MEDIWOUND LTD.
|
|||
Date: November 5, 2014 |
By:
|
/s/ Sharon Malka | |
Name: Sharon Malka | |||
Title: Chief Financial Officer | |||
Exhibit
99.1
|
Description
Press release dated November 5, 2014 titled “MediWound Reports Third Quarter 2014 Financial Results”.
|
99.2
|
Un-Audited Interim Financial Statements as of September 30, 2014.
|
|
·
|
Commercially launched NexoBrid in the Nordic countries, Austria, Slovak Republic, Spain and Israel.
|
|
·
|
Commenced the European post-marketing pediatric study of NexoBrid to treat severe burns
|
Contacts:
Sharon Malka
Chief Financial & Operation Officer
MediWound Ltd.
ir@mediwound.co.il
|
Anne Marie Fields
Senior Vice President
LHA
212-838-3777
afields@lhai.com
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
CURRENT ASSETS:
|
||||||||
Cash, cash equivalents and short term deposits
|
69,007 | 9,553 | ||||||
Accounts receivable
|
2,356 | 2,512 | ||||||
Inventories
|
1,512 | - | ||||||
72,875 | 12,065 | |||||||
LONG-TERM ASSETS:
|
||||||||
Long term deposits and deferred costs
|
151 | 204 | ||||||
Property, plant and equipment, net
|
1,209 | 1,136 | ||||||
Intangible assets, net
|
945 | 1,004 | ||||||
Other assets
|
417 | 417 | ||||||
2,722 | 2,761 | |||||||
75,597 | 14,826 | |||||||
CURRENT LIABILITIES:
|
||||||||
Current maturities of Financials Liabilities
|
140 | - | ||||||
Accounts payables and accruals
|
2,659 | 2,023 | ||||||
2,799 | 2,023 | |||||||
LONG-TERM LIABILITIES:
|
||||||||
Liabilities in respect of Chief Scientist government grants net of current maturities
|
6,825 | 6,604 | ||||||
Contingent consideration for the purchase of treasury shares net of current maturities
|
17,279 | 16,800 | ||||||
Warrants to shareholders
|
- | 9,200 | ||||||
Severance pay liability, net
|
3 | 3 | ||||||
24,107 | 32,607 | |||||||
SHAREHOLDERS' EQUITY (DEFICIENCY)
|
48,691 | (19,804 | ) | |||||
75,597 | 14,826 |
Nine months ended
|
Three months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Revenues
|
135 | - | 46 | - | ||||||||||||
Cost of revenues
|
1,643 | - | 750 | - | ||||||||||||
Gross loss
|
(1,508 | ) | - | (704 | ) | - | ||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
3,853 | 2,909 | 1,027 | 1,173 | ||||||||||||
Selling and marketing
|
5,977 | 1,254 | 2,252 | 702 | ||||||||||||
General and administrative
|
3,503 | 1,246 | 1,240 | 427 | ||||||||||||
Total operating expenses
|
13,333 | 5,409 | 4,519 | 2,302 | ||||||||||||
Operating loss
|
(14,841 | ) | (5,409 | ) | (5,223 | ) | (2,302 | ) | ||||||||
Financial income
|
4,611 | - | 738 | 719 | ||||||||||||
Financial expense
|
(1,551 | ) | (2,560 | ) | (532 | ) | (841 | ) | ||||||||
Loss from continuing operations
|
(11,781 | ) | (7,969 | ) | (5,017 | ) | (2,424 | ) | ||||||||
Loss from discontinued operation
|
- | (6,670 | ) | - | (4,742 | ) | ||||||||||
Loss for the period
|
(11,781 | ) | (14,639 | ) | (5,017 | ) | (7,166 | ) | ||||||||
Foreign currency translation adjustments
|
41 | (8 | ) | 34 | (8 | ) | ||||||||||
Total comprehensive loss
|
(11,740 | ) | (14,647 | ) | (4,983 | ) | (7,174 | ) | ||||||||
