Document And Entity Information
Document And Entity Information | 6 Months Ended |
Jun. 30, 2021 | |
Document Information Line Items | |
Entity Registrant Name | SAFE-T GROUP LTD |
Document Type | 6-K |
Current Fiscal Year End Date | --12-31 |
Amendment Flag | false |
Entity Central Index Key | 0001725332 |
Document Period End Date | Jun. 30, 2021 |
Document Fiscal Year Focus | 2021 |
Document Fiscal Period Focus | Q2 |
Entity File Number | 001-38610 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Financial Position (Unaudited) - USD ($) $ in Thousands | Jun. 30, 2021 | Dec. 31, 2020 |
CURRENT ASSETS: | ||
Cash and cash equivalents | $ 13,122 | $ 11,017 |
Short-term investments | 6,182 | |
Accounts receivable: | ||
Trade, net | 615 | 645 |
Other | 544 | 897 |
Current assets | 20,463 | 12,559 |
NON-CURRENT ASSETS: | ||
Long-term restricted deposits | 89 | 89 |
Long-term deposit | 57 | 50 |
Property and equipment, net | 124 | 144 |
Right of use assets | 605 | 543 |
Intangible assets, net | 3,845 | 4,201 |
Goodwill | 5,387 | 5,387 |
Non-current assets | 10,107 | 10,414 |
TOTAL ASSETS | 30,570 | 22,973 |
Accounts payable and accruals: | ||
Trade | 280 | 274 |
Other | 1,668 | 1,358 |
Contract liabilities | 403 | 441 |
Contingent consideration | 250 | 915 |
Derivative financial instruments | 1,553 | 1,448 |
Short-term lease liabilities | 367 | 298 |
Current liabilities | 4,521 | 4,734 |
NON-CURRENT LIABILITIES: | ||
Long-term contract liabilities | 38 | 41 |
Long-term lease liabilities | 347 | 365 |
Long-term contingent consideration | 684 | |
Deferred tax liabilities | 673 | 793 |
Liability in respect of the Israeli Innovation Authority | 158 | 140 |
Non-current liabilities | 1,216 | 2,023 |
TOTAL LIABILITIES | 5,737 | 6,757 |
EQUITY: | ||
Ordinary shares | ||
Share premium | 85,159 | 71,492 |
Other equity reserves | 15,089 | 15,256 |
Accumulated deficit | (75,415) | (70,532) |
TOTAL EQUITY | 24,833 | 16,216 |
TOTAL EQUITY AND LIABILITIES | $ 30,570 | $ 22,973 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Profit or Loss (Unaudited) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2021 | Jun. 30, 2020 | |
Profit or loss [abstract] | ||
REVENUES | $ 3,131 | $ 2,165 |
COST OF REVENUES | 1,883 | 1,121 |
GROSS PROFIT | 1,248 | 1,044 |
OPERATING EXPENSES: | ||
Research and development expenses | 1,483 | 793 |
Selling and marketing expenses | 2,430 | 1,781 |
General and administrative expenses | 2,588 | 1,495 |
Impairment of goodwill | 800 | |
Contingent consideration measurement | (434) | 430 |
TOTAL OPERATING EXPENSES | 6,067 | 5,299 |
OPERATING LOSS | 4,819 | 4,255 |
FINANCIAL EXPENSE | 183 | 55 |
FINANCIAL INCOME | (43) | (2,644) |
FINANCIAL EXPENSE (INCOME), net | 140 | (2,589) |
LOSS BEFORE TAXES ON INCOME | 4,959 | 1,666 |
TAXES ON INCOME | (76) | (122) |
NET LOSS FOR THE PERIOD | $ 4,883 | $ 1,544 |
BASIC LOSS PER SHARE (IN DOLLARS) (in Dollars per share) | $ (0.2) | $ (0.31) |
DILUTED LOSS PER SHARE (IN DOLLARS) (in Dollars per share) | $ (0.2) | $ (0.63) |
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED TO COMPUTE (IN THOUSANDS): | ||
BASIC (in Shares) | 24,637 | 4,982 |
DILUTED (in Shares) | 24,637 | 6,973 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($) $ in Thousands | Ordinary shares | Share premium | Other equity reserves | Accumulated deficit | Total |
BALANCE at Dec. 31, 2019 | $ 52,394 | $ 13,070 | $ (62,687) | $ 2,777 | |
BALANCE (in Shares) at Dec. 31, 2019 | 1,409,788 | ||||
CHANGES DURING THE SIX-MONTH PERIOD ENDED JUNE 30, 2021: | |||||
Conversion of convertible debentures | 3,414 | 3,414 | |||
Conversion of convertible debentures (in Shares) | 1,109,708 | ||||
Exercise of warrants and pre-funded warrants | 7,853 | (5,062) | 2,791 | ||
Exercise of warrants and pre-funded warrants (in Shares) | 9,359,212 | ||||
Exercise of options | 8 | (8) | |||
Exercise of options (in Shares) | 6,282 | ||||
Expiry of options | 3 | (3) | |||
Share-based payments | 41 | 41 | |||
Public and direct registered offerings, net of issuance costs of $1,161 | 1,149 | 6,803 | 7,952 | ||
Public and direct registered offerings, net of issuance costs of $1,161 (in Shares) | 1,308,600 | ||||
Net loss for the period | (1,544) | (1,544) | |||
BALANCE at Jun. 30, 2020 | 64,821 | 14,841 | (64,231) | 15,431 | |
BALANCE (in Shares) at Jun. 30, 2020 | 13,193,590 | ||||
BALANCE at Dec. 31, 2020 | 71,492 | 15,256 | (70,532) | 16,216 | |
BALANCE (in Shares) at Dec. 31, 2020 | 18,152,590 | ||||
CHANGES DURING THE SIX-MONTH PERIOD ENDED JUNE 30, 2021: | |||||
Exercise of warrants | 4,881 | (1,171) | 3,710 | ||
Exercise of warrants (in Shares) | 3,090,900 | ||||
Exercise of options | 55 | (55) | |||
Exercise of options (in Shares) | 34,807 | ||||
Share-based payments | 567 | 567 | |||
Direct registered offerings, net of issuance costs of $527 | 8,731 | 492 | 9,223 | ||
Direct registered offerings, net of issuance costs of $527 (in Shares) | 4,615,000 | ||||
Net loss for the period | (4,883) | (4,883) | |||
BALANCE at Jun. 30, 2021 | $ 85,159 | $ 15,089 | $ (75,415) | $ 24,833 | |
BALANCE (in Shares) at Jun. 30, 2021 | 25,893,297 |
Condensed Consolidated Statem_4
Condensed Consolidated Statements of Changes in Equity (Unaudited) (Parentheticals) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2021 | Jun. 30, 2020 | |
Direct Offering | ||
Net of issuance costs | $ 527 | |
Public and Direct Offering | ||
Net of issuance costs | $ 1,161 |
Condensed Consolidated Statem_5
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2021 | Jun. 30, 2020 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net loss for the period | $ (4,883) | $ (1,544) |
Adjustments required to reflect the cash flows from operating activities: | ||
Effect of exchange rate differences on cash and cash equivalents balances | (45) | (240) |
Change in financial liabilities at fair value through profit or loss | (329) | (2,372) |
Change in financial assets at fair value through profit or loss | (46) | |
Impairment of goodwill | 800 | |
Exchange rate differences related to restricted deposits | 1 | |
Depreciation and amortization | 757 | 685 |
Interest expenses related to convertible debentures | 86 | |
Share-based payments | 567 | 41 |
Total adjustments | 904 | (999) |
