Exhibit 99.1
VALENS SEMICONDUCTOR LTD.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
SEPTEMBER 30, 2024
VALENS SEMICONDUCTOR
LTD.
CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
(Unaudited)
As of September 30, 2024
CONTENTS
VALENS SEMICONDUCTOR LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(U.S. dollars in thousands, except
for number of shares and par value)
| |
September 30,
2024 | | |
December 31,
2023 | |
Assets | |
| | |
| |
| |
| | |
| |
CURRENT ASSETS: | |
| | |
| |
Cash and cash equivalents | |
| 35,443 | | |
| 17,261 | |
Short-term deposits | |
| 97,655 | | |
| 124,759 | |
Trade accounts receivable | |
| 7,217 | | |
| 14,642 | |
Prepaid expenses and other current assets | |
| 3,000 | | |
| 4,196 | |
Inventories | |
| 11,737 | | |
| 13,836 | |
TOTAL CURRENT ASSETS | |
| 155,052 | | |
| 174,694 | |
| |
| | | |
| | |
LONG-TERM ASSETS: | |
| | | |
| | |
Property and equipment, net | |
| 2,889 | | |
| 2,954 | |
Operating lease right-of-use assets | |
| 6,460 | | |
| 2,202 | |
Intangible assets | |
| 4,937 | | |
| - | |
Goodwill | |
| 1,847 | | |
| - | |
Other assets | |
| 702 | | |
| 708 | |
TOTAL LONG-TERM ASSETS | |
| 16,835 | | |
| 5,864 | |
TOTAL ASSETS | |
| 171,887 | | |
| 180,558 | |
The accompanying notes are an
integral part of the unaudited condensed consolidated financial statements
VALENS SEMICONDUCTOR
LTD.
CONDENSED CONSOLIDATED BALANCE
SHEETS (continued) (Unaudited)
(U.S. dollars in thousands, except for number of shares and par value)
| |
September 30, 2024 | | |
December 31, 2023 | |
Liabilities and Shareholders’ Equity | |
| | |
| |
| |
| | |
| |
CURRENT LIABILITIES: | |
| | |
| |
Trade accounts payable | |
| 4,069 | | |
| 4,950 | |
Accrued compensation | |
| 4,662 | | |
| 4,257 | |
Current maturities of operating leases liabilities | |
| 2,825 | | |
| 1,766 | |
Other current liabilities | |
| 7,350 | | |
| 4,958 | |
TOTAL CURRENT LIABILITIES | |
| 18,906 | | |
| 15,931 | |
| |
| | | |
| | |
LONG-TERM LIABILITIES: | |
| | | |
| | |
Forfeiture shares, no par value: 359,375 and 1,006,250 shares authorized, issued and outstanding as of September 30, 2024 and December 31, 2023 | |
| - | | |
| 38 | |
Non-current operating leases liabilities | |
| 3,598 | | |
| 190 | |
Earnout liability | |
| 2,328 | | |
| - | |
Other long-term liabilities | |
| 66 | | |
| 95 | |
TOTAL LONG-TERM LIABILITIES | |
| 5,992 | | |
| 323 | |
TOTAL LIABILITIES | |
| 24,898 | | |
| 16,254 | |
| |
| | | |
| | |
COMMITMENTS AND CONTINGENT LIABILITIES (note 7) | |
| | | |
| | |
| |
| | | |
| | |
SHAREHOLDERS’ EQUITY: | |
| | | |
| | |
Ordinary shares, no par value: 700,000,000 shares authorized as of September 30, 2024, and as of December 31, 2023; 106,288,694 and 98,876,266 (excluding 359,375 and 1,006,250 shares subject to forfeiture) shares issued and outstanding as of September 30, 2024 and as of December 31, 2023, respectively | |
| 49 | | |
| 49 | |
Additional paid-in capital | |
| 353,542 | | |
| 341,591 | |
Accumulated deficit | |
| (206,602 | ) | |
| (177,336 | ) |
TOTAL SHAREHOLDERS’ EQUITY | |
| 146,989 | | |
| 164,304 | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | |
| 171,887 | | |
| 180,558 | |
The accompanying notes
are an integral part of the unaudited condensed consolidated financial statements
VALENS SEMICONDUCTOR
LTD.
CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS (Unaudited)
(U.S. dollars in thousands, except
share and per share amounts)
| |
Nine months ended September 30 | | |
Three months ended September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
REVENUES | |
| 41,194 | | |
| 62,221 | | |
| 16,038 | | |
| 14,166 | |
COST OF REVENUES | |
| (16,990 | ) | |
| (23,156 | ) | |
| (6,993 | ) | |
| (5,828 | ) |
GROSS PROFIT | |
| 24,204 | | |
| 39,065 | | |
| 9,045 | | |
| 8,338 | |
| |
| | | |
| | | |
| | | |
| | |
OPERATING EXPENSES: | |
| | | |
| | | |
| | | |
| | |
Research and development expenses | |
| (30,415 | ) | |
| (39,540 | ) | |
| (10,309 | ) | |
| (13,419 | ) |
Sales and marketing expenses | |
| (13,636 | ) | |
| (13,330 | ) | |
| (4,880 | ) | |
| (4,015 | ) |
General and administrative expenses | |
| (12,793 | ) | |
| (11,376 | ) | |
| (5,825 | ) | |
| (3,843 | ) |
Change in earnout liability | |
| (292 | ) | |
| - | | |
| (264 | ) | |
| - | |
TOTAL OPERATING EXPENSES | |
| (57,136 | ) | |
| (64,246 | ) | |
| (21,278 | ) | |
| (21,277 | ) |
OPERATING LOSS | |
| (32,932 | ) | |
| (25,181 | ) | |
| (12,233 | ) | |
| (12,939 | ) |
Change in fair value of Forfeiture Shares | |
| 38 | | |
| 1,618 | | |
| 3 | | |
| 89 | |
Financial income, net | |
| 3,659 | | |
| 1,160 | | |
| 1,885 | | |
| 368 | |
LOSS BEFORE INCOME TAXES | |
| (29,235 | ) | |
| (22,403 | ) | |
| (10,345 | ) | |
| (12,482 | ) |
INCOME TAXES | |
| (52 | ) | |
| (61 | ) | |
| (14 | ) | |
| (16 | ) |
LOSS AFTER INCOME TAXES | |
| (29,287 | ) | |
| (22,464 | ) | |
| (10,359 | ) | |
| (12,498 | ) |
EQUITY IN EARNINGS OF INVESTEE | |
| 21 | | |
| 13 | | |
| 4 | | |
| 6 | |
NET LOSS | |
| (29,266 | ) | |
| (22,451 | ) | |
| (10,355 | ) | |
| (12,492 | ) |
Basic and diluted net loss per ordinary share | |
| (0.28 | ) | |
| (0.22 | ) | |
| (0.10 | ) | |
| (0.12 | ) |
Weighted average number of shares and vested RSUs used in computing net loss per
ordinary share | |
| 105,075,212 | | |
| 101,659,653 | | |
| 106,098,703 | | |
| 102,216,654 | |
The accompanying notes are an
integral part of the unaudited condensed consolidated financial statements
VALENS SEMICONDUCTOR
LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’
EQUITY (Unaudited)
(U.S. dollars in thousands, except share data)
| |
Nine months ended September 30, 2024 | |
| |
Ordinary shares | | |
Additional paid- | | |
Accumulated | | |
| |
| |
Shares | | |
Amount | | |
in capital | | |
Deficit | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Balance as of January 1, 2024 | |
(*) | 103,154,396 | | |
| 49 | | |
| 341,591 | | |
| (177,336 | ) | |
| 164,304 | |
Exercise of options and vesting of RSUs | |
| 3,134,298 | | |
| - | | |
| 692 | | |
| - | | |
| 692 | |
Stock based compensation | |
| - | | |
| - | | |
| 11,259 | | |
| - | | |
| 11,259 | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| (29,266 | ) | |
| (29,266 | ) |
Balance as of September 30, 2024 | |
(**) | 106,288,694 | | |
| 49 | | |
| 353,542 | | |
| (206,602 | ) | |
| 146,989 | |
| |
Nine months ended September 30, 2023 | |
| |
Ordinary shares | | |
Additional paid- | | |
Accumulated | | |
| |
| |
Shares | | |
Amount | | |
in capital | | |
Deficit | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Balance as of January 1, 2023 | |
(*) | 98,876,266 | | |
| 49 | | |
| 325,067 | | |
| (157,675 | ) | |
| 167,441 | |
Exercise of options and vesting of RSUs | |
| 3,744,875 | | |
| - | | |
| 1,265 | | |
| - | | |
| 1,265 | |
Stock based compensation | |
| - | | |
| - | | |
| 11,517 | | |
| - | | |
| 11,517 | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| (22,451 | ) | |
| (22,451 | ) |
Balance as of September 30, 2023 | |
(*) | 102,621,141 | | |
| 49 | | |
| 337,849 | | |
| (180,126 | ) | |
| 157,772 | |
| |
Three months ended September 30, 2024 | |
| |
Ordinary shares | | |
Additional paid- | | |
Accumulated | | |
| |
| |
Shares | | |
Amount | | |
in capital | | |
Deficit | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Balance as of July 1, 2024 | |
(*) | 105,574,104 | | |
| 49 | | |
| 349,726 | | |
| (196,247 | ) | |
| 153,528 | |
Exercise of options and vesting of RSUs | |
| 714,590 | | |
| - | | |
| 56 | | |
| - | | |
| 56 | |
Stock based compensation | |
| - | | |
| - | | |
| 3,760 | | |
| - | | |
| 3,760 | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| (10,355 | ) | |
| (10,355 | ) |
Balance as of September 30, 2024 | |
(**) | 106,288,694 | | |
| 49 | | |
| 353,542 | | |
| (206,602 | ) | |
| 146,989 | |
| |
Three months ended September 30, 2023 | |
| |
Ordinary shares | | |
Additional paid- | | |
Accumulated | | |
| |
| |
Shares | | |
Amount | | |
in capital | | |
Deficit | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Balance as of July 1, 2023 | |
(*) | 101,843,066 | | |
| 49 | | |
| 333,862 | | |
| (167,634 | ) | |
| 166,277 | |
Exercise of options and vesting of RSUs | |
| 778,075 | | |
| - | | |
| 279 | | |
| - | | |
| 279 | |
Stock based compensation | |
| - | | |
| - | | |
| 3,708 | | |
| - | | |
| 3,708 | |
Net loss for the period | |
| - | | |
| - | | |
| - | | |
| (12,492 | ) | |
| (12,492 | ) |
Balance as of September 30, 2023 | |
(*) | 102,621,141 | | |
| 49 | | |
| 337,849 | | |
| (180,126 | ) | |
| 157,772 | |
The accompanying notes
are an integral part of the unaudited condensed consolidated financial statements
VALENS SEMICONDUCTOR
LTD.
