XML 80 R67.htm IDEA: XBRL DOCUMENT v3.22.1
Subsidiaries (Details) - USD ($)
1 Months Ended 12 Months Ended
Jun. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
[1]
Dec. 31, 2019
[1]
Nov. 30, 2021
Nov. 02, 2021
Apr. 26, 2021
Apr. 22, 2021
Jan. 31, 2021
Jan. 01, 2021
Subsidiaries (Details) [Line Items]                    
Owns percentage 50.00%                  
Voting power perecentage 50.00%                  
Other shareholder percentage 50.00%                  
Percentage of voting interests   100.00%     100.00% 100.00% 100.00% 100.00%    
Contributed costs   $ 8,238,000                
Pro forma loss                 $ 66,200,000  
Estimated cost   7,347,000                
Date of acquisition   $ 633,000                
Ordinary shares issued (in Shares)   72,150,000 36,339,000 1,446,000            
Maturity term   12 months                
Closing sale prices   one                
Closing date   30 days                
Share price (in Dollars per share)   $ 0.7                
Acquisition related costs   $ 177,000                
Contributed revenue   864,000                
Loss   9,785,000                
Pro forma revenue                   $ 29,662,000
Aggregate amount   $ 3,843,000                
Earn out consideration percentage   50.00%                
Description of revenue   In the event that NanoFabrica generates, during the period commencing on June 1, 2021 and ending on May 31, 2022, revenues of at least $2,800 thousand (“Revenues Target”).   If the actual amount of revenue that was achieved by NanoFabrica during this period is equal to or lower than 75% of the Revenues Target, then NanoFabrica’s founders shall not be entitled to receive any portion of the revenue based earn-out consideration. If the actual amount of revenue that was achieved by NanoFabrica during this period is lower than the Revenues Target but higher than 75% of the Revenues Target, then the founders shall be entitled to a portion of the revenue earn-out based on this formula: revenue consideration - (revenue consideration * (1-revenues/Revenues Target)*4)                
Gross margin based earn out, description   Gross margin based earn-out (50% of Earn-Out Consideration) – In the event that NanoFabrica generates, during the period commencing on June 1 ,2021 and ending on May 31, 2022, gross margin of at least $1,740 thousand (“Gross Margin Target”).   If the gross margin that was achieved by NanoFabrica during this period is equal to or lower than 41.33% of the Gross Margin Target, then NanoFabrica’s founders shall not be entitled to receive any portion of the gross margin based earn-out consideration. If the gross margin that was achieved by NanoFabrica during this period is lower than the Gross Margin Target but higher than 41.33% of the Gross Margin Target then the founders shall be entitled to a portion of the gross margin earn-out based on this formula: gross margin consideration - (gross margin consideration * (1-margin/62%)*3).                
Deposited amount   $ 3,362,000                
Contingent consideration increased   $ 0                
Shareholder’s loan, description   Comprised of two loans – one of approximately $1,095 thousand, bearing interest of 3%, and the other of approximately $1,586 thousand, bearing interest of 1%.                
Estimated value   $ 10,941,000                
Business combination consideration   171,000                
Post acquisition compensation cost   462,000                
Profit   969,000                
Pro forma profit                   65,691,000
Earn out consideration   $ 9,700,000                
EBITDA based earn out, description   EBITDA based earn-out (maximum of up to CHF 3,500 thousand (as for December 31, 2021, approximately $3,815 thousand) of the Earn-Out Consideration) – In the event that Essemtec generates, during the fiscal year ending on December 31, 2021, EBITDA of at least CHF 2,000 thousand (as for December 31, 2021, approximately $2,180 thousand) (“EBITDA Target”).   If the actual amount of EBITDA that was achieved by Essemtec during this period is equal to or lower than 50% of the EBITDA Target, then Essemtec’s shareholders shall not be entitled to receive any portion of the EBITDA based earn-out consideration. If the actual amount of EBITDA that was achieved by Essemtec during this period is lower than the EBITDA Target but higher than 50% of the EBITDA Target, then Essemtec’s shareholders shall be entitled to a portion of the EBITDA earn-out based on this formula: EBITDA consideration * (1 - (EBITDA Target - Actual EBITDA)*2/EBITDA Target).                
Gross profit based earn out, description   Gross profit based earn-out (maximum of up to CHF 5,400 thousand (as for December 31, 2021, approximately $5,886 thousand) of the Earn-Out Consideration) – In the event that Essemtec generates, during the fiscal year ending on December 31, 2022, gross profit of at least CHF 10,702,683 (as for December 31, 2021, approximately $11,666 thousand) (“Gross Profit Threshold”), the earn-out consideration will be paid as follows:   If the actual gross profit that was achieved by Essemtec during this period is equal to CHF 13,378,298 (as for December 31, 2021, approximately $14,582 thousand) (“Gross Profit Target”), then Essemtec’s shareholders shall be entitled to receive a gross profit based earn-out consideration of CHF 4,500 thousand (as for December 31, 2021, approximately $4,905 thousand).   If the actual gross profit that was achieved by Essemtec during this period is lower than the Gross Profit Target but higher than the Gross Profit Threshold, then Essemtec’s shareholders shall be entitled to a portion of the gross profit earn-out based on this formula: CHF 4,500 thousand * (1 - (Gross Profit Target - Actual Gross Profit)*5/Gross Profit Target).   If the actual gross profit that was achieved by Essemtec during this period is greater than the Gross Profit Target, then Essemtec’s shareholders shall be entitled to a portion of the gross profit earn-out based on this formula (but not more than CHF 5,400 thousand):   CHF 4,500 thousand * (1 + (Actual Gross Profit - Gross Profit Target)/Gross Profit Target).                
Business Combination [Member]                    
Subsidiaries (Details) [Line Items]                    
Date of acquisition   $ 2,171,000                
Business combination description   The consideration for the business combination includes $734 thousand transferred to employees of DeepCube when the acquiree’s awards were substituted by the replacement awards, which relates to past service. The balance of $1,437 thousand will be recognized as post-acquisition compensation cost.                
Contingent consideration   $ 1,367,000                
Stock Compensation Plan [Member]                    
Subsidiaries (Details) [Line Items]                    
Vesting schedule description   The acquiree’s awards were granted during the years 2017 to 2020, and were generally subject to a 4-year vesting schedule. The replacement awards were granted on the acquisition date, and are subject to a 3-year vesting schedule.                
NanoFabrica [Member]                    
Subsidiaries (Details) [Line Items]                    
Pro forma loss                   66,467,000
Acquisition related costs   $ 230,000                
Pro forma revenue                   $ 10,497,000
Aggregate amount   3,362,000                
Essemtec [Member]                    
Subsidiaries (Details) [Line Items]                    
Acquisition related costs   1,094,000                
Contributed revenue   6,283,000                
Aggregate amount   $ 8,900,000                
Ordinary Shares [Member]                    
Subsidiaries (Details) [Line Items]                    
Ordinary shares issued (in Shares)   2,535,218                
[1] All the figures in this note were adjusted to reflect the 1:50 reverse split effective June 29, 2020, see note 12.A.