EX-99.2 4 ex99-2.htm

 

Exhibit 99.2

 

NAIZ BESPOKE TECHNOLOGIES, S.L.

 

FINANCIAL STATEMENTS

 

AS OF September 30, 2022

 

U.S. Dollars in Thousands

 

INDEX

 

  Page
   
Balance Sheets F-2
   
Statements of Comprehensive Profit or Loss F-3
   
Statements of Shareholders’ Equity F-4
   
Statements of Cash Flows

F-5

   
Notes to Consolidated Financial Statements F-6

 

F-1

 

 

NAIZ BESPOKE TECHNOLOGIES SL

 

Condensed Consolidated Interim Balance Sheets (Unaudited) 

U.S. dollars in thousands (except share data and per share data)

 

   September 30, 
   2022 
   (Unaudited) 
     
Assets     
Current Assets:     
Cash and cash equivalents   36 
Account receivables   40 
Other receivables and prepaid expenses   3 
Total current assets   79 
      
Intangible asset   606 
Property and equipment, net   1 
Non-current financial assets   9 
Deferred tax assets    104  
Total non-current assets    720  
      
Total assets    799  
      
Liabilities and stockholders’ equity     
      
Current liabilities:     
Debt with financial institutions   23 
Other financial liabilities   133 
Trade payables   46 
Accounts payable   56 
Total current liabilities   258 
      
Debt with financial institutions   103 
Other financial liabilities   193 
Contingencies and commitments    6 
Total non-current liabilities    302  
      
Total liabilities    560  
      
Stockholders’ equity:     
Stock Capital -     
Common stock of $1 par value - Authorized: 15,153 shares; Issued and outstanding: 15,153 as of September 30, 2022   19 
Additional paid-in capital   718 
Accumulated other comprehensive loss    (260 )
Accumulated deficit    (238 )
Total stockholders’ equity   239 
Total liabilities and stockholders’ equity    799  

 

F-2

 

 

NAIZ BESPOKE TECHNOLOGIES SL

 

Condensed Consolidated Interim Statements of Comprehensive Loss (Unaudited)

U.S. dollars in thousands (except share data and per share data)

 

       September 30, 
   Note   2022 
         
Revenues        279 
Cost of revenues       (205)
Gross profit        74 
           
Operating expenses          
Research and development        (7)
Sales and marketing        (66)
General and administrative          

(246

)

           
Total operating expenses       (319)
           
Operating loss        (245)
           
Financial income (expense), net       (5)
           
Net loss        (250)
           
Other comprehensive income (loss):          
           
Translation to presentation currency        (13 )
           
Total comprehensive loss         (263 )

 

F-3

 

 

NAIZ BESPOKE TECHNOLOGIES SL

 

Condensed Consolidated Interim Statements of Changes in Stockholders’ Equity (Unaudited)

U.S. dollars in thousands (except share data and per share data)

 

   Common stock  

Additional

paid-in

  

Accumulated

other
comprehensive

   Accumulated  

Total

stockholders’

 
   Number   Amount   capital  

loss

   Deficit    equity 
                         
Balance as of December 31, 2020   15,153    19    706     (73 )    (72)    580  
Total comprehensive income (loss)    -    -    -     (137 )    82     (55 )
Balance as of December 31, 2021   15,153    19    706    (210)    10     525  
Exercise of warrants    -    -    12    -    -    12 
Total comprehensive loss   -    -    -     (50 )     (248 )     (298 )
Balance as of September 30, 2022   15,153    19    718     (260 )     (238 )     239  

 

F-4

 

 

NAIZ BESPOKE TECHNOLOGIES SL

 

Euros  Year ended
September 30, 2022
 
Cash flows from operating activities:     
      
Net loss 

(248

)
Adjustments to reconcile net loss to net cash used in     
Depreciation and amortization    

193

 

Other

   

(19

)
(Increase) decrease in accounts receivable   

57

 
Increase in other receivables and prepaid expenses   

(2

)
(Decrease) increase in trade payables   

(98

)
(Decrease) increase in accounts payables   

(7

)
      
Net cash used in operating activities 

(124

)
      
Cash flows from financing activities:     
      
Proceeds from issuance of shares, net of issuance costs   

12

 
Debt with financial institutions + Other     
      
repayment of short term loan    

(90

)
      
Net cash provided by financing activities 

(78

)
Effect of exchange rate fluctuations on cash and cash equivalents   

149

 
      
Increase (Decrease) in cash and cash equivalents  

(53

)
Cash and cash equivalents at the beginning of the year 

89

 
      
Cash and cash equivalents at the end of the period  

36

 

 

F-5

 

 

NAIZ BESPOKE TECHNOLOGIES SL

 

Notes to Interim Financial Statements (Unaudited)

 

Note 1 - General

 

  NAIZ BESPOKE TECHNOLOGIES SL was incorporated in Bilbao on January 18, 2017 by a public deed granted. Its registered office is at Paseo Mikeletegi, 83, Donostia-San Sebastián, Gipuzkoa, Spain. The business of the company is the Internet and mobile application sale of services related to (i) the capture of anthropometric and personal body measurements, (ii) intermediation in the sale of fashion articles, accessories and similar offered by businesses in this sector, and (iii) the integration of the aforementioned services in the sales processes of these businesses.

 

Note 2 - Significant Accounting Policies

 

  a. Unaudited condensed consolidated financial statements:
     
    The accompanying unaudited condensed consolidated interim financial statements included herein have been prepared by the Company in accordance with the rules and regulations of the United States Securities and Exchange Commission (“SEC”). The unaudited condensed consolidated financial statements are comprised of the financial statements of the Company. In management’s opinion, the interim financial data presented includes all adjustments necessary for a fair presentation. All intercompany accounts and transactions have been eliminated. Certain information required by U.S. generally accepted accounting principles (“GAAP”) has been condensed or omitted in accordance with rules and regulations of the SEC. Operating results for the nine months ended September 30, 2022 are not necessarily indicative of the results that may be expected for any future period or for the year ending December 31, 2022.
     
   

These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and the notes thereto for the year ended December 31, 2021.

 

  b. Significant Accounting Policies:
     
    The significant accounting policies followed in the preparation of these unaudited interim condensed consolidated financial statements are identical to those applied in the preparation of the latest annual financial statements.

 

  c. Capitalized Software Development Costs:

 

In accordance with ASC 350-40, the Company capitalizes certain software development costs incurred in connection with developing or projects or software when both the preliminary project stage is completed, and it is probable that the software will be used as intended and will be sold to customers, until the software is available for general release. Capitalized software costs include compensation and related benefits for employees who are directly associated with the software project.

 

Capitalized software costs are included in intangible assets on our balance sheet and amortized on a straight-line basis when placed into service over the estimated useful lives of the software, which is typically three years. Amortization expense is included in cost of revenue on the statements of operations and totaled $191,000 for the period ended September 30, 2022. The Company reviews the carrying value for impairment whenever facts and circumstances exist that would suggest that assets might be impaired or that the useful lives should be modified.

 

F-6