Basic and diluted loss per share:
|
||||||||||||||||
Loss from continuing operations
|
(0.61 | ) | (0.50 | ) | (0.24 | ) | (0.15 | ) | ||||||||
Loss from discontinued operation
|
- | (0.42 | ) | - | (0.29 | ) | ||||||||||
Net loss per share
|
(0.61 | ) | (0.92 | ) | (0.24 | ) | (0.44 | ) | ||||||||
Weighted average number of ordinary shares used in the computation of basic and diluted loss per share:
|
19,448 | 15,892 | 21,298 | 16,217 |
Nine months ended
|
Three months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Cash Flows from Operating Activities:
|
||||||||||||||||
Net loss
|
(11,781 | ) | (14,639 | ) | (5,017 | ) | (7,166 | ) | ||||||||
Adjustments to reconcile net loss to net cash used in continuing operating activities:
|
||||||||||||||||
Adjustments to profit and loss items:
|
||||||||||||||||
Loss from discontinued operation
|
- | 6,670 | - | 4,742 | ||||||||||||
Depreciation and amortization
|
404 | 255 | 150 | 131 | ||||||||||||
Revaluation of warrants to shareholders
|
(4,491 | ) | 60 | 60 | ||||||||||||
Share-based compensation
|
3,623 | 303 | 1,246 | 110 | ||||||||||||
Revaluation of liabilities in respect of Chief Scientist government grants
|
32 | 360 | (294 | ) | (87 | ) | ||||||||||
Revaluation of contingent consideration for the purchase of treasury shares
|
557 | 200 | (677 | ) | (500 | ) | ||||||||||
Accrued interest in respect of financial loans
|
- | 1,669 | - | 385 | ||||||||||||
Net financing expenses
|
278 | (40 | ) | 296 | (32 | ) | ||||||||||
403 | 9,477 | 721 | 4,809 | |||||||||||||
Changes in asset and liability items:
|
||||||||||||||||
Increase in trade receivables
|
(21 | ) | - | (7 | ) | - | ||||||||||
Decrease (increase) in other receivables
|
83 | (204 | ) | 209 | (359 | ) | ||||||||||
(Increase) decrease in inventories
|
(1,582 | ) | 349 | (270 | ) | 349 | ||||||||||
Decrease in trade payables
|
(279 | ) | (199 | ) | (368 | ) | (215 | ) | ||||||||
Increase in other payables
|
1,065 | - | 383 | 323 | ||||||||||||
(734 | ) | (54 | ) | (53 | ) | 98 | ||||||||||
Net cash used in continuing operating activities
|
(12,112 | ) | (5,216 | ) | (4,349 | ) | (2,259 | ) | ||||||||
Net cash used in discontinued operating activities
|
- | (1,886 | ) | - | (809 | ) | ||||||||||
Net cash flows used in operating activities
|
(12,112 | ) | (7,102 | ) | (4,349 | ) | (3,068 | ) |
Nine months ended
|
Three months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Cash Flows from Investing Activities:
|
||||||||||||||||
Purchase of property and equipment
|
(427 | ) | (235 | ) | (143 | ) | (118 | ) | ||||||||
Interest received
|
45 | - | 16 | - | ||||||||||||
Proceeds from (investment in) short term bank deposits, net of investments
|
(47,574 | ) | - | 2,688 | - | |||||||||||
Net cash provided by (used in) investing activities
|
(47,956 | ) | (235 | ) | 2,561 | (118 | ) | |||||||||
Cash Flows from Financing Activities:
|
||||||||||||||||
Proceeds from exercise of options
|
208 | 279 | - | - | ||||||||||||
Proceeds from issuance of shares and warrants, net
|
71,824 | 15,800 | - | 15,800 | ||||||||||||
