| SILEXION THERAPEUTICS CORP |
| (Exact name of registrant as specified in its charter) |
| Cayman Islands | | N/A |
| (State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| 12 Abba Hillel Road Ramat-Gan, Israel 5250606 |
| (Address of Principal Executive Offices, including zip code) |
| +972-3-756-4999 |
| (Registrant’s telephone number, including area code) |
| N/A |
| (Former name, former address and former fiscal year, if changed since last report) |
| Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
| Ordinary shares, par value $0.135 per share | | SLXN | | The Nasdaq Stock Market LLC |
| Warrants exercisable for ordinary shares at an exercise price of $15,525.00 per share | | SLXNW | | The Nasdaq Stock Market LLC |
| | Large accelerated filer ☐ | | Accelerated filer ☐ |
| | Non-accelerated filer ☒ | | Smaller reporting company ☒ |
| | | Emerging growth company ☒ | |
| | | Page |
| ii | ||
| | | |
| iv | ||
| | | |
| 1 | ||
| | | |
| 1 | ||
| | | |
| | F-3 | |
| | | |
| | F-5 | |
| | | |
| | F-6 | |
| | | |
| | F-7 | |
| | | |
| | F-9 | |
| | | |
| 2 | ||
| | | |
| 21 | ||
| | | |
| 21 | ||
| | | |
| 22 | ||
| | | |
| 22 | ||
| | | |
| 22 | ||
| | | |
| 23 | ||
| | | |
| 23 | ||
| | | |
| 23 | ||
| | | |
| 23 | ||
| | | |
| 24 | ||
| | | |
| 25 | ||
| | ● | “we”, “us”, “our”, “the company”, “the Company”, “our company”, “Silexion”, or the “registrant” are to Silexion Therapeutics Corp (formerly known as Biomotion Sciences), a Cayman Islands exempted company, which is filing this quarterly report; |
| | ● | “A&R Sponsor Promissory Note” are to the convertible promissory note in an original principal amount of $3.433 million that our company issued to the Moringa sponsor at the Closing, in amendment and restatement of all promissory notes previously issued by Moringa to the sponsor for funds borrowed by Moringa from the sponsor between the initial public offering and the Closing of the Business Combination, under which approximately $0.2 million remains outstanding as of the date of this quarterly report; |
| | ● | “ATM” and “ATM Agreement” are to our at-the-market offering and the At The Market Offering Agreement, dated September 26, 2025, with H.C. Wainwright, as sales agent or principal, respectively, under which we may sell from time to time of up to $13.17 million of our ordinary shares; |
| | ● | “Business Combination” are to the business combination transactions completed pursuant to the Business Combination Agreement, whereby, among other things: (i) Moringa Acquisition Merger Sub Corp (a Cayman Islands exempted company and a wholly owned subsidiary of Silexion) (“Merger Sub 2”) merged with and into Moringa, with Moringa continuing as the surviving company and a wholly-owned subsidiary of Silexion; (ii) August M.S. Ltd. (an Israeli company and a wholly owned subsidiary of Silexion) (“Merger Sub 1”) merged with and into Silexion Israel, with Silexion Israel continuing as the surviving company and a wholly-owned subsidiary of Silexion; (iii) the security holders of each of Moringa and Silexion Israel exchanged their securities for securities of Silexion at alternate, set exchange rates; (iv) the ordinary shares, warrants and units of Moringa were delisted from the Nasdaq Capital Market and deregistered under the Exchange Act; and (v) the ordinary shares and warrants of Silexion issued in the Business Combination commenced trading on the Nasdaq Global Market; |
| | ● | “Business Combination Agreement” are to the Amended and Restated Business Combination Agreement, dated April 3, 2024, by and among Moringa, Silexion, Merger Sub 1, Merger Sub 2, and Silexion Israel; |
| | ● | “Closing” are to the closing of the Business Combination, which occurred on August 15, 2024 (the “Closing Date”); |
| | ● | “Exchange Act” are to the U.S. Securities Exchange Act of 1934, as amended; |
| | ● | “H.C. Wainwright” are to H.C. Wainwright & Co., LLC; |
| | ● | “initial public offering” or “IPO” are to Moringa’s initial public offering of its Class A ordinary shares and warrants, which was consummated in two closings, on February 19, 2021 and March 3, 2021; |
| | ● | “Moringa” are to Moringa Acquisition Corp, a Cayman Islands exempted company, which was the special purpose acquisition company with which we effected the Business Combination, and which became an inactive, wholly-owned subsidiary of ours upon the Closing of the Business Combination until its dissolution on June 30, 2026; |
| | ● | “Moringa sponsor” or “sponsor” are to Moringa Sponsor, LP, a Cayman Islands exempted limited partnership, which served as the sponsor of Moringa, and include, where applicable, its affiliates (including Moringa’s initial shareholder, Moringa Sponsor US L.P., a Delaware limited partnership, which is a wholly-owned subsidiary of Moringa sponsor, and Greenstar, L.P., a Cayman Islands exempted limited partnership which has the same general partner as Moringa Sponsor, LP); |
| | ● | “ordinary shares” are to our ordinary shares, par value $0.135 per share; |
| | ● | “SEC” are to the U.S. Securities and Exchange Commission; |
| | ● | “Securities Act” are to the U.S. Securities Act of 1933, as amended; |
| | | |
| | ● | “Silexion Israel” are to Silexion Therapeutics Ltd., an Israeli company, which is a wholly-owned subsidiary of Silexion through which our operations are primarily conducted; |
| | ● | “warrants” are to our warrants to purchase ordinary shares, consisting of (i) public warrants and private warrants issued pursuant to the Business Combination in exchange for corresponding warrants of Moringa, as well as (ii) warrants that we have issued and sold in public offering(s) and/or private placements (including induced warrant exercise transactions) subsequent to the Closing of the Business Combination; |
| | ● | “2025 annual report” refer to our annual report on Form 10-K for the year ended December 31, 2025, which we filed with the SEC on March 17, 2026, as amended by Amendment No. 1 thereto, filed with the SEC on May 19, 2026; and |
| | ● | “$,” “US$” and “U.S. dollar” each refer to the United States dollar. |
| | • | our current and planned clinical studies and trials involving our product candidates (in particular, SIL204), including the conduct, enrollment, and anticipated results of the Phase 2/3 clinical trial of SIL204 in locally advanced pancreatic cancer, anticipated study designs, and the timing of related regulatory submissions and approvals; |
| | • | our market opportunity and competitive position; |
| | • | our strategy, future operations, financial position, projected costs, prospects and plans; |
| • | our future capital requirements and sources and uses of cash, including our ability to obtain additional capital, whether through sales under the ATM Agreement, other public offerings, private placements, warrant exercises or alternative financings under our shelf registration statement or otherwise; |
| | • | our ability to maintain the listing of our ordinary shares and warrants on the Nasdaq Capital Market; |
| | • | our ability to retain or recruit officers, key employees and directors and to effectively leverage third-party contract research organizations (CROs) and manufacturers; |
| | • | the impact of the regulatory environment and complexities with compliance related to such environment; |
| | • | expectations regarding future partnerships or other relationships with third parties; |
| | • | expectations regarding the duration for which we will remain an emerging growth company under the JOBS Act and/or a smaller reporting company under the Exchange Act. |
| | • | our Phase 2/3 clinical trials of SIL204 in locally advanced pancreatic cancer may not yield favorable results; |
| | • | we are a development-stage company and have a limited operating history on which to assess our business; |