CONDENSED INTERIM CONSOLIDATED
STATEMENTS OF CASH FLOWS (Unaudited)
(U.S. dollars in thousands)
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
U.S. dollars in thousands | |
| |
| | |
| | |
| | |
| |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| | |
| | |
| |
Net loss for the period | |
| (29,266 | ) | |
| (22,451 | ) | |
| (10,355 | ) | |
| (12,492 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | | |
| | | |
| | |
Income and expense items not involving cash flows: | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 1,758 | | |
| 1,193 | | |
| 823 | | |
| 400 | |
Stock-based compensation | |
| 11,259 | | |
| 11,517 | | |
| 3,760 | | |
| 3,708 | |
Exchange rate differences | |
| 1,353 | | |
| 3,652 | | |
| 87 | | |
| 1,379 | |
Interest on short-term deposits | |
| 605 | | |
| (367 | ) | |
| (312 | ) | |
| 22 | |
Change in fair value of Forfeiture Shares | |
| (38 | ) | |
| (1,618 | ) | |
| (3 | ) | |
| (89 | ) |
Change in earnout liability | |
| 292 | | |
| - | | |
| 264 | | |
| - | |
Reduction in the carrying amount of ROU assets | |
| 1,619 | | |
| 1,464 | | |
| 896 | | |
| 478 | |
Equity in earnings of investee, net of dividend received | |
| 21 | | |
| 13 | | |
| 4 | | |
| 6 | |
| |
| | | |
| | | |
| | | |
| | |
Changes in operating assets and liabilities, net of effects of businesses acquired: | |
| | | |
| | | |
| | | |
| | |
Trade accounts receivable | |
| 7,719 | | |
| 3,854 | | |
| 2,804 | | |
| 8,429 | |
Prepaid expenses and other current assets | |
| 1,285 | | |
| 1,046 | | |
| 977 | | |
| 643 | |
Inventories | |
| 4,675 | | |
| 6,914 | | |
| 2,274 | | |
| 2,115 | |
Other assets | |
| (7 | ) | |
| (6 | ) | |
| (73 | ) | |
| (40 | ) |
Trade accounts payable | |
| (1,097 | ) | |
| (4,169 | ) | |
| 738 | | |
| 2,779 | |
Accrued compensation | |
| 537 | | |
| (654 | ) | |
| 422 | | |
| 354 | |
Other current liabilities | |
| 2,150 | | |
| (1,433 | ) | |
| 1,532 | | |
| (1,217 | ) |
Change in operating lease liabilities | |
| (1,487 | ) | |
| (1,251 | ) | |
| (865 | ) | |
| (392 | ) |
Other long-term liabilities | |
| (29 | ) | |
| 73 | | |
| (9 | ) | |
| 5 | |
Net cash provided by (used in) operating activities | |
| 1,349 | | |
| (2,223 | ) | |
| 2,964 | | |
| 6,088 | |
| |
| | | |
| | | |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | | |
| | | |
| | |
Investment in short-term deposits | |
| (103,662 | ) | |
| (173,342 | ) | |
| (16,443 | ) | |
| (64,189 | ) |
Maturities of short-term deposits | |
| 129,418 | | |
| 166,757 | | |
| 25,380 | | |
| 47,803 | |
Purchase of property and equipment | |
| (987 | ) | |
| (1,099 | ) | |
| (722 | ) | |
| (180 | ) |
Cash paid for business combination, net of cash acquired (note 3) | |
| (7,800 | ) | |
| - | | |
| - | | |
| - | |
Net cash provided by (used in) investing activities | |
| 16,969 | | |
| (7,684 | ) | |
| 8,215 | | |
| (16,566 | ) |
| |
| | | |
| | | |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | | |
| | | |
| | |
Exercise of stock options | |
| 692 | | |
| 1,265 | | |
| 56 | | |
| 279 | |
Net cash provided by financing activities | |
| 692 | | |
| 1,265 | | |
| 56 | | |
| 279 | |
| |
| | | |
| | | |
| | | |
| | |
Effect of exchange rate changes on cash and cash equivalents | |
| (828 | ) | |
| (196 | ) | |
| (498 | ) | |
| (25 | ) |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | |
| 18,182 | | |
| (8,838 | ) | |
| 10,737 | | |
| (10,224 | ) |
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | |
| 17,261 | | |
| 20,024 | | |
| 24,706 | | |
| 21,410 | |
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | |
| 35,443 | | |
| 11,186 | | |
| 35,443 | | |
| 11,186 | |
| |
| | | |
| | | |
| | | |
| | |
SUPPLEMENT DISCLOSURE OF CASH FLOW INFORMATION - | |
| | | |
| | | |
| | | |
| | |
Cash paid for taxes | |
| 102 | | |
| 262 | | |
| 39 | | |
| 10 | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |
| | | |
| | | |
| | | |
| | |
Trade accounts payable on account on property and equipment | |
| 309 | | |
| 125 | | |
| 309 | | |
| - | |
Fair value of earnout liability assumed in business combination | |
| 2,036 | | |
| - | | |
| - | | |
| - | |
Operating lease liabilities arising from obtaining operating right-of-use assets | |
| 5,412 | | |
| 469 | | |
| 579 | | |
| 33 | |
The accompanying notes are
an integral part of the unaudited condensed consolidated financial statements
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1 - GENERAL:
| a. | Valens Semiconductor Ltd. (hereafter “Valens”, and
together with its wholly owned subsidiaries, the “Company”), was incorporated in Israel in 2006. |
As
of September 30, 2021, the Company began trading on the New York Stock Exchange under the Symbol “VLN”.
Please
also refer to Note 1(c) in the consolidated financial statement for the year ended December 31, 2023.
Valens
is a leading provider of semiconductor products (chips), operates in the Audio-Video and Automotive industries, renowned for its Physical
Layer (PHY) technology, enabling resilient high-speed connectivity over simple, low-cost infrastructure. Valens is the inventor of the
HDBaseT Technology, which enables the converged delivery of ultra-high-definition digital video and audio, Ethernet, control signals,
USB and power through a single cable. In the audio-video space, Valens’ HDBaseT technology enables plug-and-play digital connectivity
between ultra-HD video sources and remote displays. In the automotive domain, Valens’ product offering includes both symmetric and
asymmetric connectivity technology for high bandwidth transmission of native interfaces over a single low-cost wires and connectors. Valens’
advanced PHY technology for the auto industry provides the safety and resilience required to handle the noisy automotive environment,
addressing the needs of Advanced driver-assistance systems (ADAS), Automotive Data Solutions (ADS), infotainment, telematics and backbone
connectivity.
| b. | On October 7, 2023, Hamas launched a series of attacks on
civilian and military targets in Southern and Central Israel, to which the Israel Defense Forces have responded. In addition, both Hezbollah
and the Houthi movement have attacked military and civilian targets in Northern Israel, to which Israel has responded, including through
increased air and ground operations in Lebanon. In addition, the Houthi movement has attacked international shipping lanes in the red
sea. Further, on April 13, 2024, and on October 1, 2024, Iran launched a series of drone and missile strikes against Israel, to which
Israel has responded. How long and how severe the current conflict in Gaza, Northern Israel, Lebanon or the broader region becomes is
unknown at this time and any continued clash among Israel, Hamas, Hezbollah, Iran or other countries or militant groups in the region
may escalate in the future into a greater regional conflict. To date our operations and financial results have not been materially affected.
We expect that the current conflict in the Gaza Strip, Lebanon and the security escalation in Israel will not have a material impact
on our business results in the short term. However, since this is an event beyond our control, its continuation or cessation may affect
our expectations. We continue to monitor political and military developments closely and examine the consequences for our business, results
of operations and financial condition. |
NOTE 2 - SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES:
The
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally
accepted in the United States of America (“GAAP”) and applicable rules and regulations of the Securities and Exchange Commission
(“SEC”) for interim financial reporting.
Certain
information and footnote disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed
or omitted pursuant to such rules and regulations. In our opinion, the information contained herein reflects all adjustments necessary
for a fair statement of our results of operations, financial position, cash flows, and shareholders’ equity. All such adjustments
are of a normal, recurring nature.
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued):
The
results of operations for the nine and three months ended September 30, 2024 are not necessarily indicative of the results to be expected
for the full year ending December 31, 2024. The unaudited condensed consolidated financial statements should be read in conjunction with
the audited consolidated financial statements that were included in Form 20-F for the year ended December 31, 2023.
The
carrying value of cash and cash equivalents, accounts receivables, deposits and accounts payable (included in the condensed consolidated
balance sheets) approximates their fair value because of their generally short maturities.
There
have been no material changes in our significant accounting policies as described in our consolidated financial statements for the year
ended December 31, 2023 other than as stated below.
The
Company allocates the fair value of consideration transferred in a business combination to the assets acquired and the liabilities assumed
in the acquired business based on their fair values at the acquisition date. Acquisition-related expenses are recognized separately from
the business combination and are expensed as incurred. The excess of the fair value of the consideration transferred over the fair value
of the assets acquired, liabilities assumed in the acquired business is recorded as goodwill. The fair value of the consideration transferred
may include a combination of cash and earn out payments. The allocation of the consideration transferred in certain cases may be subject
to revision based on the final determination of fair values during the measurement period, which may be up to one year from the acquisition
date. The cumulative impact of revisions during the measurement period is recognized in the reporting period in which the revisions are
identified. The Company includes the results of operations of the businesses that it has acquired in its consolidated results prospectively
from the respective dates of acquisition.
Goodwill
Goodwill reflects the excess of the
consideration transferred at the business combination date over the fair values of the identifiable net assets acquired. Goodwill is an
asset representing the future economic benefits arising from other assets acquired in a business combination that are not individually
identified and separately recognized. The Company allocates goodwill to its reporting units based on the reporting unit expected to benefit
from the business combination. The primary items that generate goodwill include the value of the synergies between the acquired company
and the Company and the acquired assembled workforce, neither of which qualifies for recognition as an intangible asset. ASC 350 allows
an entity to first assess qualitative factors to determine whether a quantitative goodwill impairment test is necessary. Further testing
is only required if the entity determines, based on the qualitative assessment, that it is more likely than not that a reporting unit’s
fair value is less than its carrying amount. Otherwise, no further impairment testing is required. Examples of events or circumstances
that may be indicative of impairment include but are not limited to: macroeconomic and industry conditions, overall financial performance
and adverse changes in legal, regulatory,
market share and other relevant entity specific events.
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued):
An entity has the option to bypass
the qualitative assessment for any reporting unit in any period and proceed directly to the quantitative goodwill impairment test. This
would not preclude the entity from performing the qualitative assessment in any subsequent period. The quantitative assessment compares
the fair value of the reporting unit to its carrying value, including goodwill.
The Company determines the fair value
of its reporting units using a discounted cash flow model, which utilizes key assumptions such as projected revenues, cost of revenues
and operating expenses. These assumptions are determined by the Company’s management utilizing its internal operating plan, growth
rates for revenues and operating expenses and margin assumptions. An additional key assumption under this approach is the discount rate,
based on the weighted average cost of capital, which is adjusted for current risk-free rates of capital, current market interest rates,
and the evaluation of a risk premium relevant to the business segment.
If the Company’s assumptions
relative to revenue growth rates, cost of revenues and operating expenses were to change, the Company’s fair value calculation may
change, which could result in impairment. If the Company’s assumptions relative to the discount rate and the evaluation of risk
premium growth rates were to change, the Company’s fair value calculation may change, which could result in impairment. The Company
uses the income approach to determine the fair value of the reporting units because it considers the anticipated future financial performance
of the reporting units. Accordingly, changes in the assumptions described above could have a material impact on the Company’s consolidated
results of operations.
