Exhibit |
Description
|
99.1 |
101 |
The following financial information from Nayax Ltd.’s Report on Form 6-K, formatted in inline XBRL (eXtensible Business Reporting Language): (i) Unaudited interim condensed consolidated statements of financial position as of June 30, 2024 (ii) Unaudited interim condensed consolidated statements of comprehensive loss as for the six months ended on June 30, 2024; (iii) Unaudited interim condensed consolidated statements of loss as for the six months ended on June 30, 2024; (iv) Unaudited condensed consolidated statements of cash flow for the six and three months ended on June 30, 2024; and (v) Notes to the unaudited consolidated financial statements.
|
NAYAX LTD.
|
|||
By:
|
/s/ Gal Omer
|
||
Name: Gal Omer
|
|||
Title: Chief Legal Officer
|
June 30
|
December 31
|
|||||||
2024
|
2023
|
|||||||
U.S. dollars in thousands
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
61,912
|
38,386
|
||||||
Restricted cash transferable to customers for processing activity
|
54,397
|
49,858
|
||||||
Short-term bank deposits
|
24,137
|
1,269
|
||||||
Receivables in respect of processing activity
|
72,356
|
43,261
|
||||||
Trade receivable, net
|
47,019
|
41,300
|
||||||
Inventory
|
20,308
|
20,563
|
||||||
Other current assets
|
10,717
|
8,772
|
||||||
Total current assets
|
290,846
|
203,409
|
||||||
NON-CURRENT ASSETS:
|
||||||||
Long-term bank deposits
|
2,119
|
2,304
|
||||||
Other long-term assets
|
5,571
|
5,883
|
||||||
Investment in associate
|
4,486
|
5,024
|
||||||
Right-of-use assets, net
|
6,373
|
5,341
|
||||||
Property and equipment, net
|
11,347
|
5,487
|
||||||
Goodwill and intangible assets, net
|
113,946
|
96,411
|
||||||
Total non-current assets
|
143,842
|
120,450
|
||||||
TOTAL ASSETS
|
434,688
|
323,859
|
F - 2 |
NAYAX LTD.
June 30
|
December 31
|
|||||||
2024
|
2023
|
|||||||
U.S. dollars in thousands
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit
|
34,530
|
47,477
|
||||||
Current maturities of long-term bank loans
|
2,386
|
1,101
|
||||||
Current maturities of loans from others and other long-term liabilities
|
4,451
|
5,422
|
||||||
Current maturities of leases liabilities
|
2,637
|
2,145
|
||||||
Payables in respect of processing activity
|
139,780
|
104,523
|
||||||
Trade payables
|
17,265
|
17,464
|
||||||
Other payables
|
31,122
|
25,650
|
||||||
Total current liabilities
|
232,171
|
203,782
|
||||||
NON-CURRENT LIABILITIES:
|
||||||||
Long-term bank loans
|
15,417
|
327
|
||||||
Long-term loans from others and other long-term liabilities
|
20,762
|
14,476
|
||||||
Post-employment benefit obligations, net
|
715
|
427
|
||||||
Lease liabilities
|
4,412
|
4,149
|
||||||
Deferred income taxes
|
2,524
|
3,108
|
||||||
Total non-current liabilities
|
43,830
|
22,487
|
||||||
TOTAL LIABILITIES
|
276,001
|
226,269
|
||||||
EQUITY:
|
||||||||
Share capital
|
9
|
8
|
||||||
Additional paid in capital
|
218,792
|
153,524
|
||||||
Capital reserves
|
10,129
|
9,643
|
||||||
Accumulated deficit
|
(70,243
|
)
|
(65,585
|
)
|
||||
TOTAL EQUITY
|
158,687
|
97,590
|
||||||
TOTAL EQUITY AND LIABILITIES
|
434,688
|
323,859
|
F - 3 |
NAYAX LTD.
