses totaled $90 and $94 for the years ended December 31, 2022, and 2021, respectively.
NOTE
5: LEASES
On
February 25, 2021, Gix Media entered into a lease agreement for a new corporate office of 479
square meters in Ramat Gan, Israel, at a monthly rent fee of $10.
The lease period is for 36 months (the “initial lease period”) with an option by the Company to extend the lease period
for two additional terms of 24 months each. In accordance with the lease agreement, the Company made leasehold improvements in
exchange for a rent fee discount of $67
which will be spread over the initial lease period.
The
Company includes renewal options that it is reasonably certain to exercise in the measurement of the lease liabilities.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
5: LEASES (Cont.)
Weighted-average
remaining lease term and discount rate were as follows:
SCHEDULE OF WEIGHTED AVERAGE REMAINING LEASE TERMS AND DISCOUNT RATES
| |
As of December 31 2022 | |
| |
| |
Operating leases weighted average remaining lease term (in years) | |
| 5.17 | |
Operating leases weighted average discount rate | |
| 3.10 | % |
Maturities
of operating lease liabilities as of December 31, 2022, are as follows:
SCHEDULE
OF MATURITIES OF OPERATING LEASE LIABILITIES
| |
| | |
| |
As of December 31 | |
| |
2022 | |
| |
| |
2023 | |
$ | 89 | |
2024 | |
$ | 89 | |
2025 | |
$ | 89 | |
2026 | |
$ | 114 | |
Thereafter | |
$ | 138 | |
Total lease payments | |
| 519 | |
Less: imputed interest | |
| (44 | ) |
Present value of lease liabilities | |
| 475 | |
Operating
lease expenses amounted to $102 and $85 for the years ended December 31, 2022, and 2021, respectively.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
6: GOODWILL AND INTANGIBLE ASSETS, NET
A.
Composition:
SCHEDULE
OF GOODWILL AND INTANGIBLE ASSETS
| |
| (*) | | |
| | | |
| | | |
| | | |
| | |
| |
Internal-use Software (*) | | |
Customer Relations | | |
Technology | | |
Goodwill | | |
Total | |
Cost: | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of January 1, 2022 | |
| 449 | | |
| 7,753 | | |
| 7,757 | | |
| 12,483 | | |
| 28,442 | |
Adjustments to Ultimate Parent company carrying values (see note 7.B) | |
| - | | |
| (1,519 | ) | |
| 3,251 | | |
| 4,878 | | |
| 6,610 | |
Additions | |
| 16 | | |
| - | | |
| - | | |
| - | | |
| 16 | |
Balance as of December 31, 2022 | |
| 465 | | |
| 6,234 | | |
| 11,008 | | |
| 17,361 | | |
| 35,068 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Accumulated amortization: | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of January 1, 2022 | |
| - | | |
| 4,261 | | |
| 3,284 | | |
| - | | |
| 7,545 | |
Adjustments to Ultimate Parent company carrying values (see note 7.B) | |
| - | | |
| (4,457 | ) | |
| (3,413 | ) | |
| - | | |
| (7,870 | ) |
Amortization recognized during the year | |
| 122 | | |
| 937 | | |
| 1,660 | | |
| - | | |
| 2,719 | |
Balance as of December 31, 2022 | |
| 122 | | |
| 741 | | |
| 1,531 | | |
| - | | |
| 2,394 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Amortized cost: | |
| | | |
| | | |
| | | |
| | | |
| | |
As of December 31, 2022 | |
| 343 | | |
| 5,493 | | |
| 9,477 | | |
| 17,361 | | |
| 32,674 | |
| |
| (*) | | |
| | | |
| | | |
| | | |
| | |
| |
Internal-use Software (*) | | |
Customer Relations | | |
Technology | | |
Goodwill | | |
Total | |
Cost: | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of January 1, 2021 | |
| 180 | | |
| 6,080 | | |
| 3,117 | | |
| 2,902 | | |
| 12,279 | |
Cost: beginning balance | |
| 180 | | |
| 6,080 | | |
| 3,117 | | |
| 2,902 | | |
| 12,279 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Acquisition of Cortex (see note 7.A) | |
| - | | |
| 1,673 | | |
| 4,640 | | |
| 9,581 | | |
| 15,894 | |
Additions | |
| 269 | | |
| - | | |
| - | | |
| - | | |
| 269 | |
Balance as of December 31, 2021 | |
| 449 | | |
| 7,753 | | |
| 7,757 | | |
| 12,483 | | |
| 28,442 | |
Cost: ending balance | |
| 449 | | |
| 7,753 | | |
| 7,757 | | |
| 12,483 | | |
| 28,442 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Accumulated amortization: | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as of January 1, 2021 | |
| - | | |
| 3,274 | | |
| 2,424 | | |
| - | | |
| 5,698 | |
Accumulated amortization: beginning balance | |
| - | | |
| 3,274 | | |
| 2,424 | | |
| - | | |
| 5,698 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Amortization recognized during the year | |
| - | | |
| 987 | | |
| 860 | | |
| - | | |
| 1,847 | |
Balance as of December 31, 2021 | |
| - | | |
| 4,261 | | |
| 3,284 | | |
| - | | |
| 7,545 | |
Accumulated amortization: ending balance | |
| - | | |
| 4,261 | | |
| 3,284 | | |
| - | | |
| 7,545 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Amortized cost: | |
| | | |
| | | |
| | | |
| | | |
| | |
As of December 31, 2021 | |
| 449 | | |
| 3,492 | | |
| 4,473 | | |
| 12,483 | | |
| 20,897 | |
Amortized cost: | |
| 449 | | |
| 3,492 | | |
| 4,473 | | |
| 12,483 | | |
| 20,897 | |
|
(*) |
During 2020, Gix Media engaged with a subcontractor for the
development of an internal-use software (the “Software”). Gix Media capitalized its developments costs until March 1, 2022 and
from this date the Software became available for use. Accordingly, Gix Media recognized amortization expenses over the estimated useful
life of the Software determined to be three years. For the period from March 1, 2022, until December 31, 2022, Gix Media recorded amortization
expenses of $122. |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
6: GOODWILL AND INTANGIBLE ASSETS, NET (Cont.)
