Exhibit 99.2
BIONDVAX PHARMACEUTICALS LTD.
INTERIM FINANCIAL STATEMENTS
AS OF MARCH 31, 2021
NIS IN THOUSANDS
UNAUDITED
INDEX
Page | |
Balance Sheets | F-2 - F-3 |
Statements of Comprehensive Loss | F-4 |
Statements of Changes in Shareholders’ Equity (Deficiency) | F-5 |
Statements of Cash Flows | F-6- F-7 |
Notes to Interim Financial Statements | F-8 - F-11 |
- - - - - - - - - - -
F-1
BIONDVAX PHARMACEUTICALS LTD.
In thousands, except share and per share data
Convenience | ||||||||||||||||
Translation | ||||||||||||||||
(Note 2c) | ||||||||||||||||
December 31, | March 31, | March 31, | ||||||||||||||
2020 | 2020 | 2021 | 2021 | |||||||||||||
Audited | Unaudited | Unaudited | ||||||||||||||
N I S | U.S. dollars | |||||||||||||||
CURRENT ASSETS: | ||||||||||||||||
Cash and cash equivalents | 9,421 | 42,505 | 48,577 | 14,570 | ||||||||||||
Other receivables | 1,204 | 1,540 | 481 | 144 | ||||||||||||
10,625 | 44,045 | 49,058 | 14,714 | |||||||||||||
LONG-TERM ASSETS: | ||||||||||||||||
Property, plant and equipment | 39,607 | 35,989 | 39,252 | 11,773 | ||||||||||||
Right-of-use assets | 6,206 | 6,899 | 5,978 | 1,793 | ||||||||||||
Other long-term assets | 473 | 899 | 436 | 131 | ||||||||||||
46,286 | 43,787 | 45,666 | 13,697 | |||||||||||||
56,911 | 87,832 | 94,724 | 28,411 |
The accompanying notes are an integral part of the interim financial statements.
F-2
BIONDVAX PHARMACEUTICALS LTD.
BALANCE SHEETS
In thousands, except share and per share data
Convenience | ||||||||||||||||
Translation | ||||||||||||||||
(Note 2c) | ||||||||||||||||
December 31, | March 31, | March 31, | ||||||||||||||
2020 | 2020 | 2021 | 2021 | |||||||||||||
Audited | Unaudited | Unaudited | ||||||||||||||
N I S | U.S. dollars | |||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||
Trade payables | 1,868 | 3,278 | 2,085 | 625 | ||||||||||||
Operating lease liabilities | 654 | 684 | 641 | 192 | ||||||||||||
Loan from others | 60,421 | - | 62,346 | 18,700 | ||||||||||||
Other payables | 1,246 | 807 | 1,640 | 492 | ||||||||||||
64,189 | 4,769 | 66,712 | 20,009 | |||||||||||||
LONG-TERM LIABILITIES: | ||||||||||||||||
Liability in respect of government grants | - | 12,991 | - | - | ||||||||||||
Operating lease liabilities | 6,088 | 6,641 | 5,978 | 1,793 | ||||||||||||
Loan from others | - | 117,784 | - | - | ||||||||||||
Warrants | - | 6,861 | - | - | ||||||||||||
Other payables | 1,135 | - | 1,135 | 340 | ||||||||||||
Severance pay liability, net | 95 | 90 | 95 | 29 | ||||||||||||
7,318 | 144,367 | 7,208 | 2,162 | |||||||||||||
SHAREHOLDERS’ EQUITY: | ||||||||||||||||
Ordinary shares of no par value: Authorized: 700,000,000 shares at March 31, 2021 (unaudited) and 600,000,000 at March 31, 2020 (unaudited) and December 31, 2020; Issued and outstanding: 573,285,824 shares at March 31, 2021 (unaudited) 410,213,977 shares at March 31, 2020 (unaudited), and 461,285,824 shares at December 31, 2020 | *) | - | *) | - | *) | - | *) | - | ||||||||
Share premium | 310,197 | 262,729 | 353,783 | 106,114 | ||||||||||||
Accumulated deficit | (324,793 | ) | (324,033 | ) | (332,979 | ) | (99,874 | ) | ||||||||
(14,596 | ) | (61,304 | ) | 20,804 | 6,240 | |||||||||||
56,911 | 87,832 | 94,724 | 28,411 |
*) | Represents less than NIS\USD 1. |
The accompanying notes are an integral part of the interim financial statements.
June XX, 2021 | ||||||
Date of approval of the | Mark Germain | Amir Reichman | Uri Ben-Or | |||
financial statements | Chairman of the Board | Chief Executive officer | Chief Financial officer |
F-3
BIONDVAX PHARMACEUTICALS LTD.