Changes in operating asset and liability items: | ||
Decrease in trade receivables | 30 | 133 |
Decrease in other receivables | 346 | 87 |
Increase (decrease) in trade payables | 6 | (135) |
Increase (decrease) in other payables | 328 | (409) |
Decrease in deferred tax liabilities | (120) | (122) |
Decrease in contract liabilities | (41) | (172) |
Changes in operating asset and liability, total | 549 | (618) |
Net cash used in operating activities | (3,430) | (3,161) |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Short-term investments | (6,136) | |
Right of use assets | (9) | |
Restricted deposits | 28 | |
Purchase of intangible assets | (203) | |
Purchase of property and equipment | (48) | (14) |
Net cash provided by (used in) investing activities | (6,396) | 14 |
CASH FLOWS FROM FINANCING ACTIVITIES: | ||
Israeli Innovation Authority, net | (8) | |
Payment of contingent consideration | (915) | (1,600) |
Lease payments (interest and principal) | (132) | (114) |
Repayment of convertible debentures | (680) | |
Payment of loans | (4) | |
Proceeds from public and direct offerings, net of issuance expenses | 9,223 | 7,952 |
Proceeds from exercise of warrants and pre-funded warrants | 3,710 | 2,791 |
Net cash provided by financing activities | 11,886 | 8,337 |
INCREASE IN CASH AND CASH EQUIVALENTS | 2,060 | 5,190 |
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 11,017 | 4,341 |
EFFECT OF EXCHANGE RATE DIFFERENCES IN RESPECT OF CASH AND CASH EQUIVALENTS | 45 | 240 |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | 13,122 | 9,771 |
SUPPLEMENTARY DATA ON ACTIVITIES NOT INVOLVING CASH FLOWS: | ||
Conversion of convertible debenture into ordinary shares and warrants | 4,778 | |
Inception of lease transaction | $ 198 |
General
General | 6 Months Ended |
Jun. 30, 2021 | |
General [Abstract] | |
GENERAL | NOTE 1 - GENERAL: a. Safe-T Group Ltd. (the “Company”) is engaged: (i) through its subsidiaries Safe-T Data A.R Ltd. (“Safe-T”) and Safe-T USA Inc. (“Safe-T Inc.”) in the development, marketing and sales of cybersecurity solutions to enterprises; and (ii) through its subsidiaries NetNut Ltd. (“NetNut”) and Chi Cooked LLC (“Chi Cooked”) in providing enterprise privacy solutions to business customers. On July 4, 2021, the Company completed the acquisition of CyberKick Ltd. (“CyberKick”). For further information, see Note 11(a). b. The Company’s ordinary shares are listed on the Tel Aviv Stock Exchange (“TASE”) and as of August 17, 2018, the Company’s American Depositary Shares (“ADSs”) are listed on the Nasdaq Capital Market. c. The Company has suffered recurring losses from operations, and has an accumulated deficit as of June 30, 2021, as well as negative operating cash flows in recent years. The Company expects to continue incurring losses and negative cash flows from operations until its products reach commercial profitability. The Company monitors its cash flow projections on a current basis and takes active measures to obtain the funding it requires to continue its operations. These cash flow projections are subject to various risks and uncertainties concerning their fulfilment. These factors and the risks inherent in the Company’s operations raise a substantial doubt as to the Company’s ability to continue as a going concern. These consolidated financial statements have been prepared assuming that the Company will continue as a going concern and do not include any adjustments that might result from the outcome of this uncertainty. Management’s plans include the continued commercialization of the Company’s products and raising capital through the sale of additional equity securities, debt or capital inflows from strategic partnerships. There are no assurances however, that the Company will be successful in obtaining the level of financing needed for its operations. If the Company is unsuccessful in commercializing its products and raising capital, it may need to reduce activities, curtail or cease operations. d. On September 19, 2021, the Company’s shareholders approved a reverse split of the ordinary share capital of the Company by a ratio of 40:1, to be effective at a date to be determined by the Company. The reverse split became effective on October 15, 2021. This operation is not affecting the Company’s ADSs, hence following effectiveness the new ratio between the ordinary shares and the ADSs is set at 1:1 instead of the previous 40:1 ratio. All descriptions of the Company’s share capital in these condensed consolidated financial statements, including share amounts and per share amounts, are presented after giving effect to the reverse split. |
Basis of Preparation
Basis of Preparation | 6 Months Ended |
Jun. 30, 2021 | |
Basis of Preparation [Abstract] | |
BASIS OF PREPARATION | NOTE 2 - BASIS OF PREPARATION: a. Basis of presentation The Company’s condensed consolidated financial statements for the six-month period ended June 30, 2021, have been prepared in accordance with International Accounting Standard 34, “Interim Financial Reporting”. These condensed consolidated financial statements, which are unaudited, do not include all the information and disclosures that would otherwise be required in a complete set of annual financial statements and should be read in conjunction with the annual financial statements as of December 31, 2020 and their accompanying notes, which have been prepared in accordance with International Financial Reporting Standards as published by the International Accounting Standards Board. The results of operations for the six-month period ended June 30, 2021, are not necessarily indicative of the results that may be expected for the entire fiscal year ending December 31, 2021, or for any other interim period. b. Estimates The preparation of interim financial statements requires the Company’s management to exercise its judgment and to use significant accounting estimates and assumptions that affect the application of the Company’s accounting policies and the amounts of reported assets, liabilities, income and expenses. Actual results may materially differ from those estimates. In preparation of these condensed consolidated financial statements, the significant judgments that were exercised by the management in applying the Company’s accounting policies and the key sources of estimation uncertainty were similar to those applied in the Company’s annual financial statements for the year ended December 31, 2020. |
