Exhibit 99.1

 

 

 

 

 

 

 

 

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

AS OF JUNE 30, 2023 AND DECEMBER 31, 2022

AND FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2023 AND 2022

 

 

 

 

 

 

 

 

 

 

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

AS OF JUNE 30, 2023 AND DECEMBER 31, 2022

AND FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2023 AND 2022

 

INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

   Page
Condensed Consolidated Balance Sheets  F-2
Condensed Consolidated Statements of Operations and Loss  F-3
Condensed Consolidated Statements of Changes in Shareholders’ Equity  F-4
Condensed Consolidated Cash Flow Statements  F-5
Notes to the Condensed Consolidated Financial Statements  F-6

 

F-1

 

  

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

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

 

   June 30,   December 31, 
   2023   2022 
         
ASSETS        
Current Assets        
Cash and cash equivalents  $3,458   $49,945 
Short term interest-bearing bank deposits   25,443    299 
Prepaid expenses and other receivables   1,884    2,086 
Total Current Assets   30,785    52,330 
           
Non-Current Assets          
Long term interest-bearing bank deposits   7,159    
-
 
Property and equipment, net   9,574    9,875 
Other assets   5,510    5,437 
Total Non-Current Assets   22,243    15,312 
TOTAL ASSETS  $53,028   $67,642 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current Liabilities          
Accounts payable  $1,554   $1,948 
Accrued expenses and other liabilities   3,437    4,659 
Total Current Liabilities   4,991    6,607 
           
Non-Current Liabilities          
Other long-term liabilities   3,702    4,194 
Total Non-Current Liabilities   3,702    4,194 
           
Commitments and Contingent Liabilities   
 
    
 
 
           
TOTAL LIABILITIES   8,693    10,801 
           
SHAREHOLDERS’ EQUITY          
Ordinary shares of NIS 0.4 par value: Authorized: 45,000,000 shares as of June 30, 2023 and December 31, 2022; Issued and outstanding: 18,589,139 and 18,421,852 as of June 30, 2023 and December 31, 2022;   2,136    2,117 
Additional paid in capital   138,133    136,648 
Foreign currency translation adjustments   1,101    1,101 
Accumulated deficit   (97,035)   (83,025)
TOTAL SHAREHOLDERS’ EQUITY    44,335    56,841 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY   $53,028   $67,642 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

F-2

 

 

ENLIVEX THERAPEUTICS LTD.

        

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND LOSS (UNAUDITED)

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

 

   For the three months ended   For the six months ended 
   June 30,   June 30, 
   2023   2022   2023   2022 
                 
Revenues  $
-
   $
-
   $
-
   $
-
 
                     
Operating expenses:                    
Research and development expenses   5,035    4,110    10,211    8,792 
General and administrative expenses   1,614    1,761    3,221    3,483 
    6,649    5,871    13,432    12,275 
                     
Operating loss   (6,649)   (5,871)   (13,432)   (12,275)
                     
Other expenses, net   (143)   (4,042)   (578)   (5,863)
                     
Net loss   (6,792)   (9,913)   (14,010)   (18,138)
                     
Basic & diluted loss per share
  $(0.37)  $(0.54)  $(0.76)  $(0.99)
Weighted average number of shares outstanding   18,584,801    18,375,206    18,550,702    18,372,521 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

F-3

 

 

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

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

 

   Ordinary Shares   Additional
paid in
   Currency 
translation
   Accumulated     
   Shares   Amount   capital   reserve   deficit   Total 
                         
Balance as of December 31, 2022   18,421,852   $2,117   $136,648   $1,101   $(83,025)  $56,841 
Changes during the three months period ended March 31, 2022:                              
Restricted stock units vested   34,295    3    (3)   
-
    
-
    
-
 
Issuance of shares for cash consideration of $470 net of $152 issuance costs   110,115    13    305    
-
    
-
    318 
Stock based compensation   -    
-
    633    
-
    
-
    633 
Net loss   -    
-
    
-
    
-
    (7,218)   (7,218)
Balance as of March 31, 2023 (unaudited)   18,566,262    2,133    137,583    1,101    (90,243)   50,574 
Changes during the three months period ended June 30, 2023:                              
Issuance of shares for cash consideration of $43 net of $1 issuance costs   14,056    2    40    
-
    
