EX-99.1 2 ea022285901ex99-1_scisparc.htm UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

Exhibit 99.1

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

As previously disclosed, on April 10, 2024, SciSparc Ltd., or the Parent Company or SciSparc entered into an Agreement and Plan of Merger with AutoMax Motors Ltd., an Israeli company traded on the TASE and the leading parallel importer and distributor of vehicles in Israel, or AutoMax, and SciSparc Merger Sub Ltd., an Israeli limited company and wholly owned subsidiary of SciSparc, or the Merger Agreement. On August 14, 2024 and on November 26, 2024, the parties entered into addendums to the Merger Agreement, or the Merger Agreement Addendums. Upon the terms and subject to the satisfaction of the conditions described in the Merger Agreement and the Merger Agreement Addendums, SciSparc Merger Sub Ltd. will be merged with and into AutoMax, with AutoMax surviving the merger as a wholly-owned subsidiary of the Parent Company, or the Merger.

 

The unaudited pro forma condensed combined statement of financial position is based on the individual historical balance sheet of the Parent Company and AutoMax, prepared in accordance with IFRS as of June 30, 2024, and has been prepared to reflect the effect of the acquisition as if it had occurred on June 30, 2024. The unaudited pro forma condensed combined statement of comprehensive loss for the six months period ended June 30, 2024, gives effect to the acquisition as if it had occurred on January 1, 2024, the beginning of the Parent Company’s fiscal year. The historical condensed combined financial information has been adjusted to give effect to pro forma events that are: 1) directly attributable to the acquisition; 2) factually supportable; and 3) with respect to the statement of comprehensive loss, expected to have a continuing impact on the combined results. The unaudited pro forma financial statements were prepared in accordance with Article 11 of U.S. Securities and Exchange Commission Regulation S-X. In the opinion of management, all adjustments necessary to present fairly the unaudited pro forma condensed combined financial information have been made, as further described in the accompanying notes.

 

The unaudited pro forma condensed combined financial information is derived from and should be read in conjunction with the Parent Company’s historical unaudited financial statements for the six months period ended June 30, 2024, included as Exhibit 99.1 to the Report of Foreign Private Issuer on Form 6-K furnished by SciSparc on November 4, 2024, and the historical audited financial statements of AutoMax included as Exhibit 99.2 in this Report of Foreign Private Issuer on Form 6-K.

 

Estimated consideration of approximately $2.33 million is based on the Parent Company’s 30 days average closing share price of $0.237 between October 14, 2024, and November 22, 2024. The value of purchase price consideration will change based on fluctuations in the share price of the Parent Company’s ordinary shares and the number of ordinary shares of the Parent Company’s outstanding share capital on the closing date.

 

The allocation of the purchase price as reflected in the unaudited pro forma condensed combined financial information was based on a preliminary valuation of the assets acquired and liabilities assumed, and the accounting is subject to revision as more detailed analyses are completed and additional information about the fair value of assets acquired and liabilities assumed becomes available.

 

The unaudited pro forma combined condensed financial statements are presented for informational purposes only and are not necessarily indicative of the results of operations that would have resulted had the transaction described above been consummated at the dates indicated, nor are they necessarily indicative of the results of operations which may be realized in the future. Furthermore, the unaudited pro forma combined condensed financial statements do not give effect to the potential impact of current financial conditions, regulatory matters, operating efficiencies or other savings or expenses that may be associated with the integration of the two companies.

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF FINANCIAL POSITION

 

As of June 30, 2024
(U.S. dollars in thousands)

 

   SciSparc Ltd.   AutoMax
Motors
Ltd.
   Transaction
Accounting
Adjustments
      Pro
Forma
 
Assets                       
Current Assets:                       
Cash   $252   $375   $(450)  4(b)  $177 
Restricted deposit   64    -    -       64 
Short-term deposit   2,308    -    -       2,308 
Trade receivables   19    4,269    -       4,288 
Other accounts receivable   298    18,528    -       18,826 
Inventory   415    44,531    -       44,946 
                        
Total Current Assets   3,356    67,703    (450)      70,609 
                        
Non-current assets:                       
Long term bank deposits   -    326    -       326 
Intangible asset, net   3,006    2,556    -       5,562 
Deferred taxes   -    601    -       601 
Investments in company accounted for at equity   1,196    3,136    -       4,332 
Long term investments   2,448    2,872    (2,448)  4(e)   2,872 
Long term prepaid expenses   -    83    -       83 
Investments in financial assets   403    45    (283)  4(f)   165 
Property and equipment, net   73    6,775    -       6,848 
                        