Significant Accounting Policies
Significant Accounting Policies | 6 Months Ended |
Jun. 30, 2021 | |
Disclosure of significant accounting policies [Abstract] | |
SIGNIFICANT ACCOUNTING POLICIES | NOTE 3 - SIGNIFICANT ACCOUNTING POLICIES: The accounting policies applied in the preparation of these condensed consolidated financial statements are consistent with those applied in the preparation of the annual financial statements as of December 31, 2020, expect as described below. Financial assets at fair value through profit or loss Financial assets at fair value through profit or loss are assets not measured at amortized cost or fair value through other comprehensive income. Assets in this category are classified as current assets if they are expected to be settled within 12 months; otherwise, they are classified as noncurrent. Financial assets measured at fair value through profit or loss are initially recognized at fair value, and related transaction costs are expensed to profit or loss. Financial assets are derecognized when the rights to receive cash flows from the investments have expired or have been transferred and the Company has transferred substantially all risks and rewards of ownership. Financial assets at fair value through profit or loss are subsequently recorded at fair value. Gains or losses arising from changes in the fair value of financial assets at fair value through profit or loss are presented in the condensed consolidated statements of profit or loss under “financial income (expenses), net.” The Company’s financial assets at fair value through profit or loss represent a portfolio of debt and equity marketable securities and are presented as “short-term investments” in the condensed consolidated statements of financial position. For further information, see Note 5. |
Disaggregated Revenue Data
Disaggregated Revenue Data | 6 Months Ended |
Jun. 30, 2021 | |
Disaggregated Revenue Data [Abstract] | |
DISAGGREGATED REVENUE DATA | NOTE 4 - DISAGGREGATED REVENUE DATA: Set forth below is a breakdown of the Company’s revenue by revenue stream for the six-month periods ended June 30, 2021 and June 30, 2020: Six-month period 2021 2020 U.S. dollars in thousands Software as a Service (SaaS) 2,796 1,754 Licenses 118 119 Maintenance and support 217 284 Other services - 8 Total revenues 3,131 2,165 |
Financial Instruments and Finan
Financial Instruments and Financial Risks | 6 Months Ended |
Jun. 30, 2021 | |
Financial Instruments and Financial Risk Management [Abstract] | |
FINANCIAL INSTRUMENTS AND FINANCIAL RISKS | NOTE 5 - FINANCIAL INSTRUMENTS AND FINANCIAL RISKS: a. Fair value disclosure Level 1 financial instruments As of June 30, 2021, the Company had equity marketable securities measured at fair value through profit or loss, which met the level 1 criteria. As of June 30, 2021, equity marketable securities totaled to $337 thousand and are presented under “short-term investments” in the condensed consolidated statements of financial position. As of December 31, 2020, the Company had no financial assets measured at level 1. As of June 30, 2021 and December 31, 2020, the Company had no financial liabilities measured at level 1. Level 2 financial instruments As of June 30, 2021, the Company had debt marketable securities measured at fair value through profit or loss, which met the level 2 criteria. As of June 30, 2021, debt marketable securities totaled to $5,845 thousand and are presented under “short-term investments” in the condensed consolidated statements of financial position. As of December 31, 2020, the Company had no financial assets measured at level 2. As of June 30, 2021 and December 31, 2020, the Company had no financial liabilities measured at level 2 Level 3 financial instruments As of June 30, 2021 and December 31, 2020, the Company had no financial assets measured at level 3. As of June 30, 2021 and December 31, 2020, the Company had several financial liabilities measured at fair value through profit or loss, which met the level 3 criteria. See further information below. b. Fair value measurements based on unobservable data (level 3) The following table presents the changes in level 3 instruments for the six-month periods ended June 30, 2021 and June 30, 2020: Contingent Convertible debentures Derivative Total U.S. dollars in thousands Balance as of January 1, 2021 1,599 - 1,448 3,047 Payment of contingent consideration (915 ) - - (915 ) Recognition of day 1 loss within profit or loss - - 161 161 Changes in fair value recognized within profit or loss (434 ) - (56 ) (490 ) Balance as of June 30, 2021 250 - 1,553 1,803 Contingent Convertible debentures Derivative Total U.S. dollars in thousands Balance as of January 1, 2020 2,170 7,151 1,637 10,958 Payment of contingent consideration (1,600 ) - - (1,600 ) Repayment of convertible debentures - (680 ) - (680 ) Initial recognition of financial liability - - 1,450 1,450 Conversion to equity or other financial liability - (4,778 ) - (4,778 ) Recognition of day 1 loss within profit or loss - - 164 164 Changes in fair value recognized within profit or loss 430 (1,693 ) (1,273 ) (2,536 ) Balance as of June 30, 2020 1,000 - 1,978 2,978 c. Fair value of financial assets and financial liabilities measured at amortized cost Assets and liabilities which are not measured on a recurrent basis at fair value are presented at their carrying amount, which approximates their fair value. |
Intangible Assets
Intangible Assets | 6 Months Ended |
Jun. 30, 2021 | |
Disclosure of Detailed Information About Intangible Assets [Abstract] | |
