# EDGAR Filing Document

**Accession Number:** 0001781446
**File Stem:** 0001213900-25-075340
**Filing Date:** 2025-8
**Character Count:** 212334
**Document Hash:** bb042d75cca6a6c04b8744c300673bcf
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001213900-25-075340.hdr.sgml**: 20250813

**ACCESSION NUMBER**: 0001213900-25-075340

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 63

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250813

**DATE AS OF CHANGE**: 20250813

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Gauzy Ltd.
- **CENTRAL INDEX KEY:** 0001781446
- **STANDARD INDUSTRIAL CLASSIFICATION:** MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES [3690]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 000000000
- **STATE OF INCORPORATION:** L3
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42124
- **FILM NUMBER:** 251209265

**BUSINESS ADDRESS:**
- **STREET 1:** 14 HATHIYA STREET
- **CITY:** TEL-AVIV YAFO
- **STATE:** L3
- **ZIP:** 6816914
- **BUSINESS PHONE:** 972722500385

**MAIL ADDRESS:**
- **STREET 1:** 14 HATHIYA STREET
- **CITY:** TEL-AVIV YAFO
- **STATE:** L3
- **ZIP:** 6816914

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**Form 6-K**

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

under the Securities Exchange Act of 1934

For the month of August 2025

Commission file number: 001-42124

**<u>GAUZY LTD.</u>**

(Translation of registrant's name into English)

**14 Hathiya Street**

**Tel Aviv, Israel**

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒ &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Form 40-F ☐

**<u>CONTENTS</u>**

On August 13, 2025, Gauzy Ltd. (the "Company") issued a press release entitled "Gauzy Ltd. Announces Second Quarter 2025 Results". In addition, on the same day, the Company issued condensed consolidated interim financial statements (unaudited) as of June 30, 2025 together with the Company's Operating and Financial Review and Prospects for the same period.

Exhibits 99.2 and Exhibit 99.3 of this Form 6-K are hereby incorporated by reference into the Company's Registration Statement on [Form S-8](https://www.sec.gov/Archives/edgar/data/1781446/000121390024105046/ea0222853-s8_gauzy.htm) (File No. 333-283572), to be a part thereof from the date on which this report is submitted, to the extent not superseded by documents or reports subsequently filed or furnished.

**<u>EXHIBIT INDEX</u>**

---

| | |
|:---|:---|
| **Exhibit No.** |  |
| 99.1 | [Press release titled: "Gauzy Ltd. Announces Second Quarter 2025 Results".](ea025272401ex99-1_gauzy.htm) |
| 99.2 | [Condensed Consolidated Interim Financial Statements (unaudited) as of June 30, 2025.](ea025272401ex99-2_gauzy.htm) |
| 99.3 | [Operating and Financial Review and Prospects as of June 30, 2025.](ea025272401ex99-3_gauzy.htm) |
| 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 (embedded within the Inline XBRL document) |

---

**<u>SIGNATURES</u>**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **Gauzy Ltd.** | **Gauzy Ltd.** |
| Date: August 13, 2025 | By: | /s/ Eyal Peso |
|  | Name: | Eyal Peso |
|  | Title: | Chief Executive Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

**Gauzy Ltd. Announces Second Quarter 2025 Results**

Record Backlog Purchase Orders of $42.9 Million at Quarter End

Highly Anticipated New Product Lines Announced; Includes Commercial Aircraft Cabin Shading, ADAS Smart Vision for Buses, and Pre-Fabricated Stacks for Smart Glass

New Strategic Customers Secured in Architecture, Aeronautics and Safety Tech

Closed on $15 Million of Debt Financing with Mizrahi Bank, Israel's Third Largest Bank, Including $5 Million in July

Reaffirms 2025 Guidance

TEL-AVIV, ISRAEL and New York, NY, August 13, 2025 -- **Gauzy Ltd. (Nasdaq: GAUZ) ("Gauzy" or the "Company")**, a global leader of vision and light control technologies, today announced financial results for the second quarter ended June 30, 2025.

**Second Quarter 2025 Highlights (Compared to Second Quarter 2024)**

● Revenues of $20.1 million, compared to $24.4 million

● Gross margin of 21.4%, compared to 27.0%

● Net loss of $10.7 million compared to a net loss of $23.1 million

● Adjusted EBITDA<sup>1</sup> of ($8.7) million compared to ($3.9) million

● Purchase order backlog of $42.9 million compared $36.2

● Tot al available liquidity of $36.2 million, including cash of $1.2 million and $35.0 million undrawn credit facility at quarter end

**Six Months 2025 Highlights (Compared to Six Months 2024)**

● Revenues of $42.4 million, compared to $49.1 million

● Gross margin of 23.6%, compared to 26.1%

● Net loss of $21.5 million compared to a net loss of $36.3 million

● Adju sted EBITDA<sup>1</sup> of ($14.1) million compared to ($8.7) million

<sup>1</sup> Adjusted net loss and Adjusted EBITDA are financial measures that are not required by, or presented in accordance with, U.S. GAAP. Please see Annex A of this release for a reconciliation of Adjusted net loss to net loss and Adjusted EBITDA to net income (loss), the most directly comparable financial measures stated in accordance with GAAP for each of the periods presented.

"We were pleased to see solid momentum with our multi-year contracted backlog of purchase orders growing to a record $42.9 million at quarter end alongside several key business milestones that strengthen our overall competitive position," commented Eyal Peso, Gauzy Co-Founder and Chief Executive Officer. "Our customer General Motors has begun delivering Cadillacs with the largest ever smart glass panel in a vehicle that uses our SPD technology, marking another milestone in the EV sector. We launched a breakthrough smart glass product, a prefabricated smart glass stack, that will accelerate automotive OEM adoption of dynamic glazing. Additionally, we are expanding into the strategic high margin marine market following successful installation of our technology at the MSC terminal in Miami, and we are supporting commercial spaces for some of the biggest brands in the world, like Moderna."

"Importantly, we have seen some customers more than double orders for the year during the second quarter, and demand remains strong, however dynamics in the timing of our shipments are reflected in our results," Peso continued. "In light of that, we expect our full year results to be heavily weighted towards the second half."

Peso concluded, "We have a stronger balance sheet and record backlog that put us on firm footing into the second half. We are reaffirming our full year guidance, reflecting our confidence in our ability to execute on the substantial opportunities ahead. My conviction in Gauzy's strategic direction and growth remains as strong as ever, as evidenced by the significant purchase of shares I made during the quarter. We look forward to delivering on our goals and creating exceptional shareholder value."

**Top Business Milestones and Accomplishments Since Last Earnings Release**

● First customer deliveries of General Motors' Cadillac CELESTIQ with industry's largest Smart Glass panel with Gauzy SPD

● Launched its prefabricated Smart Glass Stack, accelerating automotive smart glazing Adoption by Tier 1s and OEMs

● Expansion into strategic, high margin marine sector including nine marine contracts to date

● New major cities equipped with Smart-Vision ADAS on bus fleets now include Manchester, U.K. and Strasbourg, France

● Major companies like Moderna choose Gauzy LCG<sup>®</sup>smart glass for commercial spaces and company headquarters

● New products to be launched and revealed include AI-Powered ADAS Smart-Vision for Buses, and commercial cabin shading in Aeronautics

● CEO purch ased 210,000 shares during second quarter as previously announced

**Second Quarter 2025 Results**

Revenues for the second quarter were $20.1 million compared to $24.4 million in the prior year quarter. The difference was primarily driven by multiple segments experiencing shifts in the timing of deliveries, which are not expected to impact full year deliveries.

Gross profit for the second quarter was $4.3 million compared to $6.6 million in the prior year quarter. Gross margin for the second quarter was 21.4% compared to 27.0% in the prior year quarter, primarily attributable to lower revenues over a fixed cost base, particularly in Aeronautics.

Total operating expenses for the second quarter were $16.8 million, compared to $14.5 million in the prior year quarter, mainly due to higher corporate expenses associated with being a public company versus a private company during the same quarter last year, as well as higher D&A and R&D.

Net loss for the second quarter was $10.7 million compared to $23.1 million in the prior year quarter, mainly due to a decrease in financial expenses and interest expense, partially offset by an increase in total operating expenses and a decrease in gross profit.

Adjusted EBITDA for the second quarter was ($8.7) million compared to ($3.9) million in the prior year quarter, primarily driven by the same factors outlined above for gross profit and operating expenses.

**Segment Performance**

(U.S. dollars in thousands)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Second Quarter 2025** | **Second Quarter 2025** | **Second Quarter 2025** | **Second Quarter 2025** | **Second Quarter 2025** |
|  | **Aeronautics** | **Architecture** | **Automotive** | **Safety tech** | **Total** |
| Revenues from external customers | $6862 | $2489 | $1406 | $9297 | $20054 |
| Gross profit (loss) | $1576 | $843 | $220 | $1647 | $4286 |
| Gross profit (loss) margin | 23.0% | 33.9% | 15.6% | 17.7% | 21.4% |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Second Quarter 2024** | **Second Quarter 2024** | **Second Quarter 2024** | **Second Quarter 2024** | **Second Quarter 2024** |
|  | **Aeronautics** | **Architecture** | **Automotive** | **Safety tech** | **Total** |
| Revenues from external customers | $10045 | $2625 | $912 | $10827 | $24409 |
| Gross profit (loss) | $3753 | $916 | $(148) | $2071 | $6592 |
| Gross profit (loss) margin | 37.4% | 34.9% | (16.2)% | 19.1% | 27.0% |

---

**Balance Sheet, Liquidity and Cash Flow**

As of June 30, 2025, the Company had total liquidity of $36.2 million, including $1.2 million of cash and cash equivalents and $35.0 million of available capacity under its undrawn credit line. At quarter-end total debt was $53.0 million, including $9.2 million of short-term receivable financings. During the quarter the Company closed on $10 million of debt financing with Mizrahi Bank, Israel's third largest bank, and subsequent to quarter end expanded borrowings by an additional $5 million under similar terms with Mizrahi Bank, further enhancing liquidity. The Company remains committed to funding the business through non-dilutive capital sources and expected future cash flows.

**Guidance**

The Company continues to expect full year revenue to be in the range of $130 million to $140 million. Based on the benefit of scale, favorable operating leverage and strong recurring revenue base, the Company expects Adjusted EBITDA to be positive for the full year 2025.

**Conference Call and Webcast:**

Gauzy will host a conference call and webcast to discuss its results for the second quarter ended June 30, 2025 and other information related to its business at 8:30 a.m. Eastern Daylight Time on Wednesday, August 13, 2025. The webcast of the conference call can be accessed on the "Investors" section of Gauzy's website at www.investors.gauzy.com. For those unable to access the website, the conference call will be accessible domestically and internationally, by dialing (800) 717-1738 or (646) 307-1865, respectively. Upon dialing in, please request to be connected to the Gauzy earnings conference call. To access the replay of the call, dial (844) 512-2921 (Domestic) or (412) 317-6671 (International) and enter the passcode 1112120.

**About Gauzy**

Gauzy Ltd. is a fully-integrated light and vision control company, focused on the research, development, manufacturing, and marketing of vision and light control technologies that are developed to support safe, sustainable, comfortable, and agile user experiences across various industries. Headquartered in Tel Aviv, Israel, the company has additional subsidiaries and entities based in Germany, France, the United States, Canada, China, Singapore, and the United Arab Emirates. Gauzy serves leading brands across aeronautics, automotive, and architecture in over 60 countries through direct fulfillment and a certified and trained distribution channel.

**Forward-Looking Statements** 

This press release contains forward-looking statements. Forward-looking statements contained in this press release include, but are not limited to, statements regarding Gauzy's strategic and business plans, technology, relationships, objectives and expectations for its business, growth, the impact of trends on and interest in its business, intellectual property, products and its future results, operations and financial performance and condition and may be identified by the use of words such as "may," "seek," "will," "consider," "likely," "assume," "estimate," "expect," "anticipate," "intend," "believe," "do not believe," "aim," "predict," "plan," "project," "continue," "potential," "guidance," "objective," "outlook," "trends," "future," "could," "would," "should," "target," "on track" or their negatives or variations, and similar terminology and words of similar import, generally involve future or forward-looking statements. In particular, forward-looking statements in this press release include its anticipated revenues and other results for the year ended December 31, 2025. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements reflect Gauzy's current views, plans, or expectations with respect to future events and financial performance. They are inherently subject to significant business, economic, competitive, and other risks, uncertainties, and contingencies. Forward-looking statements are based on Gauzy's current expectations and are subject to inherent uncertainties, risks and assumptions that are difficult to predict. Further, certain forward-looking statements are based on assumptions as to future events that may not prove to be accurate. For a more detailed description of the risks and uncertainties affecting the Company, reference is made to the Company's reports filed from time to time with the Securities and Exchange Commission ("SEC"), including, but not limited to, the risks detailed in the Company's Annual Report on Form 20-F filed with the SEC on March 11, 2025 and in subsequent filings with the SEC. The inclusion of forward-looking statements in this or any other communication should not be considered as a representation by Gauzy or any other person that current plans or expectations will be achieved. Forward-looking statements speak only as of the date on which they are made, and Gauzy undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as otherwise required by law.

**Non-GAAP Disclosure** 

In addition to Gauzy's financial results reported in accordance with generally accepted accounting principles in the United States ("U.S. GAAP"), this press release and the accompanying tables and related presentation materials may contain one or more of the following Non-GAAP financial measures: Adjusted Net Loss, EBITDA, Adjusted EBITDA, Net Loss Margin and Adjusted EBITDA Margin. Gauzy believes that these measures provide useful information about its operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to key measures used by management in its financial and operational decision making. Non-GAAP financial measures have limitations as analytical tools and may not be comparable to companies in other industries or within the same industry with similarly titled measures of performance. In addition, these non-GAAP measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. The presentation of this financial information is not intended to be considered as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. Investors are encouraged to review the related U.S. GAAP financial measures and the reconciliation of these Non-GAAP financial measures to their most directly comparable U.S. GAAP financial measures and not rely on any single financial measure to evaluate our business.