The Company’s goodwill is tested
for impairment at least on an annual basis and whenever events or changes in circumstances indicate the carrying value of a reporting
unit may not be recoverable. When necessary, the Company records charges for impairments of goodwill for the amount by which the carrying
amount of the respective reporting unit exceeds its fair value. However, the loss recognized should not exceed the total amount of goodwill
allocated to that reporting unit.
The goodwill identified in Acroname’s
acquisition is assigned to the Audio Video segment (which was recorded in the acquisition of Acroname). The goodwill is deductible for
tax purposes.
Other
Intangible Assets
Definite life intangible assets are
amortized using the straight-line method over their estimated period of useful life. Amortization of core technology is recorded under
cost of revenues. Amortization of customer relationships is recorded under sales and marketing expenses.
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(continued)
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued):
| d. | New Accounting Pronouncements |
New
accounting pronouncements effective in future periods:
Improvements
to Reportable Segments Disclosures
In November
2023, the FASB issued ASU 2023-07 “Segment Reporting–Improvements to Reportable Segments Disclosures (Topic 280)”
to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The
amendments in this ASU (1) require that a public entity disclose, on an annual and interim basis, significant segment expenses that are
regularly provided to the chief operating decision maker (“CODM”) and included within each reported measure of segment profit
or loss; (2) require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment
and a description of its composition; (3) require that a public entity provide all annual disclosures about a reportable segment’s
profit or loss and assets currently required by Topic 280 in interim periods; (4) clarify that if the CODM uses more than one measure
of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources, a public entity may report one or
more of those additional measures; and (5) require that a public entity disclose the title and position of the CODM and an explanation
of how the CODM uses the reported measure or measures of segment profit or loss in assessing segment performance and deciding how to
allocate resources. The amendments in this ASU are effective for fiscal years beginning after December 15, 2023, and interim
periods within fiscal years beginning after December 15, 2024, and should be applied retrospectively to all periods presented.
Early adoption is permitted. The Company is currently evaluating the impact of the adoption of these amendments on its consolidated financial
statements.
Improvements
to Income Tax Disclosures
In December
2023, the FASB issued ASU 2023-09 “Income Taxes (Topic 740)–Improvements to Income Tax
Disclosures” to enhance the transparency and decision usefulness of income tax disclosures, primarily related to the rate
reconciliation and income taxes paid information. The amendments in this ASU require that public entities, on an annual basis,
disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a
quantitative threshold. This ASU also requires that all entities disclose, on an annual basis, (1) the amount of income taxes paid
disaggregated by federal, state, and foreign taxes, (2) the amount of income taxes paid disaggregated by individual jurisdictions in
which income taxes paid is equal to or greater than five percent of total income taxes paid, (3) income or loss from
continuing operations before income tax expense or benefit disaggregated between domestic and foreign, and (4) income tax expense or
benefit from continuing operations disaggregated by federal, state, and foreign. For the Company, the amendments in this “ASU
are effective for annual periods beginning after December 15, 2025, and should be applied on a prospective basis with the
option to apply retrospectively. Early adoption is permitted for annual financial statements that have not yet been issued
or made available for issuance. The Company is currently evaluating the impact of the adoption of these amendments on its
consolidated financial statements.
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 3 - BUSINESS COMBINATION
On
May 31, 2024 (The “Closing date”), the Company closed a purchase transaction with the shareholders of Acroname Inc. (“Acroname”),
a US company specializing in advanced automation and control technologies, to acquire 100% of its equity, for a total cash consideration
of $9.1 million, of which $1.3 in consideration of the amount of cash held by Acroname at closing. In addition, the Company shall be obligated
to pay Acroname’s former shareholders earnout payments of up to $7.2 million in cash, of which payment of $1.5 million upon completion
of a development of a certain product by June 2026, and the remaining payment depending on the achievement of certain revenue, EBITDA
and cashflow targets in 2024 and 2025.
The
following table summarizes the fair value of the consideration transferred to Acroname shareholders:
| |
U.S. dollars in
thousands | |
Cash payment | |
| 9,160 | |
Fair value of earnout liability (*) | |
| 2,036 | |
Total consideration | |
| 11,196 | |
The
results of operations of Acroname have been included in the consolidated financial statements since the Closing date. The amounts of revenues
and net loss related to Acroname that are included in the Company’s consolidated statements of operations for the period starting
from the Closing date to September 30, 2024, are $2,074 thousand and $113 thousand, respectively (including amortization of tangible
and intangible assets in the amount of $372 thousands).
The
Company accounted for the transaction in accordance with Accounting Standard Codification (“ASC”) 805, Business Combinations,
and following the transaction, the Company consolidates all assets and liabilities included in the transaction in accordance with ASC
810, Consolidation.
In
the second quarter of 2024, the Company incurred $0.4 million of acquisition-related costs. Such costs are included under General and
administrative expenses in the consolidated statements of operations.
Accounting
guidance provides that the allocation of the purchase price may be adjusted for up to one year from the date of the acquisition to the
extent that additional information is obtained about the facts and circumstances that existed as of the acquisition date. The primary
area of the purchase price allocation that is not yet finalized is related to intangible assets, inventory, certain tax matters and the
related impact on goodwill.
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 3 - BUSINESS COMBINATION (continued):
The
following table summarizes the purchase price allocation to the fair value of the assets acquired and liabilities assumed:
| |
Allocation | |
| |
of Purchase | |
| |
Price | |
| |
U.S. dollars in
thousands | |
| |
| |
Cash and cash equivalents | |
| 1,360 | |
Accounts Receivables | |
| 294 | |
Inventory (1) | |
| 2,635 | |
Other current assets | |
| 123 | |
Property and equipment | |
| 25 | |
Operating lease right-of-use assets | |
| 650 | |
Core Technology (2) | |
| 4,653 | |
Customer relationships (3) | |
| 597 | |
Goodwill (4) | |
| 1,847 | |
Total assets acquired | |
| 12,184 | |
Operating leases liabilities | |
| (650 | ) |
Other liabilities | |
| (338 | ) |
Total liabilities assumed | |
| (988 | ) |
| |
| | |
Net assets acquired | |
| 11,196 | |
| |
| | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 3 - BUSINESS COMBINATION (continued):
The
following unaudited pro forma summary presents condensed consolidated information of the Company as if the business combination had occurred
on January 1, 2023. The pro forma results below include the impact of certain adjustments related to the amortization of tangible and
intangible assets, transaction-related costs, and the related income tax effects. This pro forma presentation does not include any impact
from transaction synergies or any other material, nonrecurring adjustments directly attributable to the business combination.
| |
Unaudited Pro-forma | |
| |
Nine months ended September 30 | | |
Three months ended September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
| | |
| | |
| | |
| |
Revenues | |
| 44,038 | | |
| 66,615 | | |
| 16,038 | | |
| 15,471 | |
Net loss | |
| (28,957 | ) | |
| (23,966 | ) | |
| (10,260 | ) | |
| (12,611 | ) |
NOTE 4 - INVENTORIES:
| |
September 30, 2024 | | |
December 31, 2023 | |
| |
U.S. dollars in thousands | |
Work in process | |
| 6,486 | | |
| 6,176 | |
Finished goods | |
| 5,251 | | |
| 7,660 | |
| |
| 11,737 | | |
| 13,836 | |
Inventories write-downs amounted to
$404 thousand and $619 thousand during the nine months ended September 30, 2024, and 2023, respectively. Inventories write-downs amounted
to $104 thousand and $222 thousand during the three months ended September 30, 2024, and 2023, respectively. Inventories write-downs are
recorded in cost of revenues.
NOTE 5 - LEASES:
During April 2024, the Company signed
an amendment to the lease agreement for its office space in Hod Hasharon, Israel, regarding 5,500 square meters. The amendment extends
the lease term through February 28, 2029. This amendment also provides the Company with an option to extend the lease period by additional
two years until February 28, 2031.
The Company concluded
that it is reasonably certain that it will exercise the renewal option. Accordingly, such renewal option was included in determining the
lease term.
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 6 - INTANGIBLE ASSETS:
The Identifiable intangible assets were recorded as follows
(U.S. dollars in thousands):
| | | Useful Life (in Years) | | | | Gross carrying amount as of the business combination date | | | | Accumulated amortization for the period | | | | Net carrying amount as of September 30,
2024 | |
Core technology | | | 5.58 | | | | 4,653 | | | | 277 | | | | 4,376 | |
Customer relationships | | | 5.58 | | | | 597 | | | | 36 | | | | 561 | |
Total Intangible assets | | | | | | | 5,250 | | | | 313 | | | | 4,937 | |
Amortization of intangible assets for each of the next five
years and thereafter is expected to be as follows:
Remainder of 2024 | |
| 235 | |
2025 | |
| 941 | |
2026 | |
| 941 | |
2027 | |
| 941 | |
2028 and thenafter | |
| 1,879 | |
Total | |
| 4,937 | |
NOTE 7 - COMMITMENTS AND CONTINGENT LIABILITIES:
| a. | Noncancelable Purchase Obligations |
The Company depends upon third party
subcontractors for manufacturing of wafers, packaging and final tests. As of September 30, 2024 and December 31, 2023 the total value
of open purchase orders acknowledged by such manufacturing contractors was approximately $6,132 thousand and $4,951 thousand, respectively.
The Company has noncancelable purchase
agreements for certain IP embedded in the Company’s products as well as certain agreement for the license of development tools used by
the development team. As of September 30, 2024, and December 31, 2023, the total value of non-paid amounts related to such agreements
totaled to $3,130 thousand and $5,513 thousand, respectively.
As of September 30, 2024, and to date,
the Company is not a party to, or subject to the provisions of any order, writ, injunction, judgment or decree of any court or governmental
agency or instrumentality. There is no action, suit, proceeding or investigation by the Company currently pending or that the Company
intends to initiate.
| c. | On March 26, 2024, the Company received a complaint from a customer regarding allegedly damaged chips due to a certain batch production
incident, that customer embedded in its product. The company identified and remedied the production process. |
On September 10, 2024, the customer
sent a cost claim letter in the amount of $2,346 thousand.
VALENS SEMICONDUCTOR
LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
(Unaudited)
(continued)
NOTE 7
- COMMITMENTS AND CONTINGENT LIABILITIES: (continued):
As of September 30, 2024, the Company
has recorded a relevant provision in its books, within its other current liabilities. The Company believes that it will be able to obtain
reimbursement from its product liability insurance, however the Company has not yet recorded such as asset in its books.
