(Firm Name: KPMG (Somekh Chaikin) / PCAOB ID No. 1057)
(Firm Name: KOST FORER GABBAY & KASIERER / PCAOB ID No. 1281)
Israel Innovation Authority (IIA) grant liability
Consolidated Statements of Financial Positions
U.S. dollars in thousands
MEDIWOUND LTD. AND ITS SUBSIDIARIES
Consolidated Statements of Profit or Loss and Other Comprehensive Income or Loss
U.S. dollars in thousands (except of share and per share data)
Consolidated Statements of Changes in Shareholders’ Equity (Deficit)
Share capital
Share premium
Foreign currency translation reserve
Accumulated
deficit
Total
equity (deficit)
Balance as of January 1, 2021
Net loss
Other comprehensive income
Total comprehensive loss
Exercise of options
Share-based compensation
Balance as of December 31, 2021
Balance as of January 1, 2020
Other comprehensive loss
(*
)
Balance as of December 31, 2020
Balance as of January 1, 2019
Net profit
Total comprehensive income
Balance as of December 31, 2019
* Represents an amount lower than $1.
The accompanying notes are an integral part of the consolidated financial statements.
Consolidated Statements of Cash Flows
2021
2020
2019
Cash flows from operating activities:
Profit (loss) for the year
Adjustments to reconcile net profit (loss) to net cash provided by (used in) continuing operating activities:
Adjustments to profit and loss items:
Profit from discontinued operation
Depreciation and amortization
Revaluation of liabilities in respect of IIA grants
Revaluation of liabilities in respect of purchase of shares
Revaluation of lease liabilities
Increase (decrease) in severance pay liability, net
Net financing income
Un-realized foreign currency gain
Changes in asset and liability items:
Decrease (increase) in trade receivables
Decrease in inventories
Decrease (increase) in other receivables
Increase (decrease) in trade payables and accrued expenses
Increase (decrease) in other payables and deferred revenues
Net cash provided by (used in) continuing operating activities
Net cash used in discontinued operating activities
Net cash provided by (used in) operating activities
Cash flows from investing activities:
Purchase of property and equipment
Interest received
Proceeds from (investments in) short term bank deposits, net
Net cash provided by (used in) continuing investing activities
Net cash used in discontinued investing activities
Net cash provided by (used in) investing activities
Cash flows from financing activities:
Repayment of leases liabilities
Proceeds from exercise of options
Repayment of IIA grants, net
Net cash used in continuing financing activities
Exchange rate differences on cash and cash equivalent balances
Increase (decrease) in cash and cash equivalents from continuing activities
Decrease in cash and cash equivalents from discontinued activities
Balance of cash and cash equivalents at the beginning of the year
Balance of cash and cash equivalents at the end of the year
Supplement disclosure of Non-cash transactions:
ROU asset, net recognized with corresponding lease liability
Exercise of RSU’s
Notes to the Consolidated Financial Statements
Note 2: Basis of Preparation of the Consolidated Financial Statements
Note 5: Short-Term Bank Deposits
Note 6: Trade Receivables
Note 7: Inventories
Contract asset related to BARDA
347
Note 10: Property, Plant And Equipment, Net
Cost
Additions
Disposals
Foreign currency translation
Re-classified from RSU assets
Accumulated Depreciation
Carrying amounts of all fixed asset items
December 31, 2021
December 31, 2020
Note 11:
a. Lease Agreements:
Depreciation expenses relating to short-term leases
Buildings
Motor vehicles
New leases
Adjustments for indexation
Accumulated depreciation
Depreciated cost
Termination of leases
Capitalized to Leasehold improvements (1)
(1) As of the year ended December 31,2020 the cash flow for leases includes $144 which were capitalized to Leasehold improvements.
d. Disclosures of the Company's lease liabilities :
Effect of changes in exchange rates
New finance lease obligation recognized
Interest
Disposals-Termination of leases
Current maturities of long-term leases
Lease liability Balance as of December 31, 2021
Lease liability Balance as of December 31, 2020
Note 12: Intangible Assets, Net
An amount of $667 was classified from Liability in respect of purchase of shares to current maturities for the year ended 31, December 2020.
Note 14: Liabilities in Respect of IIA Grants
In consideration for this exclusive license, the Company paid an aggregate amount of $ 950 following the achievement of certain development milestones as set forth in the agreement. In addition, the Company undertook to pay royalties of 1.5% to 2.5% from future revenues from sales of products which are based on this patent for a period ranging between 10 to 15 years from the first commercial delivery in a major country, and thereafter the Company will have a fully paid-up royalty-free license for these patents. In addition, royalties will be paid at the rate of 10% - 20% from sub-licensing of such patents and for lump sum amounts paid to the Company by a third party, the Company will pay 2% of the proceeds up to $1,000 and 4% of the proceeds above this amount. Moreover, the Company agreed to pay a one-time lump-sum amount of $ 1,500 when the aggregate revenues based on these patents reach $ 100,000. The amount of royalty payments for the years 2020 and 2021 amounted to $42 and $149 respectively.