-
    42 
Restricted stock units vested   8,821    1    (1)   
-
    
-
    
-
 
Exercise of options   
-
    
-
    
-
    
-
    
-
    
-
 
Stock based compensation   -    
-
    511    
-
    
-
    511 
Net loss   -    
-
    
-
    
-
    (6,792)   (6,792)
Balance as of June 30, 2023 (unaudited)   18,589,139   $2,136   $138,133   $1,101   $(97,035)  $44,335 
                               
Balance as of December 31, 2021   18,331,507   $2,107   $133,796   $1,101   $(51,965)  $85,039 
Changes during the three months period ended March 31, 2022:                              
Restricted stock units vested   34,295    4    (4)   
-
    
-
    
-
 
Exercise of options   7,625    1    49    
-
    
-
    50 
Stock based compensation   -    
-
    788    
-
    
-
    788 
Net loss   -    
-
    
-
    
-
    (8,225)   (8,225)
Balance as of March 31, 2022 (unaudited)   18,373,427    2,112    134,629    1,101    (60,190)   77,652 
Changes during the three months period ended June 30, 2022:                              
Exercise of options   7,625    1    49    
-
    
-
    50 
Stock based compensation   -    
-
    697    
-
    
-
    697 
Net loss   -    
-
    
-
    
-
    (9,913)   (9,913)
Balance as of June 30, 2022 (unaudited)   18,381,052   $2,113   $135,375   $1,101   $(70,103)  $68,486 

 

*Less than $1

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

F-4

 

 

ENLIVEX THERAPEUTICS LTD.

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

U.S. dollars in thousands

 

   For the six months ended
June 30,
 
   2023   2022 
Cash flows from operating activities          
Net (loss)  $(14,010)  $(18,138)
Adjustments required to reflect net cash used in operating activities:          
Income and expenses not involving cash flows:          
Depreciation   421    364 
Non-cash operating lease expenses   434    411 
Share-based compensation   1,144    1,485 
Loss on marketable securities and short-term bank deposits   1,626    4,886 
Changes in operating asset and liability items:          
Increase in prepaid expenses and other receivables   (169)   (205)
Decrease in accounts payable trade   (240)   (211)
Decrease in accrued expenses and other liabilities   (1,389)   (307)
Operating lease liabilities   (624)   (827)
Net cash used in operating activities   (12,807)   (12,542)
           
Cash flows from investing activities          
Purchase of property and equipment   (200)   (4,351)
Proceeds from sale of property and equipment   82    
-
 
Investment in short-term interest bearing bank deposits   (34,218)   (35,234)
Release of short-term interest bearing bank deposits   288      
Purchases of marketable securities   
-
    (1,608)
Proceeds from sales of marketable securities   
-
    62,549 
Net cash (used in) provided by investing activities   (34,048)   21,356 
           
Cash flows from financing activities          
Proceeds from issuance of shares, net   360    
-
 
Proceeds from exercise of options   
-
    100 
Net cash provided by financing activities   360    100 
           
Increase (decrease) in cash and cash equivalents   (46,495)   8,914 
Cash and cash equivalents - beginning of period   50,357    11,636 
Cash and cash equivalents - end of period  $3,862   $20,550 
           
Supplemental disclosures of cash flow information:          
Cash paid for taxes  $
-
   $
-
 
Cash paid (received) for interest, net  $233   $45 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

F-5

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 1 – GENERAL

 

a.Enlivex Therapeutics Ltd. (the “Parent” and, including its consolidated subsidiaries, “we”, “us”, “our” or the “Company”) is a clinical-stage macrophage reprogramming immunotherapy company originally incorporated on January 22, 2012 under the laws of the State of Israel.

 

The Company is developing AllocetraTM, a universal, off-the-shelf cell therapy designed to reprogram macrophages into their homeostatic state. Resetting non-homeostatic macrophages into their homeostatic state is critical for immune system rebalancing and resolution of life-threatening conditions. Non-homeostatic macrophages contribute significantly to the severity of certain diseases, which include solid tumors, sepsis and others.

 

AllocetraTM is based on the discoveries of Professor Dror Mevorach, an expert on immune activity, macrophage activation and clearance of dying (apoptotic) cells, in his laboratory in the Hadassah University Hospital located in the State of Israel. 