| | • | we have never generated any revenue from product sales and may never be profitable; |
| | • | we will need to raise substantial additional funding, which may not be available on acceptable terms, or at all, and which would likely cause dilution to our shareholders; |
| | • | we may be unable to maintain our compliance with the Nasdaq Listing Rules that are applicable to us and may be subject to the delisting of our ordinary shares and warrants; |
| | • | the approach we are taking to discover and develop novel RNAi therapeutics is unproven for oncology and may never lead to marketable products; |
| | • | we do not have experience producing our product candidates at commercial levels, currently have no marketing and sales organization, have an uncertain market receptiveness to our product candidates, and are uncertain as to whether there will be insurance coverage and reimbursement for our potential products; |
| | • | we may be unable to attract, develop and/or retain our key personnel or additional employees required for our development and future success; |
| | • | we rely on third parties (including CROs and contract manufacturers) whose performance is largely beyond our control; |
| | | |
| | • | we may issue additional ordinary shares or other equity securities without your approval, which would dilute your ownership interest and may depress the market price of our ordinary shares; and |
| | • | those additional factors described in “Part I, Item 1A. Risk Factors” of the 2025 annual report. |
| Page | |
| CONSOLIDATED FINANCIAL STATEMENTS: | |
| F-3 - F-4 | |
| F-5 | |
| F-6 - F-7 | |
| F-8 - F-9 | |
| F-10 - F-23 |
_____________________
______________________________
_____________________
| June 30, | December 31, | |||||||
| 2026 | 2025 | |||||||
| U.S. dollars in thousands | ||||||||
| Assets | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash and cash equivalents | $ | 2,229 | $ | 5,991 | ||||
| Restricted cash | 29 | 27 | ||||||
| Prepaid expenses | 1,372 | 570 | ||||||
| Other current assets | 111 | 49 | ||||||
| TOTAL CURRENT ASSETS | 3,741 | 6,637 | ||||||
| NON-CURRENT ASSETS: | ||||||||
| Restricted cash | 62 | 57 | ||||||
| Long-term deposit and other non-current assets | 75 | 84 | ||||||
| Property and equipment, net | 20 | 25 | ||||||
| Operating lease right-of-use asset | 348 | 412 | ||||||
| TOTAL NON-CURRENT ASSETS | 505 | 578 | ||||||
| TOTAL ASSETS | $ | 4,246 | $ | 7,215 | ||||
| June 30, | December 31, | |||||||
| 2026 | 2025 | |||||||
| U.S. dollars in thousands | ||||||||
| Liabilities and shareholders’ equity | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Trade payables | $ | 1,180 | $ | 787 | ||||
| Current maturities of operating lease liability | 199 | 182 | ||||||
| Employee related obligations | 628 | 879 | ||||||
| Other account payable | 984 | 910 | ||||||
| Private warrants to purchase ordinary shares (including $* due to related party, as of June 30, 2026 and December 31, 2025) | * | * | ||||||
| Related Party Promissory Note | 985 | - | ||||||
| TOTAL CURRENT LIABILITIES | 3,976 | 2,758 | ||||||
| NON-CURRENT LIABILITIES: | ||||||||
| Long-term operating lease liability | 226 | 286 | ||||||
| Related Party Promissory Note | - | 1,568 | ||||||
| TOTAL NON-CURRENT LIABILITIES | $ | 226 | $ | 1,854 | ||||
| TOTAL LIABILITIES | $ | 4,202 | $ | 4,612 | ||||
| SHAREHOLDERS' EQUITY: Ordinary shares ($0.135 par value per share, 5,900,000 and 900,000 shares authorized as of June 30, 2026 and December 31, 2025, respectively; 1,179,844 and 312,665 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively) | 160 | 42 | ||||||
| Additional paid-in capital | 61,334 | 57,727 | ||||||
| Accumulated deficit | (61,450 | ) | (55,166 | ) | ||||
| TOTAL SHAREHOLDERS' EQUITY | $ | 44 | $ | 2,603 | ||||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 4,246 | $ | 7,215 | ||||
| Six months ended June 30 | Three months ended June 30 | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| U.S. dollars in thousands | U.S. dollars in thousands | |||||||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Research and development (including $176 and $0 from related party for the six-month periods ended June 30, 2026 and 2025, respectively, and including $46 and $0 from related party for the three months period ended June 30, 2026 and 2025, respectively) | $ | 3,582 | $ | 1,608 | $ | 2,212 | $ | 1,018 | ||||||||
| General and administrative (including $282 and $58 from related party for the six-month periods ended June 30, 2026 and 2025, respectively, and including $67 and $37 from related party for the three months period ended June 30, 2026 and 2025, respectively) | 2,847 | 2,326 | 1,468 | 1,266 | ||||||||||||
| TOTAL OPERATING EXPENSES | 6,429 | 3,934 | 3,680 | 2,284 | ||||||||||||
| OPERATING LOSS | 6,429 | 3,934 | 3,680 | 2,284 | ||||||||||||
| Financial expenses (income), net (including $(169) and $229 from related party for the six months period ended June 30, 2026 and 2025, respectively, and including $(154) and $197 from related party for the three months period ended June 30, 2026 and 2025, respectively) | (145 | ) | 301 | (129 | ) | 216 | ||||||||||
| LOSS BEFORE INCOME TAX | $ | 6,284 | $ | 4,235 | $ | 3,551 | $ | 2,500 | ||||||||
| INCOME TAX | * | 3 | * | 3 | ||||||||||||
| NET LOSS | $ | 6,284 | $ | 4,238 | $ | 3,551 | $ | 2,503 | ||||||||
| LOSS PER SHARE, BASIC AND DILUTED | $ | 12.41 | $ | 82.12 | $ | 5.17 | $ | 43.19 | ||||||||
| WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES OUTSTANDING USED IN COMPUTATION OF BASIC AND DILUTED LOSS PER SHARE | 506,202 | 51,613 | ** | 687,353 | 57,952 | ** | ||||||||||
| Ordinary shares | Additional paid-in Capital | Accumulated deficit | Total shareholders’ equity | |||||||||||||||||
| Shares | Amount | |||||||||||||||||||
| BALANCE AT JANUARY 1, 2025 | 12,323 | ** | $ | 2 | $ | 39,263 | $ | (43,254 | ) | $ | (3,989 | ) | ||||||||
| CHANGES DURING THE SIX-MONTH PERIOD ENDED JUNE 30, 2025 (unaudited): | ||||||||||||||||||||
| Issuance of ordinary shares and warrants upon January offering, net of issuance costs and exercise of pre-funded warrants to ordinary shares (see Note 4(a)) | 24,695 | 3 | 4,252 | 4,255 | ||||||||||||||||
| Exercise of warrants upon January Offering (see Note 4(a)) | 4,270 | 1 | 863 | 864 | ||||||||||||||||
| Issuance of ordinary shares and warrants upon January Inducement Offer, net of issuance costs (see Note 4(b)) | 14,810 | 2 | 2,812 | 2,814 | ||||||||||||||||
| Share-based compensation | 3 | * | 58 | 58 | ||||||||||||||||
| Conversion of Underwriters Promissory Note | 1,852 | * | 356 | 356 | ||||||||||||||||
| Net loss | (4,238 | ) | (4,238 | ) | ||||||||||||||||
| BALANCE AS OF JUNE 30, 2025 | 57,953 | $ | 8 | $ | 47,604 | $ | (47,492 | ) | $ | 120 | ||||||||||
| BALANCE AT JANUARY 1, 2026 | 312,665 | $ | 42 | $ | 57,727 | $ | (55,166 | ) | $ | 2,603 | ||||||||||
| CHANGES DURING THE SIX-MONTH PERIOD ENDED JUNE 30, 2026 (unaudited): | ||||||||||||||||||||
| Issuance of Ordinary Shares under the At-the-Market Sales Agreement, net of issuance costs (see Note 6(a)) | 450,079 | 61 | 1,879 | 1,940 | ||||||||||||||||
| Issuance of ordinary shares and warrants upon warrants inducement, net of issuance costs (see Note 4(c)) | 199,510 | 27 | 802 | 829 | ||||||||||||||||
| Share-based compensation | 64,270 | 9 | 533 | 542 | ||||||||||||||||
| Conversion of Related Party Promissory Note (see Note 5) | 153,320 | 21 | 393 | 414 | ||||||||||||||||
| Net loss | (6,284 | ) | (6,284 | ) | ||||||||||||||||
| BALANCE AS OF JUNE 30, 2026 | 1,179,844 | $ | 160 | $ | 61,334 | $ | (61,450 | ) | $ | 44 | ||||||||||
| Ordinary shares | Additional paid-in Capital | Accumulated deficit | Total shareholders’ equity | |||||||||||||||||
