Financing Activities Net cash provided by financing activities of $0.3 million for the year ended December 31, 2022 was related to $0.9 million of proceeds received from a loan granted from a commercial bank (IBI) and $0.1 million of proceeds from loan received from related party, offset by deferred offering costs of $0.1 million and repayment of principal relating to a straight loan received from a commercial bank (SVB) of $0.6 million.
Net cash provided by financing activities of $0.3 million for the year ended December 31, 2022 was related to $0.9 million of proceeds received from a loan granted from a commercial bank (IBI) and $0.1 million of proceeds from loan received from related party, offset by deferred offering costs of $0.1 million and repayment of principal relating to a straight loan received from a commercial bank (SVB) of $0.6 million.
Consequently, most of the transaction price is allocated to the software licenses as management believes the technology and products covered under the software license component are mature and fully functional. 64 Advertising Commencing 2022, revenue in small volume is also derived from the traffic operations in the Google AdSense program, a web advertising platform, that we make available on our websites.
Consequently, most of the transaction price is allocated to the software licenses as management believes the technology and products covered under the software license component are mature and fully functional. Advertising Commencing 2022, revenue in small volume is also derived from the traffic operations in the Google AdSense program, a web advertising platform, that we make available on our websites.
On July 26, 2022, we terminated the 2022 Loan Agreement and the security interest on all our assets was removed. 70 Upon making of the initial Advance, we agreed to issue to SVB a warrant to purchase (i) 4,784 Series C Convertible Preferred Shares, or (ii) ordinary shares in the event that we have listed its securities for trading on Nasdaq, or (iii) upon SVB’s written irrevocable election in its sole discretion, the same class and series, or other designation, of convertible preferred share or other senior equity security sold and issued by us in the next equity financing over a 15-years period commencing the issuance date of such warrant, at an exercise price of $5.12 per share, provided that if the class is the next equity financing securities, then the exercise price shall be the lowest price per share for which next equity financing securities are sold or issued by us.
On July 26, 2022, we terminated the 2022 Loan Agreement and the security interest on all our assets was removed. 68 Upon making of the initial Advance, we agreed to issue to SVB a warrant to purchase (i) 4,784 Series C Convertible Preferred Shares, or (ii) ordinary shares in the event that we have listed its securities for trading on Nasdaq, or (iii) upon SVB’s written irrevocable election in its sole discretion, the same class and series, or other designation, of convertible preferred share or other senior equity security sold and issued by us in the next equity financing over a 15-years period commencing the issuance date of such warrant, at an exercise price of $5.12 per share, provided that if the class is the next equity financing securities, then the exercise price shall be the lowest price per share for which next equity financing securities are sold or issued by us.
Critical Accounting Estimates Use of Estimates The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Our management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made.
E. Critical Accounting Estimates Use of Estimates The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Our management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made.
If we are unable to raise additional funds when desired, our business, financial condition and results of operations could be adversely affected. 69 SVB Loans On February 19, 2017, we and Beamr, Inc., our wholly owned subsidiary, entered into a Loan Agreement, or the 2017 Loan Agreement, with SVB under which we had a right to borrow from SVB up to $3 million bearing interest at a floating per annum rate equal to the Wall Street Journal Prime Rate plus 3.5% (upon occurrence of an ‘default event’ as defined in the Loan Agreement, the principal amount shall bear interest at a rate per annum which is 5% above the rate that is otherwise applicable thereto) which shall be payable monthly.
If we are unable to raise additional funds when desired, our business, financial condition and results of operations could be adversely affected. 67 SVB Loans On February 19, 2017, we and Beamr, Inc., our wholly owned subsidiary, entered into a Loan Agreement, or the 2017 Loan Agreement, with SVB under which we had a right to borrow from SVB up to $3 million bearing interest at a floating per annum rate equal to the Wall Street Journal Prime Rate plus 3.5% (upon occurrence of an ‘default event’ as defined in the Loan Agreement, the principal amount shall bear interest at a rate per annum which is 5% above the rate that is otherwise applicable thereto) which shall be payable monthly.
Upon completion of our initial public offering, the advance investment amounts were converted into an aggregate of 1,142,856 ordinary shares based on a conversion price of $3.20 per ordinary share.
Upon completion of our initial public offering, the advance investment amounts were fully converted into an aggregate of 1,142,856 ordinary shares based on a conversion price of $3.20 per ordinary share.
Net cash used in financing activities of $0.1 million for the year ended December 31, 2021 was related to repayment of a straight loan and facility fees of $0.5 million and deferred offering costs of $0.2 million and offset by proceeds received from a paycheck protection program note of $0.05 million and proceeds received from issuance of convertible advanced investments of $0.6 million.
Net cash used in financing activities of $0.1 million for the year ended December 31, 2021 was related to repayment of a straight loan and facility fees of $0.5 million and deferred offering costs of $0.2 million and offset by proceeds received from a paycheck protection program note of $0.05 million and proceeds received from issuance of convertible advanced investments of $0.6 million. 70 C.
The material weakness related to lack of sufficient internal accounting personnel, segregation of duties, and lack of sufficient internal controls (including IT general controls, entity level controls and transaction level controls).