 

The Company’s ordinary shares, par value of NIS 0.40 per share (“Ordinary Shares”), are traded under the symbol “ENLV” on both the Nasdaq Capital Market and on the Tel Aviv Stock Exchange.

 

b.Financial Resources

 

The Company devotes substantially all of its efforts toward research and development activities and raising capital to support such activities. The Company’s activities are subject to significant risks and uncertainties, including failing to secure additional funding before the Company achieves sustainable revenues and profit from operations.

 

Research and development activities have required significant capital investment since the Company’s inception. The Company expects that its operations will require additional cash investment to pursue the Company’s research and development activities, including preclinical studies, formulation development, clinical trials and related drug manufacturing. The Company has not generated any revenues or product sales and has not achieved profitable operations or positive cash flow from operations. The Company has incurred net losses since its inception, and, as of June 30, 2023, had an accumulated deficit of $97,035 thousand.

 

The Company expects to continue to incur losses for at least the next several years, and the Company will need to raise additional debt or equity financing or enter into partnerships to fund its development. If the Company is not able to achieve its funding requirements, it may be required to reduce discretionary spending, may not be able to continue the development of its product candidates or may be required to delay its development programs, which could have a material adverse effect on the Company’s ability to achieve its intended business objectives. There can be no assurances that additional financing will be secured or, if secured, will be on favorable terms. The ability of the Company to transition to profitability in the longer term is dependent on developing products and product revenues to support its expenses.

 

The Company’s management and board of directors (the “Board”) are of the opinion that the Company’s current financial resources will be sufficient to continue the development of the Company’s product candidates for at least twelve months from the date of filing of these financial statements on Form 6-K. The Company may determine, however, to raise additional capital during such period as the Board deems prudent. The Company’s management plans to finance its operations with issuances of the Company’s equity securities and, in the longer term, revenues. There are no assurances, however, that the Company will be successful in obtaining the financing necessary for its long-term development. The Company’s ability to continue to operate in the long term is dependent upon additional financial support.

 

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES

 

These unaudited condensed consolidated financial statements include the accounts of the Company and have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been made.

 

F-6

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES (Cont.)

 

These unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited annual financial statements and notes thereto included in the Company’s 2022 Annual Report on Form 20-F, as filed with the SEC on April 10, 2023. The results of operations for the interim periods presented herein are not necessarily indicative of the operating results for any future period. The December 31, 2022 financial information has been derived from the Company’s audited financial statements.

 

Use of Estimates

 

The preparation of interim financial statements in conformity with U.S. GAAP requires management to make certain estimates, judgments and assumptions that affect the reported amounts in the consolidated balance sheets and statements of operations, it also requires that management exercise its judgment in applying the Company’s accounting policies. On an ongoing basis, management evaluates its estimates, including estimates related to its stock-based compensation expense and implicit interest rate on new lease liabilities. Significant estimates in these interim financial statements include estimates made for accrued research and development expenses and stock-based compensation expenses.

 

Functional Currency and Translation to The Reporting Currency

 

The functional currency of the Company is the U.S. dollar because the U.S. dollar is the currency of the primary economic environment in which the Company operates and expects to continue to operate in the foreseeable future.

 

Balances related to non-monetary assets and liabilities are based on translated amounts as of the date of the change, and non-monetary assets acquired and liabilities were translated at the approximate exchange rate prevailing at the date of the transaction. Transactions included in the statement of income were translated at the approximate exchange rate in effect at the time of the applicable transaction.

 

1 U.S. dollar = 3.7 NIS and 3.519 NIS as of June 30, 2023 and December 31, 2022, respectively.

 

The U.S. dollar increased against the NIS: 2.35%, 5.14%, 10.2% and 12.54% in the three and six month periods ended June 30, 2023 and 2022, respectively.

 

Recently Adopted Accounting Standards

 

During the six months ended June 30, 2023, the Company was not required to adopt any recently issued accounting standards.

 

Recently Issued Accounting Pronouncements Not Yet Adopted

 

The Company has evaluated other recently issued accounting pronouncements and does not currently believe that any of these pronouncements will have a material impact on its condensed consolidated financial statements and related disclosures.