INTANGIBLE ASSETS | NOTE 6 - INTANGIBLE ASSETS: Testing of goodwill impairment For the six-month period ended June 30, 2021 During the six-month period ended June 30, 2021, the Company assessed triggering events for potential impairment for each of its CGUs and determined that no adjustment to the carrying value of goodwill was necessary. For the six-month period ended June 30, 2020 NetNut CGU The Company performed a goodwill impairment testing as of March 31, 2020 for the NetNut CGU. The indicators for the quantitative assessment for goodwill impairment included a decrease in forecasted operating results, among others, because of COVID-19 implications. For the purpose of the goodwill impairment testing, the recoverable amount was assessed by management based on value-in-use calculations. The value-in-use calculations use pre-tax cash flow projections covering an approximately six-year forecasted period alongside with a terminal value beyond such forecast period. Cash flows beyond the six-year period to be generated from continuing use are extrapolated using estimated growth rate. The growth rate represents the long-term average growth rate of the enterprise privacy business. As a result of the impairment test, the Company recognized an impairment loss of $800 thousand related to the NetNut CGU. The key assumptions used as part of the goodwill impairment testing are terminal growth rate of 2%, after-tax discount rate of 20.9% and pre-tax discount rate of 22.9%. A hypothetical decrease in the growth rate of 1% or an increase of 1% to the discount rate would reduce the value-in-use by approximately $311 thousand and $702 thousand, respectively, and could trigger a potential impairment of its goodwill. In addition, during the three-month period ended June 30, 2020, the Company performed an analysis of the impact of recent events on the fair value of the NetNut CGU. As part of this analysis, the Company considered the potential impacts of COVID-19 and the sensitivity of estimates and assumptions used in the last impairment test and concluded that the fair value exceeds its carrying amount by more than 9%. |
Equity
Equity | 6 Months Ended |
Jun. 30, 2021 | |
Equity [Abstract] | |
Schedule of ordinary share capital | NOTE 7 - EQUITY a. Composition Number of shares Authorized Issued and paid Authorized Issued and paid June 30, 2021 December 31, 2020 Ordinary shares of no-par value 75,000,000 25,893,297 75,000,000 18,152,590 b. Registered direct offerings and warrants exercises: On February 18, 2021, the Company completed a registered direct offering of approximately $9.75 million, before deducting offering expenses at the amount of $527 thousand. The offering consisted of (i) 4,615,000 ADSs at a purchase price of $2.00 per ADS, and (ii) 260,000 pre-funded warrants at a purchase price of $1.999 per warrant, each to purchase one ADS for $0.001. During the six-month period ended June 30, 2021, 3,090,900 warrants from the Company’s April 23, 2020 offering of ADSs were exercised into 3,090,900 ADSs in exchange for an aggregate exercise amount of approximately $3.7 million. |
Contingent Liabilities
Contingent Liabilities | 6 Months Ended |
Jun. 30, 2021 | |
Disclosure of contingent liabilities [text block] [Abstract] | |
CONTINGENT LIABILITIES | NOTE 8 - CONTINGENT LIABILITIES: a. Bright Data (formerly Luminati) action On June 11, 2020, Bright Data Ltd. (formerly Luminati Networks Ltd.) filed an action alleging infringement of two patents and alleged trade secret misappropriation against NetNut. On November 8, 2021, the parties filed a joint motion to stay pending a settlement, in which NetNut will make no payment to Bright Data. The motion to stay was granted on November 9, 2021, while the parties finalize the settlement agreement. On June 18, 2021, Bright Data filed a second action against NetNut. Through an amended complaint filed on October 11, 2021, Bright Data asserts five patents and a false advertising claim. The case is in its early stage and is pending in the United States District Court for the Eastern District of Texas, Marshall Division. Management is of the opinion that no violation was made by NetNut with respect to the asserted patents. NetNut denies any wrongdoing or liability and intends to defend itself against this complaint. As such, no amounts have been accrued related to the outcome of such claims. b. Contingent consideration NetNut’s contingent consideration During the six-month period ended June 30, 2021, the Company paid a final amount of $915 thousand on behalf of the remaining contingent consideration liability. As of June 30, 2021, the Company has no liability in connection with NetNut’s contingent consideration. Chi Cooked's contingent consideration As of June 30, 2021, the fair value of the contingent consideration totaled to $250 thousand and was valued using the Monte Carlo method, with the following principal assumptions: Risk-free interest rate - 0.06%, expected term (in years) - 0.50 and expected volatility of revenue and variable expenses - 50.1%. As a result, during the six-month period ended June 30, 2021, the Company recorded a gain of $434 thousand as contingent consideration measurement. |
Loss Per Share
Loss Per Share | 6 Months Ended |
Jun. 30, 2021 | |
Loss Per Share [Abstract] | |
LOSS PER SHARE | NOTE 9 - LOSS PER SHARE: a. Basic Basic loss per share is calculated by dividing the loss attributable to Company’s owners by the weighted average number of issued ordinary shares in issue. Six-month period 2021 2020 Loss attributable to Company’s owners (U.S. dollars in thousands) (4,883 ) (1,544 ) The weighted average of the number of issued ordinary shares (in thousands( 24,637 4,982 Basic loss per share (U.S. dollar) (0.20 ) (0.31 ) b. Diluted The Company adjusts the loss attributable to holders of ordinary shares and the weighted average number of shares in issue, to reflect the effect of all potentially dilutive ordinary shares, as follows: The Company adds to the weighted average number of shares in issue that was used to calculate the basic loss per share, the weighted average of the number of shares to be issued assuming that all shares that have a potentially dilutive effect would be converted into shares, and adjusts net loss attributable to holders of the Company’s ordinary shares to exclude any profits or losses recorded during the period with respect to potentially dilutive shares. The potential shares, as mentioned above, are only taken into account in cases where their effect is dilutive (reducing the earnings per share or increasing the loss per share). Six-month period 