| Shares | Amount | |||||||||||||||||||
| BALANCE AT MARCH 31, 2025 | 57,950 | ** | $ | 8 | $ | 47,567 | $ | (44,989 | ) | $ | 2,586 | |||||||||
| CHANGES DURING THE THREE MONTHS PERIOD ENDED JUNE 30, 2025 (unaudited): | ||||||||||||||||||||
| Share-based compensation | 3 | * | 37 | 37 | ||||||||||||||||
| Net loss | (2,503 | ) | (2,503 | ) | ||||||||||||||||
| BALANCE AS OF JUNE 30, 2025 | 57,953 | $ | 8 | $ | 47,604 | $ | (47,492 | ) | $ | 120 | ||||||||||
| BALANCE AT MARCH 31, 2026 | 339,486 | $ | 46 | $ | 58,144 | $ | (57,899 | ) | $ | 291 | ||||||||||
| CHANGES DURING THE THREE MONTHS PERIOD ENDED JUNE 30, 2026 (unaudited): | ||||||||||||||||||||
| Issuance of Ordinary Shares under the At-the-Market Sales Agreement, net of issuance costs (see Note 6(a)) | 443,671 | 60 | 1,804 | 1,864 | ||||||||||||||||
| Issuance of ordinary shares and warrants upon warrants inducement, net of issuance costs (see Note 4(c)) | 199,510 | 27 | 802 | 829 | ||||||||||||||||
| Share-based compensation | 43,857 | 6 | 191 | 197 | ||||||||||||||||
| Conversion of Related Party Promissory Note (see Note 5) | 153,320 | 21 | 393 | 414 | ||||||||||||||||
| Net loss | (3,551 | ) | (3,551 | ) | ||||||||||||||||
| BALANCE AS OF JUNE 30, 2026 | 1,179,844 | $ | 160 | $ | 61,334 | $ | (61,450 | ) | $ | 44 | ||||||||||
| Six months ended June 30 | Three months ended June 30 | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| U.S. dollars in thousands | U.S. dollars in thousands | |||||||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||||||||
| Net loss | $ | (6,284 | ) | $ | (4,238 | ) | $ | (3,551 | ) | $ | (2,503 | ) | ||||
| Adjustments required to reconcile loss to net cash used in operating activities: | ||||||||||||||||
| Depreciation | 5 | 7 | 3 | 3 | ||||||||||||
| Share-based compensation expenses | 542 | 58 | 197 | 37 | ||||||||||||
| Non-cash financial expenses | (131 | ) | 310 | (135 | ) | 229 | ||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||
| Decrease (increase) in prepaid expenses | (802 | ) | (717 | ) | 157 | (205 | ) | |||||||||
| Increase in other current assets | (62 | ) | (1 | ) | (15 | ) | (5 | ) | ||||||||
| Increase (decrease) in trade payable | 393 | (237 | ) | 268 | (30 | ) | ||||||||||
| Net change in operating lease | (11 | ) | 1 | (7 | ) | 2 | ||||||||||
| Increase (decrease) in employee related obligations | (251 | ) | (14 | ) | 68 | 4 | ||||||||||
| Increase (decrease) in other account payable | 30 | (129 | ) | 90 | (39 | ) | ||||||||||
| Net cash used in operating activities | (6,571 | ) | (4,960 | ) | (2,925 | ) | (2,507 | ) | ||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES- | ||||||||||||||||
| Investment in long-term deposits | (1 | ) | - | (1 | ) | - | ||||||||||
| Purchase of property and equipment | - | (7 | ) | - | (1 | ) | ||||||||||
| Net cash used in investing activities | (1 | ) | (7 | ) | (1 | ) | (1 | ) | ||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||||||||||
| Issuance of Ordinary Shares under the At-the-Market Sales Agreement | 2,071 | - | 1,985 | - | ||||||||||||
| Payment and prepayment of issuance costs related to At-the-Market Sales Agreement | (121 | ) | - | (118 | ) | - | ||||||||||
| Proceeds from issuance of ordinary shares upon January 2025 Offering | - | 5,000 | - | - | ||||||||||||
| Issuance costs related to January 2025 Offering | - | (745 | ) | - | (95 | ) | ||||||||||
| Proceeds from exercise of warrants upon January 2025 Offering | - | 864 | - | - | ||||||||||||
| Proceeds from issuance of ordinary shares upon January 2025 and May 2026 Inducement Offer | 998 | 3,276 | 998 | - | ||||||||||||
| Issuance costs related to warrants inducement transaction | (125 | ) | (462 | ) | (125 | ) | (100 | ) | ||||||||
| Payment of Underwriters Promissory Note | - | (696 | ) | - | - | |||||||||||
| Net cash provided by (used in) financing activities | 2,823 | 7,237 | 2,740 | (195 | ) | |||||||||||
| INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | (3,749 | ) | 2,270 | (186 | ) | (2,703 | ) | |||||||||
| EXCHANGE RATE DIFFERENCES ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | (6 | ) | 4 | 8 | 14 | |||||||||||
| BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD | 6,075 | 1,270 | 2,498 | 6,233 | ||||||||||||
| BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD | $ | 2,320 | $ | 3,544 | $ | 2,320 | $ | 3,544 | ||||||||
| Six months ended June 30 | Three months ended June 30 | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| U.S. dollars in thousands | U.S. dollars in thousands | |||||||||||||||
| Appendix A – RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH REPORTED IN THE CONSOLIDATED BALANCE SHEETS: | ||||||||||||||||
| Cash and cash equivalents | 2,229 | 3,466 | 2,229 | 3,466 | ||||||||||||
| Restricted cash | 91 | 78 | 91 | 78 | ||||||||||||
| TOTAL CASH, CASH EQUIVALENTS AND RESTRICTED CASH SHOWN IN STATEMENT OF CASH FLOWS | $ | 2,320 | $ | 3,544 | $ | 2,320 | $ | 3,544 | ||||||||
| Appendix B - SUPPLEMENTARY INFORMATION: | ||||||||||||||||
| SUPPLEMENTARY INFORMATION ON INVESTING AND FINANCING ACTIVITIES NOT INVOLVING CASH FLOWS: | ||||||||||||||||
| Prepaid issuance expenses utilized, in respect of At-the-Market Sales Agreement | $ | 60 | $ | - | $ | 53 | $ | - | ||||||||
| Accrued and unpaid issuance expenses in respect of May 2026 Inducement Offer | $ | 44 | $ | - | $ | 44 | $ | - | ||||||||
| Conversion of Promissory Note to ordinary shares | $ | 414 | $ | 356 | $ | 414 | $ | - | ||||||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||||||||||||||||
| Interest paid | $ | - | $ | 13 | $ | - | $ | - | ||||||||
| Interest received | $ | 46 | $ | 46 | $ | 14 | $ | 44 | ||||||||
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| a. | Introduction |
| b. | Creation of New Subsidiary and Dissolution of Old Subsidiary |
| c. | Israeli Wars Against Iran and Regional Terrorist Organizations |
F - 10
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
NOTE 1 - GENERAL (continued):
| d. | Reverse Share Split |
| e. | Going concern |
F - 11
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
NOTE 1 - GENERAL (continued):
| a. | Unaudited Condensed Financial Statements |
| b. | Use of estimates |
F - 12
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (continued):
| c. | Restricted cash |
| d. | Fair value measurement |
| Level 1: | Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs. |
| Level 2: | Observable prices that are based on inputs not quoted on active markets, but corroborated by market data or active market data of similar or identical assets or liabilities. |
| Level 3 | Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs. |
| e. | Concentration of credit risks |
| a. | Other accounts payable |
| June 30 | December 31 | |||||||
| 2026 | 2025 | |||||||
| Accrued expenses | $ | 933 | $ | 859 | ||||
| Income tax | 51 | 51 | ||||||
| $ | 984 | $ | 910 | |||||
F - 13
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
NOTE 3 - SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION (continued):
| b. | Research and development expenses |
| Six months ended June 30 | Three months ended June 30 | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Payroll and related expenses | $ | 774 | $ | 854 | $ | 511 | $ | 485 | ||||||||
| Share-based compensation expenses | 230 | - | 100 | - | ||||||||||||
| Subcontractors and consultants | 2,429 | 598 | 1,538 | 442 | ||||||||||||
| Rent and maintenance | 106 | 95 | 51 | 55 | ||||||||||||
| Other | 43 | 61 | 12 | 36 | ||||||||||||
| $ | 3,582 | $ | 1,608 | $ | 2,212 | $ | 1,018 | |||||||||
| c. | General and administrative expenses |
| Payroll and related expenses | $ | 661 | $ | 739 | $ | 420 | $ | 407 | ||||||||
| Share-based compensation expenses | 312 | 58 | 97 | 37 | ||||||||||||