NOTE 8 - OTHER CURRENT
LIABILITIES:
| |
September 30,
2024 | | |
December 31,
2023 | |
| |
U.S. dollars in thousands | |
| |
| | |
| |
Accrued vacation | |
| 3,162 | | |
| 2,820 | |
Taxes payable | |
| 8 | | |
| 36 | |
Estimated accrual for a certain batch production incident | |
| 2,346 | | |
| - | |
Accrued expenses and other | |
| 1,834 | | |
| 2,102 | |
| |
| 7,350 | | |
| 4,958 | |
NOTE 9 - FORFEITURE SHARES:
| a. | On September 29, 2021 (the “Closing Date”, please refer to note 1c of the financial statements
as of December 31, 2023), 1,006,250 Ordinary Shares that PTK sponsor received in respect of its PTK common stock, are subject to forfeiture
if certain price targets for the Valens Ordinary Shares are not achieved within a certain period of time (of up to four years), after
the Closing Date or if an M&A Transaction (as defined in the Merger Agreement Closing, please refer to note 1c of the financial statements
as of December 31, 2023), does not occur at a certain minimum price. |
The Company performed
a Monte-Carlo simulation to calculate the fair value of such shares.
On September 30,
2024, 646,875 Ordinary Shares were forfeited because the specified price targets were not met.
The fair value of
the Forfeiture Shares was computed using the following key assumptions:
| |
September 30,
2024 | | |
December 31,
2023 | |
Stock price | |
| 2.20 | | |
| 2.45 | |
Expected term (years) | |
| 1.00 | | |
| 0.75-1.75 | |
Expected volatility | |
| 55.20% | | |
| 30.95%-60.31% | |
Risk-free interest rate | |
| 3.98% | | |
| 4.37%-5.03% | |
| b. | The table below sets forth a summary of the changes in the fair value of the Forfeiture Shares classified
as Level 3: |
| |
| Nine months
ended
September 30,
2024 | | |
| Year ended
December 31,
2023 | |
| |
| U.S.
dollars in thousands | |
Balance at beginning of period | |
| 38 | | |
| 1,751 | |
Changes in fair value | |
| (38 | ) | |
| (1,713 | ) |
Balance at end of the period | |
(*) | - | | |
| 38 | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 10 - EARNOUT
LIABILITY
The Company shall
be obligated to pay Acroname’s former shareholders earn out payments of up to $7.2 million, of which an amount of $1.5 million upon
completion of a development of a certain product by June 2026, and the remaining amount depending on the achievement of certain revenue,
EBITDA and cashflow targets in 2024 and 2025.
The Company recorded
earn out liability in connection with these payments at fair value on the acquisition date. The Company performed a Monte-Carlo simulation
to calculate the fair value of earnout liability. The fair value of the earnout liability was computed using the following key assumptions:
discount rate of 21.4%, expected term of 1.59-2.08 years, expected volatility of 55.71% and risk-free interest rate of 5.04%.
Each reporting period
thereafter, the Company revalues the earn-out liability and records the changes in their fair value in the consolidated statements of
operations and comprehensive loss.
Changes
in the fair value of earnout liability can result from adjustments to the discount rates, revenues, profitability targets and achievement
of mutual development project. This fair value measurement represents Level 3 measurements, as they are based on significant inputs not
observable in the market. Significant judgment is required in determining the assumptions utilized as of the acquisition date and for
each subsequent period. Accordingly, changes in the assumptions described above could have a material impact on the Company’s consolidated
results of operations.
Each reporting period
thereafter, the Company will revalue earnout liability and record the changes in the fair value in consolidated statements of operations.
Significant changes in unobservable inputs, mainly the probability of success and cash flows projected, could result in material changes
to the earnout liability.
The fair value of
the earnout liability was computed using the following key assumptions:
| |
September 30,
2024 | |
Discount rate | |
| 20.1%-20.3% | |
Expected term (years) | |
| 1.25-1.75 | |
Expected volatility | |
| 51.09% | |
Risk-free interest rate | |
| 3.90% | |
The following table summarizes the activity for the earnout
liability, where fair value measurement is estimated utilizing Level 3 inputs:
| |
| Nine months
ended
September 30,
2024 | | |
| Year ended
December 31,
2023 | |
| |
| U.S. dollars in thousands | |
Fair value at the beginning of the year | |
| - | | |
| - | |
Initial recognition of earnout liability | |
| (2,036 | ) | |
| - | |
Change in fair value of earnout liability | |
| (292 | ) | |
| - | |
Fair value at the end of the year | |
| (2,328 | ) | |
| - | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 11 - STOCK-BASED COMPENSATION:
Stock Options
As of September 30, 2024, and December
31, 2023, the number of ordinary shares included in the Company’s option plans totaled to 35,874,244 and 30,666,212, respectively.
496,179 out of the outstanding options
that have not yet vested as of September 30, 2024, have acceleration mechanisms according to certain terms set forth in the grant agreements
primarily in the case of an M&A Transaction which constitutes a Liquidation Event.
As of September 30, 2024, the unrecognized
compensation costs related to those unvested stock options are $615 thousand, which are expected to be recognized over a weighted-average
period of 1.59 years.
The following is a summary of the status of the Company’s
share option plan as of September 30, 2024:
| |
Nine months ended | |
| |
September 30, 2024 | |
| |
Number of
Options | | |
Weighted-
Average
Exercise
price | |
Options outstanding as of December 31, 2023 | |
| 11,326,943 | | |
$ | 0.97 | |
Granted during the period | |
| 479,505 | | |
$ | 2.36 | |
Exercised during the period | |
| (992,432 | ) | |
$ | 0.69 | |
Forfeited during the period | |
| (14,451 | ) | |
$ | 0.80 | |
Options outstanding as of September 30, 2024 | |
| 10,799,565 | | |
$ | 1.06 | |
Options exercisable as of September 30, 2024 | |
| 10,093,859 | | |
$ | 0.97 | |
The following table summarizes information
about stock options outstanding as of September 30, 2024:
Outstanding as of September 30, 2024 | | | Exercisable as of September 30, 2024 | |
Range of exercise prices | | | Number outstanding | | | Weighted average remaining contractual term | | | Weighted average exercise price | | | Aggregate intrinsic value (U.S. dollars in thousands) | | | Number Exercisable | | | Weighted average remaining contractual term | | | Weighted Average exercise price | | | Aggregate intrinsic value (U.S. dollars in thousands) | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 0.15-$0.86 | | | | 9,873,168 | | | | 4.15 | | | $ | 0.80 | | | | 13,830 | | | | 9,622,746 | | | | 4.10 | | | $ | 0.80 | | | | 13,494 | |
$ | 1.87 | | | | 3,313 | | | | 6.28 | | | $ | 1.87 | | | | 1 | | | | 2,898 | | | | 6.28 | | | $ | 1.87 | | | | 1 | |
$ | 2.10-$2.13 | | | | 72,273 | | | | 5.45 | | | $ | 2.12 | | | | 6 | | | | 16,563 | | | | 0.25 | | | $ | 2.10 | | | | 2 | |
$ | 2.39-$2.40 | | | | 425,269 | | | | 6.29 | | | $ | 2.39 | | | | - | | | | 156,889 | | | | 6.29 | | | $ | 2.39 | | | | - | |
$ | 4.99 | | | | 196,625 | | | | 5.29 | | | $ | 4.99 | | | | - | | | | 127,096 | | | | 5.29 | | | $ | 4.99 | | | | - | |
$ | 5.36 | | | | 140,000 | | | | 4.75 | | | $ | 5.36 | | | | - | | | | 78,750 | | | | 4.75 | | | $ | 5.36 | | | | - | |
$ | 7.58 | | | | 85,380 | | | | 4.29 | | | $ | 7.58 | | | | - | | | | 85,380 | | | | 4.29 | | | $ | 7.58 | | | | - | |
$ | 9.07 | | | | 3,537 | | | | 4.21 | | | $ | 9.07 | | | | - | | | | 3,537 | | | | 4.21 | | | $ | 9.07 | | | | - | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 11 - STOCK-BASED COMPENSATION
(continued):
The calculated fair value of option
grants was estimated using the Black-Scholes option-pricing model with the following assumptions:
| |
For the
nine months
ended on
September 30,
2024 | | |
For the
nine months
ended on
September 30,
2023 | |
Expected term | |
| 4-5 | | |
| 3-5 | |
Expected volatility | |
| 57.53%-58.56% | | |
| 48.35%-63.84% | |
Expected dividend rate | |
| 0% | | |
| 0% | |
Risk-free rate | |
| 3.55%-3.92% | | |
| 3.62%-4.21% | |
During the nine months period ended
on September 30, 2024, 479,505 options were granted to related parties (please refer to Note 15 for further information).
As of September 30, 2024, the unrecognized
compensation costs related to unvested stock options was $1,357 thousand, which are expected to be recognized over a weighted-average
period of 1.17 years.
The weighted-average fair value of
the options that were granted during the period ended September 30, 2024 was $2.36 at the grant date.
The total intrinsic value of options
exercised during the period of nine months ended September 30, 2024 and 2023 was $1,939 and $8,905 thousand, respectively.
.
The following table presents the classification of the stock
options expenses for the periods indicated:
| |
Nine months Ended
September 30 | | |
Three months Ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
U.S. dollars in thousands | |
Cost of revenue | |
| 132 | | |
| 140 | | |
| 44 | | |
| 44 | |
Research and development | |
| 651 | | |
| 904 | | |
| 210 | | |
| 273 | |
Sales and marketing | |
| 684 | | |
| 847 | | |
| 194 | | |
| 277 | |
General and administrative | |
| 752 | | |
| 2,063 | | |
| 189 | | |
| 714 | |
Total stock-based compensation | |
| 2,219 | | |
| 3,954 | | |
| 637 | | |
| 1,308 | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL
STATEMENTS (Unaudited)
(continued)
NOTE 11 - STOCK-BASED COMPENSATION
(continued):
Restricted Stock Units
The following is a summary of the status of the Company’s
RSU’s as of September 30, 2024, as well as changes during the period of nine months ended September 30, 2024:
| |
Number of
RSUs | | |
Weighted-
Average
Grant Date
Fair Value | |
RSUs outstanding at the beginning of the year | |
| 5,442,313 | | |
$ | 5.26 | |
Granted during the period | |
| 6,235,178 | | |
$ | 2.17 | |
Vested during the period | |
| (2,141,866 | ) | |
$ | 4.99 | |
Forfeited during the period | |
| (469,199 | ) | |
$ | 3.48 | |
Outstanding at the end of the period | |
| 9,066,426 | | |
$ | 3.26 | |
As of September 30, 2024, the unrecognized compensation
cost related to unvested RSUs totaled to approximately $24,838 thousand and is expected to be expensed over a weighted-average recognition
period of approximately 2.50 years.
During the nine months ended on September
30, 2024 871,061 RSU’s were granted to several related parties (please refer to Note 15 regarding Related Parties).