2021 2020 Loss attributable to the Company’s owners, used in computation of basic loss per share (U.S. dollars in thousands) (4,883 ) (1,544 ) Adjustment in respect of the finance income relating to financial instruments (U.S. dollars in thousands) - (2,826 ) (4,883 ) (4,370 ) The weighted average of the number of ordinary shares in issue used in computation of basic loss per share (in thousands) 24,637 4,982 Adjustment in respect of incremental shares assuming the conversion to financial instruments (in thousands) 1,991 24,637 6,973 Diluted loss per share (U.S. dollar) (0.20 ) (0.63 ) When calculating the diluted loss per share for the six-month period ended June 30, 2020, the Company accounted for the dilutive effect of the derivative financial instruments and the convertible debentures. Other financial instruments were not accounted for when calculating the diluted loss per share since their effect, on a fully diluted basis, is anti-dilutive. |
Entity Level Disclosures and Se
Entity Level Disclosures and Segment Information | 6 Months Ended |
Jun. 30, 2021 | |
Entity Level Disclosures and Segment Information [Abstract] | |
ENTITY LEVEL DISCLOSURES AND SEGMENT INFORMATION | NOTE 10 - ENTITY LEVEL DISCLOSURES AND SEGMENT INFORMATION: Management has determined the Company’s operating segments based on the information reviewed by the Company’s chief operating decision maker for the purpose of allocating resources to the segments and assessing their performance. As of June 30, 2021, the Company has two operating segments: enterprise cybersecurity and enterprise privacy. The chief operating decision maker, which is the Company's Chief Executive Officer (“CEO”), examines the performance of the operating segments based on revenues and adjusted operating loss. Following the Chi Cooked acquisition, and as a part of the Company's business strategy, which includes the acquisition of business in various fields, starting in 2021, the adjusted operating loss is calculated based on operating loss before share-based payments, contingent consideration measurement, impairment of goodwill and intangible assets, depreciation and amortization and non-attributable corporate expenses, which were previously reported under the enterprise cybersecurity segment. As a result, the information regarding the Company’s operating segments for prior periods was retrospectively adjusted. The following tables present details of the Company's operating segments for the six-month periods ended June 30, 2021 and 2020: Enterprise cybersecurity Enterprise Total Six-month period ended June 30, 2021 U.S. dollar in thousands Revenues 335 2,796 3,131 Adjusted operating loss (1,969 ) *(1,023 ) (2,992 ) Non-attributable corporate expenses (937 ) Share-based payments (567 ) Contingent consideration measurement 434 Depreciation and amortization (757 ) Operating loss (4,819 ) Financial expenses, net (140 ) Taxes on income 76 Net loss for the period (4,883 ) * Including legal expenses related to Bright Data action, see also Note 8(a). Enterprise cybersecurity Enterprise Total Six-month period ended June 30, 2020 U.S. dollar in thousands Revenues 411 1,754 2,165 Adjusted operating loss (1,312 ) (16 ) (1,328 ) Non-attributable corporate expenses (971 ) Share-based payments (41 ) Contingent consideration measurement (430 ) Impairment of goodwill and intangible assets (800 ) Depreciation and amortization (685 ) Operating loss (4,255 ) Financial income, net 2,589 Taxes on income 122 Net loss for the period (1,544 ) |
Subsequent Events
Subsequent Events | 6 Months Ended |
Jun. 30, 2021 | |
Disclosure of events after reporting period [text block] [Abstract] | |
SUBSEQUENT EVENTS | NOTE 11 - SUBSEQUENT EVENTS: a. Acquisition of CyberKick On July 4, 2021, the Company completed the acquisition of all issued and outstanding share capital of CyberKick, which provides solutions for security and privacy tools developers and consumers. The initial consideration paid was $9.3 million, which consisted of cash consideration of $3.7 million and equity consideration of $5.6 million paid by the issuance of 4,062,045 ordinary shares of the Company (based on average weight of the share price for an agreed period prior to the acquisition). The consideration may be increased by an additional earn-out payment of up to $3 million to CyberKick founders, subject to certain revenue targets of CyberKick during the first and second year following the closing of the transaction, provided that the entitlement shall be only of the founders who are still engaged by CyberKick at such time. The Company may decide, at its sole discretion, to pay the earn-out consideration in equity, in whole or in part. The costs associated with the acquisition were approximately $215 thousand and are recorded in general and administrative expense. The acquisition date fair value of the consideration transferred was $9,508 thousand, which consisted of the following: July 4, U.S. dollar in thousands Consideration: Cash 3,700 Fair value of ordinary shares issued 5,808 9,508 The following table summarizes the preliminary fair values of assets acquired and liabilities assumed as of the date of acquisition: July 4, U.S. dollar in thousands Customer relations 3,228 Technologies 792 Goodwill 6,311 Property and equipment, net 2 Deferred tax liabilities (825 ) Net assets acquired 9,508 Due to the timing of the transaction closing date, the fair values assigned to assets acquired and liabilities assumed are preliminary, based on management’s estimates and assumptions and may be subject to change as additional information is received. The Company expects to finalize the valuation as soon as practicable, but not later than one year from the acquisition date. The estimated useful life of the acquired technologies is 10 years, and the customer relations is between 2 to 8 years. Goodwill primarily represented the value of expected synergies arising from the acquisition, as well as assembled workforce. The Company issued 4,062,045 ordinary shares with an estimated fair value of $5,808 thousand, representing $1.43 per share. The fair value of ordinary shares issued was determined using the Company's market price per share in the TASE as of