Proceeds from shareholders' loans
|
- | 3,930 | - | - | ||||||||||||
Repayment of shareholders' loans
|
- | (915 | ) | - | (915 | ) | ||||||||||
Proceeds from the Chief Scientist government grants
|
279 | 18 | 252 | 18 | ||||||||||||
Net cash provided by financing activities
|
72,311 | 19,112 | 252 | 14,903 | ||||||||||||
Exchange rate differences on cash and cash equivalent balances
|
(363 | ) | 62 | (347 | ) | 54 | ||||||||||
Increase in cash and cash equivalents from continuing activities
|
11,880 | 13,723 | (1,883 | ) | 12,580 | |||||||||||
Decrease in cash and cash equivalents from discontinued activities
|
- | (1,886 | ) | - | (809 | ) | ||||||||||
Balance of cash and cash equivalents at the beginning of the period
|
7,053 | 337 | 20,816 | 403 | ||||||||||||
Balance of cash and cash equivalents at the end of the period
|
18,933 | 12,174 | 18,933 | 12,174 | ||||||||||||
Exercise of cashless warrants into shares
|
4,709 | - | 4,709 | - | ||||||||||||
Treasury shares cancellation against share –premium
|
34,600 | - | - | - | ||||||||||||
Consideration for the purchase of treasury shares
|
- | 19,200 | - | 19,200 | ||||||||||||
Exercise of derivative instrument into treasury shares
|
- | 15,400 | - | 15,400 | ||||||||||||
Conversion of loans and realization of derivatives into shares and warrants
|
- | 6,239 | - | 6,239 |
Nine months ended
|
Three months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Loss for the period
|
(11,781 | ) | (14,639 | ) | (5,017 | ) | (7,166 | ) | ||||||||
Adjustments:
|
||||||||||||||||
Financial (expenses) income, net
|
3,060 | (2,560 | ) | 206 | (122 | ) | ||||||||||
Other (expenses) income *
|
- | (6,670 | ) | - | (4,742 | ) | ||||||||||
Depreciation and amortization
|
(404 | ) | (255 | ) | (150 | ) | (131 | ) | ||||||||
Share-based compensation expenses
|
(3,623 | ) | (303 | ) | (1,246 | ) | (110 | ) | ||||||||
One-time IPO related expenses
|
(511 | ) | (111 | ) | ||||||||||||
Total adjustments
|
(1,478 | ) | (9,788 | ) | (1,301 | ) | (5,105 | ) | ||||||||
Adjusted EBITDA
|
(10,303 | ) | (4,851 | ) | (3,716 | ) | (2,061 | ) | ||||||||
Share-based compensation expenses:
|
||||||||||||||||
Cost of revenues
|
575 | - | 196 | - | ||||||||||||
Research and development
|
494 | 186 | 171 | 72 | ||||||||||||
Selling and marketing
|
1,079 | - | 371 | - | ||||||||||||
General and administrative
|
1,475 | 117 | 508 | 38 | ||||||||||||
Equity-based compensation continuing operations
|
3,623 | 303 | 1,246 | 110 | ||||||||||||
Discontinuing operation Equity-based compensation
|
- | 62 | - | 24 | ||||||||||||
Total share-based compensation expenses
|
3,623 | 365 | 1,246 | 134 | ||||||||||||
* Loss from discontinued operation
|
Page
|
|
2
|
|
3
|
|
4 - 6
|
|
7 - 8
|
|
9 – 11
|
September 30,
|
December 31,
|
|||||||||||
2014
|
2013
|
2013
|
||||||||||
Unaudited
|
||||||||||||
CURRENT ASSETS:
|
||||||||||||
Cash and cash equivalents
|
18,933 | 12,174 | 7,053 | |||||||||
Short-term bank deposits
|
50,074 | - | 2,500 | |||||||||
Trade receivables
|
20 | - | - | |||||||||
Inventories
|