| Professional services | 1,571 | 1,111 | 788 | 586 | ||||||||||||
| Depreciation | 5 | 7 | 3 | 3 | ||||||||||||
| Rent and maintenance | 94 | 85 | 45 | 55 | ||||||||||||
| Patent registration | 10 | 51 | 2 | 47 | ||||||||||||
| Travel expenses | 37 | 91 | 37 | 37 | ||||||||||||
| Other | 157 | 184 | 76 | 94 | ||||||||||||
| $ | 2,847 | $ | 2,326 | $ | 1,468 | $ | 1,266 |
| d. | Financial expense (income), net |
| Change in fair value of financial liabilities measured at fair value | $ | (169 | ) | $ | 277 | $ | (154 | ) | $ | 198 | ||||||
| Interest income, net | (46 | ) | (34 | ) | (14 | ) | (43 | ) | ||||||||
| Foreign currency exchange loss, net | 67 | 55 | 40 | 61 | ||||||||||||
| Other | 3 | 3 | (1 | ) | - | |||||||||||
| Total financial expense (income), net | $ | (145 | ) | $ | 301 | $ | (129 | ) | $ | 216 |
| a. | For a description of the warrants that the Company issued in its January 2025 and September 2025 public offerings of ordinary shares, pre-funded warrants, and ordinary warrants, see note 8a to the Company’s audited consolidated financial statements as of, and for the year ended, December 31, 2025. For a description of the warrants that the Company issued in its January 2025 and July/August 2025 induced warrant exercise transactions, see note 8b to the Company’s audited consolidated financial statements as of, and for the year ended, December 31, 2025. |
F - 14
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| b. | May 2026 Induced Warrant Exercise Transaction On May 15, 2026, the Company entered into an inducement offer letter agreement (the “May 2026 Inducement Offer”) with holders of 199,510 of the Company’s existing ordinary warrants that had been issued in the Company’s July/August 2025 induced warrant exercise transaction and September 2025 public offering. Under the May 2026 Inducement Offer, those holders exercised those warrants for cash and purchased 199,510 ordinary shares at a reduced cash exercise price of $5 per share. As consideration for the holders’ agreement to exercise those existing warrants, the Company issued to them 399,020 new ordinary warrants to purchase up to an aggregate of 399,020 ordinary shares at an exercise price of $5 per share (the “May 2026 New Warrants”), of which, 204,500 are Series C warrants that expire five years, and 194,520 are Series D warrants that expire 24 months, after the later of (i) the date of shareholder approval of the exercisability of the May 2026 New Warrants (as required under the Nasdaq Listing Rules) (which occurred on July 20, 2026) and (ii) the effective date of a registration statement registering the resale of the shares underlying the May 2026 New Warrants (which occurred on June 18, 2026). The Company received aggregate gross proceeds of approximately $998 from the exercise of the existing ordinary warrants by the holders in the May 2026 Inducement Offer transaction, before deduction of placement agent fees and other offering expenses of $169. The induced exercise of equity-classified warrants was accounted for as issuance costs of the May 2026 New Warrants. Upon exercise for cash of any May 2026 New Warrants, in certain circumstances, the placement agent will receive from the Company a cash fee of 8.0% of the aggregate gross exercise price. The Company also issued to the placement agent 13,966 warrants to purchase up to 13,966 ordinary shares pursuant to the May 2026 Inducement Offer transaction, which have the same terms as the May 2026 New Warrants issued in the transaction, except that the placement agent warrants have an exercise price equal to $6.25 per share. Those placement agent warrants are exercisable for the same five-year period as the Series C warrants issued in the May 2026 Inducement Offer transaction. Upon exercise for cash of any May 2026 New Warrants, in certain circumstances, the Company will issue to the placement agent warrants that are exercisable for 7.0% of the number of ordinary shares issuable upon the exercise of those May 2026 New Warrants. As of June 30, 2026, the payment of cash fees and issuance of additional warrants to the placement agent upon exercise of May 2026 New Warrants were not probable (see Note 13) |
| Summary of Outstanding warrants to purchase ordinary shares: Below is a summary of the Company's outstanding warrants to purchase ordinary shares as of June 30, 2026: |
| Warrant Type | Exercise Price | Expiration date | Number of Ordinary Shares Issuable Upon Warrant Exercise | ||||||
| Ordinary Private Warrants | $ | 15,525 | August 15, 2029 | 141 | |||||
| Ordinary Public Warrants | $ | 15,525 | August 15, 2029 | 4,260 | |||||
| January 2025 Ordinary Warrants | $ | 202.5 | January 17, 2030 | 3,367 | |||||
| January 2025 Placement Agent Warrants | $ | 253.13 | January 15, 2030 | 1,729 | |||||
| January 2025 Inducement Ordinary Warrants | $ | 225.0 | January 31, 2027 | 1,847 | |||||
| January 2025 Inducement Placement Agent Warrants | $ | 276.57 | January 31, 2027 | 1,037 | |||||
| July/August 2025 Inducement Ordinary Warrants | $ | 113.2 | August 12, 2027 | 11,037 | |||||
| July/August 2025 Inducement Placement Agent Warrants | $ | 144.63 | August 12, 2027 | 1,065 | |||||
| September 2025 Ordinary Warrants - Series A | $ | 40.0 | September 11, 2030 | 47,750 | |||||
| September 2025 Ordinary Warrants - Series B | $ | 40.0 | September 11, 2026 | 27,625 | |||||
| September 2025 Placement Agent Warrants | $ | 50.0 | September 11, 2030 | 10,500 | |||||
| May 2026 Inducement Ordinary Warrants - Series C | 5.0 | July 20, 2031 | 204,500 | ||||||
| May 2026 Inducement Ordinary Warrants - Series D | 5.0 | July 20, 2028 | 194,520 | ||||||
| May 2026 Inducement Placement Agent Warrants | 6.25 | July 20, 2031 | 13,966 | ||||||
| 523,344 | |||||||||
F - 15
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| Effective as of the Closing of the Business Combination Transactions, Silexion issued to Moringa Sponsor, L.P. (the “Sponsor”) in replacement in their entirety of all previously existing promissory notes issued by Moringa to the Sponsor from its IPO until the Closing, an amended and restated promissory note (the “Related Party Promissory Note”, and, together with the promissory note issued by Silexion to the underwriter of Moringa’s initial public offering for amounts owed to that underwriter in connection with the Closing (the “Underwriters Promissory Note”), the “Promissory Notes”) in an amount of $3,433. This reflected the total amount owed by Moringa to the Sponsor through the Closing. The maturity date of the Related Party Promissory Note is the 30-month anniversary of the Closing (i.e., February 15, 2027). Amounts outstanding under the Related Party Promissory Note may be repaid (unless otherwise decided by Silexion) only by way of conversion into Silexion ordinary shares (“Note Shares”). Silexion and the Sponsor may also convert amounts outstanding under the Related Party Promissory Note at the price per share at which Silexion conducts an equity financing following the Closing, subject to a minimum conversion amount of $100, in an amount of Note Shares constituting up to thirty percent (30%) of the number of Silexion ordinary shares issued and sold by Silexion in such equity financing. The Sponsor may also elect to convert amounts of principal outstanding under the note into Silexion ordinary shares at any time following the 24-month anniversary of the Closing, subject to a minimum conversion of $10, at a price per share equal to the volume weighted average price of the Silexion ordinary shares on the principal market on which they are traded during the 20 consecutive trading days prior to the conversion date. On September 15, 2025, in connection with the closing of its public offering, the Company converted $1,800 of the Related Party Promissory Note into 45,000 ordinary shares at a fair value of $1,624. The converted amount represented 30% of the funds raised by the Company in its September 2025 public offering, in accordance with the Company’s conversion right under the Related Party Promissory Note. During the six-month period ended on June 30, 2026, the Company converted aggregate amounts of $596 of the principal amount of the Related Party Promissory Note (see Note 3(b) to the Company’s financial statements for the year ended December 31, 2025) into an aggregate of 153,320 ordinary shares, at fair values of $414. The conversions were effected in connection with the May 2026 Inducement Offer transaction and sales by the Company of ordinary shares under the Sales Agreement for the Company’s ATM facility (as described in Note 6(a) below). As of June 30, 2026, $1,037 of the principal amount of the Related Party Promissory Note remained outstanding. |
