UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): November 12, 2024
 
Lifeward Ltd.

(Exact name of registrant as specified in its charter)
  
Israel
 
001-36612
 
Not applicable
(State or Other Jurisdiction of Incorporation)
 
(Commission File Number)
 
(IRS Employer Identification No.)

200 Donald Lynch Blvd. Marlborough, MA
 
01752
(Address of principal executive offices)
 
(Zip Code)
 
Registrant’s telephone number, including area code: +508.251.1154
  
(Former name or former address, if changed since last report)

Securities registered pursuant to
Section 12(b) of the Act:
 
Trading symbol
 
Name of each exchange on which
registered
Ordinary Shares, par value NIS 1.75
 
LFWD
 
NASDAQ

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
  
Emerging growth company
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 


Item 2.02 Results of Operations and Financial Condition.
 
On November 12, 2024, Lifeward Ltd. (the “Company,” “we” or “us”) issued a press release announcing its financial results for the third quarter ended September 30, 2024. A copy of the press release is being furnished herewith as Exhibit 99.1. As set forth in the press release, the Company will host a conference call to discuss its financial results for the third quarter ended September 30, 2024, on November 12, 2024 at 8:30 a.m. E.D.T. The archived webcast will be available at  https://edge.media-server.com/mmc/p/nof4rjp4.and/or through the Company’s website at www.golifeward.com under the “Investors” section for 30 days after the completion of the call.
 
The information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “1934 Act”), nor shall it be deemed “incorporated by reference” into any filing under the Securities Act of 1933, as amended, or the 1934 Act, except as may be expressly set forth by specific reference in such filing.
 
Item 9.01 Financial Statements and Exhibits.
 
(d) Exhibits
 
104
Cover Page Interactive Data File (embedded within the Inline XBRL document).
   
*
Furnished herewith
 


SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
Lifeward Ltd.
 
Dated: November 12, 2024
By:
/s/ Mike Lawless
 
 
Name:
 Mike Lawless
 
 
Title:
Chief Financial Officer
 
 


Exhibit 99.1

Lifeward Ltd. Reports Third Quarter 2024 Financial Results

Second consecutive quarter of 20 ReWalk systems sold
 
Robust growth in U.S. ReWalk pipeline of approximately 70 qualified leads for
potential claim submission with Medicare and other U.S. payors

MARLBOROUGH, MA, and YOKNEAM ILLIT, Israel, November 12, 2024 – Lifeward Ltd., (Nasdaq: LFWD) (“Lifeward” or the “Company”), a global market leader delivering life-changing solutions in physical rehabilitation and recovery, today announced its financial results for the three months and nine months ended September 30, 2024.
 
Recent Highlights and Milestones for Lifeward
 

Lifeward initiated actions to further streamline its U.S. operations including closing two U.S. facilities to complete the integration of AlterG. The actions are expected to save the Company approximately $3 million in operating expenses and improve gross margins by approximately two percentage points when the full impact is achieved.
 

Lifeward began selling the AlterG family of products through its German sales organization which the Company expects will result in revenue growth from a more focused sales effort and higher margins with little incremental investment by utilizing its existing sales and support infrastructure in Germany.
 

Lifeward executed a successful launch of the AlterG NEO which was engineered with a new design to allow a lower price point to make the technology more accessible to a broader range of customers.  Since the introduction of the NEO at the end of June, Lifeward has generated orders for approximately 40 units as the NEO is quickly becoming a growth driver for the AlterG product line.
 

Lifeward completed its near-term plans to refresh its Board of Directors with the addition of Robert J. Marshall Jr. as a new director and chairman of the Audit Committee.
 
“We continue to build the pipeline of ReWalk cases which we believe will fuel our growth in future quarters,” said Larry Jasinski, Chief Executive Officer. “While the conversion of these cases to revenue can be variable, the underlying growth in leads and qualified cases is growing as we continue to educate the U.S. market on the expanded patient access under the Medicare program and eventually private insurance.   At the same time, we also see that the AlterG NEO launch is stimulating incremental customer interest and growth, which we believe will fuel the anticipated recovery in AlterG revenue growth.”
 