Total Non-current Assets   7,126    16,394    (2,731)      20,789 
                        
Total Assets  $10,482    84,097    (3,181)      91,398 
                        
Liabilities                       
Current liabilities:                       
Trade payables  $1,164   $3,440   $-      $4,604 
Short term loans   -    40,847    (2,443)  4(e)   38,404 
Other accounts payable   253    12,055    -       12,308 
Warrants   345    3,823    -       4,168 
Lease liability   38    1,491    -       1,529 
                        
Total Current liabilities   1,800    61,656    (2,443)      61,013 
                        
Non-current liabilities:                       
Lease liability   26    3,665    -       3,691 
Long term loans   -    3,515    -       3,515 
Loans from related parties   -    269    -       269 
Tax liability   -    189    -       189 
Warrants Liability   -    5,380    -       5,380 
Employees   -    37    -       37 
                        
Total Current liabilities   26    13,054    -       13,080 
                        
Total Liabilities  $1,826    74,710    (2,443)      74,093 
                        
Shareholders’ Equity:                       
Share capital and premium  $67,258   $22,254   $(7,058)  4(a)  $82,454 
Reserve from share-based payment transactions   5,298    5,346    -       10,644 
Warrants   5,190    491    -       5,681 
Foreign currency translation reserve   497    (83)   -       414 
Transactions with non-controlling interests   810    -    -       810 
Accumulated deficit   (72,134)   (18,204)   6,320   4(b)   (84,018)
    6,919    9,804    (738)      15,985 
Non-controlling interests   1,736    (417)   -       1,320 
                        
Total Shareholders’ Equity:   8,656    9,387    (738)      17,305 
                        
Total Liabilities and Shareholders’ Equity   10,482    84,097    (3,181)      91,398 

 

2

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF COMPREHENSIVE LOSS

 

For the six month period ended June 30, 2024
(U.S. dollars in thousands)

 

   SciSparc Ltd.   AutoMax
Motors Ltd.
   Transaction
Accounting
Adjustments
      Pro
Forma
 
Revenues  $840   $56,547   $-      $57,387 
                        
Cost of goods sold   (366)   (50,067)   -       (50,433)
                        
Gross profit   474    6,480            6,954 
                        
Research and development expenses   841    -    -       841 
Sales and marketing   528    2,764    -       3,292 
General and administrative expenses   2,632    2,702    450   4(d)   5,784 
                        
Operating loss (profit)   3,527    (1,014)   450       2,963 
                        
SciSparc’s share of losses of company accounted for at equity, net   208    -    -       208 
Other income   -    (1,126)   (7,058)  4(c)   (8,184)
Finance income   (323)   (605)   5       (923)
Finance expenses   272    2,247    283   4(f)   2,802 
                        
Loss (profit) before income taxes   3,684    (498)   (6,320)      (3,134)
Taxes on income   (5)   554    -       549 
                        
Total comprehensive loss (profit)   3,679    56    (6,320)      (2,585)
                        
Equity holders of SciSparc   3,442    (56)   (6,320)      (2,934)
Non-controlling interests   237    112    -       349 
                        
    3,679    56    (6,320)      (2,585)
                        
Weighted average outstanding shares (basic and diluted)   2,166,282    103,691,969            4,126,251 
                        
Basic and diluted loss (profit) per ordinary share attributable to equity holders of SciSparc   1.70    0.00        5   (0.63)

 

3

 

Notes to Unaudited Pro Forma Condensed Combined Consolidated Financial Statements

 

Note 1 - Basis of presentation

 

The unaudited pro forma condensed combined statement of comprehensive loss for the six months period ended June 30, 2024, was derived from the unaudited consolidated financial statements included as Exhibit 99.1 in the Report of Foreign Private Issuer on Form 6-K furnished by SciSparc on November 4, 2024 and from the unaudited historical financial information of AutoMax for the same period, and has been prepared as if the Merger had occurred on January 1, 2024. The unaudited pro forma condensed combined financial information herein has been prepared to illustrate the effects of the Merger in accordance with IFRS.

 

The Parent Company has accounted for the Merger under the acquisition method of accounting in accordance with the authoritative guidance on business combinations under the provisions of IFRS 3 (“Business Combinations”). The purchase price allocation is considered preliminary, and additional adjustments may be recorded during the measurement period in accordance with IFRS 3. The purchase price allocation will be finalized as the Parent Company receives additional information relevant to the acquisition, including the final valuation and reconciliation of the assets purchased, including tangible and intangible assets, liabilities assumed. Differences between these preliminary estimates and the final purchase accounting may occur, and these differences could be material.