| a. | Sales Under ATM On September 26, 2025 the Company entered into an At-The-Market Offering Agreement (the “Sales Agreement”) with a sales agent. In accordance with the terms of the Sales Agreement, the Company may offer and sell up to $13,170 of its newly issued ordinary shares from time to time through the sales agent, under an At-the-Market (“ATM”) facility (see Note 9(c) to the Company’s financial statements for the year ended December 31, 2025). The sales agent will not sell ordinary shares unless instructed by the Company and will use commercially reasonable efforts to sell on the Company’s behalf all of the ordinary shares requested to be sold by the Company under the ATM facility, subject to the terms of the Sales Agreement. The sales agent will be entitled to cash compensation equal to 3.0% of the gross sales price of ordinary shares sold under the Sales Agreement. During the six-month period ended on June 30, 2026, the Company issued and sold 450,079 ordinary shares for $1,940, net of issuance costs (including utilization of prepaid transaction expenses of $60 and placement agent fee) under the Sales Agreement for the Company’s ATM facility. For further details regarding additional amounts raised following the reporting period, see Note 13(b) below. |
F - 16
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| b. | Increase in Authorized Share Capital Upon receipt of the approval of its shareholders to an increase to its authorized share capital at its extraordinary general meeting held on May 5, 2026, on that same day, the Company filed an effective amendment to its memorandum of association with the Registrar of Companies of the Cayman Islands. Upon that filing, the Company’s authorized share capital was increased from $121.5 divided into 900,000 ordinary shares of a par value of $0.135 each, to $796.5 divided into 5,900,000 ordinary shares of a par value of $0.135 each. The foregoing numbers of authorized ordinary shares reflect the reverse share split of 1-for-10 reverse share split effected by the Company on May 28, 2026 (see Note 1(d). For a description of the additional increase to the Company’s authorized share capital that occurred in July 2026, please see Note 13(a) below. |
| a. | Overview of quarterly period The Company's share-based compensation expenses amounted to a total of $542 and $58 in the six-month periods ended June 30, 2026 and 2025, respectively and $197 and $37 in the three-month periods ended June 30, 2026 and 2025, respectively. As of June 30, 2026, there are no shares that remain available for future grants under the Company’s 2024 Equity Incentive Plan (the “2024 Plan”). On May 5, 2026, the Company’s extraordinary general meeting approved an increase to the number of ordinary shares added annually on January 1 under the “evergreen” provision of Section 5(b)(i) of the 2024 Plan from (i) 5% of the Company’s issued and outstanding ordinary shares, to (ii) such number of ordinary shares as yields a pool of ordinary shares reserved under all equity incentive plans of the Company that constitutes, in the aggregate, 10% of the issued and outstanding ordinary shares on a fully diluted basis. As a result of that increase under the “evergreen” provision, 43,857 ordinary shares were immediately added to the pool of shares reserved for issuance under the 2024 Plan (in addition to the 15,632 ordinary shares already added to that pool as of January 1, 2026 under the prior “evergreen” provision). All of the foregoing ordinary shares added to the pool under the 2024 Plan pursuant to the “evergreen” provision effective as of January 1, 2026 were allocated to grants to directors and employees during the six-month period ended June 30, 2026. |
| b. | Summary of options grants and outstanding and exercisable options Below is a summary of the Company's share-based compensation activity and related information with respect to options granted to employees and non-employees during the six-month period ended June 30, 2026: |
| Number of options | Weighted-average exercise price (in U.S. dollars) | Weighted- average remaining contractual term (in years) | Aggregate intrinsic value (in U.S. dollars) | |||||||||||||
| Outstanding at January 1, 2026 | 627 | 2,417.71 | 8.39 | - | ||||||||||||
| Granted | 4,273 | 16.50 | 9.63 | - | ||||||||||||
| Outstanding at June 30, 2026 | 4,900 | 323.76 | 9.41 | - | ||||||||||||
| Exercisable at June 30, 2026 | 627 | 2,411.71 | 8.39 | - | ||||||||||||
| Vested and expected to vest at June 30, 2026 | 4,900 | 323.76 | 9.41 | - | ||||||||||||
| In February 2026 and 2025, Silexion’s board of directors granted 4,273 options and 469 options, respectively, to Silexion’s directors. |
F - 17
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| c. | Summary of RSUs grants to employees and non-employees In February 2025, Silexion’s board of directors approved granting 397 RSUs to Silexion’s directors which vested and issued on February 2026. In the six months ended June 30, 2026, Silexion granted an aggregate of 63,873 RSUs, all of which were fully vested upon grant, and which immediately settled for 63,873 underlying ordinary shares, to its employees and directors. |
| d. | Overall share-based compensation expense The share-based compensation expense by line item in the accompanying consolidated statements of operations is summarized as follows: |
| Six months ended June 30 | Three months ended June 30 | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Research and development | $ | 230 | $ | - | $ | 100 | $ | - | ||||||||
| General and administrative | 312 | 58 | 97 | 37 | ||||||||||||
| $ | 542 | $ | 58 | $ | 197 | $ | 37 | |||||||||
| a. | Financial instruments measured at fair value on a recurring basis The Company’s assets and liabilities that are measured at fair value as of June 30, 2026, and December 31, 2025, are classified in the tables below in one of the six categories described in “Note 2 – Fair value measurement”:
|
| June 30, 2026 | ||||||||
| Level 3 | Total | |||||||
| Financial Liabilities | ||||||||
| Private warrants to purchase ordinary shares | $ | * | $ | * | ||||
| Related Party Promissory Note | $ | 985 | $ | 985 | ||||
| December 31, 2025 | ||||||||
| Level 3 | Total | |||||||
| Financial Liabilities | ||||||||
| Private warrants to purchase ordinary shares | $ | * | $ | * | ||||
| Promissory Notes | $ | 1,568 | $ | 1,568 | ||||
| The following is a roll forward of the fair value of liabilities classified under Level 3: |
| Six months ended June 30, 2026 | Three months ended June 30, 2026 | |||||||||||||||
| Related Party Promissory Note | Private warrants to purchase ordinary shares | Related Party Promissory Note | Private warrants to purchase ordinary shares | |||||||||||||