 

Significant Accounting Policies

 

There have been no material changes to the significant accounting policies previously disclosed in the Company’s Annual Report on Form 20-F for the year ended December 31, 2022.

 

Marketable Securities.

 

The Company has an investment policy that includes guidelines on acceptable investment securities, minimum credit quality, maturity parameters, and concentration and diversification. The Company from time-to-time invests a portion of its excess cash in mutual funds that are classified based on the nature of their underlying securities and their availability for use in current operations. The Company’s marketable equity securities are measured at fair value with gains and losses recognized in other expense, net.

 

Net (loss) realized on equity securities for the three and six month periods ended June 30, 2023 and 2022 was $0, $0, $0 and $(1,982) thousand, respectively.

 

F-7

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 3 – CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

   June 30,   December 31, 
(in thousands)  2023   2022 
Cash held in banks  $1,024   $2,123 
Bank deposits in U.S.$ (annual average interest rates 4.29%% and 0.1%)   2,434    47,822 
Total cash and cash equivalents   3,458    49,945 
Restricted cash – current – Prepaid expenses and other receivables   113    113 
Restricted cash – noncurrent – Other assets   291    299 
Total cash, cash equivalents and restricted cash shown in the statement of cash flows  $3,862   $50,357 

 

NOTE 4 – SHORT TERM INTEREST-BEARING BANK DEPOSITS

 

   June 30,   December 31, 
(in thousands)  2023   2022 
Bank deposits in U.S.$ (annual average interest rates 5.94% and 0.3%)  $6,165   $299 
Bank deposits in NIS (annual average interest rates 4.31%)   19,278    
-
 
Total short-term deposits  $25,443   $299 

 

NOTE 5 – LONG TERM INTEREST-BEARING BANK DEPOSITS

 

   June 30,   December 31, 
(in thousands)  2023   2022 
Bank deposits in U.S.$ (annual average interest rates 4.22%)  $7,159   $
       -
 
Total long-term interest-bearing bank deposits  $7,159   $
-
 

 

F-8

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 6 – PROPERTY AND EQUIPMENT

 

Property and equipment, net consisted of the following:

 

  June 30,   December 31, 
(in thousands)  2023   2022 
         
Cost:        
Laboratory equipment  $2,837   $2,851 
Computers   276    276 
Office furniture & equipment   317    249 
Leasehold improvements   8,672    8,606 
    12,102    11,982 
Accumulated depreciation:          
Laboratory equipment   1,690    1,432 
Computers   242    203 
Office furniture & equipment   34    28 
Leasehold improvements   562    444 
    2,528    2,107 
Depreciated cost  $9,574   $9,875 

 

Depreciation expenses for the three and six month periods ended June 30, 2023 and 2022 were $212, $421, $176 and $364 thousand, respectively.

 

NOTE 7 – OTHER ASSETS

 

   June 30,   December 31, 
(in thousands)  2023   2022 
         
Restricted cash  $291   $299 
Long-term prepaid expenses   485    113 
Right-of-Use assets, net   4,734    5,025 
   $5,510   $5,437 

 

NOTE 8 – ACCRUED EXPENSES AND OTHER LIABILITIES

 

   June 30,   December 31, 
(in thousands)  2023   2022 
         
Vacation, convalescence and bonus accruals  $461   $759 
Employees and payroll related   612    539 
Short term operating lease liabilities   667    653 
Accrued expenses and other   1,697    2,708 
   $3,437   $4,659 

 

F-9

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 9 – LEASES

 

The Company is a party to operating leases for its corporate offices, laboratory space and vehicles. The Company’s real property operating leases have remaining lease terms of up to 3.25 years, some of which include options to extend the leases for up to five years.

 

   Six months ended June 30, 
(in thousands)  2023   2022 
         
The components of lease expense were as follows:        
Operating leases expenses  $522   $517 
Supplemental consolidated cash flow information related to operating leases follows:          
Cash used in operating activities  $520   $478 
Non-cash activity:          
Right of use assets obtained in exchange for new operating lease liabilities  $145   $91 

 