The material weakness were related to lack of sufficient internal accounting personnel, segregation of duties, and lack of sufficient internal controls (including IT general controls, entity level controls and transaction level controls).
We currently license three core video and image compression products that help our customers use video and images to further their businesses in meaningful ways: (1) a suite of video compression software encoder solutions including the Beamr 4 encoder, Beamr 4X content adaptive encoder, Beamr 5 encoder and the Beamr 5X content adaptive encoder, (2) Beamr JPEGmini photo optimization software solutions for reducing JPEG file sizes, and (3) Beamr Silicon IP block, a hardware solution for integration into dedicated video encoding ASICs, GPUs, and application processors.
We currently license three core video and image compression products that help our customers use video and images to further their businesses in meaningful ways: (1) a suite of video compression software encoder solutions including the Beamr 4 H.264 encoder, Beamr 4X H.264 content adaptive encoder, Beamr 5 HEVC encoder and the Beamr 5X HEVC content adaptive encoder, (2) Beamr JPEGmini photo optimization software solutions for reducing JPEG file sizes, and (3) Beamr Silicon IP block, a hardware solution for integration into dedicated video encoding ASICs, GPUs, and application processors.
Selling and Marketing Expenses Our selling and marketing expenses consist primarily of personnel related costs for our sales and marketing functions, including salaries and other direct personnel-related costs. Additional expenses include marketing program costs, amortization of acquired customer relationships and trade names, intangible assets, and payment processer commissions.
Selling and Marketing Expenses Our selling and marketing expenses consist primarily of personnel related costs for our sales and marketing functions, including salaries and other direct personnel-related costs. Additional expenses include marketing program costs, amortization of acquired customer relationships and trade names and payment processer commissions.
An emerging growth company may take advantage of specified reduced reporting and other requirements that are otherwise applicable generally to public companies. These provisions include exemption from the auditor attestation requirement under Section 404 of the Sarbanes-Oxley Act of 2002, in the assessment of the emerging growth company’s internal control over financial reporting.
An emerging growth company may take advantage of specified reduced reporting and other requirements that are otherwise applicable generally to public companies. These provisions include exemption from the auditor attestation requirement under Section 404 of the Sarbanes-Oxley Act of 2002, in the assessment of the emerging growth company’s internal control over financial reporting. 71 ITEM 6.
Operating and Financial Review and Prospectus—Components of Our Results of Operations ” and elsewhere in this Annual Report, we are not aware of any trends, uncertainties, demands, commitments or events for the period from January 1, 2022 to December 31, 2022 that are reasonably likely to have a material effect on our total revenues, income, profitability, liquidity or capital resources, or that caused the disclosed financial information to be not necessarily indicative of future operating results or financial condition. 72 E.
Operating and Financial Review and Prospectus—Components of Our Results of Operations ” and elsewhere in this Annual Report, we are not aware of any trends, uncertainties, demands, commitments or events for the period from January 1, 2023 to December 31, 2023 that are reasonably likely to have a material effect on our total revenues, income, profitability, liquidity or capital resources, or that caused the disclosed financial information to be not necessarily indicative of future operating results or financial condition.
According to the 2022 Loan Agreement, commencing as of August 1, 2022 through December 31, 2022, SVB may, in its sole discretion in each instance, pursuant to our request, finance specific eligible account receivables of ours, as determined in the 2022 Loan Agreement, in a total amount equal to the face amount of the eligible account receivable multiplied by a rate of 80%, subject to reduction by SVB in its discretion, or the Advance, provided that the aggregate amount of all outstanding Advances shall not exceed the lesser of (i) an aggregate principal amount equal to $350,000, or the Revolving Line, or (ii) 80% of all eligible account receivables minus the sum of all outstanding principal amounts of any Advances, subject to reduction by SVB in its discretion.
According to the 2022 Loan Agreement, commencing as of August 1, 2022 through December 31, 2022, SVB may, in its sole discretion in each instance, pursuant to our request, finance specific eligible account receivables of ours, as determined in the 2022 Loan Agreement, in a total amount equal to the face amount of the eligible account receivable multiplied by a rate of 80%, subject to reduction by SVB in its discretion, or the Advance, provided that the aggregate amount of all outstanding Advances shall not exceed the lesser of (i) an aggregate principal amount equal to $0.35 million, or the Revolving Line, or (ii) 80% of all eligible account receivables minus the sum of all outstanding principal amounts of any Advances, subject to reduction by SVB in its discretion.
In connection with the audit of our consolidated financial statements as of December 31, 2022, we identified control deficiencies in our financial reporting process that constitute a material weakness for the three years then ended.
In connection with the audit of our consolidated financial statements for the years ended December 31, 2022 and 2021, we identified control deficiencies in our financial reporting process that constitute a material weakness for the three years then ended.
Due to the high cost and complexity of deploying our existing software solutions and the long sales lead times, we have a made a strategic decision to focus our resources on the development and commercialization of our next-generation product, the Beamr HW-Accelerated Content Adaptive Encoding solution, a SaaS solution that is designed, based on our own internal testing, to be up to 10x more cost efficient than our existing software-based solutions, resulting in reduced media storage, processing and delivery costs.