*Adjusted Net Loss*. The Company defines Adjusted Net Loss as Net Loss, adjusting for certain financial expenses, the amortization of intangible assets, certain acquisition and debt raising related costs, non-cash fair value adjustments and expenses related to equity-based compensation and doubtful debts.

*EBITDA*. The Company defines EBITDA as Net Loss, excluding net financial expense, tax expense and depreciation and amortization.

*Adjusted EBITDA*. The Company defines Adjusted EBITDA as EBITDA (as defined above) excluding acquisition-related costs, one-time expenses, equity-based compensation expenses and doubtful debts.

*Net Loss Margin*. The Company defines Net Loss Margin as Net Loss for the period divided by revenue for the same period.

*Adjusted EBITDA Margin*. The Company defines Adjusted EBITDA Margin as Adjusted EBITDA (as defined above) for the period divided by revenue for the same period.

For more information on the Non-GAAP financial measures, please see the reconciliation tables provided in this press release. The accompanying reconciliation tables have more details on the U.S. GAAP financial measures that are most directly comparable to Non-GAAP financial measures and the related reconciliations between these financial measures.

**GAUZY LTD.**

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (unaudited)

(U.S. dollars in thousands, except share data)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended<br> June 30** | **Three months ended<br> June 30** | **Six months ended<br> June 30** | **Six months ended<br> June 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| **REVENUES** | $20054 | $24409 | $42421 | $49138 |
| **Cost of revenues** (exclusive of depreciation and amortization) | 15249 | 17323 | 31386 | 35330 |
| **Depreciation and amortization** | 519 | 494 | 1017 | 1001 |
| **TOTAL COST OF REVENUES** | 15768 | 17817 | 32403 | 36331 |
| **GROSS PROFIT** | 4286 | 6592 | 10018 | 12807 |
| **Research and development expenses** (exclusive of depreciation and amortization reflected below) | 4868 | 4131 | 8325 | 8512 |
| **General and administrative expenses** (exclusive of depreciation and amortization reflected below) | 6076 | 5271 | 11773 | 11400 |
| **Sales and marketing expenses** (exclusive of depreciation and amortization reflected below) | 4142 | 4153 | 7811 | 8443 |
| **Depreciation and amortization** | 1710 | 1021 | 3312 | 2042 |
| **Other expenses (change in fair value of contingent consideration)** | - | (63) | - | (38) |
| **TOTAL OPERATING EXPENSES** | 16796 | 14513 | 31221 | 30359 |
| **OPERATING LOSS** | (12510) | (7921) | (21203) | (17552) |
| **OTHER INCOME** |  | 130 |  | 130 |
| **INTEREST EXPENSES** | (2302) | (3212) | (4182) | (7659) |
| **OTHER FINANCIAL INCOME (EXPENSES)** | 4092 | (12062) | 3942 | (11169) |
| **FINANCIAL INCOME (EXPENSES),** net (including amount reclassified from OCI reserve) | 1790 | (15274) | (240) | (18828) |
| **LOSS BEFORE INCOME TAX** | (10720) | (23065) | (21443) | (36250) |
| **INCOME TAX** | 16 | (22) | 71 | (84) |
| **LOSS FOR THE PERIOD** | $(10736) | $(23087) | $(21514) | $(36334) |
| **OTHER COMPREHENSIVE LOSS, net of tax** |  |  |  |  |
| **NET ACTUARIAL GAIN (LOSS)** | (65) | (27) | 64 | 208 |
| **FOREIGN CURRENCY TRANSLATION LOSS** | (296) | (401) | (313) | (988) |
| **RECLASSIFICATION OF FAIR VALUE GAIN ON CHANGES OF OWN CREDIT RISK** |  | 4873 |  | 4317 |
| **FAIR VALUE GAIN (LOSS) ON CHANGES OF OWN CREDIT RISK** | (10586) | (329) | (10244) | (5394) |
| **TOTAL OTHER COMPREHENSIVE INCOME (LOSS)** | (10947) | 4116 | (10493) | (1857) |
| **NET COMPREHENSIVE LOSS** | $(21683) | $(18971) | $(32007) | $(38191) |
| **LOSS PER SHARE BASIC AND DILUTED** | $(0.57) | $(2.60) | $(1.15) | $(5.14) |
| **WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF BASIC AND DILUTED LOSS PER SHARE** | 18738657 | 8869691 | 18732196 | 7072950 |

---

**GAUZY LTD.**

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)

(U.S. dollars in thousands, except share data)

---

| | | |
|:---|:---|:---|
|  | **June 30,**<br>**2025** | **December 31,**<br>**2024** |
| **Assets** |  |  |
| **CURRENT ASSETS:** |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $1235 | $5615 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 130 | 119 |
| &nbsp;&nbsp;&nbsp;Trade receivables, net of allowance for credit losses of $1,566 and $1,262 as of June 30, 2025 and December 31, 2024, respectively | 16991 | 24358 |
| &nbsp;&nbsp;&nbsp;Institutions | 4598 | 4227 |
| &nbsp;&nbsp;&nbsp;Inventories | 17397 | 15876 |
| &nbsp;&nbsp;&nbsp;Other current assets | 6101 | 4413 |
| **TOTAL CURRENT ASSETS** | 46452 | 54608 |
| **NON-CURRENT ASSETS:** |  |  |
| &nbsp;&nbsp;&nbsp;Restricted long term bank deposit | 151 | 139 |
| &nbsp;&nbsp;&nbsp;Restricted investment in marketable securities | 3096 | 3215 |
| &nbsp;&nbsp;&nbsp;Operating lease right of use assets | 10742 | 10515 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 31085 | 27461 |
| &nbsp;&nbsp;&nbsp;Other non-current assets | 2997 | 2707 |
| &nbsp;&nbsp;&nbsp;**Intangible assets:** |  |  |
| &nbsp;&nbsp;&nbsp;Customer relationships | 13046 | 12081 |
| &nbsp;&nbsp;&nbsp;Technology | 3054 | 3589 |
| &nbsp;&nbsp;&nbsp;Goodwill | 22854 | 20282 |
| &nbsp;&nbsp;&nbsp;Other intangible asset | 3329 | 3648 |
| **TOTAL NON-CURRENT ASSETS** | 90354 | 83637 |
| **TOTAL ASSETS** | $136806 | $138245 |

---

**GAUZY LTD.**

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) - (continued)

(U.S. dollars in thousands, except share data)

---

| | | |
|:---|:---|:---|
|  | **June 30,**<br>**2025** | **December 31,**<br>**2024** |
| **Liabilities, and shareholder's equity** |  |  |
| **CURRENT LIABILITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Short-term borrowing and current maturities of bank loan | $8608 | $3353 |
| &nbsp;&nbsp;&nbsp;Short-term loan relating to factoring arrangements | 9237 | 13184 |
| &nbsp;&nbsp;&nbsp;Trade payables | 24441 | 18130 |
| &nbsp;&nbsp;&nbsp;Employee related obligations | 12163 | 8887 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | 8713 | 5805 |
| &nbsp;&nbsp;&nbsp;Deferred revenues | 1246 | 883 |
| &nbsp;&nbsp;&nbsp;Current maturities of operating lease liabilities | 2601 | 2315 |
| &nbsp;&nbsp;&nbsp;Current maturities of finance lease liabilities | 25 | 45 |
| &nbsp;&nbsp;&nbsp;Warrants and phantom warrants to purchase ordinary shares | 276 | 206 |
| &nbsp;&nbsp;&nbsp;Other current liabilities (including $0 and $890 due to related parties as of June 30, 2025 and December 31, 2024, respectively) | 3564 | 3920 |
| **TOTAL CURRENT LIABILITIES** | 70874 | 56728 |
| **LONG-TERM LIABILITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Long-term debt measured under the fair value option | 27357 | 17777 |
| &nbsp;&nbsp;&nbsp;Long-term bank loan | 7820 | 4128 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities | 7593 | 7528 |
| &nbsp;&nbsp;&nbsp;Finance lease liabilities | 39 | 43 |
| &nbsp;&nbsp;&nbsp;Long-term employee related obligations | 151 | 1416 |
| &nbsp;&nbsp;&nbsp;Employee rights upon retirement | 1384 | 1347 |
| &nbsp;&nbsp;&nbsp;Other long-term liabilities (including $1,770 and $0 due to related parties as of June 30, 2025 and December 31, 2024, respectively) | 3728 | 948 |
| **TOTAL LONG-TERM LIABILITIES** | 48072 | 33187 |
| **COMMITMENTS AND CONTINGENT LIABILITIES** |  |  |
| **TOTAL LIABILITIES** | $118946 | $89915 |
| **SHAREHOLDERS' EQUITY:** |  |  |
| Ordinary shares (No par value per shares, 34,930,909 and NIS 0.23 par value per shares 14,269,282 shares authorized as of June 30, 2025 and December 31, 2024 ; 18,743,137 and 18,720,287 shares issued and outstanding as of June 30, 2025 and December 31, 2024 respectively) | 865 | 865 |
| Additional paid-in capital | 276927 | 275390 |
| Other comprehensive loss | (13406) | (2913) |
| Accumulated deficit | (246526) | (225012) |
| **TOTAL SHAREHOLDERS' EQUITY** | $17860 | $48330 |
| **TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY** | $136806 | $138245 |

---

(\*) Following the IPO and as of June 30, 2025, the authorized share capital of the Company is 49,200,191 ordinary shares with no par value

**GAUZY LTD.**

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(U.S. dollars in thousands)

---

| | | |
|:---|:---|:---|
|  | **Six months ended <br> June 30,** | **Six months ended <br> June 30,** |
|  | **2025** | **2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(21514) | $(36334) |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 4329 | 3043 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain (loss) from sale and sale of property and equipment, net |  | (16) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unrealized losses (gains) on restricted marketable securities | 128 | (1525) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 1970 | 3324 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Earn-out liability Revaluation |  | (38) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash financial expenses (income) | (1252) | 18075 |
| &nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade receivables | 9391 | (1248) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | (1510) | (103) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Institutions | 133 | (1408) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 225 | (1872) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease assets | 1098 | 1115 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other non-current assets | 39 | 41 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade payables | 4196 | 3756 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | 2106 | 11 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payment of Earn-out |  | (2210) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | (6170) | (317) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term liabilities | 2621 | (207) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Employee related obligations | 1072 | 1326 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Employee rights upon retirement | 69 | 63 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenues | 302 | (101) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (1103) | (1038) |
| &nbsp;&nbsp;&nbsp;Net cash used in operating activities | (3870) | (15663) |
| **CASH FLOWS FROM INVESTMENT ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Purchases of property and equipment | (3648) | (4342) |
| &nbsp;&nbsp;&nbsp;Proceeds from sale of property and equipment | - | 124 |
| &nbsp;&nbsp;&nbsp;Net cash used in investing activities | (3648) | (4218) |
| **CASH FLOWS FROM FINANCING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Proceeds from initial public offering |  | 75000 |
| &nbsp;&nbsp;&nbsp;Underwriters' IPO costs |  | (6750) |
| &nbsp;&nbsp;&nbsp;IPO other costs |  | (1730) |
| &nbsp;&nbsp;&nbsp;Proceeds from loans and warrants under the 2025 Loan Agreement | 9900 |  |
| &nbsp;&nbsp;&nbsp;Payments in respect of bank borrowings | (1513) | (1168) |
| &nbsp;&nbsp;&nbsp;Proceeds from exercise of options into ordinary shares |  | 12 |
| &nbsp;&nbsp;&nbsp;Financial lease payments | (39) | (130) |
| &nbsp;&nbsp;&nbsp;Payments to short-term loan relating to factoring arrangements, net | (5232) | (1059) |
| &nbsp;&nbsp;&nbsp;Settlement of Phantom warrants | (188) | (1500) |
| &nbsp;&nbsp;&nbsp;Proceeds from issuance of convertible loans |  | 11750 |
| &nbsp;&nbsp;&nbsp;Proceeds from long-term debt measured under the fair value option, net |  | 29149 |
| &nbsp;&nbsp;&nbsp;Repayment of long-term debt measured under the fair value option | - | (24600) |
| &nbsp;&nbsp;&nbsp;Net cash (used in) provided by financing activities | 2928 | 78974 |

---

**GAUZY LTD.**

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) - (continued)

(U.S. dollars in thousands)

---

| | | |
|:---|:---|:---|
|  | **Six months ended<br> June 30** | **Six months ended<br> June 30** |
|  | **2025** | **2024** |
| **INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH** | (4590) | 59093 |
| **TRANSLATION ADJUSTMENT ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH** | 221 | (13) |
| **BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF THE PERIOD** | 5734 | 4705 |
| **BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF THE PERIOD** | $1365 | $63785 |
| **RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH REPORTED IN THE CONSOLIDATED BALANCE SHEETS:** |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $1235 | $63700 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 130 | 85 |
| **TOTAL CASH, CASH EQUIVALENTS AND RESTRICTED CASH SHOWN IN STATEMENT OF CASH FLOWS** | $1365 | $63785 |
| **SUPPLEMENTARY INFORMATION ON INVESTING AND FINANCING ACTIVITIES NOT INVOLVING CASH FLOWS:** |  |  |
| &nbsp;&nbsp;&nbsp;Right-of-use assets obtained in exchange for lease obligations: Operating leases | $343 | $101 |
| &nbsp;&nbsp;&nbsp;Conversion of preferred share to Ordinary shares | $- | $70537 |
| &nbsp;&nbsp;&nbsp;Conversion of CLAs to Ordinary shares | $- | $69570 |
| &nbsp;&nbsp;&nbsp;Exercise of warrants | $- | $443 |
| &nbsp;&nbsp;&nbsp;Reclass of warrants to Additional paid in capital | $- | $28225 |
| &nbsp;&nbsp;&nbsp;IPO costs | $- | $185 |
| &nbsp;&nbsp;&nbsp;Sale of property and equipment | $- | $67 |
| **SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:** |  |  |
| &nbsp;&nbsp;&nbsp;Interest paid | $2808 | $1679 |
| &nbsp;&nbsp;&nbsp;Income taxes paid | $2 | $16 |