STATEMENTS OF COMPREHENSIVE LOSS
In thousands, except share and per share data
Convenience translation | ||||||||||||||||
Year ended December 31, | Three months ended March 31, | Three months ended March 31, | ||||||||||||||
2020 | 2020 | 2021 | 2021 | |||||||||||||
Audited | Unaudited | Unaudited | ||||||||||||||
NIS | U.S. dollars | |||||||||||||||
Operating expenses: | ||||||||||||||||
Research and development, net of participations | 51,463 | 19,068 | 2,750 | 825 | ||||||||||||
Marketing, general and administrative | 16,687 | 981 | 4,005 | 1,201 | ||||||||||||
Other income | (75,484 | ) | - | - | - | |||||||||||
Total operating expenses (income) | (7,334 | ) | 20,049 | 6,755 | 2,026 | |||||||||||
- | ||||||||||||||||
Operating income (loss) | 7,334 | (20,049 | ) | (6,755 | ) | (2,026 | ) | |||||||||
Financial income | 3,843 | 16,502 | 1,182 | 354 | ||||||||||||
Financial expense | (15,632 | ) | (148 | ) | (2,613 | ) | (784 | ) | ||||||||
Net loss and total comprehensive loss | (4,455 | ) | (3,695 | ) | (8,186 | ) | (2,456 | ) | ||||||||
Basic and Diluted net loss per share | (0.01 | ) | (0.01 | ) | (0.02 | ) | (0.005 | ) | ||||||||
Weighted average number of shares outstanding used to compute basic and diluted loss per share | 443,260,878 | 408,596,752 | 530,840,391 | 530,840,391 |
The accompanying notes are an integral part of the interim financial statements.
F-4
BIONDVAX PHARMACEUTICALS LTD.
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIENCY)
In thousands, except share and per share data
Share capital | Share premium | Accumulated deficit | Total Equity (Deficiency) | |||||||||||||
Unaudited | ||||||||||||||||
NIS in thousands | ||||||||||||||||
Balance as of January 1, 2021 | *) | - | 310,197 | (324,793 | ) | (14,596 | ) | |||||||||
Total comprehensive loss | - | (8,186 | ) | (8,186 | ) | |||||||||||
Issuance of shares, net | - | 42,129 | - | 42,129 | ||||||||||||
Share-based compensation | - | 1,457 | - | 1,457 | ||||||||||||
Balance as of March 31, 2021 | *) | - | 353,783 | (332,979 | ) | 20,804 | ||||||||||
Balance as of March 31, 2021 (convenience translation into U.S. dollars (see Note 2c) | *) | - | 106,114 | (99,874 | ) | 6,240 |
Share capital | Share premium | Accumulated deficit | Total Deficiency | |||||||||||||
Unaudited | ||||||||||||||||
NIS in thousands | ||||||||||||||||
Balance as of January 1, 2020 | *) | - | 255,285 | (320,338 | ) | (66,053 | ) | |||||||||
Total comprehensive loss | - | - | (3,695 | ) | (3,695 | ) | ||||||||||
Exercise of warrants | - | 7,240 | - | 7,240 | ||||||||||||
Share-based compensation | - | 204 | - | 204 | ||||||||||||
Balance as of March 31, 2020 | *) | - | 262,729 | (324,033 | ) | (61,304 | ) | |||||||||
Balance as of March 31, 2020 (convenience translation into U.S. dollars (see Note 2c) | *) | - | 78,803 | (97,190 | ) | (18,387 | ) |
Share capital | Share premium | Accumulated deficit | Total Deficiency | |||||||||||||
Audited | ||||||||||||||||
NIS in thousands | ||||||||||||||||
Balance as of January 1, 2020 | *) | - | 255,285 | (320,338 | ) | (66,053 | ) | |||||||||
Total comprehensive loss | - | - | (4,455 | ) | (4,455 | ) | ||||||||||
Exercise of warrants | - | 45,274 | - | 45,274 | ||||||||||||
Exercise of options | - | 166 | - | 166 | ||||||||||||
Share-based compensation | - | 9,472 | - | 9,472 | ||||||||||||
Balance as of December 31, 2020 | *) | - | 310,197 | (324,793 | ) | (14,596 | ) | |||||||||
Balance as of December 31, 2020 (convenience translation into U.S. dollars (see Note 2c) | *) | - | 93,040 | (97,418 | ) | (4,378 | ) |
*) | Represents less than NIS\USD 1. |
The accompanying notes are an integral part of the interim financial statements.