Due to the high cost and complexity of deploying our existing software solutions and the long sales lead times, we have a made a strategic decision to focus our resources on the development and commercialization of our next-generation product, the Beamr Cloud, a SaaS solution that is designed, based on our own internal testing, to be up to 10x more cost efficient than our existing software-based solutions, resulting in reduced media storage, processing and delivery costs.
The decrease was primarily due to a decrease in the change of fair value of convertible advanced investment, a decrease in exchange rate differences and a decrease in modification of terms relating to straight loan offset by an increase in amortization of discount and accrued interest and discount expense relating to liability to related party.
The decrease was primarily due to a decrease in the change of fair value of convertible advanced investment, a decrease in exchange rate differences and a decrease in modification of terms relating to straight loan offset by an increase in amortization of discount and accrued interest and discount expense relating to liability to controlling shareholder.
Convertible Advance Investment On August 25, 2021 and August 6, 2019, we entered into separate advance investment agreements with several current shareholders under which we raised an amount of $560,000 and $3,097,000, respectively, which was not interest bearing but was eligible for conversion into our ordinary shares based on a variable conversion price depending on the occurrence of certain liquidation events.
Convertible Advance Investment On August 25, 2021 and August 6, 2019, we entered into separate advance investment agreements with several current shareholders under which we raised an amount of $0.56 million and $3.1 million, respectively, which was not interest bearing but was eligible for conversion into our ordinary shares based on a variable conversion price depending on the occurrence of certain liquidation events.
IBI Spikes Loan On July 7, 2022, we entered into a funding agreement with IBI providing for a loan, or the IBI Loan, in the amount of NIS 3.1 million (approximately $900,000), or the IBI Loan Agreement.
IBI Spikes Loan On July 7, 2022, we entered into a funding agreement with IBI providing for a loan, or the IBI Loan, in the amount of NIS 3.1 million (approximately $0.9 million), or the IBI Loan Agreement.
At the heart of our patented optimization technology is the proprietary BQM, that is highly correlated with the human visual system. BQM is integrated into our CABR, system, which maximizes quality and remove visual redundancies resulting in a smaller file size.
At the heart of our patented optimization technology is the proprietary BQM that is highly correlated with the human visual system. BQM is integrated into our content adaptive bitrate, or CABR, system which together maximizes quality and removes visual redundancies resulting in a smaller file size.
Other Income Year Ended December 31, (U.S. dollars in thousands) 2022 2021 Other income $ - $ 129 Other income of $0.01 million for the year ended December 31, 2021, was a onetime occurrence of other income due to forgiveness of loans under paycheck protection program.
Other Income Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Change in fair value of convertible advanced investment $ - $ - $ 129 Other income of $0.01 million for the year ended December 31, 2021, was a onetime occurrence of other income due to forgiveness of loans under paycheck protection program.
In June 2018, we subsequently drew down a cash amount in the aggregate principal amount of $3 million, or the 2017 Loan, payable in 36 equal installments on a monthly basis commencing the following month after draw down. On July 26, 2022, we terminated the 2017 Loan Agreement. The Loan is sometimes referred to herein as a “straight loan” .
In June 2018, we subsequently drew down a cash amount in the aggregate principal amount of $3 million, or the 2017 Loan, payable in 36 equal installments on a monthly basis commencing the following month after drawdown. In June 2022, the loan was fully paid. The Loan is sometimes referred to herein as a “straight loan” .
Liquidity and Capital Resources We have financed our operations through cash generated from operations, the proceeds from private offerings, proceeds from receiving convertible advanced investments from our current shareholders and others and proceeds from our initial public offering on the Nasdaq.
Liquidity and Capital Resources We have financed our operations through cash generated from operations, proceeds received from private offerings, proceeds from convertible advanced investments received from our current shareholders, proceeds from straight loans received from bank institutions and proceeds from our initial public offering on the Nasdaq.
We allocate overhead expenses related to the services agreement and the office agreement expenses under which we receive recurring consulting and related services from our founder Sharon Carmel as Chief Executive Officer and an entity controlled by him, Sharon Carmel Management, Ltd.
We allocate overhead expenses related to the services agreement under which we receive recurring consulting and related services from our founder Sharon Carmel as Chief Executive Officer and an entity controlled by him, Sharon Carmel Management, Ltd. The allocation was done based on the management estimation to reflect the contribution to the related activity.
Completion of our Initial Public Offering On February 27, 2023, we announced the pricing of our initial public offering of 1,950,000 ordinary shares at a public offering price of $4.00 per ordinary share, for aggregate gross proceeds of $7,800,000 prior to deducting underwriting discounts and other offering expenses.
Completion of our Initial Public Offering On March 2, 2023, we closed our initial public offering of 1,950,000 ordinary shares at a public offering price of $4.00 per ordinary share, for aggregate gross proceeds of $7.8 million prior to deducting underwriting discounts and other offering expenses.