   June 30,   December 31, 
(in thousands)  2023   2022 
Supplemental information related to operating leases, including location of amounts reported in the accompanying consolidated balance sheets, follows:        
Other assets - Right-of-Use assets  $6,590   $6,445 
Accumulated amortization   1,856    1,420 
Operating lease Right-of-Use assets, net  $4,734   $5,025 
Lease liabilities – current - Accounts payable and accrued liabilities  $667   $653 
Lease liabilities – noncurrent   3,702    4,194 
Total operating lease liabilities  $4,369   $4,847 
Weighted average remaining lease term in years   7.1    7.6 
Weighted average annual discount rate   3.4%   3.4%

 

Maturities of operating lease liabilities as of June 30, 2022, were as follows:

 

2023(after June 30)  $344 
2024   696 
2025   717 
2026   581 
2027   551 
2028 and onwards   2,069 
Total undiscounted lease liability  $4,958 
Less: Imputed interest  $(589)
Present value of lease liabilities  $4,369 

 

NOTE 10 – COMMITMENTS AND CONTINGENT LIABILITIES

 

The Company is required to pay royalties to the State of Israel (represented by the Israeli Innovation Authority (the “IIA”)), computed on the basis of proceeds from the sale or license of products for which development was supported by IIA grants. These royalties are generally 3% - 5% of sales until repayment of 100% of the grants (linked to the dollar) received by the Company plus accrued interest

 

The gross amount of grants received by the Company from the IIA, including accrued interest as of June 30, 2023, was approximately $9.6 million. As of June 30, 2023, the Company had not paid any royalties to the IIA.

 

F-10

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 11 – EQUITY

 

All Company warrants are classified as a component of shareholders’ equity because such warrants are free standing financial instruments that are legally detachable, separately exercisable, do not embody an obligation for the Company to repurchase its own shares, and permit the holders to receive a fixed number of Ordinary Shares upon exercise, requires physical settlement and do not provide any guarantee of value or return.

 

    Number  of
Warrants
    Weighted
average
exercise
price
 
Outstanding January 1, 2023     202,251     $ 23.31  
Outstanding and exercisable June 30, 2023     202,251     $ 23.31  

 

Composed of the following:

 

Number of
Warrants
    Exercise Price
Per Share
 
    Issuance date     Expiration date  
  22,750     $ 10     February 26, 2020   February 24, 2025
  160,727     $ 25     February 12, 2021   February 9, 2026
  18,774     $ 25     February 17, 2021   February 9, 2026
  202,251                  

 

NOTE 12 – SHARE-BASED COMPENSATION

 

a)As of June 30, 2023, 5,028,704 Ordinary Shares were authorized for issuance to employees, directors and consultants under the 2019 Equity Incentive Plan, of which 1,537,973 shares were available for future grant.

 

b)The following table contains information concerning options granted under the existing equity incentive plan:

 

   Three months ended June 30, 
   2023   2022 
  

Number of
options

   Weighted
average
exercise
price
   Number of
options
   Weighted
average
exercise
price
 
Outstanding at beginning of period   2,929,868   $5.84    2,399,622   $5.95 
Forfeited and expired   (14,375)  $6.82    (3,000)  $5.34 
Exercised   
-
   $
-
    (7,625)  $6.49 
Outstanding at end of period   2,915,493   $5.84    2,388,997   $5.95 
Exercisable at end of period   2,090,378   $5.59    1,728,623   $5.10 
                     
Non-vested at beginning of period   876,851   $6.48    722,749   $7.67 
Vested   (37,861)  $11.13    (59,375)  $(8.78)
Forfeited   (13,875)  $5.90    (3,000)  $(5.34)
Non-vested at the end of period   825,115   $6.27    660,374   $7.59 

 

F-11

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 12 – SHARE-BASED COMPENSATION (Cont.)

 

   Six months ended June 30, 
   2023   2022 
  

Number of
options

   Weighted
average
exercise
price
   Number of
options
   Weighted
average
exercise
price
 
Outstanding at beginning of period   2,939,434   $5.85    2,142,547   $6.02 
Granted   -        $264,700   $5.48 
Forfeited and expired   (23,941)  $6.71    (3,000)  $5.34 
Exercised   -        $(15,250)  $6.49 
Outstanding at end of period   2,915,493   $5.84    2,388,997   $5.95 
Exercisable at end of period   2,090,378   $5.59    1,728,623   $5.10 
                     
Non vested at beginning of period   986,005   $6.46    529,082   $8.69 
Granted   -   $-    264,700   $5.48 
Forfeited and expired   (15,375)  $6.73    (3,000)  $5.34 
vested   (145,515)  $7.44    (130,408)  $7.82 
Outstanding at end of period   825,115   $6.27    660,374   $7.59 

 

During the three and six month periods ended June 30, 2023 and 2022, the Company recognized $427, $957, $509 and $1,074 thousand, respectively, of share-based compensation expenses related to stock options.