B.
Estimated annual amortization expense for each of the next five years is as follows:
SCHEDULE OF ESTIMATED ANNUAL AMORTIZATION EXPENSE FOR EACH OF THE NEXT FIVE YEARS
| |
| | |
2023 | |
| 2,880 | |
2024 | |
| 2,880 | |
2025 | |
| 2,758 | |
2026 | |
| 2,725 | |
2027 | |
| 2,725 | |
NOTE
7: BUSINESS COMBINATION
A.
Cortex Acquisition
On
October 13, 2021, Gix
Media acquired 70% (on a fully diluted basis) of the shares of Cortex (the “Cortex Transaction”), a private company
operating in the field of online media and advertising. In consideration for the Cortex Transaction, Gix Media paid NIS 35 million
in cash (approximately $11 million), out of which an amount of $0.5 million was deposited in trust for a period of 12 months from
the closing date (the “Purchase Price”).
In
January 2023, Gix Media acquired an additional 10% of the share capital of Cortex (see also note 18.A).
The
Cortex Transaction also included the following main terms:
|
● |
Gix
Media will acquire 30% of Cortex’s shares in three equal stages, at the beginning of 2023, at the beginning of 2024 and at
the beginning of 2025 (the “Remaining Balance Shares”), so that following the completion of the acquisition of all of
the Remaining Balance Shares, Gix Media will hold 100% of Cortex’s share capital on a fully diluted basis. Accordingly, in January 2023, Gix Media acquired one-third of the Remaining Balance
Shares, equal to an additional 10% of the share capital of Cortex. The acquisition
price of the Remaining Balance Shares is to be equal to their fair value of these shares at the time of each future acquisition.
The fair value is to be determined using the earning multiplier approach, in an identical manner as used to determine the purchase
price of the shares representing the 70% in Cortex acquired on October 13, 2021 and based on earnings of Cortex as reflected in its
most recent financial statements at the time of each such future acquisition. |
|
|
|
|
● |
The
obligation (and right) to acquire the Remaining Balance Shares will expire in the event of an initial public offering of Cortex’s
shares or in the event of a 50% or more decrease in Cortex’s annual net income, for a period of 12 consecutive months, compared
to the net income during the period of 12 months ended July 31, 2021. As of the date of filling of these financial statements, this right
and obligation has not expired. |
|
|
|
|
● |
If
Gix Media does not fulfill its obligation to acquire the Remaining Balance Shares, within 90 days from the designated acquisition date
as stated above, the selling shareholders of Cortex (the original shareholders of Cortex) will be released from their obligation not
to sell or transfer their holdings in Cortex to a third party, in relation to the same stage of the balance of the shares not acquired
as aforesaid. If Gix Media does not fulfill its obligation to acquire the Remaining Balance Shares in a certain stage, its right to acquire
the Remaining Balance Shares in the subsequent stage, will be conditioned upon the acquisition of the Remaining Balance Shares not purchased
by it in the previous stage as well, provided that the Remaining Balance Shares were not transferred or pledged by the selling shareholders
of Cortex to a third party. |
The
Cortex Transaction was financed by Gix Media’s existing cash balances and substantially by debt through a bank financing in the
aggregate amount of $9.5 million, that consists of a line of credit of up to $3.5 million and a long-term loan of $6 million (see note
10).
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
7: BUSINESS COMBINATION (Cont.)
A.
Cortex Acquisition (Cont.)
Fair
Value of Cortex’s Identifiable Assets and Liabilities:
SCHEDULE
OF BUSINESS COMBINATION OF ASSETS AND LIABILITIES
| |
| | |
Cash and cash equivalents | |
| 775 | |
Restricted deposits | |
| 29 | |
Trade receivables | |
| 10,662 | |
Other accounts receivables | |
| 346 | |
Property and equipment | |
| 10 | |
Goodwill arising from the acquisition | |
| 9,581 | |
Technology | |
| 4,640 | |
Customer relations | |
| 1,673 | |
Total assets | |
| 27,716 | |
| |
| | |
Accounts payables | |
| 8,906 | |
Short-term loan | |
| 1,500 | |
Accrued expenses and other current liabilities | |
| 854 | |
Deferred taxes and taxes payable | |
| 758 | |
Total liabilities | |
| 12,018 | |
| |
| | |
Non-Controlling Interests | |
| 4,709 | |
| |
| | |
Total acquisition cost | |
| 10,989 | |
The
Purchase Price has been allocated between tangible and intangible assets acquired and liabilities assumed based on estimated fair values,
with the residual of the Purchase Price recorded as goodwill. The intangible assets identified in the Cortex Transaction were technology
and customer relations.
The
estimation of the fair value of these intangible assets was determined using the income approach, which is based on the present
value of the future cash flows attributable to each identifiable intangible asset. The fair value of the obligation and right to
acquire the Remaining Balance Shares was estimated at a de minimis value, as the contractual terms for determining the Purchase
Price for each such future acquisition provided that the Purchase Price will be determined at an amount equal to the shares’
fair value at each future acquisition date. The
fair value of the non-controlling interests is derived from the valuation of 100% of the shares of Cortex less the consideration
paid upon acquiring 70% of Cortex’s shares.
Trade
receivables, other accounts receivables, accounts payables, short-term loan and accrued expenses and other current liabilities were estimated
to have fair values that approximate their carrying values due to the short-term maturities of these instruments.
The
estimated useful lives for the acquired technology and customer relations associated with the Cortex Transaction are 6 and 7 years, respectively.
The goodwill will not be deductible for income tax purposes.
During 2021, Gix
Media recorded acquisition costs in the amount of $197
with respect to Cortex Transaction, in the Company’s consolidated statements of operations as business acquisition
and related costs.
Net
Cash Flow from the Cortex Transaction:
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
7: BUSINESS COMBINATION (Cont.)
B.