For additional information, see “Item 3.D—Risk Factors—Risks Related to Our Operations in Russia—Russia’s invasion of Ukraine and sanctions brought against Russia could disrupt our software development operations in Russia.” Components of Our Results of Operations Revenue Software Licensing Our revenues are mainly comprised of revenue from licensing the rights to use our software for a limited term (mainly for a period of one to three years) or on a perpetual basis for enterprises that incorporate our perpetual license in their own products delivered to end users and for our products sold to thousands of private consumers, as applicable to each contract, and from and provision of related maintenance and technical support services (i.e.
See “ Item 3.D Risk Factors—Risks Related to Our Operations in Israel–Political, economic and military conditions in Israel could materially and adversely affect our business. ” 61 Components of Our Results of Operations Revenue Software Licensing Our revenues are mainly comprised of revenue from licensing the rights to use our software for a limited term (mainly for a period of one to three years) or on a perpetual basis for enterprises that incorporate our perpetual license in their own products delivered to end users and for our products sold to thousands of private consumers, as applicable to each contract, and from and provision of related maintenance and technical support services (i.e.
In consideration for the grant of the IBI Loan, we are required to pay to IBI a non-refundable one-time fee of 1.5% of the IBI Loan amount and we issued a warrant to purchase 65,562 ordinary shares at an exercise price of $3.20 per share.
The IBI Loan Agreement provides for certain customary covenants and accelerates in the event of default. In consideration for the grant of the IBI Loan, we are required to pay to IBI a non-refundable one-time fee of 1.5% of the IBI Loan amount and we issued a warrant to purchase 65,562 ordinary shares at a variable exercise price.
Due to cumulative losses, we maintain a valuation allowance against our deferred tax assets. We consider all available evidence, both positive and negative, in assessing the extent to which a valuation allowance should be applied against our deferred tax assets. Realization of our deferred tax assets depends upon future earnings, the timing and amount of which are uncertain.
Due to cumulative net operating losses, we maintain a full valuation allowance against our deferred tax assets. We consider all available evidence, both positive and negative, in assessing the extent to which a valuation allowance should be applied against our deferred tax assets.
Year Ended December 31, (U.S. dollars in thousands) 2022 2021 2020 Revenues $ 2,863 $ 3,300 $ 3,176 Cost of revenues $ (98 ) $ (90 ) $ (94 ) Gross profit $ 2,765 $ 3,210 $ 3,082 Operating expenses: Research and development $ (2,063 ) $ (2,032 ) $ (2,727 ) Sales and marketing $ (905 ) $ (959 ) $ (1,371 ) General and administrative $ (828 ) $ (773 ) $ (671 ) Other income $ - $ 129 $ 20 Operating loss $ (1,031 ) $ (425 ) $ (1,667 ) Financing expenses, net $ (165 ) $ (475 ) $ (697 ) Tax on income $ (52 ) $ (52 ) $ (95 ) Net loss $ (1,248 ) $ (952 ) $ (2,459 ) Revenues, Cost of Revenues and Gross Profit The following table presents our revenue, cost of revenues and gross profit for the periods indicated: Year Ended December 31, (U.S. dollars in thousands) 2022 2021 2020 Revenues $ 2,863 $ 3,300 $ 3,176 Cost of revenues $ (98 ) $ (90 ) $ (94 ) Gross profit $ 2,765 $ 3,210 $ 3,082 66 Revenues decreased by $0.4 million, or 13%, to $2.9 million for the year ended December 31, 2022, from $3.3 million for the year ended December 31, 2021.
Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Revenues $ 2,909 $ 2,863 $ 3,300 Cost of revenues $ (96 ) $ (98 ) $ (90 ) Gross profit $ 2,813 $ 2,765 $ 3,210 Operating expenses: Research and development $ (1,824 ) $ (2,063 ) $ (2,032 ) Sales and marketing $ (361 ) $ (905 ) $ (959 ) General and administrative $ (1,506 ) $ (828 ) $ (773 ) Other income $ - $ - $ 129 Operating loss $ (878 ) $ (1,031 ) $ (425 ) Financing income (expenses), net $ 222 $ (165 ) $ (475 ) Tax on income $ (39 ) $ (52 ) $ (52 ) Net loss $ (695 ) $ (1,248 ) $ (952 ) 64 Revenues, Cost of Revenues and Gross Profit The following table presents our revenue, cost of revenues and gross profit for the periods indicated: Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Revenues $ 2,909 $ 2,863 $ 3,300 Cost of revenues $ (96 ) $ (98 ) $ (90 ) Gross profit $ 2,813 $ 2,765 $ 3,210 Revenues increased by $0.05 million or 2% to $2.9 million for the year ended December 31, 2023, from $2.86 million for the year ended December 31, 2022.
Operating Expenses Research and Development Our research and development expenses consist primarily of costs incurred for personnel-related expenses for our technical staff, including salaries and other direct personnel-related costs. Additional expenses include consulting, amortization of acquired technology intangible asset and professional fees for third-party development resources.
Operating Expenses Research and Development Our research and development expenses consist primarily of costs incurred for personnel-related expenses for our technical staff, including salaries and other direct personnel-related costs excluding costs associated with creating the internally developed software related to our cloud-based SaaS. Additional expenses include consulting, amortization of acquired technology and professional fees for third-party development resources.