Third Quarter 2024 Financial Results
 
Revenue was $6.1 million in the third quarter of 2024, compared to $4.4 million during the third quarter of 2023, up $1.7 million, or 39%. Revenue from the sale of Lifeward historical products and services including ReWalk exoskeletons, MyoCycles, and ReStore exo-suits was $2.5 million, up $1.0 million, or 173% compared to the prior year. This performance was primarily driven by an increase in ReWalk system sales from the expansion of access through Medicare coverage and stronger sales performance in Germany.  Revenue from the sale of AlterG products and services was $3.6 million, a $0.7 million increase from the third quarter of 2023, which had a partial quarter contribution from AlterG following the closing of the acquisition on August 11, 2023.

 
Gross margin was 36.2% during the third quarter of 2024, compared to 19.6% in the third quarter of 2023. On a non-GAAP basis, which excludes the items listed in the attached non-GAAP reconciliation table, adjusted gross margin was 42.5% in the third quarter of 2024, compared to 45.1% in the third quarter of 2023, a 2.6 percentage point decrease.  This decline is primarily attributable to lower absorption of factory overhead costs due to lower production volumes of AlterG systems and higher labor costs.
 
Total operating expenses in the third quarter of 2024 were $5.4 million, compared to $8.8 million in the third quarter of 2023.  On a non-GAAP basis, which excludes the items listed in the attached non-GAAP reconciliation table, adjusted operating expenses were $6.7 million in the third quarter of 2024, compared to $6.9 million in the third quarter of 2023, a $0.2 million decrease.  This decline is primarily due to reduced R&D expense from the completion of a development program.
 
Operating loss in the third quarter of 2024 was $3.2 million, compared to $7.9 million in the third quarter of 2023. On a non-GAAP basis, which excludes the items in the attached non-GAAP reconciliation table, adjusted operating loss was $4.1 million in the third quarter of 2024, compared to a loss of $4.9 million in the third quarter of 2023.
 
Net loss was $3.1 million, or $0.35 per share, for the third quarter of 2024, compared to a net loss of $7.5 million, or $0.88 per share, in the third quarter of 2023. On a non-GAAP basis, which excludes the items in the attached non-GAAP reconciliation table, adjusted net loss was $4.0 million, or $0.45 per share, in the third quarter of 2024, compared to $4.5 million, or $0.52 per share, during the third quarter of 2023.
 
Liquidity
 
As of September 30, 2024, ReWalk had $10.7 million in unrestricted cash and cash equivalents on its balance sheet with no debt. During the third quarter of 2024, cash used in operations was $4.5 million. At the end of the third quarter of 2024, Lifeward had $2.4 million of accounts receivable for Medicare claims, a significant majority of which relates to claims filed before the third quarter of 2024.
 
Financial Guidance
 
Factoring in the third quarter performance, Lifeward revises its 2024 full year revenue expectations to the range of $25 million to $26 million in 2024.  Based on the current recovery in trends thus far in the fourth quarter, Lifeward expects its sequential growth to resume in the fourth quarter to generate the highest quarterly revenue of the year.
 
Conference Call
 
Lifeward management will host its conference call as follows:
 
Date
November 12, 2024
Time
8:30 AM EST
Telephone
U.S:
1-833-316-0561
 
International:
1-412-317-0690
 
Israel:
1-80-9212373
 
Germany:
0800-6647560
Access code
Please reference the “Lifeward Earnings Call”
Webcast (live, listen-only and archive)
https://edge.media-server.com/mmc/p/nof4rjp4

The archived webcast will be available via the following https://edge.media-server.com/mmc/p/nof4rjp4 or through the “Investors” section on our website at GoLifeward.com.


About Lifeward
 
Lifeward designs, develops, and commercializes life-changing solutions that span the continuum of care in physical rehabilitation and recovery, delivering proven functional and health benefits in clinical settings as well as in the home and community. Our mission at Lifeward is to relentlessly drive innovation to change the lives of individuals with physical limitations or disabilities. We are committed to delivering groundbreaking solutions that empower individuals to do what they love. The Lifeward portfolio features innovative products including the ReWalk Exoskeleton, the AlterG Anti-Gravity systems, the ReStore Exo-Suit, and the MyoCycle FES Systems.
 