Six months ended
June 30 |
Three months ended
June 30 |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
U.S. dollars in thousands
|
||||||||||||||||
(Excluding loss per share data)
|
||||||||||||||||
Revenues
|
142,049
|
108,569
|
78,087
|
56,159
|
||||||||||||
Cost of revenues
|
(79,474
|
)
|
(69,838
|
)
|
(43,499
|
)
|
(35,303
|
)
|
||||||||
Gross Profit
|
62,575
|
38,731
|
34,588
|
20,856
|
||||||||||||
Research and development expenses
|
(12,762
|
)
|
(10,106
|
)
|
(6,417
|
)
|
(4,970
|
)
|
||||||||
Selling, general and administrative expenses
|
(45,284
|
)
|
(33,967
|
)
|
(23,824
|
)
|
(17,536
|
)
|
||||||||
Depreciation and amortization in respect of technology and capitalized development costs
|
(5,383
|
)
|
(2,814
|
)
|
(2,812
|
)
|
(1,674
|
)
|
||||||||
Other expenses, net
|
(506
|
)
|
-
|
(378
|
)
|
-
|
||||||||||
Share of loss of equity method investee
|
(538
|
)
|
(741
|
)
|
(248
|
)
|
(383
|
)
|
||||||||
Operating profit (loss)
|
(1,898
|
)
|
(8,897
|
)
|
909
|
(3,707
|
)
|
|||||||||
Finance expenses, net
|
(5,989
|
)
|
(118
|
)
|
(3,601
|
)
|
(40
|
)
|
||||||||
Loss before taxes on income
|
(7,887
|
)
|
(9,015
|
)
|
(2,692
|
)
|
(3,747
|
)
|
||||||||
Income tax expense
|
(82
|
)
|
(485
|
)
|
(321
|
)
|
(226
|
)
|
||||||||
Loss for the period
|
(7,969
|
)
|
(9,500
|
)
|
(3,013
|
)
|
(3,973
|
)
|
||||||||
Loss per share attributed to shareholders of the Company:
|
||||||||||||||||
Basic and diluted loss per share
|
(0.227
|
)
|
(0.288
|
)
|
(0.083
|
)
|
(0.120
|
)
|
F - 4 |
NAYAX LTD.
Six months ended
June 30 |
Three months ended
June 30 |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
U.S. dollars in thousands
|
||||||||||||||||
Loss for the period
|
(7,969
|
)
|
(9,500
|
)
|
(3,013
|
)
|
(3,973
|
)
|
||||||||
Other comprehensive income (loss) for the period:
|
||||||||||||||||
Items that may be reclassified to profit or loss:
|
||||||||||||||||
Gains (loss) on cash flow hedges
|
(39
|
)
|
-
|
3
|
-
|
|||||||||||
Gain from translation of financial statements of foreign operations
|
525
|
109
|
314
|
70
|
||||||||||||
Total comprehensive loss for the period
|
(7,483
|
)
|
(9,391
|
)
|
(2,696
|
)
|
(3,903
|
)
|
F - 5 |
NAYAX LTD.