We expect our selling and marketing expenses will increase on an absolute dollar basis for the foreseeable future as we continue to increase investments to support our growth. We also anticipate that selling and marketing expenses will increase as a percentage of revenue in the near and medium-term.
We expect our selling and marketing expenses will increase on an absolute dollar basis for the foreseeable future as we continue to increase investments to support our growth.
We are currently collaborating with NVIDIA, a multinational technology company and a leading developer of GPUs, with an annual revenue of $26.9 billion for the fiscal year 2022, to develop the world’s first GPU accelerated encoding solution that would allow fast and easy end-user deployment combined with superior video compression rates powered with our CABR rate control and BQM quality measure.
We collaborated with NVIDIA, a multinational technology company and a leading developer of GPUs, with an annual revenue of $60.9 billion for the fiscal year 2024, to develop the Beamr Cloud SaaS solution, the world’s first GPU accelerated encoding solution powered with our CABR, which will allow fast and easy end-user deployment combined with superior video compression rates.
For the year ended December 31, 2020, net cash used in operating activities was mainly due to a net loss of $2.4 million, which was offset by $0.6 million of depreciation and amortization, $0.1 million of share-based compensation, $0.02 million of amortization of discount relating to our loan from SVB, $0.4 million of change in the fair value of convertible advanced investments and $0.1 million of change in other working capital items as shown in the consolidated statement of cash flows of the annual financial statements.
For the year ended December 31, 2022, net cash used in operating activities was mainly due to a net loss of $1.2 million, offset by $0.2 million of share-based compensation and change in other working capital items as shown in the consolidated statements of cash flows of the annual financial statements.
The stand-alone selling price of the software licenses (either timely-based or perpetual) is estimated by management based on adjusted market assessment approach which represents management estimation of the price that a customer in the market will be willing to pay for such license on a stand-alone basis (i.e. without any PCS).
The stand-alone selling price of the software licenses (either timely-based or perpetual) is estimated by management based on adjusted market assessment approach which represents management estimation of the price that a customer in the market will be willing to pay for such license on a stand-alone basis (i.e. without any PCS). 62 Due to the fact that these services are usually involved with limited customer support, mainly based on several hours of technical support per contract, the transaction price allocated to the PCS is considered insignificant.
The decrease was primarily due to a decrease in depreciation and amortization of intangible assets. Selling and marketing expenses decreased by $0.4 million, or 30%, to $1 million for the year ended December 31, 2021, from $1.4 million in 2020.
The decrease was primarily due to a decrease in salaries and professional fees. Selling and marketing expenses decreased by $0.05 million, or 6%, to $0.9 million for the year ended December 31, 2022, from $0.95 million in 2021. The decrease was primarily due to a decrease in depreciation and amortization of intangible assets (i.e., customer relationships).
Operating Expenses Research and Development Expenses Year Ended December 31, (U.S. dollars in thousands) 2022 2021 2020 Salary and related expenses $ (1,722 ) $ (1,645 ) $ (1,963 ) Professional fees $ (123 ) $ (99 ) $ (161 ) Depreciation and amortization $ (4 ) $ (107 ) $ (415 ) Travel and overhead expenses $ (214 ) $ (181 ) $ (188 ) Total research and development expenses $ (2,063 ) $ (2,032 ) $ (2,727 ) Research and development expenses did not change materially for the year ended December 31, 2022, compared to 2021.
Operating Expenses Research and Development Expenses Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Salary and related expenses $ (1,411 ) $ (1,722 ) $ (1,645 ) Professional fees $ (229 ) $ (123 ) $ (99 ) Depreciation and amortization $ (4 ) $ (4 ) $ (107 ) Travel and overhead expenses $ (180 ) $ (214 ) $ (181 ) Total research and development expenses $ (1,824 ) $ (2,063 ) $ (2,032 ) Research and development expenses decreased by $0.2 million, or 12%, to $1.8 million for the year ended December 31, 2023, from $2 million for the year ended December 31, 2022.
Selling and Marketing Expenses Year Ended December 31, (U.S. dollars in thousands) 2022 2021 2020 Salary and related expenses $ (564 ) $ (560 ) $ (777 ) Professional fees and platform commissions $ (236 ) $ (241 ) $ (207 ) Depreciation and amortization $ (22 ) $ (81 ) $ (255 ) Marketing conferences and trade shows $ (3 ) $ (1 ) $ (17 ) Travel and overhead expenses $ (80 ) $ (76 ) $ (115 ) Total selling and marketing expenses $ (905 ) $ (959 ) $ (1,371 ) Selling and marketing expenses decreased by $0.05 million, or 6%, to $0.9 million for the year ended December 31, 2022, from $0.95 million in 2021.
There was a slight increase in salaries, professional fees and overhead expenses offset by a decrease in depreciation and amortization expenses related mainly to technology. 65 Selling and Marketing Expenses Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Salary and related expenses $ (176 ) $ (564 ) $ (560 ) Professional fees and platform commissions $ (93 ) $ (236 ) $ (241 ) Depreciation and amortization $ (21 ) $ (22 ) $ (81 ) Marketing conferences and trade shows $ (13 ) $ (3 ) $ (1 ) Travel and overhead expenses $ (58 ) $ (80 ) $ (76 ) Total selling and marketing expenses $ (361 ) $ (905 ) $ (959 ) Selling and marketing expenses decreased by $0.54 million, or 60% to $0.36 million for the year ended December 31, 2023, from $0.9 million in 2022.