1,512 | - | - | |||||||||
Other receivables
|
2,336 | 2,213 | 2,512 | |||||||||
72,875 | 14,387 | 12,065 | ||||||||||
LONG-TERM ASSETS:
|
||||||||||||
Long term deposits and deferred costs
|
151 | 67 | 204 | |||||||||
Property, plant and equipment, net
|
1,209 | 1,201 | 1,136 | |||||||||
Intangible assets, net
|
945 | 914 | 1,004 | |||||||||
Other assets
|
417 | 417 | 417 | |||||||||
2,722 | 2,599 | 2,761 | ||||||||||
75,597 | 16,986 | 14,826 | ||||||||||
CURRENT LIABILITIES:
|
||||||||||||
Current maturities of financial liabilities
|
140 | - | - | |||||||||
Trade payables
|
797 | 576 | 1,180 | |||||||||
Accrued expenses and other payables
|
1,862 | 1,062 | 843 | |||||||||
2,799 | 1,638 | 2,023 | ||||||||||
LONG-TERM LIABILITIES:
|
||||||||||||
Liabilities in respect of Chief Scientist government grants net of
current maturities
|
6,825 | 6,812 | 6,604 | |||||||||
Contingent consideration for the purchase of treasury shares net of current maturities
|
17,279 | 19,400 | 16,800 | |||||||||
Warrants to shareholders
|
- | 8,440 | 9,200 | |||||||||
Severance pay liability, net
|
3 | 6 | 3 | |||||||||
24,107 | 34,658 | 32,607 | ||||||||||
SHAREHOLDERS' EQUITY (DEFICIENCY):
|
||||||||||||
Ordinary shares of NIS 0.01 par value:
|
||||||||||||
Authorized: 33,000,000 shares as of September 30, 2013 and December 31, 2013 and 32,244,508 as
of September 30, 2014; Issued: 15,769,487 and 21,297,844 respectively; Outstanding:
15,013,995 and 21,297,844 shares, respectively
|
59 | 11 | 11 | |||||||||
Share premium
|
107,816 | 61,987 | 62,229 | |||||||||
Treasury shares
|
- | (34,600 | ) | (34,600 | ) | |||||||
Foreign currency translation adjustments
|
9 | (8 | ) | (32 | ) | |||||||
Accumulated deficit
|
(59,193 | ) | (46,700 | ) | (47,412 | ) | ||||||
48,691 | (19,310 | ) | (19,804 | ) | ||||||||
75,597 | 16,986 | 14,826 |
Nine months ended
September 30,
|
Three months ended
September 30,
|
Year ended December 31,
|
||||||||||||||||||
2014
|
2013
|
2014
|
2013
|
2013
|
||||||||||||||||
Unaudited
|
||||||||||||||||||||
Revenues
|
135 | - | 46 | - | - | |||||||||||||||
Cost of revenues
|
1,643 | - | 750 | - | - | |||||||||||||||
Gross loss
|
(1,508 | ) | - | (704 | ) | - | - | |||||||||||||
Operating expenses:
|
||||||||||||||||||||
Research and development, net of participations
|
3,853 | 2,909 | 1,027 | 1,173 | 3,635 | |||||||||||||||
Selling and marketing
|
5,977 | 1,254 | 2,252 | 702 | 2,259 | |||||||||||||||
General and administrative
|
3,503 | 1,246 | 1,240 | 427 | 1,687 | |||||||||||||||
Total operating expenses
|
(13,333 | ) | (5,409 | ) | (4,519 | ) | (2,302 | ) | (7,581 | ) | ||||||||||
Operating loss
|
(14,841 | ) | (5,409 | ) | (5,223 | ) | (2,302 | ) | (7,581 | ) | ||||||||||
Financial income
|
4,611 | - | 738 | 719 | 2,401 | |||||||||||||||
Financial expense
|
(1,551 | ) | (2,560 | ) | (532 | ) | (841 | ) | (3,321 | ) | ||||||||||
Loss from continuing operations
|
(11,781 | ) | (7,969 | ) | (5,017 | ) | (2,424 | ) | (8,501 | ) | ||||||||||
Loss from discontinued operation
|
- | (6,670 | ) | - | (4,742 | ) | (6,850 | ) | ||||||||||||