F-5
BIONDVAX PHARMACEUTICALS LTD.
In thousands, except share and per share data
Convenience translation | ||||||||||||||||
Year ended December 31, | Three months ended March 31, | Three months ended March 31, | ||||||||||||||
2020 | 2020 | 2021 | 2021 | |||||||||||||
Audited | Unaudited | Unaudited | ||||||||||||||
NIS | U.S. dollars | |||||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net loss | (4,455 | ) | (3,695 | ) | (8,186 | ) | (2,456 | ) | ||||||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||
Adjustments to profit and loss items: | ||||||||||||||||
Depreciation of property, plant and equipment and right-of-use assets | 2,436 | 601 | 605 | 181 | ||||||||||||
Net financing expenses (income) | 12,940 | (8,539 | ) | (991 | ) | (297 | ) | |||||||||
Capital gain | (160 | ) | (160 | ) | - | - | ||||||||||
Increase (decrease) in liability with respect to loans from others | (63,359 | ) | (5,996 | ) | 1,925 | 577 | ||||||||||
Decrease in liability with respect to government grants | (14,812 | ) | (1,821 | ) | - | - | ||||||||||
Share-based compensation | 9,472 | 204 | 1,457 | 437 | ||||||||||||
Change in employee benefit liabilities, net | 6 | 1 | - | - | ||||||||||||
(53,477 | ) | (15,710 | ) | 2,996 | 898 | |||||||||||
Changes in asset and liability items: | ||||||||||||||||
Decrease (increase) in other receivables | (548 | ) | (884 | ) | 723 | 217 | ||||||||||
Decrease in trade payables | (15,194 | ) | (13,784 | ) | 217 | 65 | ||||||||||
Increase (decrease) in short- and long-term other payables | 1,178 | (396 | ) | 394 | 118 | |||||||||||
(14,564 | ) | (15,064 | ) | 1,334 | 400 | |||||||||||
Cash paid and received during the year for: | ||||||||||||||||
Interest paid | (45 | ) | (12 | ) | (8 | ) | (2 | ) | ||||||||
Interest received | 2 | - | - | - | ||||||||||||
(43 | ) | (12 | ) | (8 | ) | (2 | ) | |||||||||
Net cash flows used in operating activities | (72,539 | ) | (34,481 | ) | (3,864 | ) | (1,160 | ) |
The accompanying notes are an integral part of the interim financial statements.
F-6
BIONDVAX PHARMACEUTICALS LTD.
STATEMENTS OF CASH FLOWS
In thousands, except share and per share data
Convenience translation | ||||||||||||||||
Year ended December 31, | Three months ended March 31, | Three months ended March 31, | ||||||||||||||
2020 | 2020 | 2021 | 2021 | |||||||||||||
Audited | Unaudited | Unaudited | ||||||||||||||
NIS | U.S. dollars | |||||||||||||||
(In thousands) | ||||||||||||||||
Cash Flows from Investing Activities: | ||||||||||||||||
Purchase of property and equipment | (6,132 | ) | (1,372 | ) | (22 | ) | (7 | ) | ||||||||
Proceeds from sale of property and equipment | 160 | 160 | - | - | ||||||||||||
Decrease (increase) in other long-term assets | 37 | (389 | ) | 37 | 11 | |||||||||||
- | ||||||||||||||||
Net cash provided by (used in) investing activities | (5,935 | ) | (1,601 | ) | 15 | 4 | ||||||||||
Cash Flows from Financing Activities: | ||||||||||||||||
Repayment of operating lease liabilities | (1,240 | ) | (312 | ) | (306 | ) | (92 | ) | ||||||||
Proceeds from exercise of options to employees | 166 | - | - | - | ||||||||||||
Proceeds from exercise of warrants to public | 14,790 | 4,446 | - | - | ||||||||||||
Proceeds from issuance of shares, net of issuance costs | - | - | 42,129 | 12,636 | ||||||||||||
Net cash provided by financing activities | 13,716 | 4,134 | 41,823 | 12,544 | ||||||||||||
Exchange differences on balances of cash and cash equivalents | 1,712 | 1,987 | 1,182 | 356 | ||||||||||||
Decrease in cash and cash equivalents | (63,046 | ) | (29,961 | ) | 39,156 | 11,744 | ||||||||||
Balance of cash and cash equivalents at the beginning of the period | 72,467 | 72,467 | 9,421 | 2,826 | ||||||||||||
Balance of cash and cash equivalents at the end of the period | 9,421 | 42,506 | 48,577 | 14,750 | ||||||||||||
Non-cash activities: | ||||||||||||||||
Exercise of warrants to public | 30,484 | - | - | - |
The accompanying notes are an integral part of the interim financial statements.