Except for additional personnel costs, the cost of systems and the costs of our third-party service providers, we do not expect to incur any material costs related to our remediation plan. 75 The process of designing and implementing an effective financial reporting system is a continuous effort that requires us to anticipate and react to changes in our business and the economic and regulatory environments and to expend significant resources to maintain a financial reporting system that is adequate to satisfy our reporting obligation.
The process of designing and implementing an effective financial reporting system is a continuous effort that requires us to anticipate and react to changes in our business and the economic and regulatory environments and to expend significant resources to maintain a financial reporting system that is adequate to satisfy our reporting obligation.
We believe that our existing capital resources and cash flows from operations together with funds received from the initial public offering will be adequate to satisfy our expected liquidity requirements through the next twelve months. Without derogating from the foregoing estimate regarding our existing capital resources and cash flows from operations, we may decide to raise additional funds in 2023.
We believe that our existing capital resources (including gross proceeds of $13.8 million raised from the public offering completed in February 2024) and cash flows from operations together with funds received from the initial public offering will be adequate to satisfy our expected liquidity requirements through the next twelve months.
Taxes on income decreased by $0.04 million, or 45%, to $0.05 million for the year ended December 31, 2021, from $0.1 million in 2020. The decrease was primarily due to tax provision adjustments related to amortization of intangible assets.
Taxes on Income Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Taxes on income $ (39 ) (52 ) $ (52 ) Taxes on income decreased by $0.01 million, or 26% to 0.04 million for the year ended December 31, 2023, from $0.05 million in 2022. The decrease was primarily due to tax provision adjustments.
With our Emmy®-winning patented technology and award-winning services, we help our customers realize the potential of video encoding and media optimization to address business-critical challenges.
Overview We are a leading innovator of video encoding, transcoding and optimization solutions that enable high quality, performance, and unmatched bitrate efficiency for video and images. With our Emmy ® -winning patented technology and award-winning services, we help our customers realize the potential of video encoding and media optimization to address business-critical challenges.
Financing Expenses, Net Year Ended December 31, (U.S. dollars in thousands) 2022 2021 2020 Change in fair value of convertible advanced investment $ (71 ) $ (288 ) $ (436 ) Amortization of discount and accrued interest on straight loan $ (103 ) $ (59 ) $ (120 ) Modification of terms relating to straight loan $ - $ (90 ) $ - Discount relating to liability to related party (40 ) - - Exchange rate differences and other finance expenses $ (49 ) $ (38 ) $ (141 ) Total financing expenses, net $ (165 ) $ (475 ) $ (697 ) Financing expenses decreased by $0.3 million, or 65%, to $0.17 million for the year ended December 31, 2022, from $0.47 million in 2021.
Financing Income (Expenses), Net Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Change in fair value of convertible advanced investment $ 269 $ (70 ) $ (288 ) Change in fair value of derivative warrant liability $ 66 - - Amortization of discount and accrued interest on straight loan received from commercial banks $ (157 ) $ (102 ) $ (59 ) Modification of terms relating to straight loan $ - $ - $ (90 ) Change in estimation of maturity date of liability to controlling shareholder $ (12 ) (40 ) $ - Amortization of discount relating to liability to controlling shareholder $ (48 ) $ - $ - Interest on bank deposits $ 97 - - Exchange rate differences and other finance expenses $ 7 $ 47 $ (38 ) Total financing expenses, net $ 222 $ (165 ) $ (475 ) Financing expenses, net decreased by $0.4 million, or 230% to $(0.2) million for the year ended December 31, 2023, from $0.17 million in 2022.
General and Administrative Expenses Our general and administrative expenses consist primarily of personnel-related costs for our executive, finance, human resources, professional fees, information technology and legal functions, including salaries and other direct personnel-related costs.
We also anticipate that selling and marketing expenses will increase as a percentage of revenue in the near and medium-term. 63 General and Administrative Expenses Our general and administrative expenses consist primarily of personnel-related costs for our executive, finance, human resources, professional fees, information technology and legal functions, including salaries and other direct personnel-related costs.
Internal Control Over Financial Reporting Prior to our initial public offering, we were a private company with limited accounting and financial reporting personnel and other resources to address our internal controls and procedures.
See Note 2 to the audited consolidated financial statements for the year ended December 31, 2023 for additional information regarding these and our other significant accounting policies. Internal Control Over Financial Reporting Prior to our initial public offering, we were a private company with limited accounting and financial reporting personnel and other resources to address our internal controls and procedures.
Our BQM quality measure software will execute directly on NVIDIA GPU cores and interact with the NVIDIA video accelerator encoder known as NVENC. NVIDIA NVENC is a high-quality, high-performance hardware video encoder that is built into most NVIDIA GPUs.
Our CABR software executes directly on NVIDIA GPU cores and interact swith the NVIDIA video accelerator encoder known as NVENC. NVIDIA NVENC is a high-quality, high-performance hardware video encoder that is built into most NVIDIA GPUs. NVENC offloads video encoding to hardware, and provides extreme performance for applications such as live video encoding, cloud gaming and cloud storage.