| Fair value at the beginning of the period | $ | 1,568 | $ | * | $ | 1,553 | $ | * | ||||||||
| Change in fair value | (169 | ) | $ | ( | *) | (154 | ) | $ | ( | *) | ||||||
| Conversion to equity | (414 | ) | - | (414 | ) | - | ||||||||||
| Fair value at the end of the period | $ | 985 | $ | * | $ | 985 | $ | * | ||||||||
F - 18
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
NOTE 8 - FAIR VALUE MEASUREMENTS (continued):
| Six months ended June 30, 2025 | Three months ended June 30, 2025 | |||||||||||||||
| Promissory Notes | Private warrants to purchase ordinary shares | Promissory Notes | Private warrants to purchase ordinary shares | |||||||||||||
| Fair value at the beginning of the period | $ | 3,965 | $ | 2 | $ | 2,993 | $ | 1 | ||||||||
| Change in fair value | 290 | (2 | ) | 197 | (1 | ) | ||||||||||
| Repayments | (709 | ) | - | - | - | |||||||||||
| Conversion to equity | (356 | ) | - | - | - | |||||||||||
| Fair value at the end of the period | $ | 3,190 | $ | * | $ | 3,190 | $ | * | ||||||||
| Promissory Notes In measuring the fair value of the Company’s outstanding Promissory Notes in 2025, a discount rate of 13.37%-13.83% was used, based on a B- rated US dollar zero-coupon discount curve, plus a credit spread of 7.56%. The expected timing of conversion or repayment of the notes was determined using the Company’s forecasts. In 2026, the valuation technique was changed to a Monte Carlo simulation framework to model the expected conversion price at the Related Party Promissory Note’s maturity date, when applicable, which is based on a contractual 20-day average closing price mechanism. The following table provides quantitative information regarding fair value measurement inputs of the Company’s Related Party Promissory Note as of June 30, 2026: |
| June 30, 2026 | ||||
| Volatility* | 146.5 | % | ||
| Risk Free Rate | 3.91 | % | ||
| * The estimation of the volatility was based on the volatility of the Company’s daily share prices for a period equal to the term of the Related Party Promissory Note. |
| b. | Financial instruments not measured at fair value The carrying amounts of cash and cash equivalents, restricted cash, other assets, trade payables and other accounts payable approximate their fair value due to the short-term maturity of such instruments. |
| The following table sets forth the computation of basic and diluted net loss per share attributable to holders of the Company’s ordinary shares for the periods presented (USD in thousands, except per share data): |
| Six months ended June 30 | Three months ended June 30 | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Numerator: | ||||||||||||||||
| Net loss | $ | 6,284 | $ | 4,238 | $ | 3,551 | $ | 2,503 | ||||||||
| Denominator: | ||||||||||||||||
| Weighted-average shares used in computing net loss per share attributable to holders of ordinary shares, basic and diluted | 506,202 | 51,613 | 687,353 | 57,952 | ||||||||||||
| Net loss per share attributable to ordinary shareholders, basic and diluted | $ | 12.41 | $ | 82.12 | $ | 5.17 | $ | 43.19 | ||||||||
F - 19
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| Basic loss per share is computed on the basis of the net loss for the period divided by the weighted average number of ordinary shares outstanding during the period, including fully vested options to employee to purchase the Company’s ordinary shares at an exercise price of NIS 3.39 per share, as the Company (or Silexion Israel’s, as applicable) considers these shares to be exercised for little to no additional consideration. The following instruments were not included in the computation of diluted earnings per share because of their anti-dilutive effect: For the periods ended on June 30, 2026 and June 30, 2025: |
| - | Warrants to purchase ordinary shares (see also Note 4); |
| - | Share-based compensation; |
| - | Promissory Notes (see also Note 5). |
| Transactions with related parties, which encompasses shareholders, executive officers and directors of the Company, during the periods covered by these financial statements are quantified below: |
| a. | Transactions: |
| Six months ended June 30 | Three months ended June 30 | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Share-based compensation included in research and development expenses | $ | 176 | $ | - | $ | 46 | $ | - | ||||||||
| Share-based compensation included in general and administrative expenses | $ | 282 | $ | 58 | $ | 67 | $ | 37 | ||||||||
| Financial expenses (income) | $ | (169 | ) | $ | 229 | $ | (154 | ) | $ | 197 | ||||||
| b. | Balances: |
| June 30, 2026 | December 31, 2025 | |||||||
| Current liabilities — | ||||||||
| Private warrants to purchase ordinary shares | $ | * | $ | * | ||||
| Related Party Promissory Note | 985 | $ | - | |||||
| June 30, 2026 | December 31, 2025 | |||||||
| Non-Current liabilities - | ||||||||
| Related Party Promissory Note | $ | - | $ | 1,568 | ||||
F - 20
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| The Company operates as a single operating segment in the development of RNA interference (RNAi) therapies for KRAS-driven cancers. The Company’s CODM is its Chief Executive Officer (CEO). The CODM reviews the Company’s performance on a consolidated basis. As such, the segment’s loss is the Company’s consolidated net loss and the segment’s assets are the Company’s consolidated assets. The CODM uses the information primarily to evaluate the Company’s performance and allocate resources. This includes reviewing key financial metrics such as budget versus actual expenditures, tracking progress on research and development milestones, and assessing overall cash flow and liquidity to ensure the continuity of operations. This approach allows the CODM to monitor the Company's performance and make strategic adjustments as needed to support its operational and financial goals. The CODM is also regularly provided with information on significant ordinary-course expenses, including the following expenses. The Company’s management does not segregate the Company’s business for internal reporting. |
| Six months ended June 30 | Three months ended June 30 | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Clinical trials and other payments to R&D-related service providers | $ | 2,429 | $ | 598 | $ | 1,538 | $ | 442 | ||||||||
| R&D payroll and related expenses, other than share-based compensation | 774 | 854 | 511 | 485 | ||||||||||||
| R&D share-based compensation expenses | 230 | - | 100 | - | ||||||||||||
| G&A payroll and related expenses, other than share-based compensation | 661 | 739 | 420 | 407 | ||||||||||||
| G&A share-based compensation expenses | 312 | 58 | 97 | 37 | ||||||||||||
| Professional services | 1,571 | 1,111 | 788 | 586 | ||||||||||||
| Depreciation expenses | 5 | 7 | 3 | 3 | ||||||||||||
| Other segment expenses (*) | 447 | 567 | 223 | 324 | ||||||||||||
| Operating loss | 6,429 | 3,934 | 3,680 | 2,284 | ||||||||||||
| Interest income | (46 | ) | (46 | ) | (14 | ) | (44 | ) | ||||||||
| Interest expense | - | 11 | - | - | ||||||||||||
| Other financing expense (income), net | (99 | ) | 336 | (115 | ) | 260 | ||||||||||
| Income taxes | ** | 3 | ** | 3 | ||||||||||||
| Net loss | $ | 6,284 | $ | 4,238 | $ | 3,551 | $ | 2,503 | ||||||||
| Segment assets | $ | 4,246 | $ | 5,797 | $ | 4,246 | $ | 5,797 | ||||||||
| Expenditures for segment assets | $ | - | $ | (7 | ) | $ | - | $ | - | |||||||
| Segment liabilities | $ | 4,202 | $ | 5,677 | $ | 4,202 | $ | 5,677 | ||||||||
| (*) | Other segment expenses include mainly general and administrative-related expenses, such as rent and maintenance expenses, travel and HR expenses. |
| (**) | Represents an amount less than $1 |
F - 21