Share
capital |
Additional paid in capital
|
Remeasurement of post-employment benefit obligations
|
Other capital reserves
|
Foreign currency translation reserve
|
Accumulated
deficit |
Total
equity |
|||||||||||||||||||||
U.S. dollars in thousands
|
|||||||||||||||||||||||||||
Balance at January 1, 2024
|
8
|
153,524
|
248
|
9,545
|
(150
|
)
|
(65,585
|
)
|
97,590
|
||||||||||||||||||
Changes in the six months ended June 30, 2024:
|
|||||||||||||||||||||||||||
Loss for the period
|
(7,969
|
)
|
(7,969
|
)
|
|||||||||||||||||||||||
Issuance of ordinary shares
|
1
|
63,190
|
-
|
-
|
-
|
-
|
63,191
|
||||||||||||||||||||
Other comprehensive income for the period
|
-
|
-
|
-
|
(39
|
)
|
525
|
-
|
486
|
|||||||||||||||||||
Employee options exercised
|
*
|
2,078
|
-
|
-
|
-
|
-
|
2,078
|
||||||||||||||||||||
Share-based payment
|
-
|
-
|
-
|
-
|
-
|
3,311
|
3,311
|
||||||||||||||||||||
Balance on June 30, 2024
|
9
|
218,792
|
248
|
9,506
|
375
|
(70,243
|
)
|
158,687
|
|||||||||||||||||||
Balance at January 1, 2023
|
8
|
151,406
|
248
|
9,503
|
20
|
(56,550
|
)
|
104,635
|
|||||||||||||||||||
Changes in the six months ended June 30, 2023:
|
|||||||||||||||||||||||||||
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(9,500
|
)
|
(9,500
|
)
|
||||||||||||||||||
Other comprehensive income for the period
|
-
|
-
|
-
|
-
|
109
|
-
|
109
|
||||||||||||||||||||
Employee options exercised
|
*
|
1,242
|
-
|
-
|
-
|
-
|
1,242
|
||||||||||||||||||||
Share-based payment
|
-
|
-
|
-
|
-
|
-
|
3,470
|
3,470
|
||||||||||||||||||||
Balance on June 30, 2023
|
8
|
152,648
|
248
|
9,503
|
129
|
(62,580
|
)
|
99,956
|
F - 6 |
NAYAX LTD.
Share
capital |
Additional paid in capital
|
Remeasurement of post-employment benefit obligations
|
Other capital reserves
|
Foreign currency translation reserve
|
Accumulated
deficit |
Total
equity |
|||||||||||||||||||||
U.S. dollars in thousands
|
|||||||||||||||||||||||||||
Balance at April 1, 2024
|
9
|
217,330
|
248
|
9,503
|
61
|
(68,964
|
)
|
158,187
|
|||||||||||||||||||
Changes in the three months ended June 30, 2024:
|
|||||||||||||||||||||||||||
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(3,013
|
)
|
(3,013
|
)
|
||||||||||||||||||
Other comprehensive loss for the period
|
-
|
-
|
-
|
3
|
314
|
-
|
317
|
||||||||||||||||||||
Employee options exercised
|
*
|
957
|
-
|
-
|
-
|
-
|
957
|
||||||||||||||||||||
Issuance of ordinary shares
|
*
|
505
|
-
|
-
|
-
|
-
|
505
|
||||||||||||||||||||
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
1,734
|
1,734
|
||||||||||||||||||||
Balance on June 30, 2024
|
9
|
218,792
|
248
|
9,506
|
375
|
(70,243
|
)
|
158,687
|
|||||||||||||||||||
Balance at April 1, 2023
|
8
|
151,710
|
248
|
9,503
|
59
|
(60,286
|
)
|
101,242
|
|||||||||||||||||||
Changes in the three months ended June 30, 2023:
|
|||||||||||||||||||||||||||
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(3,973
|
)
|
(3,973
|
)
|
||||||||||||||||||
Other comprehensive income for the period
|
-
|
-
|
-
|
-
|
70
|
-
|
70
|
||||||||||||||||||||
Employee options exercised
|
*
|
938
|
-
|
-
|
-
|
-
|
938
|
||||||||||||||||||||
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
1,679
|
1,679
|
||||||||||||||||||||
Balance on June 30, 2023
|
8
|
152,648
|
248
|
9,503
|
129
|
(62,580
|
)
|
99,956
|
F - 7 |
NAYAX LTD.