F-7
BIONDVAX PHARMACEUTICALS LTD.
NOTES TO INTERIM FINANCIAL STATEMENTS
In thousands, except share and per share data
NOTE 1: GENERAL
a. | BiondVax Pharmaceuticals Ltd. (“the Company”) is focused on developing and ultimately commercializing products for prevention and treatment of infectious diseases and related illnesses. The Company was incorporated on July 21, 2003 in Israel, and started its activity on March 31, 2005. The Company’s principal executive offices and main laboratory are located at Jerusalem BioPark, 2nd floor, Hadassah Ein Kerem Campus, Jerusalem, Israel, next to Hadassah University Hospitals and Hebrew University’s Medical School. |
b. | On May 15, 2015, the Company completed a public offering of securities in the United States. |
c. | On March 28, 2017, the Company received an approval from the Investment Center of the Ministry of Economy and Industry of the State of Israel, for a grant (“the Grant”) representing 20% of a NIS 20,000 budget to be utilized towards the construction of a factory for the production of Phase 3 and commercial batches of the Company’s product. The receipt of the Grant was subject to certain terms and conditions, including those outlined under the Israeli Encouragement of Capital Investment Law,1959. The terms and conditions included, inter alia, the following: (a) at least 24% of the investments in the planned manufacturing facility’s fixed assets would be financed by additional share capital; (b) the Company would maintain its intellectual property and manufacturing facility in Israel for a period of at least 10 years. |
To the report date the Investment Center of the Ministry of Economy and Industry of the State of Israel has yet to approve the grant to the company. |
d. | On June 19, 2017, the Company entered into a Finance Contract with the European Investment bank (EIB) for a total amount of € 20,000 (approximately $ 23,200) and up to 50% of the Company’s expected cost of developing and marketing the Company’s product candidate, M-001. In addition, as repayment features, EIB was entitled to receive the higher between 3% of any M-001 sales revenues for a period of ten years, or realizing a cash-on-cash multiple of 2.8 times. |
e. | On April 22, 2019, the EIB agreed to expand the 2017 financing agreement to the Company by an additional € 4,000 to a total of € 24,000 (approximately $ 27,600). |
f. | On October 23, 2020, the Company announced Phase 3 clinical trial results of its M-001 universal vaccine product. The results did not demonstrate a statistically significant difference between the vaccinated group and the placebo group in reduction of flu illness and severity. Therefore, the study failed to meet both the primary and secondary efficacy endpoints. However, the study’s primary safety endpoint was met. |
g. | On January 26, 2021, the EIB notified us, among other things, that they will not consider the failure of our pivotal phase 3 trial for M-001 to meet the primary and secondary efficacy endpoints as a trigger for prepayment of the loan extended under the Finance Contract. However, the EIB cautioned us that their letter is not a consent, agreement, amendment or waiver in respect of the terms of the Finance Contract, reserving any other right or remedy the EIB may have now or subsequently. There is no guarantee that the decision by the EIB in their letter will not change at any time and without any notice or that the EIB will not determine that an event of default has occurred under the Finance Contract, which could result in all loans extended under the Finance Contract being accelerated and secured creditor remedies being exercised. If some or all of the loans under the Finance Contract are accelerated by the EIB, or secured creditor remedies are exercised, we expect such events to adversely impact our ability to continue as a going concern. |
F-8
BIONDVAX PHARMACEUTICALS LTD.
NOTES TO INTERIM FINANCIAL STATEMENTS
In thousands, except share and per share data
NOTE 1: GENERAL (Cont.)
h. | On January 21, 2021, the Company announced the appointment of Amir Reichman as its new Chief Executive Officer. Mr. Reichman and Dr. Ron Babecoff, its founder and former CEO, shared duties during a transition period while Mr. Reichman completed his former work obligations. Effective March 2, 2021, Mr. Reichman assumed the CEO position full time and Dr. Babecoff continued as Senior Advisor to the Company. |
i. | On February 2, 2021, the Company closed an underwritten offering in which it sold 2,434,783 ADSs at a public offering price of $4.95 per ADS. On February 10, 2021, Aegis Capital Corp., the sole bookrunning manager for the underwritten offering, fully exercised its over-allotment option to purchase an additional 365,217 ADSs, bringing total gross proceeds to the Company from the offering including exercise of the over-allotment option of approximately $13,800. The Company received a net sum of $12,750 (approximately NIS 42,129). |
j. | In the three months ended March 31, 2021, the Company incurred a loss of NIS 8,186 ($ 2,456) and negative cash flows from operating activities of NIS 3,864 ($ 1,160) and it has an accumulated deficit of NIS 332,979 ($ 99,874) as of that date. |
To date the Company has not generated any revenues and will need additional funds to finance its operations in the future. |
Furthermore, the Company intends to continue to finance its operating activities by raising capital. There are no assurances that the Company will be successful in obtaining an adequate level of financing needed for its long-term research, development and potential commercialization activities. |
If the Company will not have the sufficient liquidity resources, the Company may not be able to continue the development of its prospective products or may be required to implement a cost reduction and may be required to delay part of its development program. The Company’s management and Board of Directors are of the opinion that its current financial resources will be sufficient to continue the operations of the Company for at least the next twelve months. |
F-9
BIONDVAX PHARMACEUTICALS LTD.