The following table presents the classification of RSU’s
expenses for the periods indicated:
| |
Nine months ended September 30 | | |
Three months ended September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
U.S. dollars in thousands | |
| |
| | |
| | |
| | |
| |
Cost of revenue | |
| 580 | | |
| 442 | | |
| 194 | | |
| 154 | |
Research and development | |
| 4,499 | | |
| 3,924 | | |
| 1,542 | | |
| 1,144 | |
Sales and marketing | |
| 2,268 | | |
| 1,806 | | |
| 779 | | |
| 609 | |
General and administrative | |
| 1,693 | | |
| 1,391 | | |
| 608 | | |
| 493 | |
Total stock-based compensation-RSUs | |
| 9,040 | | |
| 7,563 | | |
| 3,123 | | |
| 2,400 | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(continued)
NOTE 12 - NET LOSS PER ORDINARY SHARE:
The following table sets forth the computation of basic
and diluted net income (loss) per ordinary share for the periods indicated:
| |
Nine months Ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
U.S. dollars in thousands | |
Basic net loss per ordinary share | |
| | |
| | |
| | |
| |
Numerator: | |
| | |
| | |
| | |
| |
Net loss | |
| (29,266 | ) | |
| (22,451 | ) | |
| (10,355 | ) | |
| (12,492 | ) |
| |
| | | |
| | | |
| | | |
| | |
Denominator: | |
| | | |
| | | |
| | | |
| | |
Weighted average common shares and vested RSUs – basic and diluted | |
| 105,075,212 | | |
| 101,659,653 | | |
| 106,098,703 | | |
| 102,216,654 | |
Basic and dilutive net loss per common share | |
| (0.28 | ) | |
| (0.22 | ) | |
| (0.10 | ) | |
| (0.12 | ) |
The following weighted-average shares of securities were
not included in the computation of diluted net income (loss) per common share as their effect would have been antidilutive:
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Options | |
| 11,063,254 | | |
| 12,479,143 | | |
| 10,806,286 | | |
| 11,955,067 | |
Restricted Stock Units | |
| 7,254,370 | | |
| 5,920,117 | | |
| 9,394,111 | | |
| 6,056,775 | |
Private Warrants | |
| 3,330,000 | | |
| 3,330,000 | | |
| 3,330,000 | | |
| 3,330,000 | |
Public Warrants | |
| 5,750,000 | | |
| 5,750,000 | | |
| 5,750,000 | | |
| 5,750,000 | |
Forfeiture Shares | |
| 790,625 | | |
| 1,006,250 | | |
| 359,375 | | |
| 1,006,250 | |
NOTE 13 - FINANCIAL INCOME, NET
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
U.S. dollars in thousands | |
Foreign currency exchange differences | |
| (972 | ) | |
| (3,652 | ) | |
| 299 | | |
| (1,379 | ) |
Interest income on short-term deposits | |
| 4,658 | | |
| 4,892 | | |
| 1,597 | | |
| 1,802 | |
Other | |
| (27 | ) | |
| (80 | ) | |
| (11 | ) | |
| (55 | ) |
Total financial income, net | |
| 3,659 | | |
| 1,160 | | |
| 1,885 | | |
| 368 | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(continued)
NOTE 14 - SEGMENT AND REVENUE BY GEOGRAPHY AND BY MAJOR CUSTOMER:
| a. | For the purpose of evaluating financial performance and allocating resources, the CODM reviews financial
information presented on a consolidated basis accompanied by disaggregated information about revenues, gross profit and operating loss
by the two identified reportable segments, to make decisions about resources to be allocated to the segments and assess their performance.
Assets’ information is not provided to the CODM and is not being reviewed. Revenues and cost of goods sold are directly associated with
the activities of a specific segment. Direct operating expenses, including general and administrative expenses, associated with the activities
of a specific segment are charged to that segment. General and administrative expenses which cannot be attributed directly, are allocated
evenly between segments. Other operating expenses are allocated to segments based on headcount ratio. |
| |
Nine months ended on
September 30, 2024 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 24,618 | | |
| 16,576 | | |
| 41,194 | |
Gross profit | |
| 18,203 | | |
| 6,001 | | |
| 24,204 | |
Research and development expenses | |
| (17,348 | ) | |
| (13,067 | ) | |
| (30,415 | ) |
Sales and marketing expenses | |
| (6,410 | ) | |
| (7,226 | ) | |
| (13,636 | ) |
General and administrative expenses | |
| (5,816 | ) | |
| (6,977 | ) | |
| (12,793 | ) |
Change in earnout liability | |
| (292 | ) | |
| - | | |
| (292 | ) |
Segment operating profit (loss) | |
| (11,663 | ) | |
| (21,269 | ) | |
| (32,932 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 38 | |
Financial income, net | |
| | | |
| | | |
| 3,659 | |
Loss before taxes on income | |
| | | |
| | | |
| (29,235 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 1,067 | | |
| 691 | | |
| 1,758 | |
Stock-based compensation | |
| 5,145 | | |
| 6,114 | | |
| 11,259 | |
| |
Nine months ended on
September 30, 2023 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 41,560 | | |
| 20,661 | | |
| 62,221 | |
Gross profit | |
| 32,114 | | |
| 6,951 | | |
| 39,065 | |
Research and development expenses | |
| (20,144 | ) | |
| (19,396 | ) | |
| (39,540 | ) |
Sales and marketing expenses | |
| (5,663 | ) | |
| (7,667 | ) | |
| (13,330 | ) |
General and administrative expenses | |
| (5,724 | ) | |
| (5,652 | ) | |
| (11,376 | ) |
Segment operating profit (loss) | |
| 583 | | |
| (25,764 | ) | |
| (25,181 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 1,618 | |
Financial expenses, net | |
| | | |
| | | |
| 1,160 | |
Loss before taxes on income | |
| | | |
| | | |
| (22,403 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 531 | | |
| 662 | | |
| 1,193 | |
Stock-based compensation | |
| 4,861 | | |
| 6,656 | | |
| 11,517 | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(continued)
NOTE 14 - SEGMENT AND REVENUE BY
GEOGRAPHY AND BY MAJOR CUSTOMER (continued):
| |
Three months ended on
September 30, 2024 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 9,371 | | |
| 6,667 | | |
| 16,038 | |
Gross profit | |
| 6,592 | | |
| 2,453 | | |
| 9,045 | |
Research and development expenses | |
| (5,569 | ) | |
| (4,740 | ) | |
| (10,309 | ) |
Sales and marketing expenses | |
| (2,470 | ) | |
| (2,410 | ) | |
| (4,880 | ) |
General and administrative expenses | |
| (2,211 | ) | |
| (3,614 | ) | |
| (5,825 | ) |
Change in earnout liability | |
| (264 | ) | |
| - | | |
| (264 | ) |
Segment operating profit (loss) | |
| (3,922 | ) | |
| (8,311 | ) | |
| (12,233 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 3 | |
Financial income, net | |
| | | |
| | | |
| 1,885 | |
Loss before taxes on income | |
| | | |
| | | |
| (10,345 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 559 | | |
| 264 | | |
| 823 | |
Stock-based compensation | |
| 1,721 | | |
| 2,039 | | |
| 3,760 | |
| |
Three months ended on
September 30, 2023 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 9,731 | | |
| 4,435 | | |
| 14,166 | |
Gross profit | |
| 7,380 | | |
| 958 | | |
| 8,338 | |
Research and development expenses | |
| (9,050 | ) | |
| (4,369 | ) | |
| (13,419 | ) |
Sales and marketing expenses | |
| (1,654 | ) | |
| (2,361 | ) | |
| (4,015 | ) |
General and administrative expenses | |
| (1,968 | ) | |
| (1,875 | ) | |
| (3,843 | ) |
Segment operating profit (loss) | |
| (5,292 | ) | |
| (7,647 | ) | |
| (12,939 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 89 | |
Financial income, net | |
| | | |
| | | |
| 368 | |
Loss before taxes on income | |
| | | |
| | | |
| (12,482 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 179 | | |
| 221 | | |
| 400 | |
Stock-based compensation | |
| 1,574 | | |
| 2,134 | | |
| 3,708 | |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(continued)
NOTE 14 - SEGMENT AND REVENUE BY
GEOGRAPHY AND BY MAJOR CUSTOMER (continued):
The
following table shows revenue by geography, based on the customers’ “bill to” location:
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
U.S. dollars in thousands | |
Israel | |
| 582 | | |
| 1,858 | | |
| 151 | | |
| 592 | |
China | |
| 5,630 | | |
| 6,552 | | |
| 2,123 | | |
| 1,797 | |
Hong Kong | |
| 3,878 | | |
| 5,415 | | |
| 2,304 | | |
| 1,281 | |
Hungary | |
| 9,978 | | |
| 16,391 | | |
| 3,849 | | |
| 3,378 | |
United States | |
| 6,669 | | |
| 4,424 | | |
| 2,207 | | |
| 983 | |
Portugal | |
| 5,547 | | |
| 480 | | |
| 2,448 | | |
| 413 | |
Germany | |
| 2,011 | | |
| 6,914 | | |
| 584 | | |
| 1,277 | |
Mexico | |
| 1,358 | | |
| 5,863 | | |
| 173 | | |
| 1,554 | |
Other | |
| 5,541 | | |
| 14,324 | | |
| 2,199 | | |
| 2,891 | |
| |
| 41,194 | | |
| 62,221 | | |
| 16,038 | | |
| 14,166 | |
| c. | Supplemental data - Major Customers: |
The following tables summarize the
significant customers’ (including distributors) accounts receivable and revenues as a percentage of total accounts receivable and
total revenues, respectively:
| |
September 30,
2024 | | |
December 31,
2023 | |
Accounts Receivable | |
% of Account Receivable | |
Customer A | |
| 23 | % | |
| 11 | % |
Customer B | |
| 14 | % | |
| 4 | % |
Customer C | |
| 12 | % | |
| 3 | % |
Customer D | |
| 9 | % | |
| 19 | % |
Customer E | |
| 6 | % | |
| 11 | % |
Customer F | |
| 5 | % | |
| 10 | % |
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Revenues | |
% of Revenues | |
Customer D | |
| 16 | % | |
| 17 | % | |
| 23 | % | |
| 13 | % |
Customer C | |
| 13 | % | |
| 1 | % | |
| 17 | % | |
| 3 | % |
Customer F | |
| 8 | % | |
| 7 | % | |
| 10 | % | |
| 8 | % |
Customer A | |
| 6 | % | |
| 12 | % | |
| 3 | % | |
| 17 | % |
Customer G | |
| 7 | % | |
| 7 | % | |
| 3 | % | |
| 10 | % |
VALENS SEMICONDUCTOR LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(continued)
NOTE 14 - SEGMENT AND REVENUE BY GEOGRAPHY AND BY MAJOR CUSTOMER
(continued):
| d. | Long-lived assets by Geography: |
| |
September 30,
2024 | | |
December 31,
2023 | |
| |
U.S. dollars in thousands | |
Domestic (Israel) | |
| 8,046 | | |
| 4,419 | |
China | |
| 227 | | |
| 176 | |
USA | |
| 696 | | |
| 139 | |
Other | |
| 380 | | |
| 422 | |
| |
| 9,349 | | |
| 5,156 | |
NOTE 15 - RELATED PARTY TRANSACTIONS
During the nine months ended on September
30, 2024, the Company granted 479,505 stock options at a weighted average exercise price of $2.36 to several executive officers, and Board
of Directors (“Board”) members of the Company.
In addition, during the nine months
ended September 30, 2024 the Company granted 871,061 RSUs to several executive officers and Board members of the Company.
The fair value of the stock options
that were granted during the nine months ended September 30, 2024 is $539 thousand, which is expected to be recognized over a 1-4-year
vesting period, and the fair value of the granted RSUs is $9,975 thousand, which is expected to be recognized over a 1-4-years vesting
period.