Six months ended
June 30 |
Three months ended
June 30 |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
U.S. dollars in thousands
|
||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net loss for the period
|
(7,969
|
)
|
(9,500
|
)
|
(3,013
|
)
|
(3,973
|
)
|
||||||||
Adjustments to reconcile net loss to net cash provided by operations (see Appendix A)
|
17,299
|
8,722
|
12,203
|
2,310
|
||||||||||||
Net cash provided by (used in) operating activities
|
9,330
|
(778
|
)
|
9,190
|
(1,663
|
)
|
||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Capitalized development costs
|
(9,788
|
)
|
(7,984
|
)
|
(5,417
|
)
|
(4,449
|
)
|
||||||||
Acquisition of property and equipment
|
(1,009
|
)
|
(274
|
)
|
(849
|
)
|
(178
|
)
|
||||||||
Loans granted to related company
|
(559
|
)
|
(620
|
)
|
(300
|
)
|
(620
|
)
|
||||||||
Increase in bank deposits
|
(22,715
|
)
|
(1,182
|
)
|
312
|
(1,123
|
)
|
|||||||||
Payments for acquisitions of subsidiaries, net of cash acquired
|
(14,934
|
)
|
-
|
(14,934
|
)
|
-
|
||||||||||
Interest received
|
1,045
|
448
|
612
|
424
|
||||||||||||
Investments in financial assets
|
(284
|
)
|
(97
|
)
|
-
|
(97
|
)
|
|||||||||
Proceeds from sub-lessee
|
111
|
69
|
56
|
69
|
||||||||||||
Net cash used in investing activities
|
(48,133
|
)
|
(9,640
|
)
|
(20,520
|
)
|
(5,974
|
)
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Issuance of ordinary shares
|
62,686
|
-
|
-
|
-
|
||||||||||||
Interest paid
|
(2,339
|
)
|
(1,020
|
)
|
(1,254
|
)
|
(745
|
)
|
||||||||
Changes in short-term bank credit
|
(12,404
|
)
|
10,874
|
7,051
|
6,643
|
|||||||||||
Royalties paid in respect to government assistance plans
|
-
|
(67
|
)
|
-
|
(67
|
)
|
||||||||||
Receipt of long-term bank loans
|
17,000
|
-
|
-
|
-
|
||||||||||||
Repayment of long-term bank loans
|
(2,180
|
)
|
(502
|
)
|
(1,916
|
)
|
(248
|
)
|
||||||||
Repayment of long-term loans from others
|
(1,723
|
)
|
(2,261
|
)
|
(581
|
)
|
(1,055
|
)
|
||||||||
Repayment of other long-term liabilities
|
(100
|
)
|
(136
|
)
|
(76
|
)
|
(67
|
)
|
||||||||
Employee options exercised
|
2,626
|
1,033
|
1,730
|
937
|
||||||||||||
Principal lease payments
|
(1,269
|
)
|
(1,063
|
)
|
(683
|
)
|
(489
|
)
|
||||||||
Net cash provided by financing activities
|
62,297
|
6,858
|
4,271
|
4,909
|
||||||||||||
Increase (Decrease) in cash and cash equivalents
|
23,494
|
(3,560
|
)
|
(7,059
|
)
|
(2,728
|
)
|
|||||||||
Balance of cash and cash equivalents at beginning of period
|
38,386
|
33,880
|
68,569
|
33,212
|
||||||||||||
Gains (losses) from exchange differences on cash and cash equivalents
|
(994
|
)
|
537
|
(523
|
)
|
424
|
||||||||||
Gains (losses) from translation differences on cash and cash equivalents of foreign operations
|
1,026
|
193
|
925
|
142
|
||||||||||||
Balance of cash and cash equivalents at end of period
|
61,912
|
31,050
|
61,912
|
31,050
|
F - 8 |
NAYAX LTD.