the closing date, translated into U.S. dollars using the exchange rate as of such date. The Company assumed earn-out consideration to CyberKick’s founders with an estimated fair value of $3 million. The fair value of the earn-out consideration was allocated to future services and will be expensed over the remaining service periods. b. Options grant On August 25, 2021, the Company’s Board of Directors approved an aggregate grant of 1,657,572 options to purchase 1,657,572 ordinary shares (1,657,572 ADSs), to officers, employees and consultants. The exercise prices of the options granted range from NIS 0 to NIS 4 per share, their vesting schedules range between 6 months to 3 years, and they will expire between 3 to 10 years from the grant date. In addition, on September 19, 2021, the Company’s shareholders approved an aggregate grant of 483,750 options to purchase 483,750 ordinary shares (483,750 ADSs) to 5 members of the Company’s Board of Directors, including the Company’s CEO. The grant date of the options is set on July 22, 2021, with an exercise price of NIS 4.6 per share, the options vest over 3 years, and they will expire 10 years from the grant date. |
Accounting Policies, by Policy
Accounting Policies, by Policy (Policies) | 6 Months Ended |
Jun. 30, 2021 | |
Accounting Policies [Abstract] | |
Financial assets at fair value through profit or loss | Financial assets at fair value through profit or loss Financial assets at fair value through profit or loss are assets not measured at amortized cost or fair value through other comprehensive income. Assets in this category are classified as current assets if they are expected to be settled within 12 months; otherwise, they are classified as noncurrent. Financial assets measured at fair value through profit or loss are initially recognized at fair value, and related transaction costs are expensed to profit or loss. Financial assets are derecognized when the rights to receive cash flows from the investments have expired or have been transferred and the Company has transferred substantially all risks and rewards of ownership. Financial assets at fair value through profit or loss are subsequently recorded at fair value. Gains or losses arising from changes in the fair value of financial assets at fair value through profit or loss are presented in the condensed consolidated statements of profit or loss under “financial income (expenses), net.” The Company’s financial assets at fair value through profit or loss represent a portfolio of debt and equity marketable securities and are presented as “short-term investments” in the condensed consolidated statements of financial position. For further information, see Note 5. |
Disaggregated Revenue Data (Tab
Disaggregated Revenue Data (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Disaggregated Revenue Data [Abstract] | |
Schedule of breakdown of the Company’s revenue by revenue stream | Six-month period 2021 2020 U.S. dollars in thousands Software as a Service (SaaS) 2,796 1,754 Licenses 118 119 Maintenance and support 217 284 Other services - 8 Total revenues 3,131 2,165 |
Financial Instruments and Fin_2
Financial Instruments and Financial Risks (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Financial Instruments And Financial Risk Management [Abstract] | |
Schedule of changes in Level 3 instruments | Contingent Convertible debentures Derivative Total U.S. dollars in thousands Balance as of January 1, 2021 1,599 - 1,448 3,047 Payment of contingent consideration (915 ) - - (915 ) Recognition of day 1 loss within profit or loss - - 161 161 Changes in fair value recognized within profit or loss (434 ) - (56 ) (490 ) Balance as of June 30, 2021 250 - 1,553 1,803 Contingent Convertible debentures Derivative Total U.S. dollars in thousands Balance as of January 1, 2020 2,170 7,151 1,637 10,958 Payment of contingent consideration (1,600 ) - - (1,600 ) Repayment of convertible debentures - (680 ) - (680 ) Initial recognition of financial liability - - 1,450 1,450 Conversion to equity or other financial liability - (4,778 ) - (4,778 ) Recognition of day 1 loss within profit or loss - - 164 164 Changes in fair value recognized within profit or loss 430 (1,693 ) (1,273 ) (2,536 ) Balance as of June 30, 2020 1,000 - 1,978 2,978 |
Equity (Tables)
Equity (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Equity [Abstract] | |
Schedule of ordinary share capital | Number of shares Authorized Issued and paid Authorized Issued and paid June 30, 2021 December 31, 2020 Ordinary shares of no-par value 75,000,000 25,893,297 75,000,000 18,152,590 |
Loss Per Share (Tables)
Loss Per Share (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Disclosure of earnings per share [text block] [Abstract] | |
Schedule of basic loss per share | Six-month period 2021 2020 Loss attributable to Company’s owners (U.S. dollars in thousands) (4,883 ) (1,544 ) The weighted average of the number of issued ordinary shares (in thousands( 24,637 4,982 Basic loss per share (U.S. dollar) (0.20 ) (0.31 ) |
Schedule of diluted loss per share | Six-month period 2021 2020 Loss attributable to the Company’s owners, used in computation of basic loss per share (U.S. dollars in thousands) (4,883 ) (1,544 ) Adjustment in respect of the finance income relating to financial instruments (U.S. dollars in thousands) - (2,826 ) (4,883 ) (4,370 ) The weighted average of the number of ordinary shares in issue used in computation of basic loss per share (in thousands) 24,637 4,982 Adjustment in respect of incremental shares assuming the conversion to financial instruments (in thousands) 1,991 24,637 6,973 Diluted loss per share (U.S. dollar) (0.20 ) (0.63 ) |
Entity Level Disclosures and _2
Entity Level Disclosures and Segment Information (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Entity Level Disclosures and Segment Information [Abstract] | |