Founded in 2001, Lifeward has operations in the United States, Israel, and Germany. For more information on the Lifeward mission and product portfolio, please visit GoLifeward.com.

Lifeward®, ReWalk®, ReStore®, and Alter G® are registered trademarks of Lifeward Ltd. and/or its affiliates.

Forward-Looking Statements
 
In addition to historical information, this press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, Section 27A of the U.S. Securities Act of 1933, and Section 21E of the U.S. Securities Exchange Act of 1934. Such forward-looking statements may include projections regarding the Company's future performance and other statements that are not statements of historical fact and, in some cases, may be identified by words like "anticipate," "assume," "believe," "continue," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "future," "will," "should," "would," "seek" and similar terms or phrases. The forward-looking statements contained in this press release are based on management's current expectations, which are subject to uncertainty, risks and changes in circumstances that are difficult to predict and many of which are outside of the Company’s control. Important factors that could cause the Company’s actual results to differ materially from those indicated in the forward-looking statements include, among others: the Company’s ability to realize the anticipated benefits of the acquisition of AlterG, including the possibility that the expected benefits of the acquisition will not be realized within the expected time period or at all; the effect of the AlterG acquisition on the ability of the Company to retain customers and key personnel and to maintain relationships with suppliers, distributors and other key business relations; potential litigation in connection with the AlterG acquisition; uncertainties associated with future clinical trials and the clinical development process, the product development process and FDA regulatory submission review and approval process; the Company's ability to have sufficient funds to meet certain future capital requirements, which could impair the Company's efforts to develop and commercialize existing and new products; the Company's ability to maintain and grow its reputation and the market acceptance of its products; the Company's ability to achieve reimbursement from third-party payors, including CMS, for its products; the Company's limited operating history and its ability to leverage its sales, marketing and training infrastructure; the Company's expectations as to its clinical research program and clinical results; the Company's expectations regarding future growth, including its ability to increase sales in its existing geographic markets and expand to new markets; the Company's ability to obtain certain components of its products from third-party suppliers and its continued access to its product manufacturers; the Company’s ability to navigate any difficulties associated with moving production of its AlterG Anti-Gravity Systems to a contract manufacturer; the Company's ability to improve its products and develop new products; the Company's compliance with medical device reporting regulations to report adverse events involving the Company's products, which could result in voluntary corrective actions or enforcement actions such as mandatory recalls, and the potential impact of such adverse events on the Company's ability to market and sell its products; the Company's ability to gain and maintain regulatory approvals; the Company's ability to maintain adequate protection of its intellectual property and to avoid violation of the intellectual property rights of others; the risk of a cybersecurity attack or breach of the Company's IT systems significantly disrupting its business operations; the Company's ability to use effectively the proceeds of its offerings of securities; and other factors discussed under the heading "Risk Factors" in the Company’s annual report on Form 10-K, as amended, for the year ended December 31, 2023 filed with the SEC and other documents subsequently filed with or furnished to the SEC. Any forward-looking statement made in this press release speaks only as of the date hereof. Factors or events that could cause the Company’s actual results to differ from the statements contained herein may emerge from time to time, and it is not possible for the Company to predict all of them. Except as required by law, the Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future developments or otherwise.
 


Non-GAAP Financial Measures
 
To supplement its consolidated financial statements, which are prepared and presented in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company believes that the use of non-GAAP accounting measures, including non-GAAP net loss, is helpful to its investors. These measures, which the Company refers to as non-GAAP financial measures, are not prepared in accordance with GAAP.
 
Because of varying available valuation methodologies, subjective assumptions, and the variety of equity instruments that can impact a company’s non-cash expenses, the Company believes that providing non-GAAP financial measures that exclude non-cash share-based compensation expense and acquisition costs allows for more meaningful comparisons between operating results from period to period. Each of the Company’s non-GAAP financial measures is an important tool for financial and operational decision-making and for the Company’s evaluation of its operating results over different periods of time. The non-GAAP financial data are not measures of the Company’s financial performance under U.S. GAAP and should not be considered as alternatives to operating loss or net loss or any other performance measures derived in accordance with GAAP. Non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in ReWalk’s industry, as other companies in the industry may calculate non-GAAP financial results differently, particularly related to non-recurring, unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP, may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact on the Company’s reported financial results. Further, share-based compensation expense has been, and will continue to be for the foreseeable future, a significant recurring expense in the Company’s business and an important part of the compensation provided to its employees.
 