Six months ended
June 30 |
Three months ended
June 30 |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
U.S. dollars in thousands
|
||||||||||||||||
Appendix A – adjustments to reconcile net loss to net cash provided by operations:
|
||||||||||||||||
Adjustments in respect of:
|
||||||||||||||||
Depreciation and amortization
|
9,561
|
5,783
|
5,043
|
3,156
|
||||||||||||
Post-employment benefit obligations, net
|
(5
|
)
|
26
|
(9
|
)
|
22
|
||||||||||
Deferred taxes
|
(772
|
)
|
(72
|
)
|
(283
|
)
|
(36
|
)
|
||||||||
Finance expenses (income), net
|
2,562
|
(1,018
|
)
|
1,750
|
(807
|
)
|
||||||||||
Expenses in respect of long-term employee benefits
|
634
|
98
|
334
|
38
|
||||||||||||
Share of loss of equity method investee
|
538
|
741
|
248
|
383
|
||||||||||||
Long-term deferred income
|
570
|
(52
|
)
|
261
|
(26
|
)
|
||||||||||
Expenses in respect of share-based compensation
|
2,965
|
2,985
|
1,512
|
1,425
|
||||||||||||
Total adjustments
|
16,053
|
8,491
|
8,856
|
4,155
|
||||||||||||
Changes in operating asset and liability items:
|
||||||||||||||||
Increase in restricted cash transferable to customers for processing activity
|
(4,539
|
)
|
(16,456
|
)
|
(447
|
)
|
(6,493
|
)
|
||||||||
Increase in receivables from processing activity
|
(29,098
|
)
|
(7,023
|
)
|
(6,707
|
)
|
(4,662
|
)
|
||||||||
Increase in trade receivables
|
(3,289
|
)
|
(4,949
|
)
|
(3,684
|
)
|
(2,517
|
)
|
||||||||
Decrease (Increase) in other current assets
|
2,220
|
(238
|
)
|
2,873
|
(1,237
|
)
|
||||||||||
Decrease in inventory
|
1,445
|
850
|
901
|
4,432
|
||||||||||||
Decrease in payables in respect of processing activity
|
35,257
|
31,510
|
9,304
|
15,095
|
||||||||||||
Increase (Decrease) in trade payables
|
(269
|
)
|
(2,032
|
)
|
4,115
|
(4,516
|
)
|
|||||||||
Decrease in other payables
|
(481
|
)
|
(1,431
|
)
|
(3,008
|
)
|
(1,947
|
)
|
||||||||
Total changes in operating asset and liability items
|
1,246
|
231
|
3,347
|
(1,845
|
)
|
|||||||||||
Total adjustments to reconcile net loss to net cash provided by operations
|
17,299
|
8,722
|
12,203
|
2,310
|
||||||||||||
Appendix B – Information regarding investing and financing activities not involving cash flows:
|
||||||||||||||||
Purchase of property and equipment in credit
|
130
|
2
|
130
|
2
|
||||||||||||
Acquisition of right-of-use assets through lease liabilities
|
584
|
338
|
63
|
243
|
||||||||||||
Share based payments costs attributed to development activities, capitalized as intangible assets
|
346
|
485
|
222
|
254
|
||||||||||||
Recognition of receivable balance in respect of sub-lease against derecognition of right-of-use asset in respect of lease of buildings
|
-
|
455
|
-
|
455
|
F - 9 |
a. |
Nayax Ltd. (hereafter – the “Company”) was incorporated in January 2005. The Company provides processing and software as a service (SaaS) business operations solutions and services via a global platform. The Company is marketing its POS devices and SaaS solutions it developed in more than 60 countries worldwide through subsidiaries (the Company and the subsidiaries, hereafter – the “Group”) and through local distributors.
|
b. |
"Swords of Iron" - War against terror organization Hamas - On October 7, 2023, Hamas terrorists infiltrated Israel’s southern border from the Gaza Strip and conducted a series of attacks on civilian and military targets. Following the attack, Israel’s government declared war against Hamas. Other terrorist organizations such as the Hezbollah in Lebanon on Israel's northern border have launched rocket attacks on Israel in support of Hamas. The military campaign against Hamas and other terrorist organizations is ongoing and could escalate in the future into a larger regional conflict. There is no certainty as to the duration, severity, results or implications of the war on the State of Israel generally or on the Company. While many of Israeli civilians were drafted to reserve duty, the company's headquarter activity located in Israel remained unharmed. The company has not experienced any material impact on its revenues, mainly due the fact that most of the company's revenues are generated overseas. As of the date of these financial statements, the end of the war is unknown
|
c. |
On March 12, 2024, the Company successfully concluded an offering of 2,600,000 ordinary shares. The net proceeds from this sale amounted to approximately $62.7 million, after accounting for the underwriting discount, professional fees and other offering expenses.