---

**GAUZY LTD.**

SEGMENT REVENUE AND GROSS PROFIT

(Unaudited)

(U.S. dollars in thousands)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the period of three months ended June 30, 2025** | **For the period of three months ended June 30, 2025** | **For the period of three months ended June 30, 2025** | **For the period of three months ended June 30, 2025** | **For the period of three months ended June 30, 2025** |
|  | **Aeronautics** | **Architecture** | **Automotive** | **Safety tech** | **Total** |
| Revenues from external customers | $6862 | $2489 | $1406 | $9297 | $20054 |
| Intersegment revenues |  |  |  |  |  |
| Cost of revenue | 5064 | 1584 | 1123 | 7478 | 15249 |
| Depreciation and amortization | 222 | 62 | 63 | 172 | 519 |
| Gross profit | $1576 | $843 | $220 | $1647 | $4286 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the period of three months ended June 30, 2024** | **For the period of three months ended June 30, 2024** | **For the period of three months ended June 30, 2024** | **For the period of three months ended June 30, 2024** | **For the period of three months ended June 30, 2024** |
|  | **Aeronautics** | **Architecture** | **Automotive** | **Safety tech** | **Total** |
| Revenues from external customers | $10045 | $2625 | $912 | $10827 | $24409 |
| Intersegment revenues | 782 | 104 |  |  | 886 |
| Cost of revenue | 6056 | 1661 | 1060 | 8546 | 17323 |
| Depreciation and amortization | 236 | 48 |  | 210 | 494 |
| Gross profit (loss) | $3753 | $916 | $(148) | $2071 | $6592 |

---

**Annex A**

Non-GAAP Financial Measures

The following tables show the Company's non-GAAP financial measures reconciled to the comparable GAAP financial measures included in this release.

**GAUZY LTD.**

RECONCILIATION OF U.S. GAAP NET LOSS TO NON-GAAP ADJUSTED NET LOSS

(unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
| <br>***(in thousands of USD)*** | **2025** | **2024** | **2025** | **2024** |
| Net Loss | $(10736) | (23087) | $(21514) | (36334) |
| &nbsp;&nbsp;&nbsp;Other financial (income) expenses, net<sup>(1)</sup> | $(4092) | 12062 | $(3942) | 11169 |
| &nbsp;&nbsp;&nbsp;Amortization of intangible assets<sup>(2)</sup> | $778 | 823 | $1492 | 1653 |
| &nbsp;&nbsp;&nbsp;Acquisition related costs and debt raising costs | $159 | 852 | $243 | 2182 |
| &nbsp;&nbsp;&nbsp;Non-cash fair value adjustments<sup>(3)</sup> | $- | (193) | $- | (168) |
| &nbsp;&nbsp;&nbsp;One-time expense (income) | $88 |  | $209 |  |
| &nbsp;&nbsp;&nbsp;Equity-based compensation expense | $1072 | 1164 | $1970 | 3324 |
| &nbsp;&nbsp;&nbsp;Doubtful debt expenses<sup>(4)</sup> | $267 | 553 | $304 | 389 |
| Adjusted Net Loss | $(12464) | (7826) | $(21238) | (17785) |

---

(1) Expenses related mainly to the valuation of financial instruments, convertible loans, note purchase agreements and investments.

(2) Intangible assets resulted from the acquisition of Vision Lite.

(3) One-time expenses (income).

(4) Doubtful debt expenses related to accounts receivable that we do not expect to collect; such amounts are not included in our net trade receivables.

**GAUZY LTD.**

Reconciliation of U.S. GAAP Net Loss to NON-GAAP Adjusted EBITDA

---

| | | | | |
|:---|:---|:---|:---|:---|
| (unaudited) | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
| ***(in thousands of USD)*** | **2025** | **2024** | **2025** | **2024** |
| Net Loss | $(10736) | (23087) | $(21514) | (36334) |
| &nbsp;&nbsp;&nbsp;Income tax expense (income) | $16 | 22 | $71 | 84 |
| &nbsp;&nbsp;&nbsp;Financial (income) expenses, net | $(1790) | 15274 | $240 | 18828 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | $2229 | 1515 | $4329 | 3043 |
| EBITDA | $(10281) | (6276) | $(16874) | (14379) |
| &nbsp;&nbsp;&nbsp;Acquisition related costs and debt raising costs | $159 | 852 | $243 | 2182 |
| &nbsp;&nbsp;&nbsp;Non-cash fair value adjustments<sup>(1)</sup> | $- | (193) | $- | (168) |
| &nbsp;&nbsp;&nbsp;Equity-based compensation expense | $1072 | 1164 | $1970 | 3324 |
| &nbsp;&nbsp;&nbsp;One-time expense (income) | $88 |  | $209 |  |
| &nbsp;&nbsp;&nbsp;Doubtful debt expenses<sup>(2)</sup> | $267 | 553 | $304 | 389 |
| Adjusted EBITDA | $(8695) | (3900) | $(14148) | (8652) |
| Net Loss Margin | (53.5)% | (94.6)% | (50.7)% | (73.9)% |
| Adjusted EBITDA Margin | (43.4)% | (16.0)% | (33.4)% | (17.6)% |
| Net cash used in operating activities | (3307) | (8725) | (3870) | (15663) |
| Capital expenditures<sup>(3)</sup> | (1929) | (2922) | (3648) | (4342) |
| Free Cash Flow | (5236) | (11523) | (7518) | (19881) |

---

(1) One-time
expenses (income).

(2) Doubtful
debt expenses related to accounts receivable that we do not expect to collect; such amounts are not included in our net trade receivables.

(3) Capital
expenditures mainly include expenditures related to leasehold improvements, production line and laboratory equipment, prototypes and
intellectual property. See "*Liquidity and Capital Resources — Capital Expenditures*" below for more information.

**Contacts**

Media:<br> Brittany Kleiman Swisa<br> Gauzy Ltd.<br> press@gauzy.com

Investors:<br> Dan Scott, ICR Inc.<br> ir@gauzy.com

## Exhibit 99.2

?xml version='1.0' encoding='ASCII'?

 **Exhibit 99.2**

**GAUZY LTD.** 

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

June 30, 2025

**TABLE OF CONTENTS**

---

| | |
|:---|:---|
|  | **Page** |
| **CONDENSED CONSOLIDATED FINANCIAL STATEMENTS :** |  |
| &nbsp;&nbsp;&nbsp;[Condensed Consolidated Balance Sheets as of June 30, 2025 and December 31, 2024](#a_001) | 2-3 |
| &nbsp;&nbsp;&nbsp;[Condensed Consolidated Statements of Operations and Comprehensive Loss for Three and Six Months Ended June 30, 2025 and 2024](#a_002) | 4 |
| &nbsp;&nbsp;&nbsp;[Condensed Consolidated Statements of Changes in Redeemable Convertible Preferred Shares and Shareholders' Equity (Capital Deficiency) for Three and Six Months Ended June 30, 2025 and 2024](#a_005) | 5-8 |
| &nbsp;&nbsp;&nbsp;[Condensed Consolidated Statements of Cash Flows for Six Months Ended June 30, 2025 and 2024](#a_003) | 9-10 |
| &nbsp;&nbsp;&nbsp;[Notes to the Condensed Consolidated Financial Statements](#a_004) | 11-22 |

---

The amounts are stated in U.S. dollars in thousands except share data

**GAUZY LTD.**

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)

(U.S. dollars in thousands, except share data)

---

| | | |
|:---|:---|:---|
|  | **June 30,**<br>**2025** | **December 31,**<br>**2024** |
| **Assets** |  |  |
| **CURRENT ASSETS:** |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $1235 | $5615 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 130 | 119 |
| &nbsp;&nbsp;&nbsp;Trade receivables, net of allowance for credit losses of $1,566 and $1,262 as of June 30, 2025 and December 31, 2024, respectively | 16991 | 24358 |
| &nbsp;&nbsp;&nbsp;Institutions | 4598 | 4227 |
| &nbsp;&nbsp;&nbsp;Inventories | 17397 | 15876 |
| &nbsp;&nbsp;&nbsp;Other current assets | 6101 | 4413 |
| **TOTAL CURRENT ASSETS** | 46452 | 54608 |
| **NON-CURRENT ASSETS:** |  |  |
| &nbsp;&nbsp;&nbsp; Restricted long term bank deposit | 151 | 139 |
| &nbsp;&nbsp;&nbsp;Restricted investment in marketable securities | 3096 | 3215 |
| &nbsp;&nbsp;&nbsp; Operating lease right of use assets | 10742 | 10515 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 31085 | 27461 |
| &nbsp;&nbsp;&nbsp;Other non-current assets | 2997 | 2707 |
| &nbsp;&nbsp;&nbsp; **Intangible assets:** |  |  |
| &nbsp;&nbsp;&nbsp; Customer relationships | 13046 | 12081 |
| &nbsp;&nbsp;&nbsp; Technology | 3054 | 3589 |
| &nbsp;&nbsp;&nbsp; Goodwill | 22854 | 20282 |
| &nbsp;&nbsp;&nbsp; Other intangible asset | 3329 | 3648 |
| **TOTAL NON-CURRENT ASSETS** | 90354 | 83637 |
| **TOTAL ASSETS** | $136806 | $138245 |

---

**GAUZY LTD.**

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) - (continued)

(U.S. dollars in thousands, except share data)

---

| | | |
|:---|:---|:---|
|  | **June 30,**<br>**2025** | **December 31,**<br>**2024** |
| **Liabilities, and shareholder's equity** |  |  |
| **CURRENT LIABILITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Short-term borrowing and current maturities of bank loan | $8608 | $3353 |
| &nbsp;&nbsp;&nbsp;Short-term loan relating to factoring arrangements | 9237 | 13184 |
| &nbsp;&nbsp;&nbsp;Trade payables | 24441 | 18130 |
| &nbsp;&nbsp;&nbsp;Employee related obligations | 12163 | 8887 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | 8713 | 5805 |
| &nbsp;&nbsp;&nbsp;Deferred revenues | 1246 | 883 |
| &nbsp;&nbsp;&nbsp;Current maturities of operating lease liabilities | 2601 | 2315 |
| &nbsp;&nbsp;&nbsp;Current maturities of finance lease liabilities | 25 | 45 |
| &nbsp;&nbsp;&nbsp;Warrants and phantom warrants to purchase ordinary shares | 276 | 206 |
| &nbsp;&nbsp;&nbsp;Other current liabilities (including $0 and $890 due to related parties as of June 30, 2025 and December 31, 2024, respectively) | 3564 | 3920 |
| **TOTAL CURRENT LIABILITIES** | 70874 | 56728 |
| **LONG-TERM LIABILITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Long-term debt measured under the fair value option | 27357 | 17777 |
| &nbsp;&nbsp;&nbsp;Long-term bank loan | 7820 | 4128 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities | 7593 | 7528 |
| &nbsp;&nbsp;&nbsp;Finance lease liabilities | 39 | 43 |
| &nbsp;&nbsp;&nbsp;Long-term employee related obligations | 151 | 1416 |
| &nbsp;&nbsp;&nbsp;Employee rights upon retirement | 1384 | 1347 |
| &nbsp;&nbsp;&nbsp;Other long-term liabilities (including $1,770 and $0 due to related parties as of June 30, 2025 and December 31, 2024, respectively) | 3728 | 948 |
| **TOTAL LONG-TERM LIABILITIES** | 48072 | 33187 |
| **COMMITMENTS AND CONTINGENT LIABILITIES** |  |  |
| **TOTAL LIABILITIES** | $118946 | $89915 |
| **SHAREHOLDERS' EQUITY:** |  |  |
| Ordinary shares (No par value per shares, 34,930,909 and NIS 0.23 par value per shares 14,269,282 shares authorized as of June 30, 2025 and December 31, 2024 ; 18,743,137 and 18,720,287 shares issued and outstanding as of June 30, 2025 and December 31, 2024 respectively) | 865 | 865 |
| Additional paid-in capital | 276927 | 275390 |
| Other comprehensive loss | (13406) | (2913) |
| Accumulated deficit | (246526) | (225012) |
| **TOTAL SHAREHOLDERS' EQUITY** | $17860 | $48330 |
| **TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY** | $136806 | $138245 |

---

(\*) Following the IPO and as of June 30, 2025, the authorized share capital of the Company is 49,200,191 ordinary shares with no par value

**The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.**

**GAUZY LTD.**

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (unaudited)