 

As of June 30, 2023, the total unrecognized estimated compensation cost related to outstanding non-vested stock options was $1,766 thousand, which is expected to be recognized over a weighted average period of 1.32 years.

 

c)Set forth below is data regarding the range of exercise prices and remaining contractual life for all options outstanding on June 30, 2023:

 

Exercise
price
   Number of
options outstanding
   Remaining
contractual
Life (in years)
   Intrinsic
Value of
Options
Outstanding
(in thousands)
   No. of options
exercisable
 
$2.69    649,883    1.92    
        -
    649,883 
$3.66    250,000    6.84    
-
    250,000 
$4.68    48,750    6.75    
-
    36,563 
$5.34    208,825    8.75    
-
    53,800 
$5.34    445,792    9.38    
-
    69,263 
$5.96    150,000    9.38    
-
    
-
 
$6.22    634,177    4.00    
-
    634,177 
$8.19    150,000    6.38    
-
    112,500 
$8.23    12,500    8.38    
-
    5,000 
$9.02    40,500    7.38    
-
    20,250 
$10.12    12,126    5.43    
-
    12,126 
$12.23    250,000    7.91    
-
    194,444 
$14.00    60,500    7.82    
-
    50,417 
$21.40    1,940    6.07    
-
    1,455 
$90.16    500    1.42    
-
    500 
      2,915,493         
-
    2,090,378 

 

F-12

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 12 – SHARE-BASED COMPENSATION (Cont.)

 

d)The following table contains information concerning restricted stock units granted under the existing equity incentive plan:

 

   Three months ended June 30, 
   2023   2022 
  

Number of
shares

   Weighted
average
grant date
fair value
   Number of
shares
   Weighted
average
grant date
fair value
 
Nonvested at beginning of period   114,329   $9.97    184,787   $10.02 
Vested   (3,438)  $10.28    (3,437)  $10.28 
Forfeited   (313)  $14.67    
-
   $
-
 
Nonvested at end of period   110,578   $9.95    181,350   $10.02 

 

   Six months ended June 30, 
   2023   2022 
   Number of
shares
   Weighted
average
grant date
fair value
   Number of
shares
   Weighted
average
grant date
fair value
 
Nonvested at beginning of period   157,560   $10.02    229,331   $10.08 
Vested   (46,544)  $10.15    (47,981)  $10.29 
Forfeited   (438)  $14.67    
-
   $
-
 
Nonvested at end of period   110,578   $9.95    181,350   $10.02 

 

The Company estimates the fair value of restricted stock units based on the closing sales price of the Ordinary Shares on the date of grant (or the closing bid price, if no sales were reported). For the three and six month periods ended June 30, 2023 and 2022, the Company recognized $84, $187, $188 and $411 thousand, respectively, of share-based compensation expense related to restricted stock units. Total share-based compensation expense related to restricted stock units not yet recognized as of June 30, 2023 was $331 thousand, which is expected to be recognized over a weighted average period of 0.66 years. 

 

e)The following table summarizes share-based compensation expenses related to grants under the existing equity incentive plan included in the statements of operations:

 

   Three months ended
June 30,
   Six months ended
June 30,
 
(in thousands)  2023   2022   2023   2022 
Research & development  $122   $119   $318   $509 
General & administrative   389    578    826    976 
Total  $511   $697   $1,144   $1,485 

 

F-13

 

 

ENLIVEX THERAPEUTICS LTD.