Reorganization Transaction
On
September 19, 2022, the Reorganization Transaction (see note 1.B) was consummated and as a result the former holders of Gix Media Shares,
who previously held a controlling interest in the Company, retained a controlling interest in the Company and additionally, Gix Media
became a wholly owned subsidiary of the Company.
As
the Company and Gix Media were both consolidated by the Parent Company and the Ultimate Parent, before and after the Closing Date, the Reorganization Transaction was accounted for as a transaction between entities under common control.
Accordingly, the assets and liabilities of Gix Media are presented in these financial statements at their cost basis as included in the
books of the Parent Company, for the period until February 28, 2022, and at their cost basis as included in the books of the Ultimate
Parent, from March 1, 2022, the date the Ultimate Parent obtained control in the Parent Company and became an ultimate parent of the Company.
Accordingly,
the historical cost of Gix Media’s assets and liabilities as of March 1, 2022, was determined in the allocation of the purchase
price between tangible and intangible assets acquired and liabilities assumed by the Ultimate Parent as of March 1, 2022.
The
difference between the cost basis of the assets and liabilities of Gix Media in the books of the Ultimate Parent and the cost basis
of the assets and liabilities of Gix Media in the books of the Parent Company, as of March 1, 2022, was recorded as an adjustment to
Ultimate Parent’s carrying values in the Company’s consolidated statements of changes in shareholders’
equity.
The
purchase price allocated to intangible assets of Gix Media as of March 1, 2022, is as follows:
SCHEDULE OF PURCHASE PRICE ALLOCATED TO INTANGIBLE ASSETS
| |
| | |
Goodwill | |
| 17,361 | |
Technology | |
| 11,008 | |
Customer relations | |
| 6,234 | |
Deferred taxes liabilities | |
| (2,069 | ) |
Total | |
| 32,534 | |
| |
| | |
Non-controlling interests | |
| 8,540 | |
The
purchase price has been allocated between tangible and intangible assets acquired and liabilities assumed based on estimated fair values,
with the residual of the purchase price recorded as goodwill. The intangible assets identified in the acquisition were technology and
customer relations.
The
estimation of the fair value of these intangible assets was determined using the income approach, which is based on the present value
of the future cash flows attributable to each identifiable intangible asset. The fair value of the non-controlling interests was derived
from the valuation of 100% Cortex’s shares, in which Gix Media has an interest of 70%.
The
estimated useful lives for the acquired technology and customer relations associated with the Cortex Transaction are 6 and 7 years, respectively.
Goodwill is not deductible for income tax purposes.
Trade
receivables, other accounts receivables, accounts payables, short-term loan and accrued expenses and other current liabilities were estimated
to have fair values that approximate their carrying values due to the short-term maturities of these instruments. Long term loans were
estimated to have fair values that approximate their carrying values given that their contractual interest approximates prevailing market
interest rates. Accordingly, no adjustment to Ultimate Parent’s carrying values has been recorded in their regard as of March 1,
2022.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
8: ACCOUNTS PAYABLE
SCHEDULE
OF ACCOUNTS PAYABLE
| |
As of December 31 | | |
As of December 31 | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Trade payables | |
$ | 14,271 | | |
$ | 10,491 | |
Accrued expenses | |
$ | 5,511 | | |
$ | 6,185 | |
Accounts
payable | |
| 19,782 | | |
| 16,676 | |
NOTE
9: OTHER PAYABLES
SCHEDULE
OF OTHER ACCOUNTS PAYABLE
| |
As of December 31 | | |
As of December 31 | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Government authorities | |
$ | 714 | | |
$ | 615 | |
Employees and payroll accruals | |
$ | 699 | | |
$ | 655 | |
Dividend payable (see note 13.E) | |
$ | 575 | | |
$ | - | |
Other payables | |
$ | 96 | | |
$ | 47 | |
Accounts
payable other | |
| 2,084 | | |
| 1,317 | |
NOTE
10: LOANS
A. Bank Financing for Cortex Transaction:
On
the closing date of the Cortex Transaction, Gix Media entered into a financing agreement with Bank Leumi Le Israel Ltd (“Leumi”),
an Israeli bank, for the provision of a line of credit in the total amount of up to $3.5 million and a long-term loan totaling $6 million,
which Gix Media used to finance the Cortex Transaction (see note 7.A) (the “Financing Agreement”).
The
Financing Agreement included the following main terms:
|
1) |
A
loan of $6 million to be provided to Gix Media which will be repaid in 48 monthly payments at an annual interest rate of LIBOR +
4.12%. |
|
|
|
|
2) |
A
renewable monthly line of credit, of up to $3.5 million to be provided to Gix Media, which will be available for utilization for
a period of two years and will be determined on a monthly basis, at 80% of Gix Media’s accounts receivable balance (“Line
of Credit”). The amounts that will be withdrawn from the Line of Credit will bear annual interest of LIBOR + 3.2%. |
|
|
|
|
3) |
Gix
Media undertook to meet financial covenants over the life of the loans as follows: (1) the ratio of debt to EBITDA, based on the
Gix Media’s consolidated financial statements in all 4 consecutive quarters, will not exceed 2.4 in the first two years and
will not exceed 1.75 in the following two years. As of December 31, 2021, Gix Media is in compliance with the financial covenants
in connection with the Financing Agreement. |
|
|
|
|
4) |
As
part of the Financing Agreement, Gix Media and the Company provided several liens in favor of Leumi (see Note 12). |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
10: LOANS (Cont.)
On
July 25, 2022, Gix Media and Leumi entered into an addendum to the Financing Agreement, according to which, Leumi will provide Gix Media
with a loan of $1,500,
to be withdrawn at the discretion of Gix Media no later than January 31, 2023 (the “Additional Loan”). The Additional Loan
will bear an annual interest of SOFR
+ 5.25% to be repaid in 42 equal monthly payments
starting from the date of the Additional Loan’s receipt. The Additional Loan was used to purchase an additional 10%
of Cortex’s shares in accordance with Cortex Transaction.
As of December 31, 2022, the Additional Loan was not provided (see
note 18.A).