(U.S. dollars in thousands, except share data)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended<br> June 30** | **Three months ended<br> June 30** | **Six months ended<br> June 30** | **Six months ended<br> June 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| **REVENUES** | $20054 | $24409 | $42421 | $49138 |
| **Cost of revenues** (exclusive of depreciation and amortization) | 15249 | 17323 | 31386 | 35330 |
| **Depreciation and amortization** | 519 | 494 | 1017 | 1001 |
| **TOTAL COST OF REVENUES** | 15768 | 17817 | 32403 | 36331 |
| **GROSS PROFIT** | 4286 | 6592 | 10018 | 12807 |
| **Research and development expenses** (exclusive of depreciation and amortization reflected below) | 4868 | 4131 | 8325 | 8512 |
| **General and administrative expenses** (exclusive of depreciation and amortization reflected below) | 6076 | 5271 | 11773 | 11400 |
| **Sales and marketing expenses** (exclusive of depreciation and amortization reflected below) | 4142 | 4153 | 7811 | 8443 |
| **Depreciation and amortization** | 1710 | 1021 | 3312 | 2042 |
| **Other expenses (change in fair value of contingent consideration)** | - | (63) | - | (38) |
| **TOTAL OPERATING EXPENSES** | 16796 | 14513 | 31221 | 30359 |
| **OPERATING LOSS** | (12510) | (7921) | (21203) | (17552) |
| **OTHER INCOME** | - | 130 | - | 130 |
| **INTEREST EXPENSES** | (2302) | (3212) | (4182) | (7659) |
| **OTHER FINANCIAL INCOME (EXPENSES)** | 4092 | (12062) | 3942 | (11169) |
| **FINANCIAL INCOME (EXPENSES),** net (including amount reclassified from OCI reserve) | 1790 | (15274) | (240) | (18828) |
| **LOSS BEFORE INCOME TAX** | (10720) | (23065) | (21443) | (36250) |
| **INCOME TAX** | (16) | (22) | (71) | (84) |
| **LOSS FOR THE PERIOD** | $(10736) | $(23087) | $(21514) | $(36334) |
| **OTHER COMPREHENSIVE LOSS, net of tax** |  |  |  |  |
| **NET ACTUARIAL GAIN (LOSS)** | (65) | (27) | 64 | 208 |
| **FOREIGN CURRENCY TRANSLATION LOSS** | (296) | (401) | (313) | (988) |
| **RECLASSIFICATION OF FAIR VALUE GAIN ON CHANGES OF OWN CREDIT RISK** | - | 4873 | - | 4317 |
| **FAIR VALUE GAIN (LOSS) ON CHANGES OF OWN CREDIT RISK** | (10586) | (329) | (10244) | (5394) |
| **TOTAL OTHER COMPREHENSIVE INCOME (LOSS)** | (10947) | 4116 | (10493) | (1857) |
| **NET COMPREHENSIVE LOSS** | $(21683) | $(18971) | $(32007) | $(38191) |
| **LOSS PER SHARE BASIC AND DILUTED** | $(0.57) | $(2.60) | $(1.15) | $(5.14) |
| **WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF BASIC AND DILUTED LOSS PER SHARE** | 18738657 | 8869691 | 18732196 | 7072950 |

---

**The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.**

**GAUZY LTD.**

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (CAPITAL DEFICIENCY)

(Unaudited)

(U.S. dollars in thousands, except per share data)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Ordinary shares** | **Ordinary shares** | | | | |
|  | **Shares** | **Amount** | **Additional paid-in**<br>**capital** | **Accumulated other comprehensive**<br>**Income (loss)** | **Accumulated**<br>**deficit** | **Total shareholders'**<br>**equity** |
| **BALANCE AT JANUARY 1, 2025** | 18720287 | $865 | $275390 | $(2913) | $(225012) | $48330 |
| **CHANGES DURING THE SIX MONTHS ENDED JUNE 30, 2025** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Exercise of options and warrants | 22850 |  | \* |  |  | \* |
| &nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  | (10493) |  | (10493) |
| &nbsp;&nbsp;&nbsp;Share-based compensation |  |  | 1537 |  |  | 1537 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  | (21514) | (21514) |
| **BALANCE AT JUNE 30, 2025** | 18743137 | $865 | $276927 | $(13406) | $(246526) | $17860 |

---

**The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.**

**GAUZY LTD.**

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (CAPITAL DEFICIENCY)

(Unaudited) - (continued)

(U.S. dollars in thousands, except per share data)

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** |  |  | | | | |
|  | **Convertible<br> Preferred <br> Shares A** | **Convertible<br> Preferred <br> Shares A** | **Convertible<br> Preferred<br> Shares B** | **Convertible<br> Preferred<br> Shares B** | **Convertible Preferred <br> Shares C** | **Convertible Preferred <br> Shares C** | **Convertible<br> Preferred <br> Shares D** | **Convertible<br> Preferred <br> Shares D** | **Ordinary<br> shares** | **Ordinary<br> shares** | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | <br>**Additional paid-in**<br>**capital** | <br>**Accumulated other comprehensive**<br>**Income (loss)** | <br>**Accumulated**<br>**deficit** | <br>**Total capital**<br>**deficiency** |
| **BALANCE AT JANUARY 1, 2024** | 2192611 | $15686 | 333366 | $2292 | 590059 | $8967 | 1587881 | $43592 | 5276184 | $320 | $35134 | $(515) | $(171830) | $(136891) |
| **CHANGES DURING THE SIX MONTHS ENDED JUNE 30, 2024** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Exercise of options and warrants into Ordinary Shares |  |  |  |  |  |  |  |  | 196851 | 12 | 443 |  |  | 455 |
| &nbsp;&nbsp;&nbsp;Conversion of preferred shares to Ordinary Shares prior IPO |  |  |  |  |  |  | (10599) | (296) | 10599 | 1 | 295 |  |  | 296 |
| &nbsp;&nbsp;&nbsp;Issuance of Ordinary Shares following initial public offering, net of offering costs |  |  |  |  |  |  |  |  | 4411765 |  | 66335 |  |  | 66335 |
| &nbsp;&nbsp;&nbsp;Classification of warrants to equity |  |  |  |  |  |  |  |  |  |  | 28225 |  |  | 28225 |
| &nbsp;&nbsp;&nbsp;Conversion of CLAs to Ordinary Shares |  |  |  |  |  |  |  |  | 4092330 | 246 | 69324 |  |  | 69570 |
| &nbsp;&nbsp;&nbsp;Conversion of preferred shares to Ordinary Shares following the IPO | (2192611) | (15686) | (333366) | (2292) | (590059) | (8967) | (1577282) | (43296) | 4693318 | 286 | 69955 |  |  | 70241 |
| &nbsp;&nbsp;&nbsp;Share-based compensation |  |  |  |  |  |  |  |  |  |  | 3324 |  |  | 3324 |
| &nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  |  |  |  |  |  |  |  |  | (1857) |  | (1857) |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  |  |  |  |  |  |  |  | (36334) | (36334) |
| **BALANCE AT JUNE 30, 2024** | - | $- | - | $- | - | $- | - | $- | 18681047 | $865 | $273035 | $(2372) | $(208164) | $63364 |

---

**The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.**

**GAUZY LTD.**

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (CAPITAL DEFICIENCY)

(Unaudited) - (continued)

(U.S. dollars in thousands, except per share data)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Ordinary shares** | **Ordinary shares** | | | | |
|  | **Shares** | **Amount** | **Additional paid-in**<br>**capital** | **Accumulated other comprehensive**<br>**Income (loss)** | **Accumulated**<br>**deficit** | **Total shareholders'**<br>**equity** |
| **BALANCE AT MARCH 31, 2025** | 18733937 | $865 | $276288 | $(2459) | $(235790) | $38904 |
| **CHANGES DURING THE THREE MONTHS ENDED JUNE 30, 2025** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Exercise of options and warrants | 9200 |  | \* |  |  | \* |
| &nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  | (10947) |  | (10947) |
| &nbsp;&nbsp;&nbsp;Share-based compensation |  |  | 639 |  |  | 639 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  |  |  | (10736) | (10736) |
| **BALANCE AT JUNE 30, 2025** | 18743137 | $865 | $276927 | $(13406) | $(246526) | $17860 |

---

\* Less than $1 thousands

**The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.**

**GAUZY LTD.**

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS' EQUITY (CAPITAL DEFICIENCY)

(Unaudited) - (continued)

(U.S. dollars in thousands, except per share data)

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | **Redeemable Convertible Preferred Shares** | | | | | | |
|  | **Convertible<br> Preferred <br> Shares A** | **Convertible<br> Preferred <br> Shares A** | **Convertible<br> Preferred<br> Shares B** | **Convertible<br> Preferred<br> Shares B** | **Convertible <br> Preferred<br> Shares C** | **Convertible <br> Preferred<br> Shares C** | **Convertible<br> Preferred<br> Shares D** | **Convertible<br> Preferred<br> Shares D** | **Ordinary <br> shares** | **Ordinary <br> shares** | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** |<br>**Additional paid-in**<br>**capital** |<br>**Accumulated other comprehensive**<br>**Income (loss)** |<br>**Accumulated**<br>**deficit** |<br>**Total capital**<br>**deficiency** |
| **BALANCE AT MARCH 31, 2024** | 2192611 | $15686 | 333366 | $2292 | 590059 | $8967 | 1587881 | $43592 | 5277268 | $320 | $37294 | $(6488) | $(185077) | $(153951) |
| **CHANGES DURING THE THREE MONTHS ENDED JUNE 30, 2024** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Exercise of options and warrants into Ordinary Shares |  |  |  |  |  |  |  |  | 195767 | 12 | 443 |  |  | 455 |
| &nbsp;&nbsp;&nbsp;&nbsp;Conversion of preferred shares to Ordinary Shares prior IPO |  |  |  |  |  |  | (10599) | (296) | 10599 | 1 | 295 |  |  | 296 |
| &nbsp;&nbsp;&nbsp;&nbsp;Issuance of Ordinary Shares following initial public offering, net of offering costs |  |  |  |  |  |  |  |  | 4411765 |  | 66335 |  |  | 66335 |
| &nbsp;&nbsp;&nbsp;&nbsp;Classification of warrants to equity |  |  |  |  |  |  |  |  |  |  | 28225 |  |  | 28225 |
| &nbsp;&nbsp;&nbsp;&nbsp;Conversion of CLAs to Ordinary Shares |  |  |  |  |  |  |  |  | 4092330 | 246 | 69324 |  |  | 69570 |
| &nbsp;&nbsp;&nbsp;&nbsp;Conversion of preferred shares to Ordinary Shares following the IPO | (2192611) | (15686) | (333366) | (2292) | (590059) | (8967) | (1577282) | (43296) | 4693318 | 286 | 69955 |  |  | 70241 |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation |  |  |  |  |  |  |  |  |  |  | 1164 |  |  | 1164 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  |  |  |  |  |  |  |  |  | 4116 |  | 4116 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss |  |  |  |  |  |  |  |  |  |  |  |  | (23087) | (23087) |
| **BALANCE AT JUNE 30, 2024** | - | $- | - | $- | - | $- | - | $- | 18681047 | $865 | $273035 | $(2372) | $(208164) | $63364 |

---

**The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.**

**GAUZY LTD.**

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(U.S. dollars in thousands)

---

| | | |
|:---|:---|:---|
|  | **Six months ended <br> June 30,** | **Six months ended <br> June 30,** |
|  | **2025** | **2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(21514) | $(36334) |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 4329 | 3043 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain (loss) from sale and sale of property and equipment, net | - | (16) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unrealized losses (gains) on restricted marketable securities | 128 | (1525) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 1970 | 3324 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Earn-out liability Revaluation | - | (38) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-cash financial expenses (income) | (1252) | 18075 |
| &nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade receivables | 9391 | (1248) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | (1510) | (103) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Institutions | 133 | (1408) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 225 | (1872) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease assets | 1098 | 1115 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other non-current assets | 39 | 41 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Trade payables | 4196 | 3756 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | 2106 | 11 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payment of Earn-out | - | (2210) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | (6170) | (317) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other long-term liabilities | 2621 | (207) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Employee related obligations | 1072 | 1326 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Employee rights upon retirement | 69 | 63 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenues | 302 | (101) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (1103) | (1038) |
| &nbsp;&nbsp;&nbsp;Net cash used in operating activities | (3870) | (15663) |
| **CASH FLOWS FROM INVESTMENT ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Purchases of property and equipment | (3648) | (4342) |
| &nbsp;&nbsp;&nbsp;Proceeds from sale of property and equipment | - | 124 |
| &nbsp;&nbsp;&nbsp;Net cash used in investing activities | (3648) | (4218) |
| **CASH FLOWS FROM FINANCING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Proceeds from initial public offering | - | 75000 |
| &nbsp;&nbsp;&nbsp;Underwriters' IPO costs | - | (6750) |
| &nbsp;&nbsp;&nbsp;IPO other costs | - | (1730) |
| &nbsp;&nbsp;&nbsp;Proceeds from loans and warrants under the 2025 Loan Agreement | 9900 | - |
| &nbsp;&nbsp;&nbsp;Payments in respect of bank borrowings | (1513) | (1168) |
| &nbsp;&nbsp;&nbsp;Proceeds from exercise of options into ordinary shares | - | 12 |
| &nbsp;&nbsp;&nbsp;Financial lease payments | (39) | (130) |
| &nbsp;&nbsp;&nbsp;Payments to short-term loan relating to factoring arrangements, net | (5232) | (1059) |
| &nbsp;&nbsp;&nbsp;Settlement of Phantom warrants | (188) | (1500) |
| &nbsp;&nbsp;&nbsp;Proceeds from issuance of convertible loans | - | 11750 |
| &nbsp;&nbsp;&nbsp;Proceeds from long-term debt measured under the fair value option, net | - | 29149 |
| &nbsp;&nbsp;&nbsp;Repayment of long-term debt measured under the fair value option | - | (24600) |
| &nbsp;&nbsp;&nbsp;Net cash (used in) provided by financing activities | 2928 | 78974 |

---

**GAUZY LTD.**

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) - (continued)

(U.S. dollars in thousands)