Cash Flows The following table summarizes our cash flows for the periods presented: Year Ended December 31, (U.S. dollars in thousands) 2022 2021 2020 Net cash provided by (used in) operating activities $ (645 ) $ 569 $ (1,020 ) Net cash provided by (used in) investing activities $ (2 ) $ (4 ) $ 1 Net cash used in financing activities $ 312 $ (141 ) $ (418 ) Change in cash, cash equivalents $ (335 ) $ 424 $ (1,437 ) Cash, cash equivalents at beginning of period $ 1,028 $ 604 $ 2,041 Cash, cash equivalents at end of period $ 692 $ 1,028 $ 604 71 Net cash used in operating activities For the year ended December 31, 2022, net cash used by operating activities was mainly due to a net loss of $1.2 million, offset by $0.2 million of share-based compensation and change in other working capital items as shown in the consolidated statements of cash flows of the annual financial statements.
On February 13, 2024, the over-allotment option for 257,100 ordinary shares was fully exercised by the underwriter for additional gross proceeds of approximately $1.8 million prior to deducting underwriting discounts and other offering expenses. 69 Cash Flows The following table summarizes our cash flows for the periods presented: Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Net cash provided by (used in) operating activities $ (659 ) $ (645 ) $ 569 Net cash used in investing activities $ (193 ) $ (2 ) $ (4 ) Net cash provided by (used in) financing activities $ 6,275 $ 312 $ (141 ) Change in cash, cash equivalents $ 5,423 $ (335 ) $ 424 Cash, cash equivalents at beginning of period $ 693 $ 1,028 $ 604 Cash, cash equivalents at end of period $ 6,116 $ 693 $ 1,028 Net cash used in operating activities For the year ended December 31, 2023, net cash used in operating activities was mainly due to a net loss of $0.7 million, change in the fair value of convertible advanced instruments of $0.27 million and change in other working capital items as shown in the consolidated statements of cash flows of the annual financial statements, offset by $0.36 million of share-based compensation, change in the fair value of derivative warrant liability of $0.1 million.
Our effective tax rate is affected by tax rates in foreign jurisdictions and the relative amounts of income we earn in those jurisdictions, as well as non-deductible expenses, such as share-based compensation, and changes in our valuation allowance. A. Operating Results The table below provides our results of operations for the years ended December 31, 2022, 2021, and 2020.
Realization of our deferred tax assets depends upon future earnings, the timing and amount of which are uncertain. Our effective tax rate is affected by tax rates in foreign jurisdictions and the relative amounts of income we earn in those jurisdictions, as well as non-deductible expenses, such as share-based compensation, and changes in our valuation allowance. A.
Factors that could cause or contribute to such differences include, but are not limited to, those discussed in the section titled “Item 3.D.—Risk Factors” and elsewhere in this Annual Report in Form 20-F. 61 Overview We are a leading innovator of video encoding, transcoding and optimization solutions that enable high quality, performance, and unmatched bitrate efficiency for video and images.
Our actual results could differ materially from those discussed in these forward looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in the section titled “Item 3.D.—Risk Factors” and elsewhere in this Annual Report in Form 20-F.
Recent Accounting Pronouncements Certain recently issued accounting pronouncements are discussed in Note 2, Significant Accounting Policies, to the consolidated financial statements included in “Item 18. Financial Statements” of this Annual Report. JOBS Act Under the JOBS Act, an “emerging growth company” can take advantage of an extended transition period for complying with new or revised accounting standards.
JOBS Act Under the JOBS Act, an “emerging growth company” can take advantage of an extended transition period for complying with new or revised accounting standards.
See “Item 3.D—Risk Factors—Risks Related to Ownership of our Ordinary Shares— We have identified a material weakness in our internal control over financial reporting, and we may not be able to successfully implement remedial measures.” As a company with less than US $1.235 billion in revenue for our last fiscal year, we are an “emerging growth company” pursuant to the JOBS Act.
As a result, our shareholders could lose confidence in our financial and other public reporting, which would harm our business and the trading price of our ordinary shares.” As a company with less than US $1.235 billion in revenue for our last fiscal year, we are an “emerging growth company” pursuant to the JOBS Act.
The decrease was primarily due to (i) a reduction in salary and expenses related to a change in priority of deployment of our resources, (ii) a decrease in depreciation and amortization of intangible assets, and (iii) our focus of our R&D on our new SaaS solution, the Beamr HW-Accelerated Content Adaptive Encoding solution. 67 General and Administrative Year Ended December 31, (U.S. dollars in thousands) 2022 2021 2020 Salary and related expenses $ (346 ) $ (297 ) $ (352 ) Professional fees and consulting $ (504 ) $ (509 ) $ (360 ) Overhead allocated $ 153 $ 140 $ 220 Travel, office and other expenses $ (131 ) $ (107 ) $ (179 ) Total general and administrative expenses $ (828 ) $ (773 ) $ (671 ) General and administrative expenses increased by $0.05 million, or 7%, to $0.83 million for the year ended December 31, 2022, from $0.78 million in 2021.