|
d. |
These condensed consolidated interim financial statements were approved by the Board of Directors on August 6, 2024 and should be read in conjunction with the Company’s Annual Report on Form 20-F for the fiscal year ended December 31, 2023 (the “2023 Annual Report”) filed with the Securities and Exchange Commission (the “SEC”) on February 28, 2024.
|
a. |
These unaudited condensed consolidated interim financial statements of the Company as of June 30, 2024, and for the six-months and three-months interim periods ended on that date (hereinafter: "the Condensed Interim Financial Information") have been prepared in accordance with International Accounting Standard 34, “Interim Financial Reporting”. These Condensed Consolidated Interim Financial Information, that 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, 2023, and their accompanying notes, which have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as published by the International Accounting Standards Board (“IASB”). The results of the Group and in the six -months and three-months periods ended June 30, 2024, do not necessarily provide indication of the results that can be expected in the year ended December 31, 2024.
|
b. |
Estimates and judgments
|
F - 10 |
NAYAX LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
a. |
Significant accounting policies and calculation methods that have been applied in the preparation of these Condensed Interim Financial Information are consistent with those used in the preparation of the Group's Consolidated Financial Statements for the year ended December 31, 2023.
|
b. |
In April 2024, the IASB issued IFRS 18, Presentation and disclosure in Financial Statements which replaces IAS 1, Presentation of Financial Statements. The new standard is a result of the IASB’s Primary Financial Statements project, which is aimed at improving comparability and transparency of communication in financial statements. While a number of sections have been brought forward from IAS 1, with limited wording changes, IFRS 18 introduces new requirements on presentation within the statement of profit or loss, including the specified totals and subtotals. It also requires disclosure of management defined performance measures and includes new requirements for aggregation and disaggregation of financial information. In addition, certain amendments have been made to IAS 7, Statements of Cash flows.
IFRS 18, and the amendments to the other standards, is effective for reporting periods beginning on or after January 1, 2027, but earlier application is permitted and must be disclosed. IFRS 18 will apply retrospectively. Comparative periods in both interim and annual financial statements will need to be restated.
The Company is currently assessing the new requirements of IFRS 18.
|
Six months ended June 30
|
Three months ended June 30
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
U.S. dollars in thousands
|
||||||||||||||||
Revenue from the sale of integrated POS devices
|
42,507
|
39,952
|
24,709
|
19,833
|
||||||||||||
Recurring revenue:
|
||||||||||||||||
SaaS revenue
|
39,255
|
27,473
|
21,399
|
14,284
|
||||||||||||
Payment processing fee
|
60,287
|
41,144
|
31,979
|
22,042
|
||||||||||||
99,542
|
68,617
|
53,378
|
36,326
|
|||||||||||||
Total
|
142,049
|
108,569
|
78,087
|
56,159
|
Six months ended June 30
|
Three months ended June 30
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
U.S. dollars in thousands
|
||||||||||||||||
Cost of integrated POS devices sales
|
30,549
|
33,913
|
17,610
|
16,138
|
||||||||||||
Cost of recurring revenue
|
48,925
|
35,925
|
25,889
|
19,165
|
||||||||||||
Total
|
79,474
|
69,838
|
43,499
|
35,303
|
F - 11 |
NAYAX LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
a.
|
Acquisition of Roseman Engineering Ltd.