Loss for the period
|
(11,781 | ) | (14,639 | ) | (5,017 | ) | (7,166 | ) | (15,351 | ) | ||||||||||
Other comprehensive loss:
|
||||||||||||||||||||
Items to be reclassified to profit or loss in subsequent periods:
|
||||||||||||||||||||
Foreign currency translation adjustments
|
41 | (8 | ) | 34 | (8 | ) | (32 | ) | ||||||||||||
Total other comprehensive income (loss)
|
41 | (8 | ) | 34 | (8 | ) | (32 | ) | ||||||||||||
Total comprehensive loss
|
(11,740 | ) | (14,647 | ) | (4,983 | ) | (7,174 | ) | (15,383 | ) | ||||||||||
Basic and diluted loss per share:
|
||||||||||||||||||||
Loss from continuing operations
|
(0.61 | ) | (0.50 | ) | (0.24 | ) | (0.15 | ) | (0.54 | ) | ||||||||||
Loss from discontinued operation
|
- | (0.42 | ) | - | (0.29 | ) | (0.44 | ) | ||||||||||||
Net loss per share
|
(0.61 | ) | (0.92 | ) | (0.24 | ) | (0.44 | ) | (0.98 | ) | ||||||||||
Weighted average number of Ordinary shares used in the computation of basic and diluted loss per share
|
19,448 | 15,892 | 21,298 | 16,217 | 16,378 |
Share capital
|
Share premium
|
Treasury
shares
|
Foreign currency translation reserve
|
Accumulated
deficit
|
Total
equity
|
|||||||||||||||||||
Balance as of January 1, 2014
|
11 | 62,229 | (34,600 | ) | (32 | ) | (47,412 | ) | (19,804 | ) | ||||||||||||||
Loss for the period
|
- | - | - | - | (11,781 | ) | (11,781 | ) | ||||||||||||||||
Other comprehensive income
|
- | - | - | 41 | - | 41 | ||||||||||||||||||
Total comprehensive loss
|
- | - | - | 41 | (11,781 | ) | (11,740 | ) | ||||||||||||||||
Exercise of options
|
* | ) - | 208 | - | - | - | 208 | |||||||||||||||||
Exercise of warrants
|
1 | 4,711 | - | - | - | 4,712 | ||||||||||||||||||
Issuance of shares, net
|
17 | 71,675 | - | - | - | 71,692 | ||||||||||||||||||
Effect of share split
|
32 | (32 | ) | - | - | - | - | |||||||||||||||||
Treasury shares cancellation
|
(2 | ) | (34,598 | ) | 34,600 | - | - | - | ||||||||||||||||
Share-based compensation
|
- | 3,623 | - | - | - | 3,623 | ||||||||||||||||||
Balance as of September 30, 2014 (unaudited)
|
59 | 107,816 | - | 9 | (59,193 | ) | 48,691 |
Share capital
|
Share premium
|
Treasury
shares
|
Foreign currency translation reserve
|
Accumulated
deficit
|
Total
equity (deficiency)
|
|||||||||||||||||||
Balance as of January 1, 2013
|
9 | 47,686 | - | - | (32,061 | ) | 15,634 | |||||||||||||||||
Loss for the period
|
- | - | - | - | (14,639 | ) | (14,639 | ) | ||||||||||||||||
Other comprehensive loss
|
- | - | - | (8 | ) | - | (8 | ) | ||||||||||||||||
Total comprehensive loss
|
- | - | - | (8 | ) | (14,639 | ) | (14,647 | ) | |||||||||||||||
Exercise of options
|
* | ) - | 279 | - | - | - | 279 | |||||||||||||||||
Purchase of treasury shares
|
- | - | (34,600 | ) | - | - | (34,600 | ) | ||||||||||||||||
Issuance of shares, net
|
2 | 13,657 | - | - | - | 13,659 | ||||||||||||||||||
Share-based compensation
|
- | 365 | - | - | - | 365 | ||||||||||||||||||
Balance as of September 30, 2013 (unaudited)
|
11 | 61,987 | (34,600 | ) | (8 | ) | (46,700 | ) | (19,310 | ) |
*)
|
Represent less than $1.