NOTES TO INTERIM FINANCIAL STATEMENTS
In thousands, except share and per share data
NOTE 2:- CONVENIENCE TRANSLATION INTO U.S. DOLLARS
The financial statements as of March 31, 2021 and for the three months then ended have been translated into dollars using the representative exchange rate as of that date ($ 1 = NIS 3.334). The translation was made solely for the convenience of the reader. The amounts presented in these financial statements should not be construed to represent amounts receivable or payable in dollars or convertible into dollars, unless otherwise indicated in these statements.
NOTE 3: SIGNIFICANT ACCOUNTING POLICIES
These financial statements have been prepared in a condensed format as of March 31, 2021, and for the three months then ended (“interim financial statements”). These financial statements should be read in conjunction with the Company’s annual financial statements as of December 31, 2020, and for the year then ended and accompanying notes (“annual financial statements”).
Basis of preparation of the interim financial statements
The interim consolidated financial statements 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 financial statements are consistent with those followed in the preparation of the Company’s annual financial statements.
NOTE 4: SUBSEQUENT EVENTS
a. | On April 6, 2021, the Company held an Extraordinary Meeting of Shareholders (the “Meeting”). At the Meeting, among other approved resolutions, the Company approved grants to the board members and CEO: |
1. | 30,000 RSUs to 6 directors, to vest in equal monthly installments during a period of three (3) years (if they continue to serve as directors) commencing one (1) month following the date of shareholder approval and would become fully vested, in accordance with the terms of the grant, on April 6, 2024. The RSUs would be subject to accelerated vesting in the event of a change of control. |
2. | Options to purchase 150,000 ADSs of the Company at an exercise price of the greater of (i) $6.95, which is the greater of (x) 130% of the average closing price on Nasdaq during the 30 trading days prior to board approval and (y) 130% of the weighted average closing price on Nasdaq during the 30 calendar days prior to board approval), and (ii) 100% of the weighted average closing price on Nasdaq in the 30 calendar days prior to shareholder approval. The options, which would include the ability to exercise on a cashless basis, would vest in equal monthly installments during a period of three (3) years commencing one (1) month following the date of shareholder approval and would become fully vested, in accordance with the terms of the grant, on April 6, 2024. The options would be subject to accelerated vesting and would become immediately exercisable in the event of a change of control. In addition, the options would have a term of ten (10) years following the date of shareholder approval and, to the extent the options are vested, such vested options would continue to be exercisable during such term in the event of termination of service to the Company without cause. |
F-10
BIONDVAX PHARMACEUTICALS LTD.
NOTES TO INTERIM FINANCIAL STATEMENTS
In thousands, except share and per share data
NOTE 4: SUBSEQUENT EVENTS (Cont.)
3. | An amendment to the Company’s Articles of Association increasing the registered share capital of the Company by an additional 1,100,000,000 Ordinary Shares (the equivalent of 27.5 million ADSs) such that the total registered share capital of the Company would consist of 1,800,000,000 Ordinary Shares, no par value (the equivalent of 45 million ADSs). |
4. | On April 6, 2021, the Company’s shareholders approved the issuance to Mr. Amir Reichman, the Company’s new CEO, 600,000 restricted share units (the “RSUs”) under the Company’s 2018 Israeli Share Option Plan, which vest over a period of five years, 20% to vest each year on the anniversary date of the commencement date and would become fully vested, in accordance with the terms of the grant, on March 2, 2026. The ADSs underlying the RSUs may not be sold by Mr. Reichman during the term of his employment except that, commencing on March 2, 2024, sales may be made pursuant to a Rule 10b5-1 plan, with the number of RSUs sold during any one year period not exceeding five percent of the vested RSUs held by Mr. Reichman at the time of such sales. |
- - - - - - - - - - -
F-11