24
false
--12-31
Q3
2024-09-30
0001863006
0001863006
2024-01-01
2024-09-30
0001863006
2024-09-30
0001863006
2023-12-31
0001863006
2023-01-01
2023-09-30
0001863006
2024-07-01
2024-09-30
0001863006
2023-07-01
2023-09-30
0001863006
us-gaap:CommonStockMember
2023-12-31
0001863006
us-gaap:AdditionalPaidInCapitalMember
2023-12-31
0001863006
us-gaap:RetainedEarningsMember
2023-12-31
0001863006
us-gaap:CommonStockMember
2024-01-01
2024-09-30
0001863006
us-gaap:AdditionalPaidInCapitalMember
2024-01-01
2024-09-30
0001863006
us-gaap:RetainedEarningsMember
2024-01-01
2024-09-30
0001863006
us-gaap:CommonStockMember
2024-09-30
0001863006
us-gaap:AdditionalPaidInCapitalMember
2024-09-30
0001863006
us-gaap:RetainedEarningsMember
2024-09-30
0001863006
us-gaap:CommonStockMember
2022-12-31
0001863006
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001863006
us-gaap:RetainedEarningsMember
2022-12-31
0001863006
2022-12-31
0001863006
us-gaap:CommonStockMember
2023-01-01
2023-09-30
0001863006
us-gaap:AdditionalPaidInCapitalMember
2023-01-01
2023-09-30
0001863006
us-gaap:RetainedEarningsMember
2023-01-01
2023-09-30
0001863006
us-gaap:CommonStockMember
2023-09-30
0001863006
us-gaap:AdditionalPaidInCapitalMember
2023-09-30
0001863006
us-gaap:RetainedEarningsMember
2023-09-30
0001863006
2023-09-30
0001863006
us-gaap:CommonStockMember
2024-06-30
0001863006
us-gaap:AdditionalPaidInCapitalMember
2024-06-30
0001863006
us-gaap:RetainedEarningsMember
2024-06-30
0001863006
2024-06-30
0001863006
us-gaap:CommonStockMember
2024-07-01
2024-09-30
0001863006
us-gaap:AdditionalPaidInCapitalMember
2024-07-01
2024-09-30
0001863006
us-gaap:RetainedEarningsMember
2024-07-01
2024-09-30
0001863006
us-gaap:CommonStockMember
2023-06-30
0001863006
us-gaap:AdditionalPaidInCapitalMember
2023-06-30
0001863006
us-gaap:RetainedEarningsMember
2023-06-30
0001863006
2023-06-30
0001863006
us-gaap:CommonStockMember
2023-07-01
2023-09-30
0001863006
us-gaap:AdditionalPaidInCapitalMember
2023-07-01
2023-09-30
0001863006
us-gaap:RetainedEarningsMember
2023-07-01
2023-09-30
0001863006
vln:AcronameMember
2024-05-31
0001863006
vln:AcronameMember
2024-05-31
2024-05-31
0001863006
2024-05-31
2024-05-31
0001863006
vln:AcronameMember
2024-01-01
2024-09-30
0001863006
2024-01-01
2024-06-30
0001863006
vln:CoreTechnologyMember
2024-01-01
2024-09-30
0001863006
vln:WACCMember
2024-09-30
0001863006
vln:AudioVideoSegmentMember
2024-09-30
0001863006
vln:HodHasharonIsraelMember
2024-04-30
0001863006
2024-04-01
2024-04-30
0001863006
vln:CoreTechnologyMember
2024-09-30
0001863006
us-gaap:CustomerRelationshipsMember
2024-09-30
0001863006
vln:PTKSponsorMember
2021-09-29
2021-09-29
0001863006
2024-09-30
2024-09-30
0001863006
vln:ForfeitureSharesMember
2024-09-30
0001863006
vln:ForfeitureSharesMember
2024-01-01
2024-09-30
0001863006
us-gaap:MeasurementInputSharePriceMember
2024-09-30
0001863006
us-gaap:MeasurementInputSharePriceMember
2023-12-31
0001863006
us-gaap:MeasurementInputExpectedTermMember
2024-09-30
0001863006
srt:MinimumMember
us-gaap:MeasurementInputExpectedTermMember
2023-12-31
0001863006
srt:MaximumMember
us-gaap:MeasurementInputExpectedTermMember
2023-12-31
0001863006
us-gaap:MeasurementInputPriceVolatilityMember
2024-09-30
0001863006
srt:MinimumMember
us-gaap:MeasurementInputPriceVolatilityMember
2023-12-31
0001863006
srt:MaximumMember
us-gaap:MeasurementInputPriceVolatilityMember
2023-12-31
0001863006
us-gaap:MeasurementInputRiskFreeInterestRateMember
2024-09-30
0001863006
srt:MinimumMember
us-gaap:MeasurementInputRiskFreeInterestRateMember
2023-12-31
0001863006
srt:MaximumMember
us-gaap:MeasurementInputRiskFreeInterestRateMember
2023-12-31
0001863006
us-gaap:FairValueInputsLevel3Member
2023-12-31
0001863006
us-gaap:FairValueInputsLevel3Member
2022-12-31
0001863006
us-gaap:FairValueInputsLevel3Member
2024-01-01
2024-09-30
0001863006
us-gaap:FairValueInputsLevel3Member
2023-01-01
2023-12-31
0001863006
us-gaap:FairValueInputsLevel3Member
2024-09-30
0001863006
us-gaap:MeasurementInputDiscountRateMember
vln:MonteCarloSimulationMember
2024-09-30
0001863006
srt:MinimumMember
us-gaap:MeasurementInputExpectedTermMember
vln:MonteCarloSimulationMember
2024-09-30
0001863006
srt:MaximumMember
us-gaap:MeasurementInputExpectedTermMember
vln:MonteCarloSimulationMember
2024-09-30
0001863006
us-gaap:MeasurementInputPriceVolatilityMember
vln:MonteCarloSimulationMember
2024-09-30
0001863006
us-gaap:MeasurementInputRiskFreeInterestRateMember
vln:MonteCarloSimulationMember
2024-09-30
0001863006
vln:EarnoutLiabilityMember
2024-01-01
2024-09-30
0001863006
srt:MinimumMember
us-gaap:MeasurementInputDiscountRateMember
2024-09-30
0001863006
srt:MaximumMember
us-gaap:MeasurementInputDiscountRateMember
2024-09-30
0001863006
srt:MinimumMember
us-gaap:MeasurementInputExpectedTermMember
2024-09-30
0001863006
srt:MaximumMember
us-gaap:MeasurementInputExpectedTermMember
2024-09-30
0001863006
us-gaap:MeasurementInputOptionVolatilityMember
2024-09-30
0001863006
vln:ValensSemiconductorLtdTwoThousandTwentyOneShareIncentivePlanMember
2024-09-30
0001863006
vln:ValensSemiconductorLtdTwoThousandTwentyOneShareIncentivePlanMember
2023-12-31
0001863006
vln:MergerAndAcquisitionTransactionMember
us-gaap:EmployeeStockOptionMember
2024-09-30
0001863006
vln:MergerAndAcquisitionTransactionMember
us-gaap:EmployeeStockOptionMember
2024-01-01
2024-09-30
0001863006
us-gaap:RelatedPartyMember
2024-01-01
2024-09-30
0001863006
us-gaap:EmployeeStockOptionMember
2024-09-30
0001863006
us-gaap:EmployeeStockOptionMember
2024-01-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2024-01-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:RelatedPartyMember
2024-01-01
2024-09-30
0001863006
srt:MinimumMember
vln:RangeOfExercisePriceOneMember
2024-01-01
2024-09-30
0001863006
srt:MaximumMember
vln:RangeOfExercisePriceOneMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePriceOneMember
2024-09-30
0001863006
vln:RangeOfExercisePriceOneMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePriceTwoMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePriceTwoMember
2024-09-30
0001863006
srt:MinimumMember
vln:RangeOfExercisePriceThreeMember
2024-01-01
2024-09-30
0001863006
srt:MaximumMember
vln:RangeOfExercisePriceThreeMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePriceThreeMember
2024-09-30
0001863006
vln:RangeOfExercisePriceThreeMember
2024-01-01
2024-09-30
0001863006
srt:MinimumMember
vln:RangeOfExercisePriceFourMember
2024-01-01
2024-09-30
0001863006
srt:MaximumMember
vln:RangeOfExercisePriceFourMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePriceFourMember
2024-09-30
0001863006
vln:RangeOfExercisePriceFourMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePricesFiveMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePricesFiveMember
2024-09-30
0001863006
vln:RangeOfExercisePricesSixMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePricesSixMember
2024-09-30
0001863006
vln:RangeOfExercisePricesSevenMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePricesSevenMember
2024-09-30
0001863006
vln:RangeOfExercisePricesEightMember
2024-01-01
2024-09-30
0001863006
vln:RangeOfExercisePricesEightMember
2024-09-30
0001863006
us-gaap:CostOfSalesMember
2024-01-01
2024-09-30
0001863006
us-gaap:CostOfSalesMember
2023-01-01
2023-09-30
0001863006
us-gaap:CostOfSalesMember
2024-07-01
2024-09-30
0001863006
us-gaap:CostOfSalesMember
2023-07-01
2023-09-30
0001863006
us-gaap:ResearchAndDevelopmentExpenseMember
2024-01-01
2024-09-30
0001863006
us-gaap:ResearchAndDevelopmentExpenseMember
2023-01-01
2023-09-30
0001863006
us-gaap:ResearchAndDevelopmentExpenseMember
2024-07-01
2024-09-30
0001863006
us-gaap:ResearchAndDevelopmentExpenseMember
2023-07-01
2023-09-30
0001863006
us-gaap:SellingAndMarketingExpenseMember
2024-01-01
2024-09-30
0001863006
us-gaap:SellingAndMarketingExpenseMember
2023-01-01
2023-09-30
0001863006
us-gaap:SellingAndMarketingExpenseMember
2024-07-01
2024-09-30
0001863006
us-gaap:SellingAndMarketingExpenseMember
2023-07-01
2023-09-30
0001863006
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2024-01-01
2024-09-30
0001863006
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2023-01-01
2023-09-30
0001863006
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2024-07-01
2024-09-30
0001863006
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2023-07-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2023-12-31
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:CostOfSalesMember
2024-01-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:CostOfSalesMember
2023-01-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:CostOfSalesMember
2024-07-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:CostOfSalesMember
2023-07-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:ResearchAndDevelopmentExpenseMember
2024-01-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:ResearchAndDevelopmentExpenseMember
2023-01-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:ResearchAndDevelopmentExpenseMember
2024-07-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:ResearchAndDevelopmentExpenseMember
2023-07-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:SellingAndMarketingExpenseMember
2024-01-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:SellingAndMarketingExpenseMember
2023-01-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:SellingAndMarketingExpenseMember
2024-07-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:SellingAndMarketingExpenseMember
2023-07-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2024-01-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2023-01-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2024-07-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
us-gaap:SellingGeneralAndAdministrativeExpensesMember
2023-07-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2023-01-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2024-07-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2023-07-01
2023-09-30
0001863006