|
Share capital
|
Share premium
|
Foreign currency translation reserve
|
Accumulated
deficit
|
Total
equity
|
||||||||||||||||
Balance as of July 1, 2014 (unaudited)
|
59 | 106,570 | (25 | ) | (54,176 | ) | 52,428 | |||||||||||||
Loss for the period
|
- | - | - | (5,017 | ) | (5,017 | ) | |||||||||||||
Other comprehensive income
|
- | - | 34 | - | 34 | |||||||||||||||
Total comprehensive loss
|
- | - | 34 | (5,017 | ) | (4,983 | ) | |||||||||||||
Share-based compensation
|
- | 1,246 | - | - | 1,246 | |||||||||||||||
Balance as of September 30, 2014 (unaudited)
|
59 | 107,816 | 9 | (59,193 | ) | 48,691 |
Share capital
|
Share premium
|
Treasury
shares
|
Foreign currency translation reserve
|
Accumulated
deficit
|
Total
equity
|
|||||||||||||||||||
Balance as of July 1, 2013 (unaudited)
|
9 | 48,196 | - | - | (39,534 | ) | 8,671 | |||||||||||||||||
Loss for the period
|
- | - | - | - | (7,166 | ) | (7,166 | ) | ||||||||||||||||
Other comprehensive loss
|
- | - | - | (8 | ) | - | (8 | ) | ||||||||||||||||
Total comprehensive loss
|
- | - | - | (8 | ) | (7,166 | ) | (7,174 | ) | |||||||||||||||
- | - | - | - | |||||||||||||||||||||
Exercise of options
|
* | ) - | - | - | - | - | * | ) - | ||||||||||||||||
Purchase of treasury shares
|
- | (34,600 | ) | - | - | (34,600 | ) | |||||||||||||||||
Issuance of shares, net
|
2 | 13,657 | - | - | - | 13,659 | ||||||||||||||||||
Share-based compensation
|
- | 134 | - | - | - | 134 | ||||||||||||||||||
Balance as of September 30, 2013 (unaudited)
|
11 | 61,987 | (34,600 | ) | (8 | ) | (46,700 | ) | (19,310 | ) |
*)
|
Represent less than $1.
|
Share capital
|
Share premium
|
Treasury
shares
|
Foreign currency translation reserve
|
Accumulated
deficit
|
Total
equity
|
|||||||||||||||||||
Balance as of January 1, 2013
|
9 | 47,686 | - | - | (32,061 | ) | 15,634 | |||||||||||||||||
Loss for the period
|
- | - | - | - | (15,351 | ) | (15,351 | ) | ||||||||||||||||
Other comprehensive loss
|
- | - | - | (32 | ) | - | (32 | ) | ||||||||||||||||
Total comprehensive loss
|
- | - | - | (32 | ) | (15,351 | ) | (15,383 | ) | |||||||||||||||
Exercise of options
|
* | ) - | 279 | - | - | - | 279 | |||||||||||||||||
Purchase of treasury shares
|
- | - | (34,600 | ) | - | - | (34,600 | ) | ||||||||||||||||
Issuance of shares, net
|
2 | 13,657 | - | - | - | 13,659 | ||||||||||||||||||
Share-based compensation
|
- | 607 | - | - | - | 607 | ||||||||||||||||||
Balance as of December 31, 2013
|
11 | 62,229 | (34,600 | ) | (32 | ) | (47,412 | ) | (19,804 | ) |
*)
|
Represent less than $1.
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
Year ended December 31,
|
||||||||||||||||||
2014
|
2013
|
2014
|
2013
|
2013
|
||||||||||||||||
Unaudited
|
Audited
|
|||||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||||||
Net loss
|
(11,781 | ) | (14,639 | ) | (5,017 | ) | (7,166 | ) | (15,351 | ) | ||||||||||
Adjustments to reconcile net loss to net cash used in continuing operating activities:
|
||||||||||||||||||||
Adjustments to profit and loss items:
|
||||||||||||||||||||
Loss from discontinued operation
|
- | 6,670 | - | 4,742 | 6,850 | |||||||||||||||
Depreciation and amortization
|
404 | 255 | 150 | 131 | 336 | |||||||||||||||
Revaluation of warrants to shareholders
|
(4,491 | ) | 60 | - | 60 | 820 | ||||||||||||||
Share-based compensation
|
3,623 | 303 | 1,246 | 110 | 531 | |||||||||||||||
Revaluation of liabilities in respect of Chief Scientist government grants
|
32 | 360 | (294 | ) | (87 | ) | (106 | ) | ||||||||||||
Revaluation of contingent consideration for the purchase of treasury shares
|
557 | 200 | (677 | ) | (500 | ) | (2,400 | ) | ||||||||||||
Accrued interest in respect of financial loans
|
- | 1,669 | - | 385 | 1,669 | |||||||||||||||