Schedule of operating segments | Enterprise cybersecurity Enterprise Total Six-month period ended June 30, 2021 U.S. dollar in thousands Revenues 335 2,796 3,131 Adjusted operating loss (1,969 ) *(1,023 ) (2,992 ) Non-attributable corporate expenses (937 ) Share-based payments (567 ) Contingent consideration measurement 434 Depreciation and amortization (757 ) Operating loss (4,819 ) Financial expenses, net (140 ) Taxes on income 76 Net loss for the period (4,883 ) Enterprise cybersecurity Enterprise Total Six-month period ended June 30, 2020 U.S. dollar in thousands Revenues 411 1,754 2,165 Adjusted operating loss (1,312 ) (16 ) (1,328 ) Non-attributable corporate expenses (971 ) Share-based payments (41 ) Contingent consideration measurement (430 ) Impairment of goodwill and intangible assets (800 ) Depreciation and amortization (685 ) Operating loss (4,255 ) Financial income, net 2,589 Taxes on income 122 Net loss for the period (1,544 ) |
Subsequent Events (Tables)
Subsequent Events (Tables) | 6 Months Ended |
Jun. 30, 2021 | |
Disclosure of events after reporting period [text block] [Abstract] | |
Schedule of acquisition date fair value table text block | July 4, U.S. dollar in thousands Consideration: Cash 3,700 Fair value of ordinary shares issued 5,808 9,508 |
Schedule of preliminary fair values of assets acquired and liabilities assumed | July 4, U.S. dollar in thousands Customer relations 3,228 Technologies 792 Goodwill 6,311 Property and equipment, net 2 Deferred tax liabilities (825 ) Net assets acquired 9,508 |
Disaggregated Revenue Data (Det
Disaggregated Revenue Data (Details) - Schedule of breakdown of the Company’s revenue by revenue stream - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2021 | Jun. 30, 2020 | |
Schedule of breakdown of the Company’s revenue by revenue stream [Abstract] | ||
Software as a Service (SaaS) | $ 2,796 | $ 1,754 |
Licenses | 118 | 119 |
Maintenance and support | 217 | 284 |
Other services | 8 | |
Total revenues | $ 3,131 | $ 2,165 |
Financial Instruments and Fin_3
Financial Instruments and Financial Risks (Details) $ in Thousands | 6 Months Ended |
Jun. 30, 2021USD ($) | |
Financial Instruments and Financial Risk Management [Line Items] | |
Equity marketable securities | $ 337 |
Debt marketable securities | $ 5,845 |
Financial Instruments and Fin_4
Financial Instruments and Financial Risks (Details) - Schedule of changes in Level 3 instruments - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2021 | Jun. 30, 2020 | |
Financial Instruments and Financial Risks (Details) - Schedule of changes in Level 3 instruments [Line Items] | ||
Balance | $ 3,047 | $ 10,958 |
Payment of contingent consideration | (915) | (1,600) |
Repayment of convertible debentures | (680) | |
Initial recognition of financial liability | 1,450 | |
Conversion to equity or other financial liability | (4,778) | |
Recognition of day 1 loss within profit or loss | 161 | 164 |
Changes in fair value recognized within profit or loss | (490) | (2,536) |
Balance | 1,803 | 2,978 |
Contingent Consideration [Member] | ||
Financial Instruments and Financial Risks (Details) - Schedule of changes in Level 3 instruments [Line Items] | ||
Balance | 1,599 | 2,170 |
Payment of contingent consideration | (915) | (1,600) |
Repayment of convertible debentures | ||
Initial recognition of financial liability | ||
Conversion to equity or other financial liability | ||
Recognition of day 1 loss within profit or loss | ||
Changes in fair value recognized within profit or loss | (434) | 430 |
Balance | 250 | 1,000 |
Convertible Debentures [Member] | ||
Financial Instruments and Financial Risks (Details) - Schedule of changes in Level 3 instruments [Line Items] | ||
Balance | 7,151 | |
Payment of contingent consideration | ||
Repayment of convertible debentures | (680) | |
Initial recognition of financial liability | ||
Conversion to equity or other financial liability | (4,778) | |
Recognition of day 1 loss within profit or loss | ||
Changes in fair value recognized within profit or loss | (1,693) | |
Balance | ||
Derivative Financial Instruments [Member] | ||
Financial Instruments and Financial Risks (Details) - Schedule of changes in Level 3 instruments [Line Items] | ||
Balance | 1,448 | 1,637 |
Payment of contingent consideration | ||
Repayment of convertible debentures | ||
Initial recognition of financial liability | 1,450 | |
Conversion to equity or other financial liability | ||
Recognition of day 1 loss within profit or loss | 161 | 164 |
Changes in fair value recognized within profit or loss | (56) | (1,273) |
Balance | $ 1,553 | $ 1,978 |
Intangible Assets (Details)
Intangible Assets (Details) $ in Thousands | 6 Months Ended |
Jun. 30, 2020USD ($) | |
Intangible Assets (Details) [Line Items] | |
Terminal growth rate, description | The key assumptions used as part of the goodwill impairment testing are terminal growth rate of 2%, after-tax discount rate of 20.9% and pre-tax discount rate of 22.9%. |
Description of intellectual property purchase | A hypothetical decrease in the growth rate of 1% or an increase of 1% to the discount rate would reduce the value-in-use by approximately $311 thousand and $702 thousand, respectively, and could trigger a potential impairment of its goodwill. |
Fair value exceeds, percentage | 9.00% |
NetNut CGU [Member] | |
Intangible Assets (Details) [Line Items] | |
Impairment loss | $ 800 |
Equity (Details)
Equity (Details) - USD ($) $ / shares in Units, $ in Thousands | 1 Months Ended | 6 Months Ended |
Feb. 18, 2021 | Jun. 30, 2021 | |
Equity (Details) [Line Items] | ||
Registered offering price (in Dollars) | $ 9,750 | |
Offering expenses (in Dollars) | $ 527 | |
Pre-funded warrants | 260,000 | |
Warrant purchase price per share (in Dollars per share) | $ 1.999 | |
Warrant | 3,090,900 | |
Warrants exercised | 3,090,900 | |
Warrants exercise price (in Dollars) | $ 3,700 | |
American Depositary Shares [Member] | ||
Equity (Details) [Line Items] | ||
Shares issued | 4,615,000 | |
Purchase price per share (in Dollars per share) | $ 2 | |
Shares purchase price per share (in Dollars per share) | $ 0.001 |
Equity (Details) - Schedule of
Equity (Details) - Schedule of ordinary share capital - Ordinary shares [Member] - shares | Jun. 30, 2021 | Dec. 31, 2020 |
Equity (Details) - Schedule of ordinary share capital [Line Items] | ||
Number of shares, Authorized | 75,000,000 | 75,000,000 |
Number of shares, Issued and paid | 25,893,297 | 18,152,590 |
Contingent Liabilities (Details
Contingent Liabilities (Details) $ in Thousands | 6 Months Ended |