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2023 (UNAUDITED)

 

 

NOTE 13 – FAIR VALUE MEASUREMENT

 

The Company’s financial assets and liabilities measured at fair value on a recurring basis consisted of the following types of instruments as of June 30, 2023 and December 31, 2022:

 

(in thousands)  June 30, 2023 
   Total   Level 1   Level 2   Level 3 
Cash and cash equivalents  $3,862   $3,862   $
       -
   $
      -
 
Short term deposits   25,443    25,443    
-
    
-
 
Long term deposits   7,159    7,159    
-
    
-
 
Restricted cash current   113    113    
-
    
-
 
Restricted cash non-current   291    291    
-
    
-
 
Total financial assets  $38,868   $38,868   $
-
   $
-
 

 

(in thousands)  December 31, 2022 
   Total   Level 1   Level 2   Level 3 
Cash and cash equivalents  $49,945   $49,945   $
      -
   $
      -
 
Short term deposits   299    299    
-
    
-
 
Restricted cash current   113    113    
-
    
-
 
Restricted cash non-current   299    299    
-
    
-
 
Total financial assets  $50,656   $50,656   $
-
   $
-
 

 

NOTE 14 – EVENTS SUBSEQUENT TO THE BALANCE SHEET DATE

 

The Company evaluated all events and transactions that occurred subsequent to the balance sheet date and prior to the date on which these unaudited condensed consolidated financial statements were issued and determined that no subsequent event necessitated disclosure.

 

 

F-14

 

 