The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. ReWalk urges investors to review the reconciliation of the Company’s non-GAAP financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate the Company’s business.
 
Lifeward Media Relations:
Kathleen O’Donnell
Vice President, Marketing & New Business Development
Lifeward
E: media@golifeward.com

Lifeward Investor Contact:
Mike Lawless
Chief Financial Officer
Lifeward
E: ir@golifeward.com



Lifeward Ltd. And subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
(In thousands, except share and per share data)

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2024
   
2023
   
2024
   
2023
 
                         
Revenue
 
$
6,128
   
$
4,403
   
$
18,118
   
$
6,970
 
Cost of revenues
   
3,908
     
3,540
     
11,746
     
4,960
 
Gross profit
   
2,220
     
863
     
6,372
     
2,010
 
Operating expenses:
                               
Research and development, net
   
998
     
1,262
     
3,494
     
2,830
 
Sales and marketing
   
4,156
     
4,088
     
13,573
     
9,076
 
General and administrative
   
240
     
3,455
     
3,424
     
7,579
 
Total operating expenses
   
5,394
     
8,805
     
20,491
     
19,485
 
Operating loss
   
(3,174
)
   
(7,942
)
   
(14,119
)
   
(17,475
)
Financial income, net
   
119
     
411
     
495
     
1,047
 
Loss before income taxes
   
(3,055
)
   
(7,531
)
   
(13,624
)
   
(16,428
)
Taxes on income
   
29
     
-
     
40
     
66
 
Net loss
 
$
(3,084
)
 
$
(7,531
)
 
$
(13,664
)
 
$
(16,494
)
Net loss per ordinary share, basic and diluted 
 
$
(0.35
)
 
$
(0.88
)
 
$
(1.58
)
 
$
(1.94
)
Weighted average number of shares used in computing net loss per ordinary share, basic and diluted
   
8,756,882
     
8,542,630
     
8,652,085
     
8,501,397
 



Lifeward Ltd. And subsidiaries
Condensed Consolidated Balance Sheets
(In thousands)

   
September 30,
   
December 31,
 
   
2024
   
2023
 
   
(Unudited)
   
(Audited)
 
Assets
           
Current assets
           
Cash and cash equivalents
 
$
10,653
   
$
28,083
 
Trade receivables, net of credit losses of $193 and $328, respectively
   
5,843
     
3,120
 
Prepaid expenses and other current assets
   
1,818
     
2,366
 
Inventories
   
7,300
     
5,653
 
Total current assets
   
25,614
     
39,222
 
Restricted cash and other long term assets
   
436
     
784
 
Operating lease right-of-use assets
   
945
     
1,861
 
Property and equipment, net
   
1,217
     
1,262
 
Intangible Assets
   
10,020
     
12,525
 
Goodwill
   
7,538
     
7,538
 
Total assets
 
$
45,770
   
$
63,192
 
Liabilities and equity
               
Current liabilities
               
Trade payables
   
4,992
     
5,069
 
Current maturities of operating leases
   
936
     
1,296
 
Other current liabilities
   
3,729
     
4,854
 
Earnout
   
-
     
576
 
Total current liabilities
   
9,657
     
11,795
 
                 
Non-current operating leases
   
45
     
607
 
Earnout
   
792
     
2,716
 
Other long-term liabilities
   
1,383
     
1,564
 
Shareholders’ equity
   
33,893
     
46,510
 
Total liabilities and equity
 
$
45,770
   
$
63,192
 


Lifeward Ltd. And subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)

   
Nine Months Ended
 
   
September 30,
 
   
2024
   
2023
 
             
Net cash used in operating activities
 
$
(17,749
)
 
$
(16,183
)
                 
Net cash used in investing activities
   
-
     
(18,070
)
                 