Net financing expenses
|
278 | (40 | ) | 296 | (32 | ) | (35 | ) | ||||||||||||
403 | 9,477 | 721 | 4,809 | 7,665 | ||||||||||||||||
Changes in asset and liability items:
|
||||||||||||||||||||
Increase in trade receivables
|
(21 | ) | - | (7 | ) | - | - | |||||||||||||
Decrease (increase) in other receivables
|
83 | (204 | ) | 209 | (359 | ) | (532 | ) | ||||||||||||
(Increase) decrease in inventories
|
(1,582 | ) | 349 | (270 | ) | 349 | - | |||||||||||||
(Decrease) increase in trade payables
|
(279 | ) | (199 | ) | (368 | ) | (215 | ) | 405 | |||||||||||
Increase (decrease) in other payables
|
1,065 | - | 383 | 323 | (262 | ) | ||||||||||||||
(734 | ) | (54 | ) | (53 | ) | 98 | (389 | ) | ||||||||||||
Net cash used in continuing operating activities
|
(12,112 | ) | (5,216 | ) | (4,349 | ) | (2,259 | ) | (8,075 | ) | ||||||||||
Net cash used in discontinued operating activities
|
- | (1,886 | ) | - | (809 | ) | (1,665 | ) | ||||||||||||
Net cash flows used in operating activities
|
(12,112 | ) | (7,102 | ) | (4,349 | ) | (3,068 | ) | (9,740 | ) |
Nine months ended
September 30,
|
Three months ended
September 30,
|
Year ended December 31,
|
||||||||||||||||||
2014
|
2013
|
2014
|
2013
|
2013
|
||||||||||||||||
Unaudited
|
Audited
|
|||||||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||||||
Purchase of property and equipment
|
(427 | ) | (235 | ) | (143 | ) | (118 | ) | (268 | ) | ||||||||||
Purchase of intangible assets
|
- | - | - | - | (90 | ) | ||||||||||||||
Interest received
|
45 | - | 16 | - | 3 | |||||||||||||||
(Investments in) proceeds from short term bank deposits
|
(47,574 | ) | - | 2,688 | - | (2,500 | ) | |||||||||||||
Net cash (used in) provided by investing activities
|
(47,956 | ) | (235 | ) | 2,561 | (118 | ) | (2,855 | ) | |||||||||||
Cash flows from financing activities:
|
||||||||||||||||||||
Proceeds from exercise of options
|
208 | 279 | - | - | 279 | |||||||||||||||
Proceeds from issuance of shares and warrants, net
|
71,824 | 15,800 | - | 15,800 | 15,800 | |||||||||||||||
Proceeds from shareholders' loans
|
- | 3,930 | - | - | 3,930 | |||||||||||||||
Repayment of shareholders' loans
|
- | (915 | ) | - | (915 | ) | (915 | ) | ||||||||||||
Deferred issuance costs
|
- | - | - | - | (129 | ) | ||||||||||||||
Proceeds from the Chief Scientist government grants, net of repayment
|
279 | 18 | 252 | 18 | 276 | |||||||||||||||
Net cash provided by financing activities
|
72,311 | 19,112 | 252 | 14,903 | 19,241 | |||||||||||||||
Exchange rate differences on cash and cash equivalent balances
|
(363 | ) | 62 | (347 | ) | 54 | 70 | |||||||||||||
Increase (decrease) in cash and cash equivalents from continuing activities
|
11,880 | 13,723 | (1,883 | ) | 12,580 | 8,381 | ||||||||||||||
Decrease in cash and cash equivalents from discontinued activities
|
- | (1,886 | ) | - | (809 | ) | (1,665 | ) | ||||||||||||
Balance of cash and cash equivalents at the beginning of the period
|
7,053 | 337 | 20,816 | 403 | 337 | |||||||||||||||
Balance of cash and cash equivalents at the end of the period
|
18,933 | 12,174 | 18,933 | 12,174 | 7,053 | |||||||||||||||
Non-cash activities:
|
||||||||||||||||||||
Treasury shares cancellation against share premium
|
34,600 | - | - | - | - | |||||||||||||||
Exercise of cashless warrants into shares
|
4,709 | - | - | - | - | |||||||||||||||
Contingent consideration for the purchase of treasury shares
|
- | 19,200 | - | 19,200 | 19,200 | |||||||||||||||
Exercise of derivative instrument into treasury shares
|
- | 15,400 | - | 15,400 | 15,400 | |||||||||||||||
Conversion of loans and realization of derivatives into shares and warrants
|
- | 6,239 | - | 6,239 | 6,239 |
NOTE 1:
|
GENERAL
|
|
a.