0.37 0.54 0.76 0.99 false --12-31 Q2 0001596812 0001596812 2023-01-01 2023-06-30 0001596812 2023-06-30 0001596812 2022-12-31 0001596812 2023-04-01 2023-06-30 0001596812 2022-04-01 2022-06-30 0001596812 2022-01-01 2022-06-30 0001596812 us-gaap:CommonStockMember 2022-12-31 0001596812 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001596812 enth:CurrencyTranslationReserveMember 2022-12-31 0001596812 us-gaap:RetainedEarningsMember 2022-12-31 0001596812 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001596812 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001596812 enth:CurrencyTranslationReserveMember 2023-01-01 2023-03-31 0001596812 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001596812 2023-01-01 2023-03-31 0001596812 us-gaap:CommonStockMember 2023-03-31 0001596812 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001596812 enth:CurrencyTranslationReserveMember 2023-03-31 0001596812 us-gaap:RetainedEarningsMember 2023-03-31 0001596812 2023-03-31 0001596812 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001596812 us-gaap:AdditionalPaidInCapitalMember 2023-04-01 2023-06-30 0001596812 enth:CurrencyTranslationReserveMember 2023-04-01 2023-06-30 0001596812 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0001596812 us-gaap:CommonStockMember 2023-06-30 0001596812 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001596812 enth:CurrencyTranslationReserveMember 2023-06-30 0001596812 us-gaap:RetainedEarningsMember 2023-06-30 0001596812 us-gaap:CommonStockMember 2021-12-31 0001596812 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001596812 enth:CurrencyTranslationReserveMember 2021-12-31 0001596812 us-gaap:RetainedEarningsMember 2021-12-31 0001596812 2021-12-31 0001596812 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0001596812 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0001596812 enth:CurrencyTranslationReserveMember 2022-01-01 2022-03-31 0001596812 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0001596812 2022-01-01 2022-03-31 0001596812 us-gaap:CommonStockMember 2022-03-31 0001596812 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0001596812 enth:CurrencyTranslationReserveMember 2022-03-31 0001596812 us-gaap:RetainedEarningsMember 2022-03-31 0001596812 2022-03-31 0001596812 us-gaap:CommonStockMember 2022-04-01 2022-06-30 0001596812 us-gaap:AdditionalPaidInCapitalMember 2022-04-01 2022-06-30 0001596812 enth:CurrencyTranslationReserveMember 2022-04-01 2022-06-30 0001596812 us-gaap:RetainedEarningsMember 2022-04-01 2022-06-30 0001596812 us-gaap:CommonStockMember 2022-06-30 0001596812 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001596812 enth:CurrencyTranslationReserveMember 2022-06-30 0001596812 us-gaap:RetainedEarningsMember 2022-06-30 0001596812 2022-06-30 0001596812 enth:FinancialResourcesMember 2023-06-30 0001596812 enth:NISMember 2023-06-30 0001596812 enth:NISMember 2022-12-31 0001596812 currency:USD 2023-06-30 0001596812 currency:USD 2022-12-31 0001596812 currency:USD 2023-01-01 2023-06-30 0001596812 currency:USD 2022-01-01 2022-12-31 0001596812 currency:ILS 2023-06-30 0001596812 currency:ILS 2022-12-31 0001596812 currency:ILS 2023-01-01 2023-06-30 0001596812 currency:ILS 2022-01-01 2022-12-31 0001596812 2022-01-01 2022-12-31 0001596812 enth:LaboratoryEquipmentMember 2023-06-30 0001596812 enth:LaboratoryEquipmentMember 2022-12-31 0001596812 us-gaap:ComputerEquipmentMember 2023-06-30 0001596812 us-gaap:ComputerEquipmentMember 2022-12-31 0001596812 us-gaap:OfficeEquipmentMember 2023-06-30 0001596812 us-gaap:OfficeEquipmentMember 2022-12-31 0001596812 us-gaap:LeaseholdImprovementsMember 2023-06-30 0001596812 us-gaap:LeaseholdImprovementsMember 2022-12-31 0001596812 us-gaap:LeaseholdImprovementsMember 2023-06-30 0001596812 srt:MinimumMember 2023-01-01 2023-06-30 0001596812 srt:MaximumMember 2023-01-01 2023-06-30 0001596812 us-gaap:WarrantMember 2022-06-30 0001596812 us-gaap:WarrantMember 2023-06-30 0001596812 enth:ExercisePriceOneZeroMember 2023-06-30 0001596812 enth:ExercisePriceOneZeroMember 2023-01-01 2023-06-30 0001596812 enth:ExercisePriceTwentyFiveMember 2023-06-30 0001596812 enth:ExercisePriceTwentyFiveMember 2023-01-01 2023-06-30 0001596812 enth:ExercisePriceTwoFiveMember 2023-06-30 0001596812 enth:ExercisePriceTwoFiveMember 2023-01-01 2023-06-30 0001596812 enth:TwentyThirteenNineteenIncentivePlanMember 2023-06-30 0001596812 us-gaap:EmployeeStockMember 2023-01-01 2023-06-30 0001596812 us-gaap:RestrictedStockMember 2023-04-01 2023-06-30 0001596812 us-gaap:RestrictedStockMember 2022-04-01 2022-06-30 0001596812 us-gaap:RestrictedStockMember 2023-01-01 2023-06-30 0001596812 us-gaap:RestrictedStockMember 2022-01-01 2022-06-30 0001596812 enth:ConsultantsStockOptionsMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceOneMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceOneMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceTwoMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceTwoMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceThreeMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceThreeMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceFourMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceFourMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceFiveMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceFiveMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceSixMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceSixMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceSevenMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceSevenMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceEightMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceEightMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceNineMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceNineMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceTenMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceTenMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceElevenMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceElevenMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceTwelveMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceTwelveMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceThirteenMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceThirteenMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceFourteenMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceFourteenMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceFifteenMember 2023-06-30 0001596812 us-gaap:StockOptionMember enth:ExercisePriceFifteenMember 2023-01-01 2023-06-30 0001596812 us-gaap:StockOptionMember 2023-06-30 0001596812 enth:ResearchDevelopmentMember 2023-04-01 2023-06-30 0001596812 enth:ResearchDevelopmentMember 2022-04-01 2022-06-30 0001596812 enth:ResearchDevelopmentMember 2023-01-01 2023-06-30 0001596812 enth:ResearchDevelopmentMember 2022-01-01 2022-06-30 0001596812 enth:GeneralAdministrativeMember 2023-04-01 2023-06-30 0001596812 enth:GeneralAdministrativeMember 2022-04-01 2022-06-30 0001596812 enth:GeneralAdministrativeMember 2023-01-01 2023-06-30 0001596812 enth:GeneralAdministrativeMember 2022-01-01 2022-06-30 0001596812 us-gaap:FairValueInputsLevel1Member 2023-06-30 0001596812 us-gaap:FairValueInputsLevel2Member 2023-06-30 0001596812 us-gaap:FairValueInputsLevel3Member 2023-06-30 0001596812 us-gaap:FairValueInputsLevel1Member 2022-12-31 0001596812 us-gaap:FairValueInputsLevel2Member 2022-12-31 0001596812 us-gaap:FairValueInputsLevel3Member 2022-12-31 iso4217:USD iso4217:ILS xbrli:shares xbrli:shares iso4217:USD xbrli:shares xbrli:pure