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| Legal proceedings On June 22, 2026, the Sponsor, which is controlled by the Company’s former director, Ilan Levin, filed a claim with the District Court of Tel Aviv against the Company, also naming the Company’s Chairman and Chief Executive Officer, Ilan Hadar, and its Chief Financial Officer, Mirit Horenshtein Hadar, as defendants, disputing the manner of conversion into ordinary shares of a portion of the Related Party Promissory Note, and alternatively demanding payment in cash of the full principal amount of that note, plus damages. The Company is confident that its partial conversion of the Related Party Promissory Note into ordinary shares, made on several occasions, was carried out in strict compliance with both the substantive and procedural requirements of the note, and refutes all of Moringa’s arguments to the contrary. The Company plans to defend its actions vigorously, and is further considering filing a counterclaim against the Sponsor and Mr. Levin for the damages sustained by the Company as a result of their actions against it in their attempt to accelerate the maturity of the note in order to avoid its conversion. For further details regarding the Related Party Promissory Note and its partial conversion in several tranches during the three-month and six-month periods ended June 30, 2026, please refer to Note 5. |
| a. | Approvals by extraordinary general meeting On July 13, 2026, the Company initially held an extraordinary general meeting, which was adjourned due to the absence of a quorum. On July 20, 2026, the Company reconvened the extraordinary general meeting, at which the Company's shareholders approved, via ordinary resolutions, each of the following two proposals: |
| (i) | The approval of the exercisability of (a) 399,020 aggregate Series C ordinary warrants and Series D ordinary warrants to purchase up to 399,020 ordinary shares at an exercise price of $5.00 per ordinary share, and (b) 13,966 placement agent warrants to purchase up to 13,966 ordinary shares at an exercise price of $6.25 per ordinary share, issued pursuant to the induced warrant exercise transaction completed on May 18, 2026, as adjusted to reflect the Company's May 2026 reverse share split. |
| (ii) | An increase in the authorized share capital of the Company by 10,000,000 ordinary shares, from $796.5 divided into 5,900,000 ordinary shares of a par value of $0.135 each, to $2,146.5 divided into 15,900,000 ordinary shares of a par value of $0.135 each. |
| Upon receipt of the foregoing approval of the increase in authorized share capital, the Company filed an effective amendment to its memorandum of association with the Registrar of Companies of the Cayman Islands on July 20, 2026, at which time that increase became effective. |
| b. | Sales Under ATM In July and August 2026, the Company issued and sold an aggregate of 130,249 ordinary shares for $261, net of transaction costs under the Sales Agreement for the Company’s ATM facility (see Note 6). |
| c. | Conversion of amounts under Related Party Promissory Note |
| In connection with the sale of 129,749 ordinary shares, in the aggregate, to investors under the ATM facility in July and August 2026 at an average price per share of $2.1, the Company converted $81 of the principal amount under the Related Party Promissory Note into 38,926 ordinary shares, which it issued to the Sponsor at the same price of $2.1 per share as in those transactions. In connection with the August 2026 Offering (as described under paragraph (d) of this Note 13 below), the Company converted $750 of the principal amount under the Related Party Promissory Note into 1,153,848 ordinary shares, which it issued to the Sponsor, at the same $0.65 price per share as in the August 2026 Offering. |
F - 22
SILEXION THERAPEUTICS CORP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (continued)
(U.S. dollars in thousands, except share and per share data)
| d. | August Public Offering of Ordinary Shares, Pre-Funded Warrants, and Ordinary Warrants |
|
On August 11, 2026, the Company offered and sold, and on August 13, 2026, the Company completed a public offering (the “August 2026 Offering”) of 2,028,619 ordinary shares and 1,817,542 pre-funded warrants to purchase 1,817,542 ordinary shares. Each ordinary share and pre-funded warrant to purchase one ordinary share was sold together with a Series E ordinary warrant to purchase one ordinary share (3,846,161 Series E ordinary warrants to purchase up to 3,846,161 ordinary shares in total). The purchase prices per ordinary share and accompanying Series E ordinary warrant, and per pre-funded warrant and Series E ordinary warrant, were $0.65 and $0.6499, respectively. The aggregate gross proceeds to the Company from the August 2026 Offering were approximately $2,500, while the net proceeds, after transaction costs, were approximately $2,100. The pre-funded warrants are immediately exercisable at an exercise price of $0.0001 per ordinary share and will not expire until exercised in full. The Series E ordinary warrants have an exercise price of $0.65 per ordinary share, are immediately exercisable, and may be exercised for five years from issuance. The Company also issued to the placement agent for the offering 269,231 placement agent warrants to purchase 269,231 ordinary shares. Those placement agent warrants have an exercise price of $0.8125 per ordinary share, are exercisable for five years from the date of issuance, and otherwise reflect substantially the same terms as the Series E ordinary warrants sold in the Offering. |
F - 23
| | • | advance with our Phase 2/3 clinical trials seeking statistically significant results with respect to our SIL204 product candidate in locally advanced pancreatic cancer subjects in Israel and Germany; |
| | • | seek marketing approvals for SIL204 in various territories; |
| | • | apply for Orphan Drug Designation in both the U.S. and EU for SIL204; |
| | • | maintain, expand and protect our intellectual property portfolio; |
| | • | hire additional operational, clinical, quality control and scientific personnel; |
| | • | add additional product candidates to our pipeline; |
| | • | develop additional cancer indications for SIL204; |
| | • | add operational, financial and management information systems and personnel, including personnel to support our product development, any future commercialization efforts and our status as a public company; and |
| | • | invest in research and development and regulatory approval efforts in order to utilize our technology as a broader platform focused on the silencing of the KRAS oncogene using RNA-interference therapeutics. |
| | Six-month period ended June 30, | |||||||
| | 2026 | 2025 | ||||||
| | (U.S. dollars, in thousands) | |||||||
| Operating expenses: | ||||||||
| | ||||||||
| Research and development | $ | 3,582 | $ | 1,608 | ||||
| General and administrative | 2,847 | 2,326 | ||||||
| Total operating expenses | 6,429 | 3,934 | ||||||
| Operating loss | 6,429 | 3,934 | ||||||
| Financial expenses (income), net | (145 | ) | 301 | |||||
| Loss before income tax | 6,284 | 4,235 | ||||||
| Income tax | * | 3 | ||||||
| Net loss | $ | 6,284 | $ | 4,238 | ||||
| | Six-month period ended June 30, | |||||||
| | 2026 | 2025 | ||||||
| | (U.S. dollars, in thousands) | |||||||
| Payroll and related expenses | $ | 774 | $ | 854 | ||||
| Share-based compensation expenses | 230 | - | ||||||
| Subcontractors and consultants | 2,429 | 598 | ||||||
| Rent and maintenance | 106 | 95 | ||||||
| Other | 43 | 61 | ||||||
| Total research and development expenses | $ | 3,582 | $ | 1,608 | ||||
| | Six-month period ended June 30, | |||||||
| | 2026 | 2025 | ||||||
| | (U.S. dollars, in thousands) | |||||||
| Payroll and related expenses | $ | 661 | $ | 739 | ||||