B. Cortex’s Loan Agreement:
On
April 7, 2022, Cortex and Leumi entered into an addendum to an existing loan agreement between the parties, dated August 15, 2021. As
part of the addendum to the loan agreement, Leumi provided Cortex with a monthly renewable credit line (the “Additional Credit
Line”) in the amount of up to $1,000, which is an addition to the existing credit line of $1,500. The aggregate amount of the credit
lines is $2,500 (the “Total Credit Line”). The Total Credit Line was available for utilization by Cortex until September
24, 2022. The Total Credit Line was determined every month at the level of 70% of Cortex’s customers’ balance. The amounts
that were drawn from the Additional Credit Line bear an annual interest of SOFR + 3.52% (Overnight Financing Rate Secured, guaranteed
daily interest as determined in accordance with the Federal Bank in New York). The Additional Credit Line was required for the purpose
of increasing the traffic-acquisition and related costs and as a part of the continuation growth trend in Cortex’s business
activity.
As
of December 31, 2022, the Additional Credit Line was not renewed.
C. Composition of long-term loans, short-term loans, and credit lines of the Group:
The
following is the composition of the balance of the Group’s loans according to their nominal value:
SCHEDULE
OF COMPOSITION OF THE BALANCE OF THE GROUP’S LOANS
| |
Interest rate (*) | | |
As of December 31, 2022 | | |
As of December 31, 2021 | |
| |
| | |
| | |
| |
Short-term loan – the Company | |
| 8 | % | |
| 69 | | |
| 69 | |
Short-term bank loan – Gix Media | |
| LIBOR + 3.20% | | |
| 3,500 | | |
| 3,500 | |
Short-term bank loan – Cortex | |
| LIBOR + 3.52% | | |
| 1,500 | | |
| 1,500 | |
Long-term bank loan, including current maturity – Gix Media | |
| LIBOR + 4.12% | | |
| 4,381 | | |
| 5,770 | |
| |
| | | |
| | | |
| | |
Bank
Loan | |
| | | |
| 9,450 | | |
| 10,839 | |
|
(*) |
The
LIBOR interest rate will continue to be published until June 2023 and then will be replaced by the Secured Overnight Financing Rate
(“SOFR”). |
Maturities
of the Group’s bank loans as of December 31, 2022, are as follows:
SCHEDULE
OF MATURITIES OF DEBT
| |
| | |
2023 | |
| 6,569 | (*) |
2024 | |
| 1,500 | |
2025 | |
| 1,381 | |
Total | |
| 9,450 | |
|
(*) |
Includes
a sum of $5,000 which is a renewable monthly credit line. |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
10: LOANS (Cont.)
D.
Short term loan and issues of shares of Common Stock:
On
December 18, 2020, the Company entered into a loan agreement and Stock Subscription Agreement with certain Investors, pursuant to which
the Investors lent an aggregate amount of $69 (the “Loan”). In accordance with the terms of the loan agreement, the Company
prepaid the interest of the Loan of 8% compounded annually to the Investors by issuing 19,715 shares of Common Stock, at a price per
share of $0.01. Under the Stock Subscription Agreement, the Investors paid $30 as consideration for the 107,143 shares of Common Stock
issuance by the Company.
The
Company allocated the total proceeds of $99 ($30
in respect of the 107,143
shares of Common Stock issued and the $69
proceeds on the Loan) based on their relative fair values. As a result of the allocation, a discount of $19
was recorded on the Loan. The discount is amortized over the term of the Loan as finance expense.
The
allocation of the proceeds to the fair value distribution of the liability and equity components on the transactions date was as follows:
SCHEDULE
OF FAIR VALUE DISTRIBUTION OF LIABILITY AND EQUITY COMPONENTS
Instrument | |
Fair Value | | |
% of Fair Value | | |
Allocated Amount | |
Loan | |
| 55 | | |
| 50.55 | | |
| 50 | |
Shares | |
| 54 | | |
| 49.45 | | |
| 49 | |
Total | |
| 109 | | |
| 100 | | |
| 99 | |
The
composition of short-term loan balance as of the transaction is as follows:
SCHEDULE
OF COMPOSITION OF SHORT TERM LOAN
| |
| | |
Loan | |
| 69 | |
Discount on short term loan | |
| (19 | ) |
Short term loan, net | |
| 50 | |
As
of December 31, 2021, the discount on the Loan was fully amortized.
In
January 2023, the Company repaid part of the Loan (see note 18.B).
NOTE
11: INCOME TAX EXPENSE
A.
Tax rates applicable to the income of the Company:
Viewbix
Inc. is taxed according to U.S. tax laws.
On
December 22, 2017, the U.S. enacted the Tax Cuts and Jobs Act (the “Act”), which among other provisions, reduced the U.S.
corporate tax rate from 35% to 21%, effective January 1, 2018.
Viewbix
Israel is taxed according to Israeli tax laws. The Israeli corporate tax rate is 23%
in the years 2022 and 2021.
Gix
Media and Cortex are recognized as a “Preferred-Technology Enterprise” in accordance with Section 51 of the Encouragement
of Capital Investments Law, 1959 and are taxed at a reduced corporate tax rate of 12%.
B.
Tax assessments:
As
of December 31, 2022, Gix Media has a final tax assessment for all tax year up to the year ended December 31, 2020.
Cortex
has a final tax assessment for all tax year up to the year ended December 31, 2018.
Viewbix
Israel has a final tax assessment for all tax year up to the year ended December 31, 2018.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
11: INCOME TAX EXPENSE (Cont.)
C.
Deferred taxes are comprised of the following components:
Deferred
income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax purposes.