 

SciSparc has been determined to be the accounting acquirer based on evaluation of the following facts and circumstances:

 

SciSparc’s existing shareholders will have the greater voting interest in the combined entity;

 

SciSparc’s directors will represent the majority of the board of directors of the combined company following the consummation of the Merger; and

 

SciSparc’s senior management will be the senior management of the combined company following the consummation of the Merger.

 

The unaudited pro forma condensed combined statement of financial position as of June 30, 2024, assumes that the Merger occurred on June 30, 2024. The unaudited pro forma condensed combined statements of comprehensive loss for the six months period ended June 30, 2024, presents pro forma effect to the Merger as if it had been completed on January 1, 2024.

 

The unaudited pro forma condensed combined statement of financial position as of June 30, 2024, has been prepared using, and should be read in conjunction with, the following:

 

SciSparc’s unaudited consolidated statement of financial position as of June 30, 2024, and the related notes, included as Exhibit 99.1 in the Report of Foreign Private Issuer on Form 6-K furnished by SciSparc on November 4, 2024; and

 

AutoMax’s unaudited interim consolidated financial information as of June 30, 2024, and the related notes, included as Exhibit 99.2 in this Report of Foreign Private Issuer on Form 6-K.

 

The audited pro forma condensed combined statement of comprehensive loss for the six months period ended June 30, 2024, have been prepared using, and should be read in conjunction with, the following:

 

SciSparc’s unaudited consolidated statement of comprehensive loss for the six months period ended June 30, 2024, and the related notes attached as Exhibit 99.1 in the Report of Foreign Private Issuer on Form 6-K furnished by SciSparc on November 4, 2024; and

 

AutoMax’s unaudited consolidated statement of comprehensive loss for the six months period ended June 30, 2024, and the related notes attached as Exhibit 99.2 in this Report of Foreign Private Issuer on Form 6-K .

 

4

 

Information has been prepared based on these preliminary estimates, and the final amounts recorded may differ materially from the information presented. The unaudited pro forma condensed combined financial information does not give effect to any anticipated synergies, operating efficiencies, tax savings, or cost savings that may be associated with the Merger.

 

Management has made significant estimates and assumptions in its determination of the pro forma adjustments. The pro forma adjustments reflecting the consummation of the Merger are based on certain currently available information and certain assumptions and methodologies that SciSparc believes are reasonable under the circumstances. The unaudited condensed pro forma adjustments, which are described in the accompanying notes, may be revised as additional information becomes available and is evaluated. Therefore, it is likely that the actual adjustments will differ from the pro forma adjustments and it is possible the difference may be material. SciSparc believes that these assumptions and methodologies provide a reasonable basis for presenting all of the significant effects of the Merger based on information available to management at the time and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed combined financial information.

 

The unaudited pro forma condensed combined financial information is presented solely for informational purposes and is not necessarily indicative of the combined results of operations or financial position that might have been achieved for the periods presented, nor is it necessarily indicative of the future results of the combined company.

 

The unaudited pro forma condensed combined financial information does not necessarily reflect what the combined company’s financial condition or results of operations would have been had the transactions occurred on the dates indicated. The unaudited pro forma condensed combined financial information also may not be useful in predicting the future financial condition and results of operations of the combined company. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

 

Note 2 - Adjustments to Unaudited Pro Forma Condensed Combined Financial Information

 

The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” Release No. 33-10786 replaces the existing pro forma adjustment criteria with simplified requirements to depict the accounting for the transaction, or Transaction Accounting Adjustments, and present the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur, or Management’s Adjustments. SciSparc has elected not to present Management’s Adjustments and will only be presenting Transaction Accounting Adjustments in the unaudited pro forma condensed combined financial information.

 

The unaudited pro forma combined provision for income taxes does not necessarily reflect the amounts that would have resulted had the combined company following consummation of the Merger filed consolidated income tax returns during the periods presented.