Net cash used in financing activities
   
-
     
(992
)
                 
Effect of Exchange rate changes on Cash, Cash Equivalents and Restricted Cash
   
(29
)
   
(24
)
Decrease in cash, cash equivalents, and restricted cash
   
(17,778
)
   
(35,269
)
Cash, cash equivalents, and restricted cash at beginning of period
   
28,792
     
68,555
 
Cash, cash equivalents, and restricted cash at end of period
 
$
11,014
   
$
33,286
 



Lifeward Ltd. And subsidiaries
(Unaudited)
(In thousand)

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2024
   
2023
   
2024
   
2023
 
                         
Revenues based on customer’s location:
                       
United States
   
3,458
     
2,497
     
11,054
     
4,298
 
Europe
   
2,419
     
1,466
     
5,896
     
2,201
 
Asia - Pacific
   
150
     
94
     
544
     
123
 
Rest of the world
   
101
     
346
     
624
     
348
 
Total Revenues
 
$
6,128
   
$
4,403
   
$
18,118
   
$
6,970
 

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 

 
2024
   
2023
   
2024
   
2023
 
                         
Dollars in thousands, except per share data
                       
                         
GAAP net loss
 
$
(3,084
)
 
$
(7,531
)
 
$
(13,664
)
 
$
(16,494
)
Adjustments:
                               
Amortization of intangible assets
   
842
     
764
     
2,505
     
764
 
Purchase accounting impact on inventory
   
-
     
607
     
-
     
607
 
M&A transaction
   
-
     
1,314
     
(467
)
   
2,358
 
Integration/Rebranding costs
   
-
     
-
     
236
     
-
 
Remeasurement of earnout liability
   
(2,008
)
   
40
     
(2,500
)
   
40
 
Stock-based compensation expense
   
290
     
333
     
1,047
     
955
 
                                 
Non-GAAP net loss
 
$
(3,960
)
 
$
(4,473
)
 
$
(12,843
)
 
$
(11,770
)
                                 
Shares used in net loss per share
   
8,756,882
     
8,542,630
     
8,652,085
     
8,501,397
 
                                 
Non-GAAP net loss per share
 
$
(0.45
)
 
$
(0.52
)
 
$
(1.48
)
 
$
(1.38
)



Lifeward Ltd. And subsidiaries
(Unaudited)
(In thousand)

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2024
   
2023
   
2024
   
2023
 

 
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
 
                                                 
Dollars in thousands
                                               
                                                 
GAAP operating loss
 
$
(3,174
)
   
(51.8
)%
 
$
(7,942
)
   
(180.4
)%
 
$
(14,119
)
   
(77.9
)%
 
$
(17,475
)
   
(250.7
)%
                                                                 
Amortization of intangible assets
   
842
     
13.7
%
   
764
     
17.3
%
   
2,505
     
13.8
%
   
764
     
10.9
%
Purchase accounting impact on inventory
   
-
     
-
     
607
     
13.8
%
   
-
     
-
     
607
     
8.8
%
M&A transaction
   
-
     
-
     
1,314
     
29.8
%
   
(467
)
   
(2.6
)%
   
2,358
     
33.8
%
Integration/Rebranding costs
   
-
     
-
     
-
     
-
     
236
     
1.3
%
   
-
     
-
 
Remeasurement of earnout liability
   
(2,008
)
   
(32.8
)%
   
40
     
0.9
%
   
(2,500
)
   
(13.8
)%
   
40
     
0.6
%
Stock-based compensation expense
   
290
     
4.7
%
   
333
     
7.5
%
   
1,047
     
5.8
%
   
955
     
13.7
%
                                                                 
Non-GAAP operating loss
 
$
(4,050
)
   
(66.2
)%
 
$
(4,884
)
   
(111.1
)%
 
$
(13,298
)
   
(73.4
)%
 
$
(12,751
)
   
(182.9
)%

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2024
   
2023
   
2024
   
2023
 

 
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
 
                                                 
Dollars in thousands
                                               
                                                 
GAAP gross profit
 
$
2,220
     
36.2
%
 
$
863
     
19.6
%
 
$
6,372
     
35.2
%
 
$
2,010
     
28.8
%
Adjustments:
                                                               