us-gaap:EmployeeStockOptionMember
2024-01-01
2024-09-30
0001863006
us-gaap:EmployeeStockOptionMember
2023-01-01
2023-09-30
0001863006
us-gaap:EmployeeStockOptionMember
2024-07-01
2024-09-30
0001863006
us-gaap:EmployeeStockOptionMember
2023-07-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2024-01-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2023-01-01
2023-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2024-07-01
2024-09-30
0001863006
us-gaap:RestrictedStockUnitsRSUMember
2023-07-01
2023-09-30
0001863006
vln:PrivateWarrantMember
2024-01-01
2024-09-30
0001863006
vln:PrivateWarrantMember
2023-01-01
2023-09-30
0001863006
vln:PrivateWarrantMember
2024-07-01
2024-09-30
0001863006
vln:PrivateWarrantMember
2023-07-01
2023-09-30
0001863006
vln:PublicWarrantMember
2024-01-01
2024-09-30
0001863006
vln:PublicWarrantMember
2023-01-01
2023-09-30
0001863006
vln:PublicWarrantMember
2024-07-01
2024-09-30
0001863006
vln:PublicWarrantMember
2023-07-01
2023-09-30
0001863006
vln:ForfeiltureSharesMember
2024-01-01
2024-09-30
0001863006
vln:ForfeiltureSharesMember
2023-01-01
2023-09-30
0001863006
vln:ForfeiltureSharesMember
2024-07-01
2024-09-30
0001863006
vln:ForfeiltureSharesMember
2023-07-01
2023-09-30
0001863006
vln:AudioVideoMember
2024-01-01
2024-09-30
0001863006
vln:AutomotiveMember
2024-01-01
2024-09-30
0001863006
us-gaap:MaterialReconcilingItemsMember
2024-01-01
2024-09-30
0001863006
vln:AudioVideoMember
2023-01-01
2023-09-30
0001863006
vln:AutomotiveMember
2023-01-01
2023-09-30
0001863006
us-gaap:MaterialReconcilingItemsMember
2023-01-01
2023-09-30
0001863006
vln:AudioVideoMember
2024-07-01
2024-09-30
0001863006
vln:AutomotiveMember
2024-07-01
2024-09-30
0001863006
us-gaap:MaterialReconcilingItemsMember
2024-07-01
2024-09-30
0001863006
vln:AudioVideoMember
2023-07-01
2023-09-30
0001863006
vln:AutomotiveMember
2023-07-01
2023-09-30
0001863006
us-gaap:MaterialReconcilingItemsMember
2023-07-01
2023-09-30
0001863006
country:IL
2024-01-01
2024-09-30
0001863006
country:IL
2023-01-01
2023-09-30
0001863006
country:IL
2024-07-01
2024-09-30
0001863006
country:IL
2023-07-01
2023-09-30
0001863006
country:CN
2024-01-01
2024-09-30
0001863006
country:CN
2023-01-01
2023-09-30
0001863006
country:CN
2024-07-01
2024-09-30
0001863006
country:CN
2023-07-01
2023-09-30
0001863006
country:HK
2024-01-01
2024-09-30
0001863006
country:HK
2023-01-01
2023-09-30
0001863006
country:HK
2024-07-01
2024-09-30
0001863006
country:HK
2023-07-01
2023-09-30
0001863006
country:HU
2024-01-01
2024-09-30
0001863006
country:HU
2023-01-01
2023-09-30
0001863006
country:HU
2024-07-01
2024-09-30
0001863006
country:HU
2023-07-01
2023-09-30
0001863006
country:US
2024-01-01
2024-09-30
0001863006
country:US
2023-01-01
2023-09-30
0001863006
country:US
2024-07-01
2024-09-30
0001863006
country:US
2023-07-01
2023-09-30
0001863006
country:PT
2024-01-01
2024-09-30
0001863006
country:PT
2023-01-01
2023-09-30
0001863006
country:PT
2024-07-01
2024-09-30
0001863006
country:PT
2023-07-01
2023-09-30
0001863006
country:DE
2024-01-01
2024-09-30
0001863006
country:DE
2023-01-01
2023-09-30
0001863006
country:DE
2024-07-01
2024-09-30
0001863006
country:DE
2023-07-01
2023-09-30
0001863006
country:MX
2024-01-01
2024-09-30
0001863006
country:MX
2023-01-01
2023-09-30
0001863006
country:MX
2024-07-01
2024-09-30
0001863006
country:MX
2023-07-01
2023-09-30
0001863006
vln:OtherGeographicalAreasMember
2024-01-01
2024-09-30
0001863006
vln:OtherGeographicalAreasMember
2023-01-01
2023-09-30
0001863006
vln:OtherGeographicalAreasMember
2024-07-01
2024-09-30
0001863006
vln:OtherGeographicalAreasMember
2023-07-01
2023-09-30
0001863006
vln:CustomerAMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerAMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-12-31
0001863006
vln:CustomerBMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerBMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-12-31
0001863006
vln:CustomerCMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerCMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-12-31
0001863006
vln:CustomerDMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerDMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-12-31
0001863006
vln:CustomerEMember
us-gaap:AccountsReceivableMember
us-gaap:CreditConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerEMember
us-gaap:AccountsReceivableMember
us-gaap:CreditConcentrationRiskMember
2023-01-01
2023-12-31
0001863006
vln:CustomerFMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerFMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-12-31
0001863006
vln:CustomerDMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerDMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-09-30
0001863006
vln:CustomerDMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-07-01
2024-09-30
0001863006
vln:CustomerDMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-07-01
2023-09-30
0001863006
vln:CustomerCMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerCMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-09-30
0001863006
vln:CustomerCMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-07-01
2024-09-30
0001863006
vln:CustomerCMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-07-01
2023-09-30
0001863006
vln:CustomerFMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerFMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-09-30
0001863006
vln:CustomerFMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-07-01
2024-09-30
0001863006
vln:CustomerFMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-07-01
2023-09-30
0001863006
vln:CustomerAMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerAMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-09-30
0001863006
vln:CustomerAMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-07-01
2024-09-30
0001863006
vln:CustomerAMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-07-01
2023-09-30
0001863006
vln:CustomerGMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-01-01
2024-09-30
0001863006
vln:CustomerGMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-01-01
2023-09-30
0001863006
vln:CustomerGMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2024-07-01
2024-09-30
0001863006
vln:CustomerGMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-07-01
2023-09-30
0001863006
country:IL
2024-09-30
0001863006
country:IL
2023-12-31
0001863006
country:CN
2024-09-30
0001863006
country:CN
2023-12-31
0001863006
country:US
2024-09-30
0001863006
country:US
2023-12-31
0001863006
vln:OtherGeographicalAreasMember
2024-09-30
0001863006
vln:OtherGeographicalAreasMember
2023-12-31
0001863006
srt:ChiefExecutiveOfficerMember
2024-01-01
2024-09-30
0001863006
srt:ChiefExecutiveOfficerMember
us-gaap:RestrictedStockUnitsRSUMember
2024-01-01
2024-09-30
0001863006
us-gaap:StockOptionMember
2024-01-01
2024-09-30
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:shares
xbrli:pure
utr:sqm
Segment and Revenue by Geography and By Major Customer
|
9 Months Ended |
Sep. 30, 2024 |
Segment and Revenue by Geography and by Major Customer [Abstract] |
|
SEGMENT AND REVENUE BY GEOGRAPHY AND BY MAJOR CUSTOMER |
NOTE 14 - SEGMENT AND REVENUE BY GEOGRAPHY AND BY MAJOR CUSTOMER:
| a. | For the purpose of evaluating financial performance and allocating resources, the CODM reviews financial
information presented on a consolidated basis accompanied by disaggregated information about revenues, gross profit and operating loss
by the two identified reportable segments, to make decisions about resources to be allocated to the segments and assess their performance.
Assets’ information is not provided to the CODM and is not being reviewed. Revenues and cost of goods sold are directly associated with
the activities of a specific segment. Direct operating expenses, including general and administrative expenses, associated with the activities
of a specific segment are charged to that segment. General and administrative expenses which cannot be attributed directly, are allocated
evenly between segments. Other operating expenses are allocated to segments based on headcount ratio. |
| |
Nine months ended on
September 30, 2024 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 24,618 | | |
| 16,576 | | |
| 41,194 | |
Gross profit | |
| 18,203 | | |
| 6,001 | | |
| 24,204 | |
Research and development expenses | |
| (17,348 | ) | |
| (13,067 | ) | |
| (30,415 | ) |
Sales and marketing expenses | |
| (6,410 | ) | |
| (7,226 | ) | |
| (13,636 | ) |
General and administrative expenses | |
| (5,816 | ) | |
| (6,977 | ) | |
| (12,793 | ) |
Change in earnout liability | |
| (292 | ) | |
| - | | |
| (292 | ) |
Segment operating profit (loss) | |
| (11,663 | ) | |
| (21,269 | ) | |
| (32,932 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 38 | |
Financial income, net | |
| | | |
| | | |
| 3,659 | |
Loss before taxes on income | |
| | | |
| | | |
| (29,235 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 1,067 | | |
| 691 | | |
| 1,758 | |
Stock-based compensation | |
| 5,145 | | |
| 6,114 | | |
| 11,259 | |
| |
Nine months ended on
September 30, 2023 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 41,560 | | |
| 20,661 | | |
| 62,221 | |
Gross profit | |
| 32,114 | | |
| 6,951 | | |
| 39,065 | |
Research and development expenses | |
| (20,144 | ) | |
| (19,396 | ) | |
| (39,540 | ) |
Sales and marketing expenses | |
| (5,663 | ) | |
| (7,667 | ) | |
| (13,330 | ) |
General and administrative expenses | |
| (5,724 | ) | |
| (5,652 | ) | |
| (11,376 | ) |
Segment operating profit (loss) | |
| 583 | | |
| (25,764 | ) | |
| (25,181 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 1,618 | |
Financial expenses, net | |
| | | |
| | | |
| 1,160 | |
Loss before taxes on income | |
| | | |
| | | |
| (22,403 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 531 | | |
| 662 | | |
| 1,193 | |
Stock-based compensation | |
| 4,861 | | |
| 6,656 | | |
| 11,517 | |
| |
Three months ended on
September 30, 2024 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 9,371 | | |