|
General description of the Company and its operations:
MediWound Ltd. (the "Company" or "MediWound"), is a fully integrated biopharmaceutical company focused on developing, manufacturing and commercializing novel products to address unmet needs in the fields of severe burns, chronic and other hard to heal wounds. The Company's first innovative biopharmaceutical product, NexoBrid, received marketing authorization from the European Medicines Agency for removal of dead or damaged tissue, known as eschar, in adults with deep partial and full-thickness thermal burns and was launched in Europe in December 2013. As a result, The Company has generated initial sales of its products in Europe during the nine months ended September 30, 2014.
|
|
b.
|
The Company has two wholly-owned subsidiaries: MediWound Germany GmbH, acting as EU marketing authorization holder and EU sales and marketing arm and MediWound UK Limited, an inactive company. In addition, the Company owns 7.5% of PolyHeal Ltd., a private life sciences company ("PolyHeal").
|
|
c.
|
On March 3, 2014, the Company effected a bonus share distribution under which: (i) two and eight tenths (2.8) bonus shares were issued for each Ordinary share outstanding prior to such distribution; and (ii) the conversion rate for each preferred share, option and warrant was adjusted to reflect such bonus share distribution. For accounting purposes, this transaction was recorded as a stock split and accordingly (unless otherwise noted), all Ordinary shares, options, warrants and earnings (losses) per share amounts have been adjusted retroactively for all periods presented in these financial statements.
|
|
d.
|
On March 25, 2014, the Company closed its initial public offering (IPO) in the United States and listing on the NASDAQ Global Select Market of 5,750,000 new Ordinary shares. The public offering price was $14.00 per share. After deducting the underwriting discount and the offering expenses, the net proceeds from the offering amounted to $71,700. The number of shares offered included the underwriters' option to purchase an additional 750,000 shares at the offering price that was exercised prior to closing.
|
|
e.
|
Upon the closing of this IPO the Company issued 336,591 Ordinary shares pursuant to the exercise of 1,066,735 warrants held by certain of our shareholders, including (1) the exercise of 433 warrants into 433 Ordinary shares at an exercise price of $6.72 per share and the receipt of proceeds by us related to such exercise and (2) the cashless exercise of 1,066,302 warrants into 336,158 Ordinary shares at a weighted average exercise price of $9.58 per share.
|
|
f.
|
On June 12, 2014, the Company effected a cancellation of 755,492 dormant Ordinary shares nominal value NIS 0.01, that were previously repurchased and was held by the Company as treasury shares.
|
NOTE 2:
|
SIGNIFICANT ACCOUNTING POLICIES
|
|
a.
|
Basis of preparation of the interim consolidated financial statements:
The interim condensed financial statements for the nine and three months ended September 30, 2014 have been prepared in accordance with generally accepted accounting principles for the preparation of financial statements for interim periods, as prescribed in IAS 34, "Interim Financial Reporting", and in accordance with the disclosure requirements of Chapter D of the Securities Regulations (Periodic and Immediate Reports), 1970.
The significant accounting policies and methods of computation adopted in the preparation of the interim consolidated financial statements are consistent with those followed in the preparation of the annual consolidated financial statements.
The interim condensed financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Company's annual financial statements as of December 31, 2013 that were included in the Registration Statement on Form F-1 filed on March 20, 2014.
|
|
b.
|
The following standard has been issued by the IASB and is not yet effective:
The International Accounting Standard Board (IASB) has published IFRS 15, "Revenue from Contracts with Customers". IFRS 15 replaces IAS 18 "Revenue" and several other revenue recognition standards. IFRS 15 outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. The core principal is that an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
IFRS 15 is effective for reporting periods beginning on or after January 1, 2017 with early adoption permitted. Entities can choose to adopt IFRS 15 retrospectively or to use a modified transition approach.
The Company currently cannot estimate the possible impact, if any, of the new standard on its financial statements.
|
NOTE 3:
|
CONTINGENT LIABILITIES
|
NOTE 3:
|
CONTINGENT LIABILITIES (CONT.)
|
NOTE 4:
|
EQUITY (DEFICIENCY)
|