Contingent Liabilities and Commitments (Cont.)
a. BARDA Contracts
In September 2015, the Company was awarded the First BARDA Contract for treatment of thermal burn injuries, which was valued at up to $112,000. In July 2017 and in May 2019, BARDA expanded its commitment by an aggregate supplemental amount of $41,000. In March 2020, BARDA further expanded its commitment by additional $5,500 to support emergency readiness for NexoBrid deployment upon request of use of NexoBrid in mass casualty situations and in February 2022 BARDA has expanded its awarded contract providing supplemental funding of $9,000 to support the NexoBrid BLA resubmission to the FDA and the continuous expanded access program (collectively the "First BARDA Contract").
Under the First BARDA Contract, BARDA provided technical assistance and a total of up to $91,000 in funding for NexoBrid development activities needed to request U.S. marketing approval from the FDA. In January 2020, BARDA committed an additional $16,500 to procure NexoBrid as part of the HHS mission to build national preparedness for public health medical emergencies. The contract further includes a $10,000 option to fund development of other potential NexoBrid indications and an option to procure additional NexoBrid valued at up to $50,000.
In September 2018, the Company were awarded the second BARDA contract (the "Second BARDA Contract"), which is an additional, separate contract to develop NexoBrid for the treatment of Sulfur Mustard injuries as part of BARDA’s preparedness for mass casualty events. The Second BARDA Contract provides approximately $12,000 of funding to support research and development activities up to pivotal studies in animals under the U.S. FDA Animal Rule and contains options for BARDA to provide additional funding of up to $31,000 for additional development activities, animal pivotal studies, and the BLA submission for licensure of NexoBrid for the treatment of Sulfur Mustard injuries.
As of December 31, 2021, the Company has received approximately $69,400 in funding in the aggregate, from BARDA under the two contracts, and an additional of approximately $14,600 for procurement of NexoBrid for U.S. emergency preparedness which were recorded at the net amount of approximately $9,300 following the split of gross profit agreement with Vericel for the initial BARDA procurement.
Under the terms of the license agreement, Vericel has made an upfront payment to MediWound of $17,500 which was recorded as revenues from license agreements in 2019 and agreed to make an additional $7,500 payment contingent upon BLA approval and up to $125,000 in payments contingent upon meeting certain annual sales milestones. Vericel has also agreed to pay MediWound tiered royalties on net sales ranging from high single-digit to teen-digit percentages, a split of gross profit on committed BARDA procurement orders and a teen-digits royalty on any additional future BARDA purchases of NexoBrid. Under the terms of the supply agreement, Vericel will procure NexoBrid from MediWound at a transfer price of cost plus a fixed margin percentage.
As of the financial statements date, the Company did not recognize any revenues from royalties.
Note 19: Equity
b. Rights attached to shares:
c. Movement in share capital:
• During 2019, the authorized number of shares was increased by 12,755,492 shares which has a nominal value of $40.
• On December 31, 2019, the Company issued additional 23,956 ordinary shares upon vesting of outstanding RSU’s.
• During 2020 and 2021 the Company issued additional 33,958 ordinary shares for each year upon vesting of outstanding RSU’s.
As of December 31, 2021, 490,927 ordinary shares of the Company were still available for future grant.
The following table summarizes information about share options outstanding as of December 31, 2021:
The following table summarizes information about RSU's outstanding:
d. The fair value of the Company's share options granted to employees and directors for the years ended December 31, 2019, 2020 and 2021 was estimated using the binomial option pricing models using the following assumptions:
Measurement inputs include the share price on the measurement date, the exercise price of the instrument, expected volatility (based on the weighted average volatility of the Company’s shares, over the expected term of the options), expected term of the options (based on general option holder behavior and expected share price), expected dividends, and the risk-free interest rate (based on government debentures).
Note 21: Income Tax
a. The Company operates in two main tax jurisdictions: Israel and Germany. As such, the Company is subject to the applicable tax rates in the jurisdictions in which it conducts its business..
Note 21: Income Tax (Cont.)
d. The principal tax rates applicable to the subsidiary whose place of incorporation is outside of Israel is:
e. Final tax assessments:
i. Theoretical tax:
Note 22: Discontinued Operation
Note 23: Supplementary Information to the Statements of Comprehensive Profit or Loss
BARDA contributed 76% of the Company’s total revenues in 2021, 83% in 2020, and 34% in 2019. Verical contributed 55% in 2019. (see also Note 18b).
No other customer contributed 10% or more of the Company’s revenues in 2021, 2020 and 2019.
Revenues in the amount of $383 from distributions agreements were classified from revenues from sale of products for the year ended 31, December 2020.
The revenues reported in the financial statements are based on the location of the customers, as follows:
Note 23: Supplementary Information to the Statements of Comprehensive Profit or Loss (Cont.)
3. Cost of Revenues from license agreements
c. Research and development expenses, net of participations:
f. Other expenses:
c. Net profit (loss) per share from continuing and discontinued operations:
Note 25: Balances and Transactions With Related Parties and Key Officer
• Clal Biotechnologies Industries Ltd.- Parent Company.
• Directors of the Company.
• CureTech Ltd.-Sister Company.
Note 25: Balances and Transactions With Related Parties and Key Officers (Cont.)
Directors:
Rental fee:
2. Compensation of Key Officers of the Company:
In addition, certain entities affiliated with CBI purchased 1,458,333 of ordinary shares in the obove-mentioned offering at the public offering price.