Deferred
taxes are comprised of the following components:
SCHEDULE
OF DEFERRED INCOME TAXES
| |
| | |
| |
| |
As of December 31 | | |
As of December 31 | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Deferred tax assets | |
| | | |
| | |
Deferred research and development expenses | |
$ | 279 | | |
$ | 38 | |
Employee compensation and benefits | |
$ | 13 | | |
$ | 19 | |
Operating loss carryforward | |
$ | 7,554 | | |
$ | 7,264 | |
Operating lease right of use asset | |
$ | 53 | | |
$ | 68 | |
Accrued severance pay | |
$ | 13 | | |
$ | 13 | |
| |
| | | |
| | |
Total deferred tax assets | |
$ | 7,912 | | |
$ | 7,402 | |
| |
| | | |
| | |
Deferred tax liabilities: | |
| | | |
| | |
Differences between tax basis and carrying values of loans | |
$ | - | | |
$ | 39 | |
Operating lease right of use liability | |
$ | 57 | | |
$ | 70 | |
Intangible assets associated with business combinations | |
$ | 1,796 | | |
$ | 956 | |
Total deferred tax liabilities | |
$ | 1,853 | | |
| 1,065 | |
| |
| | | |
| | |
Net deferred tax assets before valuation allowance | |
$ | 6,059 | | |
$ | 6,337 | |
Valuation allowance | |
| (7,572 | ) | |
| (7,230 | ) |
Net deferred tax liabilities | |
$ | 1,513 | | |
$ | 893 | |
As
of December 31, 2022 and 2021, the Company has recorded a valuation allowance of $7,572 and $7,230 respectively, in respect of the deferred
tax assets resulting primary from tax loss carryforward of Viewbix Inc. and Viewbix Israel, as management currently believes these deferred
tax assets will not be realized in the foreseeable future.
Income
tax expenses are comprised as follows:
SCHEDULE
OF COMPONENTS OF INCOME TAX EXPENSE (BENEFITS)
| |
2022 | | |
2021 | |
| |
Year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Current tax expenses | |
$ | 782 | | |
$ | 302 | |
Tax benefit in respect of prior years | |
$ | (84 | ) | |
$ | (73 | ) |
Deferred tax income | |
$ | (545 | ) | |
$ | (139 | ) |
Taxes on income | |
$ | 153 | | |
$ | 90 | |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
11: INCOME TAX EXPENSE (Cont.)
D.
Reconciliation of the theoretical tax expenses to the actual tax expenses:
A
reconciliation between the theoretical tax expense, assuming all income is taxed at the statutory tax rate applicable to income of the
Company, and the actual tax expense as reported in the statements of operations is as follows:
SCHEDULE
OF EFFECTIVE INCOME TAX RATE RECONCILIATION
| |
2022 | | |
2021 | |
| |
Year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Statutory tax rate in the US | |
| 21 | % | |
| 21 | % |
Theoretical tax expense | |
$ | 267 | | |
$ | 143 | |
Increase (decrease) in tax expenses resulting from: | |
| | | |
| | |
Lower tax rates for preferred technology enterprises | |
| (218 | ) | |
| (262 | ) |
Non-deductible expenses | |
| 192 | | |
| 10 | |
Tax benefits in respect of prior years | |
| (84 | ) | |
| (73 | ) |
Losses for tax purposes for which deferred taxes were not recorded | |
| (399 | ) | |
| - | |
Change in valuation allowance | |
| 342 | | |
| 154 | |
Others | |
| 53 | | |
| 118 | |
Taxes on income | |
$ | 153 | | |
$ | 90 | |
E.
Available carryforward tax losses:
As
of December 31, 2022, Viewbix Israel incurred operating losses of approximately $13,755 which may be carried forward and offset against
taxable income in the future for an indefinite period.
As
of December 31, 2022, the Company generated net operating losses in the U.S. of approximately $19,207. Net operating losses in the U.S.
are available through 2035. Utilization of U.S. net operating losses may be subject to substantial annual limitation due to the “change
in ownership” provisions of the Internal Revenue Code of 1986 and similar state provisions. The annual limitation may result in
the expiration of net operating losses before utilization.
F.
Income before taxes includes the following components:
SCHEDULE
OF LOSS (INCOME) FROM CONTINUING OPERATIONS BEFORE TAXES ON INCOME
| |
2022 | | |
2021 | |
| |
Year ended December 31, | |
| |
2022 | | |
2021 | |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
12: COMMITMENTS AND CONTINGENCIES
A.
Liens:
On
September 19, 2022, as part of the Reorganization Transaction terms, the Company has provided several liens under Gix Media’s Financing
Agreement with Leumi in connection with the Cortex Transaction, as follows: (1) a guarantee to Bank Leumi of all of Gix Media’s
obligations and undertakings to Bank Leumi unlimited in amount; (2) a subordination letter signed by the company to Leumi Bank; (3) A
first ranking all asset charge over all of the assets of the Company; and (4) a Deposit Account Control Agreement over the Company’s
bank accounts.
Gix
Media has provided several liens under the Financing Agreement with Leumi in connection with the Cortex Transaction, as follows: (1)
a floating lien on Gix Media’s assets; (2) a lien on Gix Media’s bank account in Leumi; (3) a lien on Gix Media’s rights
under the Cortex Transaction; (4) a fixed lien on Gix Media’s intellectual property; and (5) a lien on Gix Media’s full holdings
in Cortex.
Gix
Media restricted deposits in the amount of $154 are used as a security in respect of credit cards, bank guaranties, office lease agreement
and hedge transactions on the USD exchange rate.
Cortex
has a restricted deposit in the amount of $31 which is used as a security in respect of its leased offices.
B.
Officers and Directors Agreements:
Chief
Executive Officer:
During
December 2022 the Company entered into an employment agreement, through Viewbix Israel with Mr. Amihay Hadad, the Company’s
Chief Executive Officer.
Chairman
of the Board:
On June 13, 2022, the Company’s Board
of Directors appointed Mr. Yoram Baumann as the Chairman of the Board of Directors of the Company and as a director of the Company. During
December 2022 the Company entered into a management consulting agreement, through Viewbix Israel with Mr. Yoram Baumann in connection
with his services as the Company’s and Gix Media’s Chairman of the Board of Directors.
Non-Executive
Directors:
During
December 2022, the Company entered into management consulting agreements, through Viewbix Israel with the company’s four non-executive
directors effective as of December 1, 2022.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
13: SHAREHOLDERS’ EQUITY
A.
