|
3,049,130 American Depositary Shares
ITAMAR MEDICAL LTD.
Representing Ordinary Shares |
| |
![]() |
|
| | | | | | | | | | | | | |
| | |
Per ADS
|
| |
Total
|
| ||||||
Price to the public | | | | $ | 22.750 | | | | | $ | 69,367,707 | | |
Underwriting discounts and commissions(1) | | | | $ | 1.365 | | | | | $ | 4,162,062 | | |
Proceeds to us (before expenses) | | | | $ | 21.385 | | | | | $ | 42,095,645 | | |
Proceeds to Selling Shareholder (before expenses) | | | | $ | 21.385 | | | | | $ | 23,110,000 | | |
| | | | | | | | | | | | | |
|
| |
Page
|
| |||
| | | | S-iii | | | |
| | | | S-v | | | |
| | | | S-1 | | | |
| | | | S-6 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-26 | | | |
| | | | S-35 | | | |
| | | | S-35 | | | |
| | | | S-36 | | | |
| | | | S-37 | | | |
PROSPECTUS
|
| ||||||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 25 | | |
|
| |
Page
|
| |||
PROSPECTUS
|
| ||||||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
| | |
(U.S. dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||
| | |
(Unaudited)
|
| | | | | | | | | | | | | | | | | | | |||||||||
Revenues
|
| | | $ | 28,262 | | | | | $ | 21,493 | | | | | $ | 31,258 | | | | | $ | 24,189 | | | | | $ | 20,701 | | |
Cost of revenues
|
| | | | 8,390 | | | | | | 4,869 | | | | | | 6,984 | | | | | | 5,726 | | | | | | 5,002 | | |
Gross profit
|
| | | | 19,872 | | | | | | 16,624 | | | | | | 24,274 | | | | | | 18,463 | | | | | | 15,699 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing
|
| | | | 17,446 | | | | | | 12,985 | | | | | | 18,294 | | | | | | 12,699 | | | | | | 12,140 | | |
Research and development
|
| | | | 4,064 | | | | | | 3,165 | | | | | | 4,520 | | | | | | 3,638 | | | | | | 4,129 | | |
General and administrative
|
| | | | 6,051 | | | | | | 4,491 | | | | | | 6,354 | | | | | | 5,247 | | | | | | 5,278 | | |
Total operating expenses
|
| | | | 27,561 | | | | | | 20,641 | | | | | | 29,168 | | | | | | 21,584 | | | | | | 21,547 | | |
Operating loss
|
| | | | (7,689) | | | | | | (4,017) | | | | | | (4,894) | | | | | | (3,121) | | | | | | (5,848) | | |
Financial income (expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial income
|
| | | | 530 | | | | | | 336 | | | | | | 454 | | | | | | 244 | | | | | | 1,591 | | |
Financial expenses
|
| | | | (693) | | | | | | (895) | | | | | | (1,233) | | | | | | (1,161) | | | | | | (4,884) | | |
Gain from derivative instruments, net
|
| | | | — | | | | | | 442 | | | | | | 442 | | | | | | 2,433 | | | | | | 3,925 | | |
Financial income (expenses), net
|
| | | | (163) | | | | | | (117) | | | | | | (337) | | | | | | 1,516 | | | | | | 632 | | |
Loss before taxes on income
|
| | | | (7,852) | | | | | | (4,134) | | | | | | (5,231) | | | | | | (1,605) | | | | | | (5,216) | | |
Taxes on Income
|
| | | | (147) | | | | | | (135) | | | | | | (37) | | | | | | (124) | | | | | | (85) | | |
Net loss
|
| | | $ | (7,999) | | | | | $ | (4,269) | | | | | $ | (5,268) | | | | | $ | (1,729) | | | | | $ | (5,301) | | |
Loss per share – basic and diluted (in U.S. dollars)
|
| | | $ | (0.02) | | | | | $ | (0.01) | | | | | $ | (0.02) | | | | | $ | (0.01) | | | | | $ | (0.02) | | |
|
| | |
As of September 30, 2020
|
| |||
| | |
(U.S. dollars in thousands)
(Unaudited) |
| |||
Consolidated Statement of Financial Position Data: | | | |||||
Cash and cash equivalents
|
| | | $ | 25,153 | | |
Short-term bank deposits
|
| | | | 16,000 | | |
Working capital(1)
|
| | | | 42,526 | | |
Total assets
|
| | | | 64,068 | | |
Total liabilities
|
| | | | 18,032 | | |
Total equity
|
| | | | 46,036 | | |
| | |
As of September 30, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(U.S. dollars in thousands)
(unaudited) |
| |||||||||
Cash, cash equivalents and short-term bank deposits
|
| | | $ | 41,153 | | | | | $ | 82,419 | | |
Equity: | | | | | | | | | | | | | |
Share capital
|
| | | $ | 1,136 | | | | | $ | 1,315 | | |
Additional paid-in capital
|
| | | | 161,456 | | | | | | 202,543 | | |
Accumulated deficit
|
| | | | (116,556) | | | | | | (116,556) | | |
Total equity
|
| | | | 46,036 | | | | | | 87,302 | | |
Total capitalization
|
| | | $ | 46,036 | | | | | $ | 87,302 | | |
|
Public offering price per ADS
|
| | | | | | | | | $ | 22.75 | | |
|
Net tangible book value per ADS as of September 30, 2020
|
| | | $ | 3.20 | | | | | | | | |
|
Increase in net tangible book value per ADS attributable to the offering
|
| | | | 2.17 | | | | | | | | |
|
As adjusted net tangible book value per ADS after giving effect to the offering
|
| | | | | | | | | | 5.37 | | |
|
Dilution per ADS to new investors participating in the offering
|
| | | | | | | | | $ | 17.38 | | |
Name of Beneficial Owner
|
| |
Number of
Ordinary Shares Beneficially Owned Before the Offering |
| |
Percentage of
Ordinary Shares Beneficially Owned Before the Offering |
| |
Number of
Ordinary Shares Underlying ADSs to be Sold in this Offering |
| |
Number of
Ordinary Shares Underlying ADSs to be Sold in this Offering (With Full Exercise) |
| |
Percentage
of Ordinary Shares Beneficially Owned After the Offering |
| |
Percentage
of Ordinary Shares Beneficially Owned After the Offering (With Full Exercise) |
| ||||||||||||||||||
Viola Growth 2 A.V.
Limited Partnership and affiliated entities |
| | | | 72,896,918(1) | | | | | | 17.2% | | | | | | 32,419,920 | | | | | | 39,300,000 | | | | | | 8.4% | | | | | | 6.9% | | |
Underwriters
|
| |
Number of
ADSs |
| |||
Piper Sandler & Co.
|
| | | | 1,123,300 | | |
Cowen and Company, LLC
|
| | | | 962,915 | | |
SVB Leerink LLC
|
| | | | 962,915 | | |
Total
|
| | | | 3,049,130 | | |
| | |
No
Exercise of Option |
| |
Full
Exercise of Option |
| ||||||
Per ADS
|
| | | $ | 1.365 | | | | | $ | 1.365 | | |
Total
|
| | | $ | 4,162,062 | | | | | $ | 4,786,371 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 25 | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | $ | 13,092.00 | | |
Financial Industry Regulatory Authority, Inc. filing fee
|
| | | | 18,500 | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | $ | * | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | |
Expenses
|
| |
Amount
|
| |||
U.S. Securities and Exchange Commission registration fee
|
| | | $ | 3,613.04 | | |
Financial Industry Regulatory Authority, Inc. filing fee
|
| | | $ | 5,451.80 | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | | * | | |