Exhibit 99.2
Brenmiller Energy Ltd.
Condensed consolidated financial statements as of and for the 6-month period ended June 30, 2025
INDEX TO FINANCIAL STATEMENTS
| Page | |
Condensed Consolidated Financial Statements (unaudited) – U.S. Dollars in thousands ($): |
|
| Condensed Consolidated Balance Sheets | F-2 |
| Condensed Consolidated Statements of Comprehensive Loss | F-4 |
| Condensed Consolidated Statements of Changes in Equity | F-5 |
| Condensed Consolidated statements of Cash Flows | F-6 |
| Notes to the Condensed Consolidated Financial Statements | F-8 |
F-1
Brenmiller Energy Ltd.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(U.S. dollars in thousands, except for number of shares and par value)
June
30, | December 31, | |||||||
| Assets | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Restricted deposits | ||||||||
| Prepaid expenses and other receivables | ||||||||
| Inventory | ||||||||
| TOTAL CURRENT ASSETS | ||||||||
| NON-CURRENT ASSETS: | ||||||||
| Restricted deposits | ||||||||
| Operating lease right-of-use assets, net | ||||||||
| Property, plant and equipment, net | ||||||||
| Investment in joint venture | ||||||||
| TOTAL NON-CURRENT ASSETS | ||||||||
| TOTAL ASSETS | $ | $ | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
F-2
Brenmiller Energy Ltd.
CONDENSED CONSOLIDATED BALANCE SHEETS (Cont.)
(UNAUDITED)
(U.S. dollars in thousands, except for number of shares and par value)
| June 30, 2025 | December 31, 2024 | |||||||
| Liabilities and Shareholders’ Equity | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Trade payables | $ | $ | ||||||
| Deferred revenue | ||||||||
| Other payables | ||||||||
| Current maturities of operating lease liabilities | ||||||||
| TOTAL CURRENT LIABILITIES | ||||||||
| NON-CURRENT LIABILITIES: | ||||||||
| European Investment Bank (“EIB”) Loan | ||||||||
| Share based payment liability | ||||||||
| Warrants’ liability | ||||||||
| Operating lease liabilities | ||||||||
| TOTAL NON-CURRENT LIABILITIES | ||||||||
| COMMITMENTS (Note 6) | ||||||||
| TOTAL LIABILITIES | ||||||||
| SHAREHOLDERS’ EQUITY: | ||||||||
| Ordinary Shares, par value - Authorized | ||||||||
| Additional paid in capital | ||||||||
| Foreign currency cumulative translation reserve | ( | ) | ( | ) | ||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| TOTAL SHAREHOLDERS’ EQUITY | ||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | $ | ||||||
| * |
The accompanying notes are an integral part of these condensed consolidated financial statements.
F-3
Brenmiller Energy Ltd.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(U.S. dollars in thousands, except for per share data)
| Six months ended June 30 | ||||||||
| 2025 | 2024 | |||||||
| REVENUES | $ | $ | ||||||
| COSTS AND EXPENSES: | ||||||||
| COST OF REVENUES | ( | ) | ( | ) | ||||
| RESEARCH AND DEVELOPMENT | ( | ) | ( | ) | ||||
| SELLING AND MARKETING | ( | ) | ( | ) | ||||
| GENERAL AND ADMINISTRATIVE | ( | ) | ( | ) | ||||
| OTHER INCOME (EXPENSES), NET | ( | ) | ||||||
| OPERATING LOSS | ( | ) | ( | ) | ||||
| INTEREST EXPENSES | ( | ) | ( | ) | ||||
| OTHER FINANCIAL INCOME (EXPENSES), NET | ( | ) | ||||||
| FINANCIAL INCOME (EXPENSES), NET | ( | ) | ||||||
SHARE IN EQUITY LOSS OF JOINT VENTURE | ( | ) | ||||||
| NET LOSS AND NET COMPREHENSIVE LOSS | ( | ) | ( | ) | ||||
| NET LOSS PER ORDINARY SHARE: | ||||||||
| Basic and diluted loss | $ | ( | ) | $ | *( | ) | ||
| WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF BASIC AND DILUTED LOSS PER SHARE | * | |||||||
| * |
The accompanying notes are an integral part of these condensed consolidated financial statements.
F-4
Brenmiller Energy Ltd.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(UNAUDITED)
(U.S. dollars in thousands, except for number of shares)
| Ordinary Shares | Additional | Foreign | ||||||||||||||||||||||
| Number
of shares** | Amount | paid
in capital | translation reserve | Accumulated deficit | Total Equity | |||||||||||||||||||
| BALANCE AS OF JANUARY 1, 2025 | ( | ) | ( | ) | ||||||||||||||||||||
| CHANGES DURING THE SIX MONTHS PERIOD
ENDED JUNE 30, 2025: | ||||||||||||||||||||||||
| Comprehensive loss for the period | - | ( | ) | ( | ) | |||||||||||||||||||
| Issuance of shares and warrants, net of issuance costs of $ | ||||||||||||||||||||||||
| Share-based compensation | ||||||||||||||||||||||||
| BALANCE AS OF JUNE 30, 2025 | ( | ) | ( | ) | ||||||||||||||||||||
| BALANCE AS OF JANUARY 1, 2024 | ( | ) | ( | ) | ||||||||||||||||||||
| CHANGES DURING THE SIX MONTHS PERIOD
ENDED JUNE 30, 2024: | ||||||||||||||||||||||||
| Comprehensive loss for the period | - | ( | ) | ( | ) | |||||||||||||||||||
| Issuance of shares and prefunded warrants, net of issuance costs of $ | ||||||||||||||||||||||||
| Exercise of prefunded warrants | ||||||||||||||||||||||||
| Warrants reclassified to equity | - | |||||||||||||||||||||||
| Warrants classified to liabilities | - | ( | ) | ( | ) | |||||||||||||||||||
| Exercise of options | ||||||||||||||||||||||||
| Share-based compensation | ||||||||||||||||||||||||
| BALANCE AS OF JUNE 30, 2024 | ( | ) | ( | ) | ||||||||||||||||||||
| * |
| ** |
The accompanying notes are an integral part of these condensed consolidated financial statements.
F-5
Brenmiller Energy Ltd.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(U.S. dollars in thousands)
| Six months ended June 30 | ||||||||
| 2025 | 2024 | |||||||
| CASH FLOWS - OPERATING ACTIVITIES: | ||||||||
| Loss for the period | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation | ||||||||
| Non-cash interest and exchange rate differences, net | ( | ) | ||||||
| Fair value adjustment of warrants’ liability | ( | ) | ( | ) | ||||
| Share in equity loss of joint venture | ||||||||
| Warrants issuance costs | ||||||||
| Share-based compensation | ||||||||
| Other | ||||||||
| Changes in operating assets and liabilities: | ||||||||
| Decrease (increase) in prepaid expenses and receivables | ( | ) | ||||||
| Decrease (increase) in inventory | ( | ) | ||||||
| Increase (decrease) in trade payables | ( | ) | ||||||
| Increase in other payables and deferred revenue | ||||||||
| Net cash used in operating activities | ( | ) | ( | ) | ||||
| CASH FLOWS - INVESTING ACTIVITIES: | ||||||||
| Purchase of equipment | ( | ) | ( | ) | ||||
| Investment in joint venture | ( | ) | ||||||
| Installation of a production facility | ( | ) | ( | ) | ||||
| Participation of Israeli Innovation Authority in production facility investment | ||||||||
| Restricted deposit withdrawn (funded) | ( | ) | ||||||
| Net cash used in investing activities | ( | ) | ( | ) | ||||
| CASH FLOWS - FINANCING ACTIVITIES: | ||||||||
| Proceeds from issuance of shares, warrants and prefunded warrants | ||||||||
| Proceeds from issuance of warrants’ liability | ||||||||
| Fund raising and issuance costs | ( | ) | ( | ) | ||||
| Exercise of options and warrants | ||||||||
| Net cash provided by financing activities | ||||||||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS | ( | ) | ||||||
| EFFECT OF EXCHANGE RATE ON CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS | ( | ) | ||||||
| CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS - BEGINNING OF PERIOD | ||||||||
| CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS - END OF PERIOD | $ | $ | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
F-6
Brenmiller Energy Ltd.
CONSOLIDATED STATEMENTS OF CASH FLOWS (cont.)
(UNAUDITED)
(U.S. dollars in thousands)
| Six months ended June 30 | ||||||||
| 2025 | 2024 | |||||||
| B. Supplemental information: | ||||||||
| Investing and financing activities not involving cash flows | ||||||||
| Recognition of operating lease liability and right-of-use asset | ||||||||
| Borrowing costs capitalized | ||||||||
| Reclassification of share options and warrants from liabilities to equity | ||||||||
| Reclassification of warrants from equity to liabilities | ||||||||
| C. Reconciliation of cash and cash equivalents, and restricted DEPOSITS reported in the statement of financial position | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Restricted bank deposits | ||||||||
| Total cash, cash equivalents and restricted cash shown in the statement of cash flows | $ | $ | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
F-7
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 – GENERAL:
| A. | General description of the Company and its operations |
Brenmiller Energy Ltd. (hereinafter – “The Company” or “the Parent Company”) was incorporated and commenced its business operations in Israel in 2012. The Company’s registered offices are in Rosh Ha’Ayin in Israel. On May 25, 2022, the Company’s ordinary shares (the “Ordinary Shares”) were listed and began trading on the Nasdaq Stock Market LLC (“Nasdaq”; “BNRG”). On September 11, 2023, the Company’s voluntary delisting of its securities from the Tel Aviv Stock Exchange (“TASE”) took effect (the last trading day was September 7, 2023).
The Company is a technology company that develops, produces, markets and sells thermal energy storage (“TES”) systems based on our proprietary and patented bGen™ technology. The use of the Company’s technology allows electrification and decarbonization of the industrial industry sector resulting in better integration with renewable energy sources and further reduction of carbon emissions. Through 2022, the Company’s main activity was focused on the development of its technology and its application into products and commercial solutions. In 2023, the Company commenced the commercialization of its products and services and assembled a new production line to facilitate commercial operations, that commenced operations in October 2024.
As of June 30, 2025, the Company has three wholly owned subsidiaries (in Israel, the Netherlands and the United States), that are currently inactive or are in the early stages of operations. In addition, a joint venture in Spain was established in the second half of 2024 that commenced non-significant operations in the first quarter of 2025 (collectively with the Company, “the Group”).
| B. | The impact of the regional war involving Israel |
While none of our facilities or infrastructure have been damaged since the war in Israel broke out on October 7, 2023, the import and export of goods may experience disruptions in and out of Israel as a result of such military conflict and terrorist attacks on the sea routes in the Red Sea region. A prolonged war could result in further military reserve duty call-ups in the future as well as irregularities to our supply chain and the movement of components and raw material into Israel and our finished products exported from Israel. The Company's operations, including its production facility, are located in Israel. Consequently, the Company is in the process of finding alternative sources of materials and supplies and to cope with increasing costs. A negative sentiment towards Israel and Israeli companies may also affect international markets that may, in turn, affect the Company commercially and its ability to raise funds. Such disruption, including the escalation of the political situation in Israel, could materially adversely affect the Company’s business, prospects, financial condition, and results of operations.
| C. | Liquidity |
The Company has not yet generated significant revenues from its operations and has an accumulated deficit as of June 30, 2025, as well as a history of net losses and negative operating cash flows. Towards the end of 2024, the Company started the operations of its new production line, which facilitates the shift in operations from the development stage to commercial operations and commenced the production of TES systems under sale type lease agreements with two Israeli customers. However, the Company expects to continue incurring losses and negative cash flows from operations until its products reach profitability.
F-8
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1 – GENERAL: (cont.)
| C. | Liquidity (cont.) |
As a result of these expected losses and negative cash flows from operations, along with the Company’s current cash position, the Company has concluded that these conditions raise substantial doubt about the Company’s ability to continue as a going concern. These unaudited condensed financial statements have been prepared assuming that the Company will continue as a going concern and do not include any adjustments that might result from the outcome of this uncertainty.
Management plans include the continued commercialization of the Company’s products and services, which require substantial funding. For that purpose, subsequent to June 30, 2025, Management has taken steps to ensure the provision of long-term financing which include inter-alia the Securities Purchase Agreement with Alpha (see Note 9A.) and current steps to reduce expenditure levels to available funds.
There are no assurances however, that the Company will be successful in obtaining the level of financing needed for its operations. If the Company is unsuccessful in commercializing its products and raising capital, it may need to reduce, delay, or adjust its operating expenses, including commercialization of existing products or be unable to expand its operations, as desired.
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES:
| A. | Basis of presentation: |
The accompanying unaudited condensed consolidated interim financial statements have been prepared in accordance with Securities and Exchange Commission (“SEC”)’s Regulation S-X. As permitted under those rules, certain footnotes and other financial information that are normally required by generally accepted accounting principles in the United States (“U.S. GAAP”) can be condensed or omitted. These financial statements reflect all adjustments, which include only normal recurring adjustments, necessary for a fair statement of its financial position as of and for the periods presented. These condensed consolidated financial statements and notes thereto are unaudited and should be read in conjunction with the Company’s audited financial statements for the year ended December 31, 2024. The results of operations for the six months ended June 30, 2025, are not necessarily indicative of results that could be expected for the 2025 fiscal year or any other interim period or for any other future year. All intercompany transactions and balances have been eliminated in consolidation.
| B. | Change in functional currency |
Effective January 1, 2024 the Company changed its functional currency to the U.S. dollar from the New Israel Shekel (“NIS”). Prior to this change, the Group’s presentation currency used in its consolidated financial statements was the U.S. Dollar ($), while translation differences from NIS were carried to “Other Comprehensive Income or Loss”.
| C. | Use of estimates in the preparation of financial statements: |
The preparation of the unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the unaudited condensed consolidated financial statements and accompanying notes. Estimates are primarily used for, but not limited to, valuation of share-based compensation, useful lives of property, plant and equipment and royalty liabilities. The Company’s management believes that the estimates, judgments, and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the unaudited condensed consolidated financial statements, and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates, and such differences may have a material impact on the Company’s financial position or results of operations.
F-9
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES: (cont.)
| D. | Concentration of Credit Risk |
Financial instruments which potentially subject the Company to concentrations of credit risk consist of trade and other receivables, and cash, cash equivalents and restricted deposits held at financial institutions.
The Company places its cash and cash equivalents, bank deposits and restricted deposits in high credit quality financial institutions. In general, customers are not required to provide collateral or any other security to support accounts receivable but are required to make progress payments during the course of project execution.
Current expected credit loss expense
is $
| E. | New Accounting Pronouncements not yet adopted |
ASU 2023-09—Income Taxes (Topic 740), effective for the Company for annual periods commencing on or after December 15, 2025 will require improvements to Income Tax disclosure. This is not expected to have a material effect on the consolidated financial statements as a result of its future adoption.
ASU 2024-03 Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosure (Subtopic 220-40), effective for annual periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027. The ASU improves and requires more detailed information about the type of expenses in commonly presented expense captions. The ASU is not expected to have a material effect on the consolidated financial statements as a result of its future adoption.
NOTE 3 – Fair value measurements
Fair value is based on the price that would be received from the sale of an asset or that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. In order to increase consistency and comparability in fair value measurements, the guidance establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three broad levels, which are described as follows:
Level 1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities.
Level 2: Observable prices that are based on inputs not quoted on active markets, but corroborated by market data.
Level 3: Unobservable inputs that are used when little or no market data is available.
The carrying amount of the cash and cash equivalents, restricted deposits, trade receivable, trade payables, other receivable and EIB loan, approximates their fair value.
As of June 30, 2025, except for warrants
liability of $
F-10
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 4 – INVENTORY:
Comprised as follows (U.S. dollars in thousands):
| June
30, 2025 | December 31, 2024 | |||||||
| Work in progress | $ | $ | ||||||
| Raw materials | ||||||||
| $ | $ |
| * |
NOTE 5 – EQUITY:
| A. | Share capital and warrants |
The share capital, warrants and options
data in these interim consolidated financial statements and notes thereto are retroactively adjusted to reflect a
| 1) | On April 2, 2025, a special general meeting of the Company’s shareholders approved an increase in the authorized share capital of |
| 2) | On January 21, 2025 the Company filed a registration statement on Form S-8 under the Securities Act of 1933, as amended, to register additional |
| 3) | Under the terms of the definitive securities purchase agreement with Alpha Capital Anstalt (“Alpha”) (see Note 11A. to the 2024 annual financial statements ), the investor had a one-time future investment right. This additional investing right was triggered on January 10, 2025), but expired after 15 business days without being exercised. |
| 4) | On May 14, 2025, the Company completed a public offering that included the issuance of |
| 5) |
| Date of issuance | Number of outstanding warrants | Exercise price for one Ordinary share | Expiration date | |||||||
| February 16, 2023 | $ | |||||||||
| February 16, 2023 | (*) | |||||||||
| June 15, 2023 | $ | |||||||||
| January 25, 2024 | $ | |||||||||
| May 14, 2025 | $ | |||||||||
| May 14, 2025 | $ | |||||||||
| (*) |
| 6) | On June 9, 2025, the Company filed a prospectus supplement to increase the dollar amount from Ordinary Shares, that may be offered and sold under its Sales Agreement with A.G.P./Alliance Global Partners (the “Sales Agent”), by $ |
F-11
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 5 – EQUITY: (cont.)
| B. | Share-based payment: |
In January 2025, following the approval
of the remuneration committee of the amounts due of $
Under the 2025 preservation of employees’
plan, the Company granted:
Information on the share option awards outstanding and the related weighted average exercise price as of and for the Six months ended June 30, 2025, are presented in the table below:
| Relating to options: | Number of potential Ordinary Shares | Exercise price range | Aggregate Intrinsic value | |||||||||
| Outstanding at beginning of the period | $ | $ | ||||||||||
| Granted | $ | $ | ||||||||||
| Forfeited | ( | ) | $ | |||||||||
| Outstanding at end of the period | $ | $ | ||||||||||
| Exercisable at end of the period | $ | $ | ||||||||||
F-12
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 5 – EQUITY: (cont.)
| B. | Share-based payment: (cont.) |
The following table summarizes information about stock-based awards outstanding and exercisable at June 30, 2025:
| Outstanding | Exercisable | |||||||||||||||
| Exercise price range | Number of potential Ordinary Shares | Weighted average remaining contractual life (years) | Number of potential Ordinary Shares | Weighted average remaining contractual life (years) | ||||||||||||
| $ | ||||||||||||||||
| $ | ||||||||||||||||
| $ | ||||||||||||||||
| $ | ||||||||||||||||
| $ | ||||||||||||||||
| $ | ||||||||||||||||
Share-based compensation expense for the periods ended June 30, 2025 and 2024 was as follows (U.S. dollars in thousands):
| Six months ended June 30 | ||||||||
| 2025 | 2024 | |||||||
| Cost of revenue | ||||||||
| Research and development | ||||||||
| Sales and marketing | ||||||||
| General and administrative | ||||||||
| Total share-based compensation expenses | ||||||||
As of June
30, 2025, there is an unrecognized share-based compensation expense of $
F-13
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 5 – EQUITY: (cont.)
| B. | Share-based payment: (cont.) |
The calculated fair value of options granted was estimated using the Black-Scholes pricing model with the following assumptions:
| Six months period ended June 30 | ||||
| 2025 | 2024 | |||
| Risk-free interest rate | ||||
| Expected option term (in years) | ||||
| Expected price volatility | ||||
| Fair value of an ordinary share | $ | $ | ||
| Dividend yield | ||||
NOTE 6 – Certain transactions:
| A. | On February 20, 2025 the Company and Baran Energy, a subsidiary of the Baran Group Ltd. (“Baran”) announced they have signed a strategic cooperation agreement to accelerate bGen™ ZERO project development and deployments through sales, acquisitions, and operations of selected projects in Israel (“the Baran Cooperation Agreement”). To further bGen™ uptake within industrial sectors, Brenmiller will sell certain projects to Baran, subject to the satisfaction of certain conditions precedent, benefiting from the engineering firm’s core project capabilities to ensure effective and timely deployment. These projects include the lease agreements with Tempo and the Wolfson Medical center, see Note 12C. to the 2024 annual financial statements and Note 9B hereafter. |
| B. | During the interim period, the remuneration committee has approved the 2025 performance conditions plan for the remunerations of its executive employees (to be paid in cash or share based payment, as determined by the Company’s remuneration committee). As of June 30, 2025, meeting these targets in 2025 was considered not probable and was therefore not provided for. |
NOTE 7 – SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION:
| A. |
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Institutions | $ | $ | ||||||
| Prepaid expenses | ||||||||
| Others | ||||||||
| $ | $ | |||||||
| B. |
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Employees and employee institutions | $ | $ | ||||||
| Expenses payable | ||||||||
| Royalties payable | ||||||||
| Other liabilities | ||||||||
| $ | $ | |||||||
| C. | REVENUES: |
In the six-month period ended June
30, 2025, the Company recognized revenue from thermal energy storage unit provided to a customer in Europe (
Revenue recognized that was included
in the contract liability balance (deferred revenue) at the beginning of the reported interim periods ended June 30, 2025 amounts to
$
F-14
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 7 – SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION: (cont.)
| D. |
| Six months ended June 30, | ||||||||
| 2025 | 2024 | |||||||
| Consultants and subcontractors - thermal energy storage unit costs | ||||||||
| Write down of work-in-progress inventory to net realizable value | ||||||||
| Operating costs not attributed to projects (mainly salary and related expenses) * | ||||||||
| * |
| E. |
| Six
months ended June 30, | ||||||||
| 2025 | 2024 | |||||||
| Salary and related expenses | ||||||||
| Consultants and subcontractors | ||||||||
| Expenditure on materials | ||||||||
| Office maintenance | ||||||||
| Other | ||||||||
| F. |
| Six months ended June 30, | ||||||||
| 2025 | 2024 | |||||||
| Salary and related expenses | ||||||||
| Office maintenance | ||||||||
| Project Promotion | ||||||||
| Consultants | ||||||||
| Other | ||||||||
F-15
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 7 – SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION: (cont.)
| G. |
| Six months ended June 30, | ||||||||
| 2025 | 2024 | |||||||
| Salary and related expenses | ||||||||
| Office maintenance | ||||||||
| Consultants and insurance | ||||||||
| Allowance for credit losses | ||||||||
| Depreciation and other | ||||||||
| H. | OTHER INCOME (EXPENSES), NET |
Due to the continued efforts and difficulties
involved in selling the remaining asset from the closure of the Rotem 1 project, the Company’s management decided in the six-month
period ended June 30, 2024, to write off its remaining value of $
| I. |
| Six months ended June 30, | ||||||||
| 2025 | 2024 | |||||||
| Interest income | ||||||||
| Fair value adjustments of warrants | ||||||||
| Warrants issuance costs | ( | ) | ||||||
| Exchange rate differences, Net | ( | ) | ||||||
| Bank fees | ( | ) | ( | ) | ||||
| ( | ) | |||||||
F-16
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 7 – SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION: (cont.)
| J. | Loss per ordinary share: |
Basic loss per share is computed by dividing net income or loss, by the weighted-average number of Ordinary Shares outstanding during the period, including prefunded warrants with token exercise price (“penny” warrants). Diluted loss per share is based on the weighted average number of Ordinary Shares used for basic computation, as the inclusion of any potential Ordinary Shares in the reported years would be anti-dilutive.
Potentially dilutive Ordinary Shares result from the assumed exercise of options and warrants, using the “treasury stock” method, and the assumed vesting of restricted shares.
Basic and diluted loss per share is computed as follows:
| Six months ended June 30, | ||||||||
| Numerator ($ in thousands): | 2025 | *2024 | ||||||
| Net loss for the period, as reported, attributable to shareholders | ( | ) | ( | ) | ||||
| Denominator (Ordinary Shares in thousands) | ||||||||
| Weighted average number of shares outstanding during the period | ||||||||
| Weighted average number of potential shares under prefunded warrants with token exercise price (“penny” warrants) | ||||||||
| Denominator for basic and diluted loss per share – weighted number of Ordinary Shares | ||||||||
| Basic and dilutive loss per Ordinary Share (in dollars) | ( | ) | ( | ) | ||||
| * |
For the reported periods, all outstanding options and warrants (except for “penny warrants”) have been excluded from the calculation of the diluted net loss per share since their effect was anti-dilutive.
These include as of June 30, 2025:
Share options and warrants exercisable to
NOTE 8 – SEGMENT INFORMATION:
The Company operates in
The significant segment expenses and other segment items that are provided to the CODM align with expense information that is included in the Company’s interim consolidated income statement and notes thereto.
The measure of segment assets is reported in the balance sheet as total consolidated assets. The Company’s long-lived assets are located in Israel.
F-17
Brenmiller Energy Ltd.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 9 – SUBSEQUENT EVENTS:
| A. | On July 25, 2025, the Company entered into a securities purchase agreement with Alpha Capital Anstalt (“Alpha”) pursuant to which, the Company agreed to issue and sell to Alpha, subject to certain conditions, up to an aggregate of $ |
At the initial closing, which took
place on July 28, 2025, for a subscription amount of $
Following receipt of certain
shareholder approvals, on September 29, 2025, the Company issued
Under the terms of the Securities
Purchase Agreement, subject to certain conditions and as long as any Preferred Shares or Additional Ordinary Warrants are outstanding,
Alpha also has the right to purchase additional preferred shares and warrants from the Company up to an additional $
The Securities Purchase Agreement
also provides for certain additional fundings by Alpha after the Equity Closing which can come in the form of warrant exercises, subsequent
financing or other financing arranged by Alpha, subject to certain conditions, up to $
Per the agreement, the Company has agreed to file registration statements with the U.S. Securities and Exchange Commission pertaining to the resale of ordinary shares resulting from the conversion or exercise of the Preferred Shares, pre-funded warrants and warrants issued at the initial closing and Equity Closing.
| B. | Further to the Baran Cooperation Agreement signed during the reporting period (Note 6A), on September 14, 2025, the Company and Baran Energy Ltd. (a subsidiary of Baran; hereinafter “Baran Energy”) have signed a system purchase agreement for the completion and operational launch of two bGen™ ZERO TES systems currently in development in Brenmiller’s portfolio in Israel (at Tempo Beverages Ltd. and Wolfson Medical Center). Under the agreement, the Company will receive project financing from Baran Energy, which will become the owner of the projects. Milestone-based payments will be made by Baran to Brenmiller during the construction and commissioning phases, amounting in total $ |
| C. | On July 15, 2025, the Company signed an agreement for the extension of its manufacturing facility premises lease for one additional year and |
| D. | On September 4, 2025, the Company filed a Registration Statement on Form S-8, to register |
F-18