Jun. 30, 2021USD ($) | |
Disclosure of contingent liabilities [text block] [Abstract] | |
Remaining contingent consideration liability | $ 915 |
Fair value of contingent consideration net | $ 250 |
Risk-free interest rate percentage | 0.06% |
Expected term | 6 months |
Expected volatility of revenue and variable expenses | 50.10% |
Contingent consideration measurement | $ 434 |
Loss Per Share (Details) - Sche
Loss Per Share (Details) - Schedule of basic loss per share - USD ($) $ / shares in Units, $ in Thousands | 6 Months Ended | |
Jun. 30, 2021 | Jun. 30, 2020 | |
Schedule of basic loss per share [Abstract] | ||
Loss attributable to Company’s owners (U.S. dollars in thousands) | $ (4,883) | $ (1,544) |
The weighted average of the number of issued ordinary shares (in thousands( | 24,637 | 4,982 |
Basic loss per share (U.S. dollar) | $ (0.2) | $ (0.31) |
Loss Per Share (Details) - Sc_2
Loss Per Share (Details) - Schedule of diluted loss per share - USD ($) $ / shares in Units, $ in Thousands | 6 Months Ended | |
Jun. 30, 2021 | Jun. 30, 2020 | |
Schedule of diluted loss per share [Abstract] | ||
Loss attributable to the Company’s owners, used in computation of basic loss per share (U.S. dollars in thousands) | $ (4,883) | $ (1,544) |
Adjustment in respect of the finance income relating to financial instruments (U.S. dollars in thousands) | (2,826) | |
Total loss per share | $ (4,883) | $ (4,370) |
The weighted average of the number of ordinary shares in issue used in computation of basic loss per share (in thousands) | 24,637 | 4,982 |
Adjustment in respect of incremental shares assuming the conversion to financial instruments (in thousands) | 1,991 | |
Total weighted average of the number of ordinary shares | 24,637 | 6,973 |
Diluted loss per share (U.S. dollar) | $ (0.2) | $ (0.63) |
Entity Level Disclosures and _3
Entity Level Disclosures and Segment Information (Details) | 6 Months Ended |
Jun. 30, 2021 | |
Disclosure of entity's operating segments [text block] [Abstract] | |
Operating segments | two |
Entity Level Disclosures and _4
Entity Level Disclosures and Segment Information (Details) - Schedule of operating segments - Operating Segments [Member] - USD ($) $ in Thousands | 6 Months Ended | ||
Jun. 30, 2021 | Jun. 30, 2020 | ||
Entity Level Disclosures and Segment Information (Details) - Schedule of operating segments [Line Items] | |||
Revenues | $ 3,131 | $ 2,165 | |
Adjusted operating loss | (2,992) | (1,328) | |
Non-attributable corporate expenses | (937) | (971) | |
Share-based payments | (567) | (41) | |
Contingent consideration measurement | 434 | (430) | |
Impairment of goodwill and intangible assets | (800) | ||
Depreciation and amortization | (757) | (685) | |
Operating loss | (4,819) | (4,255) | |
Financial income, expenses, net | (140) | 2,589 | |
Taxes on income | 76 | 122 | |
Net loss for the period | (4,883) | (1,544) | |
Enterprise cybersecurity [Member] | |||
Entity Level Disclosures and Segment Information (Details) - Schedule of operating segments [Line Items] | |||
Revenues | 335 | 411 | |
Adjusted operating loss | (1,969) | (1,312) | |
Enterprise privacy [Member] | |||
Entity Level Disclosures and Segment Information (Details) - Schedule of operating segments [Line Items] | |||
Revenues | 2,796 | 1,754 | |
Adjusted operating loss | $ (1,023) | [1] | $ (16) |
[1] | Including legal expenses related to Bright Data action, see also Note 8(a). |
Subsequent Events (Details)
Subsequent Events (Details) | Jul. 04, 2021USD ($)shares | Aug. 26, 2021 | Sep. 19, 2020₪ / sharesshares | Jun. 30, 2021USD ($)$ / shares | Jun. 30, 2020USD ($) |
Subsequent Events (Details) [Line Items] | |||||
General and administrative expense | $ 215,000 | $ 2,588,000 | $ 1,495,000 | ||
Acquisition date fair value | 9,508,000 | ||||
Acquisition year | 1 year | ||||
Acquired technologies description | The estimated useful life of the acquired technologies is 10 years, and the customer relations is between 2 to 8 years. | ||||
Issued ordinary shares | $ 4,062,045 | ||||
Estimated fair value | $ 5,808,000 | ||||
Price per share (in Dollars per share) | $ / shares | $ 1.43 | ||||
Ordinary shares (in Shares) | shares | 483,750 | ||||
Aggregate grant shares (in Shares) | shares | 483,750 | ||||
Options purchase shares (in Shares) | shares | 483,750 | ||||
Granted exercise price per share (in New Shekels per share) | ₪ / shares | ₪ 6 | ||||
Vesting schedule years | 3 years | ||||
Expire grant years | 10 years | ||||
CyberKick’s [Member] | |||||
Subsequent Events (Details) [Line Items] | |||||
Estimated fair value | $ 3,000,000 | ||||
Subsequent Events [Member] | |||||
Subsequent Events (Details) [Line Items] | |||||
Initial paid amount | 9,300,000 | ||||
Cash | 3,700,000 | ||||
Equity consideration paid | $ 5,600,000 | ||||
Issuance ordinary shares (in Shares) | shares | 4,062,045 | ||||
Increased by an additional earn-out payment | $ 3,000,000 | ||||
Options grant description | the Company’s Board of Directors approved an aggregate grant of 1,657,572 options to purchase 1,657,572 ordinary shares (1,657,572 ADSs), to officers, employees and consultants. The exercise prices of the options granted range from NIS 0 to NIS 4 per share, their vesting schedules range between 6 months to 3 years, and they will expire between 3 to 10 years from the grant date. |
Subsequent Events (Details) - S
Subsequent Events (Details) - Schedule of acquisition date fair value table text block $ in Thousands | 12 Months Ended |
Jul. 04, 2021USD ($) | |
Schedule of acquisition date fair value table text block [Abstract] | |
Cash | $ 3,700 |
Fair value of ordinary shares issued | 5,808 |
Total | $ 9,508 |
Subsequent Events (Details) -_2
Subsequent Events (Details) - Schedule of preliminary fair values of assets acquired and liabilities assumed - USD ($) $ in Thousands | Jul. 04, 2021 | Jun. 30, 2021 | Dec. 31, 2020 |
Schedule of preliminary fair values of assets acquired and liabilities assumed [Abstract] | |||
Customer relations | $ 3,228 | ||
Technologies | 792 | ||
Goodwill | 6,311 | $ 5,387 | $ 5,387 |
Property and equipment, net | 2 | ||
Deferred tax liabilities | (825) | $ (673) | $ (793) |
Net assets acquired | $ 9,508 |