| Share-based compensation expenses | 312 | 58 | ||||||
| Professional service | 1,571 | 1,111 | ||||||
| Depreciation | 5 | 7 | ||||||
| Rent and maintenance | 94 | 85 | ||||||
| Patent registration | 10 | 51 | ||||||
| Travel expenses | 37 | 91 | ||||||
| Other | 157 | 184 | ||||||
| Total general and administrative expenses | $ | 2,847 | $ | 2,326 | ||||
| | Three-month period ended June 30, | |||||||
| | 2026 | 2025 | ||||||
| | (U.S. dollars, in thousands) | |||||||
| Operating expenses: | ||||||||
| | ||||||||
| Research and development | $ | 2,212 | $ | 1,018 | ||||
| General and administrative | 1,468 | 1,266 | ||||||
| Total operating expenses | 3,680 | 2,284 | ||||||
| Operating loss | 3,680 | 2,284 | ||||||
| Financial expenses (income), net | (129 | ) | 216 | |||||
| Loss before income tax | 3,551 | 2,500 | ||||||
| Income tax | * | 3 | ||||||
| Net loss | $ | 3,551 | $ | 2,503 | ||||
| | Three-month period ended June 30, | |||||||
| | 2026 | 2025 | ||||||
| | (U.S. dollars, in thousands) | |||||||
| Payroll and related expenses | $ | 511 | $ | 485 | ||||
| Share-based compensation expenses | 100 | - | ||||||
| Subcontractors and consultants | 1,538 | 442 | ||||||
| Rent and maintenance | 51 | 55 | ||||||
| Other | 12 | 36 | ||||||
| Total research and development expenses | $ | 2,212 | $ | 1,018 | ||||
| | Three-month period ended June 30, | |||||||
| | 2026 | 2025 | ||||||
| | (U.S. dollars, in thousands) | |||||||
| Payroll and related expenses | $ | 420 | $ | 407 | ||||
| Share-based compensation expenses | 97 | 37 | ||||||
| Professional service | 788 | 586 | ||||||
| Depreciation | 3 | 3 | ||||||
| Rent and maintenance | 45 | 55 | ||||||
| Patent registration | 2 | 47 | ||||||
| Travel expenses | 37 | 37 | ||||||
| Other | 76 | 94 | ||||||
| Total general and administrative expenses | $ | 1,468 | $ | 1,266 | ||||
| | • | registered public offerings of ordinary shares and pre-funded warrants, along with ordinary warrants, in January 2025, September 2025 and August 2026 (as described below under “Public Offerings via H.C. Wainwright”); |
| | | |
| | • | induced warrant exercise transactions, which were completed in January 2025, August 2025, and May 2026 (as described below under “Induced Warrant Exercise Transactions”); |
| | | |
| | • | additional warrant exercises, such as in connection with the January 2025 and September 2025 public offerings, when investors exercised following the closing of those offerings ordinary warrants and Series B ordinary warrants issued in those respective offerings, yielding $0.9 million and $1.78 million of gross proceeds, respectively; and |
| | | |
| | • | ongoing financings via the ATM Agreement, under which we have raised approximately $0.08 million and $1.9 million during the first and second quarters of 2026, respectively (net of fees and issuance costs), and an additional $0.3 million (net of sales agent fees) following the end of the second quarter of 2026 up until the filing date of this quarterly report. |
| | • | in the January 2025 Offering, (i) 14,309 ordinary shares, (ii) 10,386 pre-funded warrants to purchase up to 10,386 ordinary shares and (iii) 24,695 ordinary warrants to purchase up to 24,695 ordinary shares, at purchase prices of $202.50 per ordinary share and accompanying ordinary warrant, and $202.50 per pre-funded warrant and accompanying ordinary warrant; |
| | • | in the September 2025 Offering, (i) 139,225 ordinary shares, (ii) 10,775 pre-funded warrants to purchase up to 10,775 ordinary shares, (iii) 150,000 Series A ordinary warrants, each to purchase one ordinary share, and (iv) 150,000 Series B ordinary warrants, each to purchase one ordinary share (the Series A ordinary warrants and Series B ordinary warrants are collectively referred to as “ordinary warrants”), at a purchase price of $40.00 per share and accompanying two ordinary warrants, and $39.99 per pre-funded warrant and accompanying two ordinary warrants. |
| | • | in the August 2026 Offering, (i) 2,028,619 ordinary shares, (ii) 1,817,542 pre-funded warrants to purchase up to 1,817,542 ordinary shares and (iii) 3,846,161 Series E ordinary warrants to purchase up to 3,846,161 ordinary shares, at purchase prices of $0.65 per ordinary share and accompanying Series E ordinary warrant, and $0.6499 per pre-funded warrant and accompanying Series E ordinary warrant; |
| | Six-month period ended June 30, | |||||||
| | 2026 | 2025 | ||||||
| | (U.S. dollars, in thousands) | |||||||
| Cash and cash equivalents and restricted cash at beginning of the period | $ | 6,075 | $ | 1,270 | ||||
| Net cash used in operating activities | (6,571 | ) | (4,960 | ) | ||||
| Net cash used in investing activities | (1 | ) | (7 | ) | ||||
| Net cash provided by financing activities | 2,823 | 7,237 | ||||||
| Net decrease in cash and cash equivalents and restricted cash | $ | (3,749 | ) | $ | 2,270 | |||
| Translation adjustments on cash and cash equivalents and restricted cash | (6 | ) | 4 | |||||
| Cash and cash equivalents and restricted cash at end of the period | $ | 2,320 | $ | 3,544 | ||||
| | Three-month period ended June 30, | |||||||
| | 2026 | 2025 | ||||||
| | (U.S. dollars, in thousands) | |||||||
| Cash and cash equivalents and restricted cash at beginning of the period | $ | 2,498 | $ | 6,233 | ||||
| Net cash used in operating activities | (2,925 | ) | (2,507 | ) | ||||
| Net cash used in investing activities | (1 | ) | (1 | ) | ||||
| Net cash provided by (used in) financing activities | 2,740 | (195 | ) | |||||
| Net increase (decrease) in cash and cash equivalents and restricted cash | $ | (186 | ) | $ | (2,703 | ) | ||
| Translation adjustments on cash and cash equivalents and restricted cash | 8 | 14 | ||||||
| Cash and cash equivalents and restricted cash at end of the period | $ | 2,320 | $ | 3,544 | ||||
| | • | materials costs; |
| | • | regulatory pathway; and |
| | • | human clinical trial costs. |
| | • | significant dilution to the equity interests of our current shareholders; |
| | • | a deemed change of control of our company due to the issuance of a substantial number of ordinary shares, which may affect, among other things, our ability to use our net operating loss carry forwards, if any, and could result in a change in the officers and directors of our company relative to our current officers and directors, to the extent any shareholders build up significant beneficial ownership from ordinary shares issued pursuant to public offerings, warrant exercises, the ATM, or conversions under the A&R Sponsor Promissory Note; |
| | • | delaying or preventing a change of control of our company by diluting the share ownership or voting rights of a person seeking to obtain control; and |
| | • | an adverse effect on prevailing market prices for our ordinary shares or warrants. |
| No. | Description of Exhibit | |
| 101.INS* | Inline XBRL Instance Document. | |
| 101.SCH* | | Inline XBRL Taxonomy Extension Schema Document. |
| 101.CAL* | | Inline XBRL Taxonomy Extension Calculation Linkbase Document. |
| 101.DEF* | | Inline XBRL Taxonomy Extension Definition Linkbase Document. |
| 101.LAB* | | Inline XBRL Taxonomy Extension Label Linkbase Document. |
| 101.PRE* | | Inline XBRL Taxonomy Extension Presentation Linkbase Document. |
| 104* | | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
| * | | Filed herewith. |
| ** | | Furnished herewith. |
| | SILEXION THERAPEUTICS CORP | |
| | | |
| Date: August 14, 2026 | /s/ Ilan Hadar | |
| | Name: | Ilan Hadar |
| | Title: | Chairman and Chief Executive Officer |
| | | (Principal Executive Officer) |
| | | |
| Date: August 14, 2026 | /s/ Mirit Horenshtein-Hadar | |
| | Name: | Mirit Horenshtein-Hadar |
| | Title: | Chief Financial Officer |
| | | (Principal Financial and Accounting Officer) |