| 6,667 | | |
| 16,038 | |
Gross profit | |
| 6,592 | | |
| 2,453 | | |
| 9,045 | |
Research and development expenses | |
| (5,569 | ) | |
| (4,740 | ) | |
| (10,309 | ) |
Sales and marketing expenses | |
| (2,470 | ) | |
| (2,410 | ) | |
| (4,880 | ) |
General and administrative expenses | |
| (2,211 | ) | |
| (3,614 | ) | |
| (5,825 | ) |
Change in earnout liability | |
| (264 | ) | |
| - | | |
| (264 | ) |
Segment operating profit (loss) | |
| (3,922 | ) | |
| (8,311 | ) | |
| (12,233 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 3 | |
Financial income, net | |
| | | |
| | | |
| 1,885 | |
Loss before taxes on income | |
| | | |
| | | |
| (10,345 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 559 | | |
| 264 | | |
| 823 | |
Stock-based compensation | |
| 1,721 | | |
| 2,039 | | |
| 3,760 | |
| |
Three months ended on
September 30, 2023 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 9,731 | | |
| 4,435 | | |
| 14,166 | |
Gross profit | |
| 7,380 | | |
| 958 | | |
| 8,338 | |
Research and development expenses | |
| (9,050 | ) | |
| (4,369 | ) | |
| (13,419 | ) |
Sales and marketing expenses | |
| (1,654 | ) | |
| (2,361 | ) | |
| (4,015 | ) |
General and administrative expenses | |
| (1,968 | ) | |
| (1,875 | ) | |
| (3,843 | ) |
Segment operating profit (loss) | |
| (5,292 | ) | |
| (7,647 | ) | |
| (12,939 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 89 | |
Financial income, net | |
| | | |
| | | |
| 368 | |
Loss before taxes on income | |
| | | |
| | | |
| (12,482 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 179 | | |
| 221 | | |
| 400 | |
Stock-based compensation | |
| 1,574 | | |
| 2,134 | | |
| 3,708 | |
The
following table shows revenue by geography, based on the customers’ “bill to” location:
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
U.S. dollars in thousands | |
Israel | |
| 582 | | |
| 1,858 | | |
| 151 | | |
| 592 | |
China | |
| 5,630 | | |
| 6,552 | | |
| 2,123 | | |
| 1,797 | |
Hong Kong | |
| 3,878 | | |
| 5,415 | | |
| 2,304 | | |
| 1,281 | |
Hungary | |
| 9,978 | | |
| 16,391 | | |
| 3,849 | | |
| 3,378 | |
United States | |
| 6,669 | | |
| 4,424 | | |
| 2,207 | | |
| 983 | |
Portugal | |
| 5,547 | | |
| 480 | | |
| 2,448 | | |
| 413 | |
Germany | |
| 2,011 | | |
| 6,914 | | |
| 584 | | |
| 1,277 | |
Mexico | |
| 1,358 | | |
| 5,863 | | |
| 173 | | |
| 1,554 | |
Other | |
| 5,541 | | |
| 14,324 | | |
| 2,199 | | |
| 2,891 | |
| |
| 41,194 | | |
| 62,221 | | |
| 16,038 | | |
| 14,166 | |
| c. | Supplemental data - Major Customers: |
The following tables summarize the
significant customers’ (including distributors) accounts receivable and revenues as a percentage of total accounts receivable and
total revenues, respectively:
| |
September 30,
2024 | | |
December 31,
2023 | |
Accounts Receivable | |
% of Account Receivable | |
Customer A | |
| 23 | % | |
| 11 | % |
Customer B | |
| 14 | % | |
| 4 | % |
Customer C | |
| 12 | % | |
| 3 | % |
Customer D | |
| 9 | % | |
| 19 | % |
Customer E | |
| 6 | % | |
| 11 | % |
Customer F | |
| 5 | % | |
| 10 | % |
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Revenues | |
% of Revenues | |
Customer D | |
| 16 | % | |
| 17 | % | |
| 23 | % | |
| 13 | % |
Customer C | |
| 13 | % | |
| 1 | % | |
| 17 | % | |
| 3 | % |
Customer F | |
| 8 | % | |
| 7 | % | |
| 10 | % | |
| 8 | % |
Customer A | |
| 6 | % | |
| 12 | % | |
| 3 | % | |
| 17 | % |
Customer G | |
| 7 | % | |
| 7 | % | |
| 3 | % | |
| 10 | % |
| d. | Long-lived assets by Geography: |
| |
September 30,
2024 | | |
December 31,
2023 | |
| |
U.S. dollars in thousands | |
Domestic (Israel) | |
| 8,046 | | |
| 4,419 | |
China | |
| 227 | | |
| 176 | |
USA | |
| 696 | | |
| 139 | |
Other | |
| 380 | | |
| 422 | |
| |
| 9,349 | | |
| 5,156 | |
|
Segment and Revenue by Geography and By Major Customer (Tables)
|
9 Months Ended |
Sep. 30, 2024 |
Segment and Revenue by Geography and by Major Customer [Abstract] |
|
Schedule of Evaluating Financial Performance and Allocating Resources |
| |
Nine months ended on
September 30, 2024 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 24,618 | | |
| 16,576 | | |
| 41,194 | |
Gross profit | |
| 18,203 | | |
| 6,001 | | |
| 24,204 | |
Research and development expenses | |
| (17,348 | ) | |
| (13,067 | ) | |
| (30,415 | ) |
Sales and marketing expenses | |
| (6,410 | ) | |
| (7,226 | ) | |
| (13,636 | ) |
General and administrative expenses | |
| (5,816 | ) | |
| (6,977 | ) | |
| (12,793 | ) |
Change in earnout liability | |
| (292 | ) | |
| - | | |
| (292 | ) |
Segment operating profit (loss) | |
| (11,663 | ) | |
| (21,269 | ) | |
| (32,932 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 38 | |
Financial income, net | |
| | | |
| | | |
| 3,659 | |
Loss before taxes on income | |
| | | |
| | | |
| (29,235 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 1,067 | | |
| 691 | | |
| 1,758 | |
Stock-based compensation | |
| 5,145 | | |
| 6,114 | | |
| 11,259 | |
| |
Nine months ended on
September 30, 2023 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 41,560 | | |
| 20,661 | | |
| 62,221 | |
Gross profit | |
| 32,114 | | |
| 6,951 | | |
| 39,065 | |
Research and development expenses | |
| (20,144 | ) | |
| (19,396 | ) | |
| (39,540 | ) |
Sales and marketing expenses | |
| (5,663 | ) | |
| (7,667 | ) | |
| (13,330 | ) |
General and administrative expenses | |
| (5,724 | ) | |
| (5,652 | ) | |
| (11,376 | ) |
Segment operating profit (loss) | |
| 583 | | |
| (25,764 | ) | |
| (25,181 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 1,618 | |
Financial expenses, net | |
| | | |
| | | |
| 1,160 | |
Loss before taxes on income | |
| | | |
| | | |
| (22,403 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 531 | | |
| 662 | | |
| 1,193 | |
Stock-based compensation | |
| 4,861 | | |
| 6,656 | | |
| 11,517 | |
| |
Three months ended on
September 30, 2024 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 9,371 | | |
| 6,667 | | |
| 16,038 | |
Gross profit | |
| 6,592 | | |
| 2,453 | | |
| 9,045 | |
Research and development expenses | |
| (5,569 | ) | |
| (4,740 | ) | |
| (10,309 | ) |
Sales and marketing expenses | |
| (2,470 | ) | |
| (2,410 | ) | |
| (4,880 | ) |
General and administrative expenses | |
| (2,211 | ) | |
| (3,614 | ) | |
| (5,825 | ) |
Change in earnout liability | |
| (264 | ) | |
| - | | |
| (264 | ) |
Segment operating profit (loss) | |
| (3,922 | ) | |
| (8,311 | ) | |
| (12,233 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 3 | |
Financial income, net | |
| | | |
| | | |
| 1,885 | |
Loss before taxes on income | |
| | | |
| | | |
| (10,345 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 559 | | |
| 264 | | |
| 823 | |
Stock-based compensation | |
| 1,721 | | |
| 2,039 | | |
| 3,760 | |
| |
Three months ended on
September 30, 2023 | |
| |
Audio-Video | | |
Automotive | | |
Consolidated | |
| |
U.S. dollars in thousands | |
Revenues | |
| 9,731 | | |
| 4,435 | | |
| 14,166 | |
Gross profit | |
| 7,380 | | |
| 958 | | |
| 8,338 | |
Research and development expenses | |
| (9,050 | ) | |
| (4,369 | ) | |
| (13,419 | ) |
Sales and marketing expenses | |
| (1,654 | ) | |
| (2,361 | ) | |
| (4,015 | ) |
General and administrative expenses | |
| (1,968 | ) | |
| (1,875 | ) | |
| (3,843 | ) |
Segment operating profit (loss) | |
| (5,292 | ) | |
| (7,647 | ) | |
| (12,939 | ) |
Change in fair value of Forfeiture Shares | |
| | | |
| | | |
| 89 | |
Financial income, net | |
| | | |
| | | |
| 368 | |
Loss before taxes on income | |
| | | |
| | | |
| (12,482 | ) |
| |
| | | |
| | | |
| | |
Depreciation and Amortization expenses | |
| 179 | | |
| 221 | | |
| 400 | |
Stock-based compensation | |
| 1,574 | | |
| 2,134 | | |
| 3,708 | |
|
Schedule of Revenue by Geography, Based on the Customers |
The
following table shows revenue by geography, based on the customers’ “bill to” location:
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
U.S. dollars in thousands | |
Israel | |
| 582 | | |
| 1,858 | | |
| 151 | | |
| 592 | |
China | |
| 5,630 | | |
| 6,552 | | |
| 2,123 | | |
| 1,797 | |
Hong Kong | |
| 3,878 | | |
| 5,415 | | |
| 2,304 | | |
| 1,281 | |
Hungary | |
| 9,978 | | |
| 16,391 | | |
| 3,849 | | |
| 3,378 | |
United States | |
| 6,669 | | |
| 4,424 | | |
| 2,207 | | |
| 983 | |
Portugal | |
| 5,547 | | |
| 480 | | |
| 2,448 | | |
| 413 | |
Germany | |
| 2,011 | | |
| 6,914 | | |
| 584 | | |
| 1,277 | |
Mexico | |
| 1,358 | | |
| 5,863 | | |
| 173 | | |
| 1,554 | |
Other | |
| 5,541 | | |
| 14,324 | | |
| 2,199 | | |
| 2,891 | |
| |
| 41,194 | | |
| 62,221 | | |
| 16,038 | | |
| 14,166 | |
|
Schedule of Supplemental Data - Major Customers |
The following tables summarize the
significant customers’ (including distributors) accounts receivable and revenues as a percentage of total accounts receivable and
total revenues, respectively:
| |
September 30,
2024 | | |
December 31,
2023 | |
Accounts Receivable | |
% of Account Receivable | |
Customer A | |
| 23 | % | |
| 11 | % |
Customer B | |
| 14 | % | |
| 4 | % |
Customer C | |
| 12 | % | |
| 3 | % |
Customer D | |
| 9 | % | |
| 19 | % |
Customer E | |
| 6 | % | |
| 11 | % |
Customer F | |
| 5 | % | |
| 10 | % |
| |
Nine months ended
September 30 | | |
Three months ended
September 30 | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Revenues | |
% of Revenues | |
Customer D | |
| 16 | % | |
| 17 | % | |
| 23 | % | |
| 13 | % |
Customer C | |
| 13 | % | |
| 1 | % | |
| 17 | % | |
| 3 | % |
Customer F | |
| 8 | % | |
| 7 | % | |
| 10 | % | |
| 8 | % |
Customer A | |
| 6 | % | |
| 12 | % | |
| 3 | % | |
| 17 | % |
Customer G | |
| 7 | % | |
| 7 | % | |
| 3 | % | |
| 10 | % |
|
Schedule of Long-Lived Assets by Geography |
Long-lived assets by Geography:
| |
September 30,
2024 | | |
December 31,
2023 | |
| |
U.S. dollars in thousands | |
Domestic (Israel) | |
| 8,046 | | |
| 4,419 | |
China | |
| 227 | | |
| 176 | |
USA | |
| 696 | | |
| 139 | |
Other | |
| 380 | | |
| 422 | |
| |
| 9,349 | | |
| 5,156 | |
|