---

| | | |
|:---|:---|:---|
|  | **Six months ended<br> June 30** | **Six months ended<br> June 30** |
|  | **2025** | **2024** |
| **INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH** | (4590) | 59093 |
| **TRANSLATION ADJUSTMENT ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH** | 221 | (13) |
| **BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF THE PERIOD** | 5734 | 4705 |
| **BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF THE PERIOD** | $1365 | $63785 |
| **RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH REPORTED IN THE CONSOLIDATED BALANCE SHEETS:** |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $1235 | $63700 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 130 | 85 |
| **TOTAL CASH, CASH EQUIVALENTS AND RESTRICTED CASH SHOWN IN STATEMENT OF CASH FLOWS** | $1365 | $63785 |
| **SUPPLEMENTARY INFORMATION ON INVESTING AND FINANCING ACTIVITIES NOT INVOLVING CASH FLOWS:** |  |  |
| &nbsp;&nbsp;&nbsp;Right-of-use assets obtained in exchange for lease obligations: Operating leases | $343 | $101 |
| &nbsp;&nbsp;&nbsp;Conversion of preferred share to Ordinary shares | $- | $70537 |
| &nbsp;&nbsp;&nbsp;Conversion of CLAs to Ordinary shares | $- | $69570 |
| &nbsp;&nbsp;&nbsp;Exercise of warrants | $- | $443 |
| &nbsp;&nbsp;&nbsp;Reclass of warrants to Additional paid in capital | $- | $28225 |
| &nbsp;&nbsp;&nbsp;IPO costs | $- | $185 |
| &nbsp;&nbsp;&nbsp;Sale of property and equipment | $- | $67 |
| **SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:** |  |  |
| &nbsp;&nbsp;&nbsp;Interest paid | $2808 | $1679 |
| &nbsp;&nbsp;&nbsp;Income taxes paid | $2 | $16 |

---

**The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.**

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 1 -** | **NATURE OF OPERATIONS:** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**a.** Gauzy Ltd. (the "Company") was incorporated in Israel in 2009. The Company is engaged in the
development, manufacturing and supply of technologies for operating and control of complex materials. On June 6, 2024, the Company's
ordinary shares began trading on the NASDAQ Global Market under the symbol "GAUZ", see Note 1(b).

The Company has wholly owned subsidiaries in France ("Vision"), the United States of America (the "U.S. Subsidiary"), in Germany (the "German Subsidiary") and in China (the "Chinese Subsidiary"), and a branch in South Korea which commenced activity in the fourth quarter of 2024.

The Company, Vision and other subsidiaries together defined as - "the Group".

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**b.** **Initial Public Offering and Private Placement:** 

On June 7, 2024, the Company closed its initial public offering (IPO), in which it issued and sold 4,411,765 shares of ordinary shares at an IPO price $17.00 per share, resulting in net proceeds of $68.25 million after deducting $6.75 million of underwriting discounts and commissions.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**c.** As of June 30, 2025, the Company had an accumulated deficit of $246,526.
During the six months ended June 30, 2025, the Company incurred operating losses of $21,203 and had negative cash flows from operating
activities of $3,870. The Company has financed its operations mainly through the IPO net proceeds received in June 2024, see Note 1(b)
above, debt financing, warrants and Note Purchase Agreements ("NPAs"), refer to Notes 9, 15 and 21 in the 2024 annual financial
statements and Note 9(b) in these financial statements. Group's management believes that its existing cash and cash equivalents,
amounts available under the NPAs, along with the Group's estimated cash generated from operations provide sufficient resources to
fund its planned operations through at least the next 12 months as of the issuance date of these financial statements. If the Group will
not meet its estimated revenues forecast and will not reach sufficient positive cash flows from its operations and will not have sufficient
available funds under the NPAs, it may be required to obtain further funding through public or private offerings, debt financing or other
sources. Adequate additional funding may not be available to the Group on acceptable terms, or at all. If the Group is unable to raise
capital when needed or on attractive terms, it may need to reduce, delay, or adjust its operating expenses. These consolidated financial
statements do not include any adjustments that might result from the outcome of such uncertainty.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**d.** In October 2023, Hamas terrorists infiltrated Israel's
southern border from the Gaza Strip and conducted a series of attacks on civilian and military targets. Following the attack, Israel's
security cabinet declared war against Hamas and commenced a military campaign against Hamas. In addition, since the commencement of these
events, there have been continued hostilities along Israel's northern border with Lebanon (with the Hezbollah terror organization;),
Israel's southern border with the Gaza Strip (with the Hamas terrorist organization) and on other fronts from various extremist
groups in region, such as the Houthis in Yemen and various rebel militia groups in Syria and Iraq. Further, on April 13, 2024, and on
October 1, 2024, Iran launched a series of drone and missile strikes against Israel. As of June 30, 2025, a ceasefire agreement has been
reached between Israel and Lebanon. In June 2025, Israel launched a preemptive attack on Iran, to which Iran responded with ballistic
missile and drone attacks. On June 23, 2025, Israel and Iran agreed to a ceasefire, although there is no assurance that the ceasefire
will continue. To date the Company's operations and financial results have not been materially affected. The Company expects that
the current conflict in the Gaza Strip, Lebanon and the security escalation in Israel will not have a material impact on its business
results in the short term. However, since this is an event beyond the Company's control, its continuation or cessation may affect
our expectations. The Company continues to monitor its ongoing activities and will make any needed adjustments to ensure continuity of
its business, while supporting the safety and well-being of its employees.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 1 -** | **NATURE OF OPERATIONS** (continued): |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**e.** On April 2, 2025, U.S. President Donald Trump signed an executive order imposing new tariffs on imports
from all countries, including Israel. Based on the executive order, Israel and France will be subject to elevated tariffs of 17% and 20%
respectively. On July 31, 2025, an updated directive imposing a 15% import tariff over goods originated from Israel and France was issued, and became effective on
August 1, 2025. Since the Group serves its U.S. customers from production facilities in the U.S., the Group is expecting minimal to no
impact from the tariffs imposed by President Trump.

---

| | |
|:---|:---|
| **NOTE 2 -** | **SIGNIFICANT ACCOUNTING POLICIES:** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**a.** **Basis of presentation** 

The accompanying condensed financial statements are unaudited. The unaudited condensed financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States ("U.S. GAAP"), are stated in U.S. dollars and follow the requirements of the Securities and Exchange Commission ("SEC") for interim financial reporting. Accordingly, they do not include all of the information and disclosures required by U.S. GAAP for complete financial statements as certain footnotes or other financial information that are normally required by U.S. GAAP can be condensed or omitted.

The unaudited condensed financial statements have been prepared on the same basis as the audited financial statements. The unaudited condensed financial statements include the accounts of the Company. Any reference in these notes to applicable guidance is meant to refer to the authoritative U.S. GAAP as found in the Accounting Standards Codification ("ASC") and Accounting Standards Updates ("ASU") of the Financial Accounting Standards Board ("FASB").

In the opinion of management, the unaudited condensed financial statements include all normal and recurring adjustments that are considered necessary for the fair statement of results for the interim periods. The results for the period ended June 30, 2025 are not necessarily indicative of those expected for the year ending December 31, 2025 or for any future period. The condensed balance sheet as of December 31, 2024 included herein was derived from the audited financial statements as of that date but does not include all disclosures required by U.S. GAAP. These unaudited condensed financial statements should be read in conjunction with the Company's audited financial statements and the related notes thereto for the year ended December 31, 2024, included in the Company's Annual Report on Form 20F filed with the SEC on March 11, 2025.

The significant accounting policies adopted and used in the preparation of the financial statements are consistent with those of the previous financial year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**b.** **Use of estimates** 

In preparing the Company's consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets, liabilities, equity and disclosure of contingent liabilities and assets at the dates of the financial statements and the reported amounts of revenues and expenses during the reported years. Actual results could differ from those estimates.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**c.** **Revenue recognition** 

As of June 30, 2025, the Company does not have any contracts for the provision of goods that result in the material contract assets and contract liabilities.

As permitted by ASC 606, the Company does not disclose information on unearned revenue as it generally enters into binding contracts for a period of one year or less.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 2 -** | **SIGNIFICANT ACCOUNTING POLICIES** (continued): |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**d.** **Concentration of credit risks** 

Financial instruments that potentially subject the Company to concentration of credit risk consist principally of cash and cash equivalents, restricted cash, bank deposits, marketable securities and accounts receivable. The Company deposits cash and cash equivalents mostly with a single highly rated financial institution. The Company has not experienced any material credit losses in these accounts and does not believe it is exposed to significant credit risk on these instruments.

For the periods ended June 30, 2025, and December 31, 2024, the Company's largest customer represented 10.2% and 13.5% of accounts receivable, net, respectively.

***<u>Recently Adopted Accounting Pronouncements:</u>***

 ****

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**e.** In June 2022, the FASB issued ASU 2022-03 "Fair Value Measurement of Equity Securities Subject to
Contractual Sale Restrictions". The ASU clarifies that a contractual restriction on the sale of an equity security is not considered
part of the unit of account of the equity security and, therefore, is not considered in measuring its fair value. The ASU also clarifies
that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The ASU also introduces new
disclosure requirements for equity securities subject to contractual sale restrictions. The Company adopted the ASU on January 1, 2025
and it did not have a material impact on its consolidated financial statement.

***<u>Recently Issued and Not Adopted Accounting Pronouncements:</u>***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**f.** In December, 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures, which requires
disclosure of disaggregated income taxes paid, prescribes standard categories for the components of the effective tax rate reconciliation,
and modifies other income tax-related disclosures. The ASU will be effective for fiscal years beginning after December 15, 2025, and allows
adoption on a prospective basis, with a retrospective option. The Company is in the process of assessing the impacts and method of adoption.

In November 2024, the FASB issued ASU No. 2024-03 Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40). The ASU improves the disclosures about a public business entity's expenses and provides more detailed information about the types of expenses in commonly presented expense captions. The amendments require that at each interim and annual reporting period an entity will, inter alia, disclose amounts of purchases of inventory, employee compensation, depreciation and amortization included in each relevant expense caption (such as cost of sales, SG&A and research and development). The ASU is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The Company is currently evaluating this ASU to determine its impact on the Company's disclosures.

In July 2025, the FASB issued ASU 2025-05 "Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets". The ASU introduces a practical expedient for all entities when estimating expected credit losses for current accounts receivable and current contract assets arising from transactions accounted for under ASC 606. Under the practical expedient, when developing reasonable and supportable forecast as part of estimating expected credit losses, an entity may assume that current conditions as of the balance sheet date do not change for the remaining life of the asset. The ASU is effective for annual reporting period beginning after December 15, 2025 and interim reporting within those annual reporting periods. Early adoption is permitted in both interim and annual reporting periods. The Company is evaluating the impact of ASU 2025-05 on its consolidated financial statements if it elects to apply the practical expedient.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 3 -** | **OTHER SIGNIFICANT TRANSACTIONS AND AGREEMENTS DURING THE SIX MONTHS ENDED JUNE 30, 2025:** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**a.** In January 2025, the Company paid $188 of the phantom warrants (see Note 16(d) in the 2024 annual financial
statements).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**b.** In March 2025, warrants issued in connection with a note purchase agreement that the Company entered into
in January 2024 (see note 16(g) of the 2024 annual financial statements) were replaced and the Company issued an amended and restated
warrant to such note purchasers (hereinafter "amended and restated 2024 Note Purchaser Warrant"). The amended and restated
2024 Note Purchaser Warrant is exercisable for up to an additional of 44,164 of the Company's ordinary shares at an exercise price
of $15.61 per share and may be exercised until November 8, 2028.

Warrants to Ordinary Shares are classified as equity. See Note 2(cc) in the 2024 annual financial statements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**c.** On April 24, 2025 the Company entered into a loan agreement with an Israeli bank (the "Bank")
and issued warrants to purchase up to 85,034 ordinary shares, see Note 9(b).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**d.** On March 7, 2025, Gauzy GmbH received an approval to a research and development grant relating to its
Suspended Particle Device activity for the years 2020 through 2025. The overall amount expected to be received totaling to $1.5 million
(€1.3 million), net of transaction costs. As of June 30, 2025, the Company met the conditions to receive a grant of $1.2 million
(€1.1 million), net of transaction costs. The grant was recorded as a reduction of research and development expenses. The Company
received $0.8 million (€0.7 million), net of transactions costs, on July 29, 2025.

---

| | |
|:---|:---|
| **NOTE 4 -** | **OPERATING SEGMENTS AND GEOGRAPHICAL INFORMATION:** |

---

The Company operates its business and reports its financial results in four operating segments:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**a.** Architecture – this segment focuses on sales for both interior and exterior applications for commercial,
retail, residential, healthcare and hospitality customers.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**b.** Automotive – this segment focuses on sales that enable OEMs to incorporate Company's technology
into glass rooftops, side windows and windshields to replace conventional mechanical sun visors and shades.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**c.** Safety tech – this segment focuses on sales of advanced driver assistance systems for buses, coaches,
recreational vehicles and specific vehicles, such as camera and motion sensor systems, smart mirrors and safety doors.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**d.** Aeronautics - this segment focuses on the sale of shading and cabin management systems in private and
commercial aircraft and helicopters.

The Company's Chief Executive Officer ("CEO"), was identified as the chief operating decision maker ("CODM"). The CODM reviews the financial information based on the Group's disaggregated information about revenues and gross margin, once a quarter, including budget-to-actual variances, to make decisions about resources to be allocated to the segments and assess their performance. Segment revenues, expenses and gross margin exclude intersegment transactions. The CODM does not make operating and investing decisions based on assets, and as such does not review asset information per segment.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE** **4 -** | **OPERATING SEGMENTS AND GEOGRAPHICAL INFORMATION** (continued): |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**e.** **Segment Information:** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the period of six months ended June 30, 2025** | **For the period of six months ended June 30, 2025** | **For the period of six months ended June 30, 2025** | **For the period of six months ended June 30, 2025** | **For the period of six months ended June 30, 2025** |
|  | **Aeronautics** | **Architecture** | **Automotive** | **Safety tech** | **Total** |
| Revenues from external customers | $14507 | $4903 | $2897 | $20114 | $42421 |
| Intersegment revenues | 25 | - | 37 | - | 62 |
| Cost of revenue | 9921 | 3163 | 2315 | 15987 | 31386 |
| Depreciation and amortization | 422 | 121 | 122 | 352 | 1017 |
| Gross profit | $4164 | $1619 | $460 | $3775 | $10018 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the period of six months ended June 30, 2024** | **For the period of six months ended June 30, 2024** | **For the period of six months ended June 30, 2024** | **For the period of six months ended June 30, 2024** | **For the period of six months ended June 30, 2024** |
|  | **Aeronautics** | **Architecture** | **Automotive** | **Safety tech** | **Total** |
| Revenues from external customers | $20181 | $5255 | $2218 | $21484 | $49138 |
| Intersegment revenues | 1761 | 104 | - | - | 1865 |
| Cost of revenue | 11465 | 3491 | 2751 | 17623 | 35330 |
| Depreciation and amortization | 490 | 88 | - | 423 | 1001 |
| Gross profit (loss) | $8226 | $1676 | $(533) | $3438 | $12807 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the period of three months ended June 30, 2025** | **For the period of three months ended June 30, 2025** | **For the period of three months ended June 30, 2025** | **For the period of three months ended June 30, 2025** | **For the period of three months ended June 30, 2025** |
|  | **Aeronautics** | **Architecture** | **Automotive** | **Safety tech** | **Total** |
| Revenues from external customers | $6862 | $2489 | $1406 | $9297 | $20054 |
| Intersegment revenues | - | - | - | - | - |
| Cost of revenue | 5064 | 1584 | 1123 | 7478 | 15249 |
| Depreciation and amortization | 222 | 62 | 63 | 172 | 519 |
| Gross profit | $1576 | $843 | $220 | $1647 | $4286 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the period of three months ended June 30, 2024** | **For the period of three months ended June 30, 2024** | **For the period of three months ended June 30, 2024** | **For the period of three months ended June 30, 2024** | **For the period of three months ended June 30, 2024** |
|  | **Aeronautics** | **Architecture** | **Automotive** | **Safety tech** | **Total** |
| Revenues from external customers | $10045 | $2625 | $912 | $10827 | $24409 |
| Intersegment revenues | 782 | 104 | - | - | 886 |
| Cost of revenue | 6056 | 1661 | 1060 | 8546 | 17323 |
| Depreciation and amortization | 236 | 48 | - | 210 | 494 |
| Gross profit (loss) | $3753 | $916 | $(148) | $2071 | $6592 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended, <br> June 30** | **For the three months ended, <br> June 30** | **For the six months, ended<br> June 30** | **For the six months, ended<br> June 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| Total revenues for reportable segments | $20054 | $25295 | $42483 | $51003 |
| Elimination of intersegment revenues | - | (886) | (62) | (1865) |
| Total consolidated revenues | 20054 | 24409 | 42421 | 49138 |
| Total reportable segment profit | 4286 | 6592 | 10018 | 12807 |
| Amounts not allocated to segments: |  |  |  |  |
| Research and development expenses, net | 4868 | 4131 | 8325 | 8512 |
| General and administrative expenses | 6076 | 5271 | 11773 | 11400 |
| Sales and marketing expenses | 4142 | 4153 | 7811 | 8443 |
| Depreciation and amortization | 1710 | 1021 | 3312 | 2042 |
| Other expenses, net | - | (63) | - | (38) |
| Consolidated operating loss | (12510) | (7921) | (21203) | (17552) |
| Other income | - | 130 | - | 130 |
| Financial expenses, net | 1790 | (15274) | (240) | (18828) |
| Consolidated loss before income taxes | $(10720) | $(23065) | $(21443) | $(36250) |

---

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 4 -** | **OPERATING SEGMENTS AND GEOGRAPHICAL INFORMATION** (continued): |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**f.** **Geographical information:** 

The following table summarizes revenue by region based on the shipping address of customers:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three months ended <br> June 30** | **For the three months ended <br> June 30** | **For the six months ended<br> June 30** | **For the six months ended<br> June 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| United States | $3901 | $6686 | $9196 | $13954 |
| Israel | 472 | 171 | 956 | 432 |
| France | 6618 | 7280 | 12003 | 12375 |
| United Kingdom | 1870 | 2025 | 5152 | 3760 |
| Rest of Europe | 4551 | 3576 | 9115 | 9766 |
| Asia | 2030 | 3779 | 4454 | 6747 |
| Rest of world | 612 | 892 | 1545 | 2104 |
|  | $20054 | $24409 | $42421 | $49138 |

---

---

| | |
|:---|:---|
| **NOTE 5 -** | **INVENTORIES:** |

---

Inventories consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **June 30,**<br>**2025** | **December 31,**<br>**2024** |
| Finished products | $730 | $1345 |
| Raw and packaging materials | 15564 | 13563 |
| Products in process | 1103 | 968 |
|  | $17397 | $15876 |

---

The Company recorded inventory write-downs in the amount of $27 and $112 for the six months ended on June 30, 2025 and 2024, respectively and in the amount of $0 for the year ended on December 31, 2024. These write-downs are linked to slow-moving inventory.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 6 -** | **FAIR VALUE MEASUREMENTS:** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**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, 2025, and December 31, 2024, are classified in the tables below in one of the six categories described in "Note 2bb – Fair value measurement" in the 2024 annual financial statements:

---

| | | | |
|:---|:---|:---|:---|
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** |
|  | **Level 1** | **Level 3** | **Total** |
| **Financial Assets** | | | |
| RFI Shares | $3016 |  | $3016 |
| **Financial Liabilities** |  |  |  |
| Warrants |  | $276 | $276 |
| NPAs |  | $27357 | $27357 |

---

---

| | | | |
|:---|:---|:---|:---|
|  | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
|  | **Level 1** | **Level 3** | **Total** |
| **Financial Assets** | | | |
| RFI Shares | $3144 |  | $3144 |
| **Financial Liabilities** |  |  |  |
| Warrants and phantom warrants |  | 206 | 206 |
| NPA |  | $17777 | $17777 |

---

---

| | | |
|:---|:---|:---|
|  | **Six months ended <br> June 30, 2025** | **Six months ended <br> June 30, 2025** |
|  | **Warrants\*** | **NPAs** |
| January 1, 2025 | $206 | $17777 |
| Settlement of Phantom warrants | (188) | - |
| Issuance | 272 | - |
| Change in fair value | (14) | 9580 |
| June 30, 2025 | $276 | $27357 |

---

The following is a roll forward of the fair value of liabilities classified under Level 3

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** |
|  | **Warrants\*** | **CLAs** | **NPAs** | **Facility loans** | **Earn-out liability** | **Other** |
| January 1, 2024 | $21566 | $55940 | $21976 | $23151 | $2997 | $186 |
| Issuance | 11196 | 11750 | 18704 | - | - | - |
| Payment | (1500) | - | - | (24600) | (2210) | - |
| Conversion to equity | (445) | (69570) | - | - |  |  |
| Reclassification to equity | (28225) | - | - | - | - | - |
| Change in fair value | (1061) | 1880 | 14758 | 1449 | (38) | 14 |
| June 30, 2024 | $1531 | $- | $55438 | $- | $749 | $200 |

---

\* Including 'phantom warrants', see Note 16(d) in the 2024 annual financial statements.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 6 -** | **FAIR VALUE MEASUREMENTS** (continued): |

---

***Warrants over ordinary shares***

 ****

Starting from the closing of the IPO, the Company utilized a Black-Scholes Option Pricing model with Level 3 inputs for the valuation of its liability-classified warrants. Inherent in pricing models are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield. The underlying stock price input is the closing stock price as of each valuation date and the exercise price is the price as stated in the warrant agreement. The volatility input was determined using the historical volatility of comparable publicly traded companies which operate in a similar industry or compete directly against the Company.

Volatility for each comparable publicly traded company is calculated as the annualized standard deviation of daily continuously compounded returns. The Black-Scholes analysis is performed in a risk-neutral framework, which requires a risk-free rate assumption based upon constant-maturity treasury yields, which are interpolated based on the remaining term of the warrants as of each valuation date.

The following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates:

---

| | | |
|:---|:---|:---|
|  | **June 30,**<br>**2025** | **June 30,**<br>**2024** |
| Exercise price | $14.35-$31.08 | $14.35-$31.08 |
| Share price | $8.44 | $12.02 |
| Volatility | 44.57% | 44.09%-44.57 |
| Term (years) | 3.17-4.33 | 4.17-5.33 |
| Risk-free interest rate | 3.68%-3.69 | 4.44%-4.48 |
| Dividend yield | 0.00% | 0.00% |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**b.** **Financial instruments measured not at fair value on a recurring basis** 

Financial instruments not recorded at fair value on a recurring basis include cash and cash equivalents, restricted cash, bank deposits, trade receivables, trade and other payables and short-term borrowings. Due to their nature, their fair value approximates their carrying value.

The fair value of Vision's bank loans approximates their carrying value.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 7** - | **SHAREHOLDERS' EQUITY:** |

---

**As of June 30, 2025 and December 31, 2024, the share capital is composed of shares, as follows:**

---

| | | | |
|:---|:---|:---|:---|
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** |
|  | **Authorized** | **Issued and<br> paid** | **Carrying<br> Value** |
| Ordinary Shares | 49200191 | 18743137 | $865 |

---

---

| | | | |
|:---|:---|:---|:---|
|  | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
|  | **Authorized** | **Issued and<br> paid** | **Carrying<br> Value** |
| Ordinary Shares | 49200191 | 18720287 | $865 |

---

---

| | |
|:---|:---|
| **NOTE 8 -** | **CONVERTIBLE LOAN AGREEMENTS:** |

---

On November 8, 2023 the Group entered a Note Purchase Agreement (the "November 2023 NPA") among Chutzpah Holdings Ltd. a related party, (the "Purchaser") as purchaser, administrative agent and collateral agent. Under the November 2023 NPA, the Purchaser extended a credit facility to the Group in an aggregate principal amount of $60.0 million, that may be utilized and drawn down by way of issuance and sale of senior secured notes to the Purchaser. As of the date of these consolidated financial statements, the Group withdrew $25.0 million. See also note 15(c) to the 2024 annual financial statements.

Following the consummation of the IPO, in July 2024, the Group repaid the November 2023 NPA to the Purchaser totaling $38.6 million, including minimum return interest.

As of June 30, 2025, $35.0 million balance is still available for withdrawal. A commitment fee of 5.0% per annum is payable by the issuer on the unutilized amount of the credit facility.

During the six months ending June 30, 2025, the Company incurred interest expense totaling to $880.

---

| | |
|:---|:---|
| **NOTE 9 -** | **NONCONVERTIBLE LOANS:** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**a.** In January 2024, the Group entered into a note purchase agreement (hereinafter "2024 NPA"),
with OIC Growth Fund I, L.P. and affiliated funds (hereinafter "2024 Note Purchases") for a total amount of $26.0. See note
9(e) in the 2024 annual financial statements.

Under the 2024 NPA, the Company and its subsidiaries are subject to various negative and affirmative covenants, which include, among others, the following: (i) limitations on incurrence of additional financial indebtedness and on grant of liens (subject to certain permitted incurrence of indebtedness); (ii) limitations on investments in, and formation or acquisition of, additional entities or joint ventures; (iii) limitations on the conduct of any material activities other than those related to the development, manufacture and marketing of vision and light control technologies or incidental thereto; (iv) the Company is required to maintain at all times a cash balance of at least $1.5 million; and (v) additional limitations on payments to shareholders of dividends or any indebtedness, and other imitations on change in control as specified in the 2024 NPA. In addition, the 2024 NPA contains events of default customary in such transactions, including non-payment; breach of covenants; breach of representations; bankruptcy, insolvency proceedings and creditors' process; occurrence of a material adverse event, in each case may be subject to grace or cure periods prescribed by the 2024 NPA.

As of June 30, 2025, and the date of the issuance of these condensed consolidated financial statements, the Company meets the conditions above.

On May 4, 2025, the Company signed an amendment to the 2024 NPA according to which the maturity date of the 2024 NPA was updated to May 1, 2028. Other conditions of the NPA remain unchanged.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 9 -** | **NONCONVERTIBLE LOANS** (continued): |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**b.** On April 24, 2025, the Company entered into a loan agreement with an Israeli bank (the "Bank"),
pursuant to which the Bank agreed to provide the Company with a credit facility in the aggregate amount of $10.0 million, consisting of
(i) a short-term credit facility of $5.0 million, and (ii) a long-term loan of $5.0 million (the
"2025 Loan Agreement") .

The short-term credit facility bears interest at a rate of Term SOFR (monthly) plus 5% per annum. Interest on the short-term credit facility is payable at the end of the loan period, as will be determined with respect to each drawdown. The principal amounts drawn under the short-term credit facility are repayable within one to six months from the date of each drawdown, as will be determined with respect to each drawdown. The short-term credit facility will be available for re-withdrawal at an amount calculated with reference to the Group's accounts receivables, inventory and cash balances less Short-term loan relating to factoring arrangements.

As of June 30, 2025, and the date of the issuance of these condensed consolidated financial statements, the entire amount of short-term credit facility is available for withdrawal based on the conditions above.