|
F - 12 |
NAYAX LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
a. |
Acquisition of Roseman Engineering Ltd. (continued)
|
US Dollars in thousands
|
||||
Cash
|
4,089
|
|||
Deferred consideration
|
769
|
|||
Issuance of Ordinary Shares
|
505
|
|||
Total
|
5,363
|
|||
Amounts recognized on the acquisition date:
|
||||
Cash and cash equivalents
|
401
|
|||
Trade receivables
|
2,643
|
|||
Inventory
|
1,269
|
|||
Right of use assets
|
1,466
|
|||
Other receivables
|
284
|
|||
Property and equipment
|
158
|
|||
Deferred Income
|
(693
|
)
|
||
Trade payables
|
(635
|
)
|
||
Other liabilities
|
(754
|
)
|
||
Other payables
|
(1,744
|
)
|
||
Lease liabilities
|
(1,466
|
)
|
||
Total
|
929
|
|||
Goodwill and identifiable intangible assets
|
4,434
|
|||
Total
|
5,363
|
F - 13 |
NAYAX LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
b.
|
Acquisition of VMtecnologia LTDA.
|
The acquisition has been accounted for using the acquisition method. The identifiable assets acquired, and liabilities assumed have been measured at fair values as of the acquisition date. The following table summarizes the fair values of the identifiable assets and liabilities at the acquisition date:
F - 14 |
NAYAX LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
b.
|
Acquisition of VMTecnologia LTDA. (continue)
|
US Dollars in thousands
|
||||
Cash
|
11,345
|
|||
Contingent Consideration
|
5,429
|
|||
Total
|
16,774
|
|||
Amounts recognized on acquisition date:
|
||||
Cash and cash equivalents
|
99
|
|||
Trade receivables
|
669
|
|||
Other receivables
|
651
|
|||
Property and equipment, net
|
6,648
|
|||
Right of use
|
46
|
|||
Trade payables
|
(407
|
)
|
||
Other payables
|
(710
|
)
|
||
Other liabilities
|
(684
|
)
|
||
Lease liability
|
(53
|
)
|
||
Long term liabilities
|
(433
|
)
|
||
Deferred Tax Liability
|
(232
|
)
|
||
Total
|
5,594
|
|||
Goodwill and identifiable intangible assets
|
11,180
|
|||
Total
|
16,774
|
F - 15 |
NAYAX LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
c.
|
On Track Innovation Ltd. – Israel Competition Authority
|
d. |
Long Term Loan - Retail Pro International LLC acquisition
|
During 2023, the Company funded an acquisition of Retail Pro International LLC by the cash portion of the consideration payable at the closing, with a short-term credit facility that the Company received (see note 26 in the annual financial statements for the year ended December 31, 2023). On February 25, 2024, the Company received from the same lender an approval for a long-term loan through bank financing that was used to repay the short-term credit facility. The long-term loan was fully executed and bears a SOFR based variable interest rates. Under the credit facility above of the financing agreement, the Company is required to meet certain financial covenants.
|
|
As of the date of these condensed financial statements, the Company met all the covenants set by the lenders. |
|
NOTE 8 - LOSS PER SHARE
a. |
Basic
|
Six months ended on June 30
|
Three months ended June 30
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Loss for the period
|
(7,969
|
)
|
(9,500
|
)
|
(3,013
|
)
|
(3,973
|
)
|
||||||||
Weighted average of ordinary shares
|
35,059
|
33,023
|
36,224
|
33,075
|
||||||||||||
Basic loss per ordinary share
|
(0.227
|
)
|
(0.288
|
)
|
(0.083
|
)
|
(0.120
|
)
|
b.
|
Diluted
|
June 30, 2024
|
June 30, 2023
|
|||||||
Options and unvested RSU issued as part of share-based payment
|
2,832
|
3,737
|
F - 16 |
NAYAX LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (continued)
Grant date
|
Number of RSUs
|
Fair value
|
||
February 1, 2024
|
11,000
|
$26.5
|
||
February 27, 2024
|
51,598
|
$28.1
|
||
May 12, 2024
|
20,735
|
$29.2
|
||
June 25, 2024
|
180,172
|
$21.55
|