Shares of Common Stock:
Shares
of Common Stock confer the rights to: (i) participate in the general meetings, to one vote per share for any purpose, to an equal part,
on share basis, (ii) in distribution of dividends and (iii) to equally participate, on share basis, in distribution of excess of assets
and funds from the Company and will not confer other privileges.
B.
Warrants:
The
following table summarizes information of outstanding warrants as of December 31, 2022 and 2021:
SUMMARY
OF OUTSTANDING WARRANTS
| |
Warrants | | |
Warrant Term | |
Exercise Price | | |
Exercisable | |
| |
| | |
| |
| | |
| |
Class J Warrants | |
| 130,333 | | |
July 2029 | |
| 13.44 | | |
| 130,333 | |
Class K Warrants | |
| 130,333 | | |
July 2029 | |
| 22.40 | | |
| 130,333 | |
C.
Reverse Stock Split:
On
August 31, 2022, the Company filed the Amended COI with the Secretary of State of Delaware to affect a 28 to 1 reverse stock split of
the Company’s outstanding shares of Common Stock. All share and per share data in these financial statements have been retrospectively
adjusted to reflect the reverse stock split.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
13: SHAREHOLDERS’ EQUITY (Cont.)
D.
Share option plan:
In 2017,
after the completion of Gix Media’s acquisition by the Parent Company, the Parent Company granted options to Gix
Media’s employees. These options entitle the employees to purchase ordinary shares of the Parent Company that are traded in the
Tel-Aviv Stock Exchange.
A
summary of Gix Media’s employee options activity and related information is as follows:
SCHEDULE STOCK OPTION ACTIVITY
| |
As of December 31, 2022 | | |
As of December 31, 2021 | |
| |
Number of options | | |
Weighted average exercise price | | |
Number of options | | |
Weighted average exercise price | |
| |
| | | |
| $ | | |
| | | |
| $ | |
Options outstanding at beginning of the year | |
| 737,915 | | |
| 1.61 | | |
| 1,120,000 | | |
| 1.56 | |
Changes during the period: | |
| | | |
| | | |
| | | |
| | |
Granted | |
| - | | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | | |
| - | |
Expired or forfeited | |
| (577,915 | ) | |
| 1.42 | | |
| (382,085 | ) | |
| 1.61 | |
| |
| | | |
| | | |
| | | |
| | |
Outstanding at end of period | |
| 160,000 | | |
| 1.42 | | |
| 737,915 | | |
| 1.61 | |
Options exercisable at end of period | |
| 160,000 | | |
| 1.42 | | |
| 504,585 | | |
| 1.61 | |
The
following tables summarize additional information regarding the Gix Media’s outstanding and exercisable options as of December
31, 2022:
SCHEDULE
OF OPTION OUTSTANDING AND EXERCISABLE
| |
Options Outstanding and Exercisable | |
| |
As of December 31, 2022 | |
Range of exercise price | |
Number of options As of December 31, 2022 | | |
Weighted average exercise price | | |
Weighted average remaining contractual life (years) | |
$ | |
| | | |
| $ | | |
| | |
1.42 | |
| 160,000 | | |
| 1.42 | | |
| 6.60 | |
The
Company recognized stock-based compensation expenses related to Gix Media and Cortex employee’s options in the statement of operations
as follows:
SCHEDULE
OF STOCK BASED COMPENSATION EXPENSES
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Research and development | |
| 55 | | |
| (40 | ) |
Selling and marketing | |
| 18 | | |
| (6 | ) |
General and administrative | |
| (2 | ) | |
| 3 | |
| |
| | | |
| | |
Total | |
| 71 | | |
| (43 | ) |
On
March 2, 2023, the Company adopted a stock incentive plan under which the Company can grant various stock-based awards, under various
tax regimes (see note 18.E).
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
13: SHAREHOLDERS’ EQUITY (Cont.)
E.
Dividends:
For
the years ended December 31, 2022 and 2021, Cortex distributed dividends in the amount of $1,698 and $194, respectively, to the non-controlling
interests.
On
December 25, 2022, Cortex declared a dividend in the total amount of $445 to the non-controlling interests which was partially distributed
in February 2023 (see note 18.C).
On
September 14, 2022, Gix Media declared a dividend in the amount of $1,000
of which an amount of $83
was paid as tax to the Israeli Tax Authority (see note 18.D). Out of the remaining amount of $917,
as of December 31, 2022, Gix Media distributed an amount of $787
of which an amount of $714
that was distributed to the Parent Company, was offset from the First Loan to the Parent Company (see also note 15). The remaining
amount of $130
was distributed by Gix Media in January 2023 (see note 18.D).
NOTE
14: ADDITIONAL INFORMATION REGARDING PROFIT AND LOSS ITEMS
Composition:
SCHEDULE
OF INFORMATION REGARDING TO ACQUISITION RELATED COSTS
A.
Traffic-acquisition and related costs:
| |
2022 | | |
2021 | |
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Social network ads | |
$ | 43,491 | | |
$ | 8,213 | |
Native ads | |
| 20,372 | | |
| 6,633 | |
Search ads | |
| 18,319 | | |
| 22,407 | |
Other related costs | |
| 829 | | |
| 169 | |
Traffic
- acquisition and related costs | |
$ | 83,011 | | |
$ | 37,422 | |
B.
Research and development expenses:
SCHEDULE
OF INFORMATION REGARDING TO PROFIT AND LOSS
| |
2022 | | |
2021 | |
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Salaries and related expenses | |
$ | 2,162 | | |
$ | 1,708 | |
Professional services and subcontractors | |
| 737 | | |
| 499 | |
Share-based compensation | |
| 55 | | |
| (40 | ) |
Other | |
| 301 | | |
| 202 | |
Research
and development expenses | |
$ | 3,255 | | |
$ | 2,369 | |
C.
Selling and marketing expenses:
| |
2022 | | |
2021 | |
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Salaries and related expenses | |
$ | 1,864 | | |
$ | 880 | |
Advertising and marketing expenses | |
| 259 | | |
| 347 | |
Share-based compensation | |
| 18 | | |
| (6 | ) |
Other | |
| 338 | | |
| 124 | |
Sales
and marketing expenses | |
$ | 2,479 | | |
$ | 1,345 | |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
14: ADDITIONAL INFORMATION REGARDING PROFIT AND LOSS ITEMS (Cont.)