The long-term loan bears interest at a rate of Term SOFR (quarterly) plus 7% per annum. Interest on the long-term loan is repayable on a quarterly basis, commencing at the beginning of the calendar quarter following the drawdown date. The principal amount of the long-term loan is repayable in eight quarterly installments, commencing one year after the drawdown date. Notwithstanding, if the Company achieves certain financial conditions, the first principal payment may be deferred by an additional six months at the Company's request. The 2025 Loan Agreement includes provisions for early repayment, subject to prepayment fees.

In connection with the 2025 Loan Agreement, the Company issued to the Bank warrants to purchase up to 85,034 ordinary shares, with an exercise price of $8.82 per share, which may be exercised until April 29, 2029. The warrants are not indexed to the Company's own shares and therefor are liability – classified under ASC 815-40, see Note 6(a) above.

No material transaction costs were incurred in relation to this loan.

The 2025 Loan Agreement contains representations, warranties and other provisions customary for transactions of this nature, including various negative and affirmative covenants.

Key covenants include: not canceling or reducing the 2023 NPA; restrictions on early repayment of the 2024 NPA; and a certain minimum deposit in the bank at all time.

As of June 30, 2025, and the date of the issuance of these condensed consolidated financial statements, the Company meets the conditions above.

In addition, the 2025 Loan Agreement contains events of default customary in such transactions, in each case, may be subject to grace or cure periods as prescribed by the 2025 Loan Agreement.

The amounts owing under the 2025 Loan Agreement, including principal, interest and fees payable to the Bank, are secured by, among other things, a first-ranking floating charge on all of the company's assets and first-ranking fixed charges on the Company's goodwill, fixed assets, intellectual property, receivables from the Company's subsidiaries, Vision Lite SAS, Gauzy USA Inc. and Gauzy GmbH, and its equity interests in these subsidiaries, and Research Frontiers Incorporated.

During the reporting period the Company drew $5.0 million of the short-term credit facility and $5.0 million of the long-term loan.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 9 -** | **NONCONVERTIBLE LOANS** (continued): |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**c.** As of June 30, 2025, the required annual principal payments of long-term debt, starting from July 2025,
are as follows:

---

| | |
|:---|:---|
|  | **June 30,**<br> **2025** |
| Year 1 | $8608 |
| Year 2 | 4794 |
| Year 3 | 30417 |
| Year 4 | 129 |
| Year 5 and thereafter | 11 |
| Total | $43959 |

---

---

| | |
|:---|:---|
| **NOTE 10 -** | **NET LOSS PER SHARE ATTRIBUTABLE TO ORDINARY SHAREHOLDERS** |

---

The following table sets forth the computation of basic and diluted net loss per share attributable to ordinary shareholders for the periods presented:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended** | **For the Three Months Ended** | **For the Six Months Ended** | **For the Six Months Ended** |
|  | **June 30,<br> 2025** | **June 30,**<br> **2024** | **June 30,<br> 2025** | **June 30,**<br> **2024** |
| **Numerator:** | | | | |
| &nbsp;&nbsp;&nbsp;Net loss for the period | $(10736) | $(23087) | $(21514) | $(36334) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deemed dividend on issuance of warrants | - | - | (81) | - |
| &nbsp;&nbsp;&nbsp;Net loss attributable to ordinary shareholders, basic and diluted | $(10736) | $(23087) | $(21595) | $(36334) |
| **Denominator:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted | 18738657 | 8869691 | 18732196 | 7072950 |
| &nbsp;&nbsp;&nbsp;Net loss per share attributable to ordinary shareholders, basic and diluted | $(0.57) | $(2.60) | $(1.15) | $(5.14) |

---

The following instruments were not included in the computation of diluted earnings per share because of their anti-dilutive effect:

For the period ending on June 30, 2025:

- Warrants to purchase ordinary shares;

- Share-based compensation;

For the period ending on June 30, 2024:

- Redeemable convertible preferred shares;

- Convertible loan agreements;

- Warrants to purchase ordinary shares;

- Share-based compensation.

**GAUZY LTD.**

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited)

(U.S. dollars in thousands, except share and per share amounts)

---

| | |
|:---|:---|
| **NOTE 11 -** | **TRANSACTIONS AND BALANCES WITH RELATED PARTIES:** |

---

Transactions with related parties which are shareholders and directors of the Company:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**a.** **Transactions:** 

---

| | | |
|:---|:---|:---|
|  | **Six months ended<br> June 30,** | **Six months ended<br> June 30,** |
|  | **2025** | **2024** |
| **Interest expenses (See Note 8)** | $880 | $2937 |
| **Share-based compensation to non-executive directors** | $324 | $61 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**b.** **Balances:** 

---

| | | |
|:---|:---|:---|
|  | **June 30,**<br> **2025** | **December 31, <br> 2024** |
| **Short-term liabilities -** | | |
| &nbsp;&nbsp;&nbsp;Other current liabilities (See Note 8) | $- | $890 |
| **Long-term liabilities -** |  |  |
| &nbsp;&nbsp;&nbsp;Other non-current liabilities (See Note 8) | $1770 | $- |

---

---

| | |
|:---|:---|
| **Note 12 -** | **subsequent events:** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**a.** In July 2025, the Bank provided an additional $5.o million loan under the same commercial terms as the
short-term credit facility of $5.0 million in the 2025 Loan Agreement, see Note 9(b). In July the Company drew down the full amount.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**b.** For receipt of grant after the reporting period see Note 3(d).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**c.** On July 4, 2025, the United States enacted tax reform legislation through the One Big Beautiful Bill Act,
which changes existing U.S. tax laws, including extending or making permanent certain provisions of the Tax Cuts and Jobs Act, repealing
certain clean energy initiatives, in addition to other changes. The Company is still in the process of evaluating the impact of this new
legislation to provision for income taxes, deferred tax assets, deferred tax liabilities, and to income taxes payable in the period of
enactment and will continue to assess the impact the new legislation will have on the consolidated financial statements.

## Exhibit 99.3

**Exhibit 99.3**

**OPERATING AND FINANCIAL REVIEW AND PROSPECTS**

 

*The following discussion and analysis should be read in conjunction with our consolidated interim financial statements and related notes included elsewhere in this Form 6-K and our consolidated annual financial statements for the fiscal year ended December 31, 2024, included in our Annual Report on Form 20-F for the fiscal year ended December 31, 2024, filed with the Securities and Exchange Commission, or the SEC, on March 11, 2025, or the 2024 Annual Report.* 

 

*Unless otherwise indicated or the context otherwise requires, all references in this Form 6-K to the terms "Gauzy," "the Company," "our," "us," and "we" refer to Gauzy Ltd. and its consolidated subsidiaries. References to "ordinary shares," "warrants" and "share capital" refer to the ordinary shares, warrants and share capital, respectively, of Gauzy.*

 

*References to "U.S. dollars," "USD" and "$" are to the currency of the United States of America. References to "ordinary shares" are to our ordinary shares, no par value. Our consolidated financial statements are prepared and presented in accordance with generally accepted accounting principles in the United States, or U.S. GAAP. Our historical results do not necessarily indicate our expected results for any future periods.*

*We present our results of operations in a way that we believe will be the most meaningful and useful to investors, analysts, rating agencies and others who use our financial information to evaluate our performance. Some of our financial measures are not prepared in accordance with generally accepted accounting principles, or non-GAAP, under SEC rules and regulations. For example, in this Form 6-K, we present revenue backlog, EBITDA, Adjusted EBITDA and Free Cash Flow, all of which are non-GAAP financial measures as defined in Item 10(e) of SEC Regulation S-K. Revenue backlog, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Adjusted Net Loss are non-GAAP financial measures, are presented for supplemental informational purposes only, and are not intended to be substitutes for any U.S. GAAP financial measures, including revenue or net income (loss), and, as calculated, may not be comparable to companies in other industries or within the same industry with similarly titled measures of performance. In addition, these non-GAAP measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. Therefore, these non-GAAP financial measures should be considered in addition to, not as a substitute for, or in isolation from, measures prepared in accordance with U.S. GAAP. Where appropriate, reconciliations of our non-GAAP financial measure to the most comparable U.S. GAAP figures are included. For further discussion, see the section entitled "Key Business Metrics and Non-GAAP Financial Measures" below.*

**Forward-Looking Statements**

Certain information included in this discussion may be deemed to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and other securities laws. Forward-looking statements are often characterized by the use of forward-looking terminology such as "may," "will," "expect," "anticipate," "estimate," "continue," "believe," "should," "intend," "project" or other similar words, but are not the only way these statements are identified.

These forward-looking statements may include, but are not limited to, statements relating to our objectives, plans and strategies, statements that contain projections of results of operations or of financial condition, expected capital needs and expenses, statements relating to the research, development, completion and use of our products, and all statements (other than statements of historical facts) that address activities, events or developments that we intend, expect, project, believe or anticipate will or may occur in the future.

Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. We have based these forward-looking statements on assumptions and assessments made by our management in light of their experience and their perception of historical trends, current conditions, expected future developments and other factors they believe to be appropriate.

Important factors that could cause actual results, developments and business decisions to differ materially from those anticipated in these forward-looking statements include, among other things:

● our ability to scale up upon our operations, including market acceptance of our light and vision control products;

● the amount and timing of future sales;

● our ability to meet technical and quality specifications;

● our ability to accurately estimate the future supply and demand for our light and vision control products and changes to various factors in our supply chain;

● the market for adoption of light and vision control technologies;

● existing regulations and regulatory developments in the United States and other jurisdictions;

● our plans and ability to obtain or protect intellectual property rights, including extensions of patent terms where available and our ability to avoid infringing the intellectual property rights of others;

● the need to hire additional personnel and our ability to attract and retain such personnel;

● our estimates regarding expenses, future revenue, capital requirements and needs for additional financing;

● our dependence on third parties;

● our financial performance;

● the growth of regulatory requirements and incentives;

● risks related to product liability claims or product recalls;

● the overall global economic environment;

● the impact of competition and new technologies;

● our plans to continue to invest in research and develop technology for new products;

● our plans to potentially acquire complementary businesses;

● the impact of any pandemic on our business and on the business of our customers;

● security, political and economic instability in the Middle East that could harm our business, including due to the current security situation in Israel;

● the increased expenses associated with us being a public company; and

● other risks and uncertainties, including those listed in the section titled "Risk Factors" in the 2024 Annual Report.

Readers are urged to carefully review and consider the various disclosures made throughout the following discussion which are designed to advise interested parties of the risks and factors that may affect our business, financial condition, results of operations and prospects.

You should not put undue reliance on any forward-looking statements. Any forward-looking statements in the following discussion are made as of the date hereof and are expressly qualified in their entirety by the cautionary statements included herein. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

**Overview**

We are a fully-integrated light and vision control company, transforming the way we experience our everyday environments. Our cutting-edge nanotechnology and electronics capabilities in light control, and our mechatronics and image analysis technologies in vision control, are revolutionizing mobility and architectural end-markets. We have established distinct leadership positions across these large and high-growth markets, where our technologies are replacing traditional mechanical products, such as shades, blinds and mirrors, with advanced and sustainable solutions offering superior functionality. Our key products include suspended particle device, or SPD, and liquid crystal, or LC, materials for smart glass applications, and AI-powered advanced driver assistance systems, or ADAS, solutions including camera monitoring systems, or CMS. We have established serial production capabilities, either directly or through sub-contracts, with leading aerospace, automotive and architecture companies including Boeing, General Motors, Honda, Air France-KLM, Mercedes, Ford, Ferrari, MSC and Yutong. We benefit from both secular and regulatory tailwinds that are driving the rapid adoption of light and vision control technologies. In addition to our core markets, we believe that our products may have a multitude of tangible applications in other areas such as railway, maritime, specialty vehicle, private security and consumer appliances.

We aim to deliver a full suite of proprietary technologies that offer superior performance attributes by leveraging our differentiated technical capabilities and market insights, a competitive advantage we maintain through our core research and development and innovation organization. We have a comprehensive product offering with multiple complementary light and vision control technologies, enabling us to provide a full range of solutions for light and vision control across diverse markets, applications and geographies. Our vertically integrated in-house production capabilities enable us to offer our products at various stages in the supply chain based on the specific business needs of our customers. For example, we have the capability to simultaneously sell films to glass fabricators, prefabricated stacks to Tier 1 glass manufacturers and, in certain instances, full window systems to original equipment manufacturers, or OEMs.

In light control, our product offerings include smart glass and films that switch from transparent to opaque, controllable dimmable shading, and transparent displays for digital signage and communication. Our light control products allow the user to regulate privacy, solar heat gain, and UV protection. In vision control, we are a leading Tier 1 supplier of ADAS for trucks, buses and coaches, designed to create a safer and more comfortable driving experience while reducing accidents. Our unique ADAS offerings remove the need for side- and rear-view mirrors, instead providing the driver with a real-time video display and alerts to reduce blind spots and potential driving hazards.

We enjoy close, collaborative relationships with many OEMs, Tier 1 suppliers, film processors and glass fabricators who rely on our technologies. During the product development process, we customize our solutions to ensure they meet our customers' requirements and are ultimately certified for production. In aerospace, we are a leading Tier 1 supplier for the commercial airline, business jet and helicopter segments, providing full -stack smart glass products and advanced shading solutions directly to our customers. We hold a leading market position in cockpit shading systems for commercial airliners and business jets. We are in serial production for cabin shades, either directly or through sub-contracts, with seven business jet OEMs, including Embraer, HondaJet, Bombardier, Gulfstream, Daher, Air France and Beechcraft. Furthermore, we have successfully leveraged the technology and mechatronics expertise we have developed as a Tier 1 aerospace supplier to provide additional differentiated products and services to the automotive and architecture markets. Our vision control systems are increasingly integrated into commercial vehicles for fleet efficiency and in public transit fleets of major metropolitan areas, including New York City, London and Paris, driven by municipal safety mandates and smart mobility initiatives.