Purchase accounting impact on inventory
   
-
     
-
     
607
     
13.8
%
   
-
     
-
     
607
     
8.7
%
Amortization of intangible assets
   
387
     
6.3
%
   
511
     
11.6
%
   
1,153
     
6.4
%
   
511
     
7.3
%
Stock-based compensation expense
   
3
     
0
%
   
4
     
0.1
%
   
12
     
0.1
%
   
5
     
0.1
%
                                                                 
Non-GAAP gross profit
 
$
2,610
     
42.5
%
 
$
1,985
     
45.1
%
 
$
7,537
     
41.7
%
 
$
3,133
     
44.9
%



Lifeward Ltd. And subsidiaries
(Unaudited)
(In thousand)

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2024
   
2023
   
2024
   
2023
 

 
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
 
Dollars in thousands
                                                       
                                                         
GAAP research & development
 
$
998
     
16.3
%
 
$
1,262
     
28.7
%
 
$
3,494
     
19.3
%
 
$
2,830
     
40.6
%
Adjustments:
                                                               
Stock-based compensation expense
   
(38
)
   
(0.6
)%
   
(46
)
   
(1.0
)%
   
(130
)
   
(0.7
)%
   
(112
)
   
(1.6
)%
                                                                 
Non-GAAP research & development
 
$
960
     
15.7
%
 
$
1,216
     
27.7
%
 
$
3,364
     
18.6
%
 
$
2,718
     
39.0
%

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2024
   
2023
   
2024
   
2023
 

 
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
 
Dollars in thousands
                                                       
                                                         
GAAP sales & marketing
 
$
4,156
     
67.8
%
 
$
4,088
     
92.8
%
 
$
13,573
     
74.9
%
 
$
9,076
     
130.2
%
Adjustments:
                                                               
Amortization of intangible assets
   
(389
)
   
(6.3
)%
   
(215
)
   
(4.9
)%
   
(1,154
)
   
(6.4
)%
   
(215
)
   
(3.1
)%
Integration/Rebranding costs
   
-
     
-
     
-
     
-
     
(193
)
   
(1.0
)%
   
-
     
-
 
Stock-based compensation expense
   
(91
)
   
(1.5
)%
   
(107
)
   
(2.4
)%
   
(309
)
   
(1.7
)%
   
(271
)
   
(3.9
)%
                                                                 
Non-GAAP sales & marketing
 
$
3,676
     
60.0
%
 
$
3,766
     
85.5
%
 
$
11,917
     
65.8
%
 
$
8,590
     
123.2
%



Lifeward Ltd. And subsidiaries
(Unaudited)
(In thousand)

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
   
September 30,
   
September 30,
 
   
2024
   
2023
   
2024
   
2023
 

 
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
   
$
   
% of revenue
 
Dollars in thousands
                                                       
                                                         
GAAP general & administrative
 
$
240
     
3.9
%
 
$
3,455
     
78.5
%
 
$
3,424
     
18.9
%
 
$
7,579
     
108.7
%
Adjustments:
                                                               
M&A transaction
   
-
     
-
     
(1,314
)
   
(29.8
)%
   
467
     
2.6
%
   
(2,358
)
   
(33.8
)%
Amortization of intangible assets
   
(66
)
   
(1.1
)%
   
(37
)
   
(0.8
)%
   
(198
)
   
(1.1
)%
   
(37
)
   
(0.5
)%
Integration/Rebranding costs
   
-
     
-
     
-
     
-
     
(43
)
   
(0.2
)%
   
-
     
-
 
Remeasurement of earnout liability
   
2,008
     
32.8
%
   
(40
)
   
(0.9
)%
   
2,500
     
13.8
%
   
(40
)
   
(0.6
)%
Stock-based compensation expense
   
(158
)
   
(2.6
)%
   
(176
)
   
(4.0
)%
   
(596
)
   
(3.3
)%
   
(567
)
   
(8.1
)%
                                                                 
Non-GAAP general & administrative
 
$
2,024
     
33.0
%
 
$
1,888
     
43.0
%
 
$
5,554
     
30.7
%
 
$
4,577
     
65.7
%