 

Note 3 - Estimated purchase price consideration

 

On April 10, 2024, SciSparc entered into the Merger Agreement, as amended, by and among SciSparc, SciSparc Merger Sub Ltd. and AutoMax, pursuant to which AutoMax agreed to convert its share capital in exchange for the right to receive a number of validly issued, fully paid and nonassessable Parent Company ordinary shares and pre-funded warrants, equal to the Exchange Ratio (as defined in the Merger Agreement), per each such AutoMax ordinary share and up to 47.49% of SciSparc ordinary shares immediately after to the effective time (as defined in the Merger Agreement).

 

Estimated consideration of approximately $2.33 million is based on the Parent Company’s 30 day average closing share price of $0.237 between October 14, 2024, and November 22, 2024. The value of the purchase price consideration will change based on fluctuations in the share price of SciSparc’s ordinary shares and the number of ordinary shares of SciSparc outstanding on the closing date.

 

The following is a summary of the components of the estimated consideration (in thousands except per-share information and the exchange ratio) if the acquisition of AutoMax had occurred on June 30, 2024:

 

Estimated Parent Company’s ordinary shares outstanding*     10,841,449  
Exchange ratio     0.475  
Total Parent Company’s ordinary share issued     9,822,128  
Parent Company’s share price**   $ 0.237  
Total estimated consideration to be paid   $ 2,329  

  

*Represents SciSparc’s outstanding shares as of November 27, 2024, including pre-funded warrants

 

**Represents the SciSparc’s 30-day average closing share price between October 14, 2024, and November 22, 2024

 

5

 

The estimated consideration of the purchase price will depend on the market price of SciSparc’s ordinary shares when the acquisition is consummated. SciSparc believes that a 72% fluctuation in the market price of its ordinary shares is reasonably possible based on historical volatility, and the potential effect on estimated consideration would be:

 

   Parent
Company’s
share price
   Estimated
consideration
 
As presented  $0.24   $2,329 
72% increase  $0.41   $4,006 
72% decrease  $0.07   $652 

 

Note 4 - Pro Forma Adjustments

 

The following describes the pro forma adjustments related to the Merger, that have been made in the accompanying unaudited pro forma condensed combined statements of comprehensive loss for the six months period ended June 30, 2024, giving effect to the Merger as if it had been consummated at the beginning of the period presented, and in the accompanying unaudited pro forma condensed combined financial position as of June 30, 2024, giving effect of the Merger as if it had occurred on June 30, 2024, all of which are based on preliminary estimates that could change significantly as additional information is obtained:

 

  (a) Represents the balance sheet impact of the difference between the estimated consideration to be paid ($2,329 thousand) as described in note 3 - Estimated purchase price consideration, as if the acquisition of AutoMax was consummated on June 30, 2024, and the total equity, net, of AutoMax ($9,387 thousand).

 

  (b) Represents additional Merger transaction costs in the amount of $450 thousand.

 

  (c) Represents the income statement impact of the difference between the estimated consideration to be paid ($2,329 thousand) as described in note 3 - Estimated purchase price consideration, as if the acquisition of AutoMax was consummated on June 30, 2024, and the total equity, net, of AutoMax ($9,387 thousand).

 

  (d) Represents the estimated transaction costs of approximately $450 thousand incurred by SciSparc in consummating the purchase of AutoMax. The expenses were recognized as general and administrative expenses as this is the amount attributed to legal advisors SciSparc consulted with for the consummation of the purchase.
     
  (e) Represents the cancellation of a short term loan granted by SciSparc to AutoMax that as of June 30, 2024, amounted to $2,443 thousand.  
     
  (f) Represents the cancellation of investment of SciSparc in the shares of AutoMax, as of June 30, 2024, amounted to $283 thousand.

 

Note 5 - Basic and diluted profit per share

 

Net loss per share calculated using the historical weighted average shares outstanding after taking into account the issuance of additional SciSparc ordinary shares in connection with the Merger, assuming such shares were outstanding since January 1, 2024. As the transactions are being reflected as if they had occurred at the beginning of the periods presented, the calculation of weighted average shares outstanding for basic and diluted net loss per share assumes that the shares issuable relating to the transactions have been outstanding for the entire periods presented.

 

For the six month period ended June 30, 2024
(U.S. dollars in thousands)

 

   SciSparc Ltd.   AutoMax
Motors Ltd.
   Transaction
Accounting
Adjustments
   Pro Forma 
Pro forma net profit (in thousands)   3,679    56    (6,320)   (2,585)
Weighted average outstanding shares (basic and diluted)   2,166,282    103,691,969         4,126,251 
Basic and diluted loss (profit) per ordinary share attributable to equity holders of SciSparc   1.70    0.00    5    (0.63)

 

 

6