General and Administrative Year Ended December 31, (U.S. dollars in thousands) 2023 2022 2021 Salary and related expenses $ (377 ) $ (346 ) $ (297 ) Professional fees and consulting $ (1,069 ) $ (504 ) $ (509 ) Overhead allocated $ 137 $ 153 $ 140 Travel, office and other expenses $ (197 ) $ (131 ) $ (107 ) Total general and administrative expenses $ (1,506 ) $ (828 ) $ (773 ) General and administrative expenses increased by $0.7 million, or 82% to $1.5 million for the year ended December 31, 2023, from $0.83 million in 2022.
The decrease was primarily due to a decrease in the change of fair value of convertible advanced investment, a decrease in exchange rate differences, a decrease in amortization of discount and accrued interest on our loan from SVB and offset by one-time expenses incurred as result of modification of terms relating to straight loan. 68 Taxes on Income Year Ended December 31, (U.S. dollars in thousands) 2022 2021 2020 Taxes on income $ (52 ) (52 ) $ (95 ) Taxes on income expenses did not change for the year ended December 31, 2022, compared to 2021.
The decrease was primarily due to income from the change in fair value of convertible advanced investment, decrease in amortization of discount and accrued interest and interest on bank deposits, offset by the change in fair value of derivative warrant liability and change in exchange rate differences. 66 Financing expenses, net decreased by $0.3 million, or 65%, to $0.17 million for the year ended December 31, 2022, from $0.47 million in 2021.
Upon termination of the 2022 Loan Agreement, we have no commitment to issue to SVB the aforesaid warrant. As of March 13, 2023, we held approximately $10,000 at SVB and do not have any additional deposits or securities in accounts at SVB.
Upon termination of the 2022 Loan Agreement, we have no commitment to issue to SVB the aforesaid warrant.
Financing Income (Expenses), Net Financing income (expenses), net consists of amortization of discounts and interest expense on our indebtedness, modification of terms relating to our loan with Silicon Valley Bank, or SVB, and changes in the fair value of warrants and convertible advanced investments. Financial expenses, net also includes foreign exchange gains and losses.
Other Income In 2021, other income consisted primarily of loans forgiveness as it were utilized for qualifying expenses under the Coronavirus Aid, Relief, and Economic Security Act Financing Income (Expenses), Net Financing income (expenses), net consists of amortization of discounts and interest expense on our indebtedness, changes in the fair value of certain warrants and convertible advanced investments, interest income on bank deposits and foreign exchange gains and losses.
Investing Activities For the years ended December 31, 2022, 2021 and 2020, the change in net cash used in investing activities was immaterial.
Investing Activities For the year ended December 31, 2023, net cash used in investing activities was mainly due to capitalization of internal-use software associated with creating the internally developed software related to our cloud-based SaaS solution. For the years ended December 31, 2022 and 2021, the change in net cash used in investing activities was immaterial.
Revenues increased by $0.1 million, or 4%, to $3.3 million for the year ended December 31, 2021, from $3.2 million for the year ended December 31, 2020.
The increase was primarily due to binding transactions with new customers versus other transactions that were terminated. Revenues decreased by $0.4 million, or 13%, to $2.9 million for the year ended December 31, 2022, from $3.3 million for the year ended December 31, 2021.
The increase was primarily due to salaries and related expenses. General and administrative expenses increased by $0.1 million, or 15%, to $0.8 million for the year ended December 31, 2021, from $0.7 million in 2020. The increase was primarily due to IPO related service providers.
The increase was primarily due to professional fees related to legal, accounting, investor relations as well as insurance coverage resulting from the completion of our initial public offering in March 2023. General and administrative expenses increased by $0.05 million, or 7%, to $0.83 million for the year ended December 31, 2022, from $0.78 million in 2021.
Our current product line is mainly geared to the high end, high quality media customers and we count among our enterprise customers Netflix, ViacomCBS, Snapfish, Wowza, Microsoft, VMware, Genesys, Deluxe, Vimeo, Encoding.com, Citrix, Walmart, Photobox, Antix, Dalet, and other leading media companies using video and photo solutions.
We have managed to complete certain features, such as codec modernization and resize transformations, and we plan to offer additional capabilities, such as AI-specific workflows that are optimized for ML and AI, in an effort to position ourselves to be at the forefront of innovation in the video processing landscape for different AI purposes. 60 Until recently, our current product line was mainly geared to the high end, high quality media customers and we count among our enterprise customers Netflix, Snapfish, ViacomCBS, VMware, Genesys, Deluxe, Citrix, Walmart, Photobox, Antix, Dalet, TAG, and other leading media companies using video and photo solutions.
Net cash used in financing activities of $0.4 million for the year ended December 31, 2020 was related to repayment of our loan from SVB of $0.5 million and offset by proceeds received from a paycheck protection program note of $0.07 million and proceeds received from exercise of share options into shares of $0.01 million. C.
Financing Activities Net cash provided by financing activities of $6.3 million for the year ended December 31, 2023 was mainly related to proceeds received upon completion of initial public offering of $6.7 million offset by $0.5 million repayments of principal relating to loans from received from commercial bank and controlling shareholder.