D.
General and administrative expenses:
| |
2022 | | |
2021 | |
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Salaries and related expenses | |
$ | 1,099 | | |
$ | 796 | |
Professional services | |
| 904 | | |
| 488 | |
Share-based compensation | |
| (2 | ) | |
| 3 | |
Other | |
| 156 | | |
| 97 | |
General
and administrative | |
$ | 2,157 | | |
$ | 1,384 | |
E.
Financial income, net:
Financial
income:
| |
2022 | | |
2021 | |
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Exchange rate differences | |
$ | 187 | | |
$ | 221 | |
Interest income on loan to Parent Company | |
| 143 | | |
| 151 | |
Other | |
| - | | |
| 5 | |
Finance income | |
$ | 330 | | |
$ | 377 | |
Financial
expenses:
| |
2022 | | |
2021 | |
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Bank interest and fees | |
$ | 133 | | |
$ | 85 | |
Interest expense on bank loans | |
| 565 | | |
| 130 | |
Interest expense on loans from Parent Company | |
| 52 | | |
| - | |
Exchange rate differences | |
| 858 | | |
| 8 | |
Other | |
| 178 | | |
| 14 | |
Financial expenses | |
$ | 1,786 | | |
$ | 237 | |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
15: LOANS - PARENT COMPANY
A.
Loan to Parent Company:
SCHEDULE
OF LOAN FROM TO PARENT COMPANY
| |
As of December 31 | | |
As of December 31 | |
| |
2022 | | |
2021 | |
| |
| | | |
| | |
Loan to Parent Company | |
$ | 3,542 | | |
$ | 6,384 | |
The
balance with the Parent Company represents a balance of an intercompany loan under a loan agreement signed between Gix Media and the
Parent Company on March 22, 2020 (the “First Loan”). The First Loan bears interest at a rate to be determined from time to
time in accordance with Section 3(j) of the Income Tax Ordinance, new version, and the Income Tax Regulations (Determination of Interest
Rate for the purposes of Section 3(j), 1986) or according to a market interest rate decision as agreed between the parties.
For
the years ended December 31, 2022, and 2021, Gix Media recognized interest income in respect of the First Loan in the amount of $143
and $151, respectively.
During 2022, Gix Media distributed dividend to the Parent Company in the amount of $714, which was offset from the
First Loan (see note 13.E).
B.
Loan from Parent Company:
SCHEDULE
OF LOAN FROM TO PARENT COMPANY
| |
As of December 31 | | |
As of December 31 | |
| |
2022 | | |
2021 | |
| |
| | | |
| | |
Loan from Parent Company | |
$ | - | | |
$ | 2,116 | |
The
balance with the Parent Company represents certain expenses with respect to the Company’s ongoing operation (mainly salary expenses
and other general and administrative expenses) which were financed by the Parent Company (the “Intercompany Balance”).
The
Company entered into an agreement with the Parent Company, pursuant to which, effective as of December 31, 2021 (“Modification
Date”), the Intercompany Balance was modified into a loan (the “Second Loan” and together with the First Loan, the
“Loan Agreements”), which may be increased from time to time, upon the written mutual consent between the Company and the
Parent Company. The Second Loan bears interest at a rate equivalent to the minimal interest rate recognized and attributed by the Israel
Tax Authority and will be repaid, together with the accrued interest, in one payment until December 31, 2022, unless extended upon mutual
consent of the Company and the Parent Company.
The
Company accounted for the modification as an extinguishment of the Intercompany Balance and the issuance of a new debt. The Second Loan
was recorded at its fair value of $2,116 as of the Modification Date, with the difference of $184 between the fair value of the loan
and the carrying value of the payable to the Parent Company recorded in the Company’s consolidated statement of changes
in shareholders’ equity as a deemed contribution to the Company by the Parent Company, with a corresponding discount on the Second
Loan, to be amortized as finance expense in the Company’s consolidated statements of operations over the term of the Second
Loan.
C.
Restructure of Loan Agreements
On
November 20, 2022, the Company, Gix Media and the Parent Company agreed to restructure the Loan Agreements, such that the Company fully
repaid the Second Loan to the Parent Company, by offsetting its amount from the First Loan owed by the Parent Company to Gix Media. As
a result, as of December 31, 2022, the Company has no further obligations under the Second Loan.
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
16: MAJOR CUSTOMERS
The
following table sets forth the customers that represent 10% or more of the Group’s total revenues in each of the periods presented
below:
SCHEDULE
OF TOTAL REVENUES
| |
For the year ended December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Customer A | |
| 21 | % | |
| 64 | % |
Customer B | |
| 19 | % | |
| - | |
NOTE
17: SEGMENT REPORTING
The
Group operates in two different segments, since the Cortex Transaction in 2021 (see note 7.A), in such a way that each company in the Group
operates as a separate business segment.
Search
segment- the search segment develops a variety of technological software solutions, which perform automation, optimization and monetization
of internet campaigns, for the purposes of obtaining and routing internet user traffic to its customers.
Digital
content segment- the digital content segment is engaged in the creation and editing of content, in different languages, for different
target audiences, for the purposes of generating revenues from leading advertising platforms, including Google, Facebook, Yahoo and Apple,
by utilizing such content to obtain internet user traffic for its customers.
The
segments’ results include items that directly serve and/or are used by the segment’s business activity and are directly allocated
to the segment. As such they do not include depreciation and amortization expenses for intangible assets created at the time of the purchase
of those companies, financing expenses created for loans taken for the purpose of purchasing those companies, and therefore these items
are not allocated to the various segments.
Segments’
assets and liabilities are not reviewed by the CODM and therefore were not reflected in the segment reporting.
A.
Segments revenues and operating results:
SCHEDULE
OF SEGMENTS REVENUES AND OPERATING RESULTS
| |
Search segment | | |
Digital content segment | | |
Adjustments (See below) | | |
Year ended December 31, 2022 | |
| |
| | |
| | |
| | |
| |
Revenues from external customers | |
| 22,746 | | |
| 73,857 | | |
| - | | |
| 96,603 | |
Inter segment revenues | |
| - | | |
| 124 | | |
| (124 | ) | |
| - | |
Depreciation and amortization | |
| - | | |
| - | | |
| 2,809 | | |
| 2,809 | |
Segment operating income | |
| 313 | | |
| 6,144 | | |
| (3,731 | ) | |
| 2,726 | |
Financial (expenses) income, net | |
| 5 | | |
| (21 | ) | |
| (1,440 | )(*) | |
| (1,456 | ) |
|
(*) |
Mainly
consist of financial expenses from the Financing Agreement of bank loans taken for business combinations (see note 10). |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
17: SEGMENT REPOTING (Cont.)
A.
Segments revenues and operating results: (Cont.)
| |
Search segment | | |
Digital content segment | | |
Adjustments (See below) | | |
Year ended December 31, 2021 | |
| |
| | |
| | |
| | |
| |
Revenues from external customers | |
| 29,985 | | |
| 15,239 | | |
| - | | |
| 45,224 | |
Depreciation and amortization | |
| - | | |
| - | | |
| 1,941 | | |
| 1,941 | |
Segment operating income | |
| 1,608 | | |
| 1,431 | | |
| (2,498 | ) | |
| 541 | |
Financial (expenses) income, net | |
| (145 | ) | |
| (53 | ) | |
| 338 | (*) | |
| 140 | |
The
“adjustment” column for segment operating income includes unallocated selling, general, and administrative expenses and certain
items which management excludes from segment results when evaluating segment performance, as follows:
SCHEDULE
OF RECONCILIATION BETWEEN SEGMENTS OPERATING RESULTS
| |
Year ended December 31, | |
| |
2022 | |
| |
| |
Depreciation and amortization expenses not attributable to segments (**) | |
$ | (2,809 | ) |
General and administrative not attributable to the segments (***) | |
$ | (922 | ) |
| |
$ | ) |
| |
Year ended December 31, | |
| |
2021 | |
| |
| |
Depreciation and amortization expenses not attributable to segments (**) | |
$ | (1,941 | ) |
General and administrative not attributable to the segments (***) | |
$ | (557 | ) |
| |
$ | ) |
|
(*) |
Mainly
consist of financial expenses from the Financing Agreement of bank loans taken for business combinations (see note 10). |
|
|
|
|
(**)
|
Mainly
consist of technology and customer relations amortization costs from business combinations (see note 7). |
|
|
|
|
(***) |
Mainly
consist of salary and related expenses, professional consulting expenses and other expenses in connection with the business combinations
and the Reorganization Transaction. |
VIEWBIX
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
U.S.
dollars in thousands (except share data)
NOTE
18: SUBSEQUENT EVENTS
A. |
On January 23, 2023, Gix
Media acquired an additional 10% of Cortex, increasing its holdings to 80% of the share capital of Cortex in consideration for $2,625
(the “Subsequent Purchase”). The Subsequent Purchase was financed by Gix Media’s existing cash balances and by a long-term
bank loan received on January 17, 2023, in the amount of $1,500
which
will be repaid in 42 monthly payments at an annual interest rate of SOFR + 5.37%. |
|
|
B. |
In
January 2023, the Company reached an agreement with the investors that the Loan received On December 18, 2020, (see note 10.D) will
be repaid in 3 equal monthly payments. As of the date of approval of these financial statements, the Company repaid 2 out of the
3 payments. |
|
|
C. |
In
February 2023, Cortex distributed a dividend in the amount of $219 to non-controlling interests. |
|
|
D. |
In
January 2023, Gix Media distributed a dividend in the amount $130. |
|
|
E. |
On
March 2, 2023, the Company’s Board of Directors (the “Board”) approved the adoption of the 2023 Stock Incentive
Plan (the “2023 Plan”). The 2023 Plan permits the issuance of up to (i) 2,500,000 shares of Common Stock, plus (ii) an
annual increase equal to the lesser of (A) 5% of the Company’s outstanding capital stock on the last day of the immediately
preceding calendar year; and (B) such smaller amount as determined by the Board, provided that no more than 2,500,000 shares of Common
Stock may be issued upon the exercise of Incentive Stock Options. If any outstanding awards expire, are canceled or are forfeited,
the underlying shares would be available for future grants under the 2023 Plan. As of the date of approval of the financial statements,
the Company had reserved 2,500,000 shares of Common Stock for issuance under the 2023 Plan.
The
2023 Plan provides for the grant of stock options, restricted stock, restricted stock units, stock or other stock-based awards, under
various tax regimes, including, without limitation, in compliance with Section 102 and Section 3(i) of the Israeli Income Tax Ordinance
(New Version) 5271-1961, and for awards granted to United States employees or service providers, including those who are deemed to
be residents of the United States for tax purposes, Section 422 and Section 409A of the United States Internal Revenue Code of 1986.
In
connection with the adoption of the 2023 Plan, on March 7, 2023, the Company entered into certain intercompany reimbursement agreements
with two of its subsidiaries, Viewbix Israel and Gix Media (the “Recharge Agreements”). The Recharge Agreements provide
for the offer of awards under the 2023 Plan to service providers of Viewbix Israel and Gix Media (the “Affiliates”) under
the 2023 Plan. Under the Recharge Agreements, the Affiliates will each bear the costs of awards granted to its service providers
under the 2023 Plan and will reimburse the Company upon the issuance of shares of Common Stock pursuant to an award, for the costs
of shares issued, but in any event not prior to the vesting of an award. The reimbursement amount shall be equal to the lower of
(a) the book expense for such award as recorded on the financial statements of one of the respective Affiliates, determined and calculated
according to U.S. GAAP, or any other financial reporting standard that may be applicable in the future, or (b) the fair value of
the shares of Common Stock at the time of exercise of an option or at the time of vesting of an RSU, as applicable. |