In the automotive and architectural markets, we are a leading Tier 2 supplier of light control technologies. Our unique business model enables automotive and architectural glass fabricators globally to manufacture smart glass that is integrated with our films and electronics. In the automotive segment, OEMs incorporate our technology in glass rooftops, side windows and windshields to replace conventional mechanical sun visors and shades. In the architectural market, we serve all major segments including commercial, retail, residential, healthcare and hospitality for both interior and exterior applications. In the commercial vehicle segment, we are a Tier 1 supplier and one of the market leaders in vision control technologies, including CMS and ADAS systems for the truck, bus and coach market. Our vision control systems are increasingly integrated into commercial vehicles for fleet efficiency and in public transit fleets of major metropolitan areas, including New York City, London and Paris, driven by municipal safety mandates and smart mobility initiatives.

We are strategically located in close proximity to our customers. This geographic competitive advantage deepens local customer relationships, enhances commercial innovation, optimizes customer support, shortens supply chains and enables us to deliver our technologies quickly and efficiently around the world. As a result, the typical customer contract length is 15 to over 30 years for customers in our aeronautics segment, approximately eight years for customers in our automotive segment and five to ten years for customers in our safety tech segment. We operate production facilities in Israel, France, Germany and the United States, with sales, marketing and fulfilment centers in 15 locations throughout the globe. We sell our products in over 60 countries through both direct fulfilment and a network of over 100 expertly trained and certified distribution channels.

We serve a broad range of end-markets and geographies, enabling us to benefit from a diversified base of revenues. In 2024, we generated approximately 28.3% of our revenue in the United States, 20.4% in Europe (excluding France and United Kingdom), 25.6% in France, 8.6% in United Kingdom, 1.3% in Israel, and 11.8% in Asia, with the remaining 4.0% generated in other countries across the world. In the same period, we generated approximately 40.0% of our revenue in the aerospace market, 44.1% in safety tech and commercial vehicle market 12.7% in the architectural market and 3.2% in the automotive market. In 2025, through June 30, 2025, we generated approximately 21.7% of our revenue in the United States, 21.5% in Europe (excluding France and United Kingdom), 28.3% in France, 12.1% in United Kingdom, 2.3% in Israel, and 10.5% in Asia, with the remaining 3.6% generated in other countries across the world. In the same period, we generated approximately 34.2% of our revenue in the aerospace market, 47.4% in safety tech and commercial vehicle market 11.6% in the architectural market and 6.8% in the automotive market. We also enjoy a diverse customer base, with no single customer representing more than 9.3% and 9.5% of our revenue for the year ended December 31, 2024 and six months ended June 30, 2025, respectively.

**Business Combination**

On February 7, 2021, we entered into a share purchase agreement, or the Vision Lite SPA, with the shareholders, or the Sellers, of Vision Lite SAS, a French société par actions simplifiée, or Vision Lite, as amended on July 27, 2021, January 16, 2022 and March 28, 2022, for the acquisition of Vision Lite, or the Business Combination. The Business Combination closed on January 26, 2022 and we became the sole shareholder of Vision Lite. The consideration for the Business Combination consisted of $23.7 million (€21.0 million) in cash, the repayment of Vision Lite's loans in an amount of approximately $12.9 million (€11.4 million) and contingent consideration of up to $5.6 million (€5.0 million), contingent on the future revenues of Vision Lite. The Vision Lite SPA also contained certain earn out provisions which required us to pay certain amounts to the Sellers upon the occurrence of certain events, such as meeting annual revenue targets. We paid a total of $4.64 million in earn out payments to the Sellers pursuant to the earn out provisions, which was paid in full by July 2024.

**Executive and Director Share Purchase**

In June 2025, each of Eyal Peso, our Chief Executive Officer and Chutzpha Holdings Ltd., an entity controlled by Alejandro Weinstein, who was recently elected to our Board of Directors (with his term to commence on November 1, 2025), committed to purchase 210,000 shares and 350,000 shares, respectively from one of large shareholders. The transaction closed in July 2025.

**Key Factors Affecting Our Performance**

 ****

***Driving customer adoption*.** The adoption of light and vision control technologies is still in its early stages with significant runway for further penetration, and as a market leader, we believe that are well positioned to capitalize on the accelerating demand and market adoption by leveraging our best-in-class technologies and recent capacity expansions.

 ****

***Acquiring new customers*.** We are a key partner to our large and diversified customer base consisting of glass fabricators, film processors, automobile and aircraft OEMs, airlines and municipalities, among others. As part of our unique business model, we enable the glass industry to manufacture its own smart glass by providing fabricators with materials and technologies to manufacture locally. We manage a large network of glass fabricators worldwide, allowing us to support and grow with our end customers on a global basis and we intend to expand our network to capture further demand and market share over time. We plan to continue to sign new partnerships and win contracts with OEMs and suppliers as they expand their own product lines across the mobility and architecture markets and look for innovative technologies to differentiate their products. While we plan to build on our leadership in CMS technologies for the truck, bus and coach market, we are also focused on expanding our ADAS offering for commercial vehicles and believe we have a substantial opportunity with those customers given our ability to adapt our technologies to cater to the additional complexity that such vehicles require. Moreover, we plan to build on our dominant position amongst aircraft OEMs and completion centers to grow our network of airline customers, given the increasing flexibility of airlines to exert more influence on cabin design decision-making.

 ****

***Expanding our product portfolio and market*s.** We embrace an entrepreneurial, R&D-centric mindset supported by our well-invested manufacturing platform and dedicated team with significant expertise in material science, mechatronics, image analysis and advanced manufacturing. We will continue to leverage these resources and capitalize on market and customer insights to expand our use cases through new innovative products and value-added features to drive growth. In particular, we emphasize engineering for tomorrow and believe that anticipating customer needs and preferences is an integral part of customer adoption. As a result, our business and engineering personnel become closely acquainted, and develop deep relationships, with our customers. These close customer relationships enable us to identify and forecast the needs of our customers and draw upon our intellectual property portfolio and expertise in technology research and development to create new products and successfully position our portfolio within the ever-changing business environment.

 ****

***Leveraging our manufacturing and operational capabilities*.** In recent years, we have made strategic investments to expand our manufacturing capabilities. We operate as a one-stop shop and are deeply involved across our products' value chain, spanning across product development and nanoparticle synthesis through lamination and processing, enabling us to more effectively realize opportunities to reduce production costs and react faster to fluctuations in market demand. We believe there is an opportunity for significant margin expansion as we continue to scale our business and benefit from increased capacity utilization and fixed operating leverage. We also expect to benefit from improved purchasing power for our raw materials and components and continued manufacturing efficiencies and productivity initiatives driven by our research and development efforts both on the material science and engineering sides. As an example, we have successfully reduced LC film thickness from 25 microns to 20 microns enabling an approximately 20% reduction in material cost for select products and have also successfully doubled our LC line running speed. We have identified and have begun to implement additional projects that we expect will provide incremental net manufacturing productivity and improved margins in the coming years.

 ****

***Acquisitions*.** We believe we are well-positioned as an acquirer of choice due to our global presence, industry-recognized leadership in innovation, diverse manufacturing network and highly entrepreneurial, multi-cultural team with significant engineering and material science expertise. As a public company, we expect to have the added flexibility of financing future acquisitions through our public currency in addition to other funding sources. We have a proven track record with our successful acquisition and integration of Vision Lite in January 2022 and intend to target opportunities that strengthen our market position, expand our product portfolio, enhance our technologies and extend our manufacturing capabilities, including through vertical integration. In September 2023, we completed an acquisition of Resonac Corporation's (formerly Hitachi Chemical Company, Ltd.), or Resonac, full SPD intellectual property portfolio and business, which included obtaining and learning the know-how with respect to Resonac's technical and business information related to such acquired patents, another testament to our acquisition sourcing and execution capabilities.

 ****

***Geopolitical Environment.*** In October 2023, Hamas terrorists infiltrated Israel's southern border from the Gaza Strip and conducted a series of attacks on civilian and military targets. Hamas also launched extensive rocket attacks on the Israeli population and industrial centers located along Israel's border with the Gaza Strip and in other areas within the State of Israel. These attacks resulted in thousands of deaths and injuries, and, in addition, Hamas kidnapped many Israeli civilians and soldiers. Following the attack, Israel's security cabinet declared war against Hamas and commenced a military campaign against Hamas in parallel to Hamas' continued rocket and other terror attacks. Since the commencement of these events, there have been continued hostilities between Israel and Hezbollah and other extremist groups in the region, such as the Houthis in Yemen and various rebel militia groups in Syria and Iraq. In addition, Iran launched direct attacks on Israel involving hundreds of drones and missiles and has threatened to continue to attack Israel and is widely believed to be developing nuclear weapons. Iran is also believed to have a strong influence among extremist groups in the region, such as Hamas in Gaza, Hezbollah in Lebanon, the Houthi movement in Yemen and various rebel militia groups in Syria and Iraq. In addition to missile attacks on Israel, the Houthis launched attacks on global shipping routes in the Red Sea, causing disruptions of supply chains. As of June 30, 2025, a ceasefire agreement has been reached between Israel and Lebanon. In June 2025, Israel launched a preemptive attack on Iran, to which Iran responded with ballistic missile and drone attacks. On June 23, 2025, Israel and Iran agreed to a ceasefire, although there is no assurance that the ceasefire will continue. To date our operations and financial results have not been materially affected and we do not expect that the current conflict in the Gaza Strip, Lebanon and the security escalation in Israel resulting from the conflict with Iran will have a material impact on our business results in the short term. However, since this is an event beyond the our control, its continuation or cessation may affect our expectations. We continue to monitor its ongoing activities and will make any needed adjustments to ensure continuity of our business, while supporting the safety and well-being of our employees. .

 ****

***Economic conditions and resulting business trends*.** Our results of operations are impacted by the relative strength of the overall economy and its effect on business investment, unemployment, consumer spending behavior, and business and consumer demand. Our customers' underlying business activities are also linked to the macroeconomic and geopolitical environment. Global supply chain disruptions and high energy prices are expected to continue in 2025. On April 2, 2025, U.S. President Donald Trump signed an executive order imposing new tariffs on imports from all countries, including Israel. Based on the executive order, Israel and France will be subject to elevated tariffs of 17% and 20% respectively. On July 31, 2025, an updated directive imposing a 15% import tariff over goods originated from Israel and France was imposed, which became effective August 1, 2025. Since we serve our U.S. customers from production facilities in the United States, we are expecting minimal to no impact from the tariffs imposed by President Trump. In addition, terrorism or other geopolitical events may increase the likelihood of supply chain interruptions and may impair our ability to compete in current or future markets, or otherwise subject us to potential material liability. While we do not believe that our business segments, products, lines of service, projects or operations have been materially impacted by the global supply chain disruptions, we cannot guarantee that we will not be materially impacted by the economic uncertainty and volatility in the markets in the future. We cannot quantify such impact to our business at this moment, as we are an early growth stage company and have not yet commenced the mass production and sale of products. To mitigate supply chain risks we may face in the future, we aim to focus on Tier 1 suppliers located in close proximity to our production facilities and will seek to negotiate contracts with our suppliers that lock in price and delivery commitments. Since we are strategically located in close proximity to our customers, we have a geographic competitive advantage that deepens local customer relationships, enhances commercial innovation, optimizes customer support, shortens supply chains and enables us to deliver our technologies quickly and efficiently around the world.

 ****

***Impact of supply chain disruptions on business operations***. In connection with the ongoing global supply chain disruption, we continue to work with our suppliers on (i) mitigating the effects of recent procurement shortages, (ii) negating the impacts on supply chain disruption on costs and (iii) effectively scheduling for key product developments. Mitigation steps undertaken by us include design modifications that utilize parts and materials that are more readily available and the expansion of our supply chain to form a wider procurement network to source products in short supply. To date, these mitigation steps have been successful at reducing the impact of supply chain disruptions while also maintaining our commitment to product quality and performance reliability. To date, no new material risks have emerged as a result of these mitigation steps. We anticipate these supply chain challenges will continue to exist over the near term and plan to continually employ mitigation strategies to reduce the impact on future product deliveries.

**Components of Operating Results**

The period-to-period comparisons of our results of operations have been prepared using the historical periods included in our consolidated financial statements. The following discussion should be read in conjunction with the consolidated financial statements and related notes included elsewhere in this Form 6-K.

 ****

***Revenues***

We primarily derive revenue from the sale of cockpit and cabin shading in our aeronautics segment, the sale of ADAS technology and driver safety doors in our safety tech segment, and the sale of SPD and LC films for smart glass applications in our architecture and automotive segments.

We expect revenue to increase over time as we expand our customer base. We expect that our revenue will fluctuate from period to period due to new product offerings, varying branding and sales activities, entrance into new end-markets and market segments and evolving policies and regulations in the United States and Europe.

 ****

***Cost of revenues***

Cost of revenues mainly consists of raw materials used in the production line for our products, shipping and handling costs, salary of headcount related to production, employee-related expenses and overhead expenses of internal assembly line and service costs. Cost of revenues also consists of royalties to the Israel Innovation Authority, or the IIA.

 ****

***Research and development expenses***

Research and development expenses include costs directly attributable to the conduct of research and development programs, including employee-related expenses, such as salaries and share-based compensation, lab expenses, consumable equipment and consulting fees, and intellectual property expenses, such as patent application and maintenance expenses. We have received royalty-bearing and non-royalty-bearing grants, which represent the participation of the IIA and other government agencies in the local jurisdictions in which we operate in approved programs for research and development. These grants are recognized as a reduction of research and development expenses as the related costs are incurred.

Research credit tax granted by the French Government is recognized when the tax credit becomes receivable, provided there is reasonable assurance that Vision Lite will comply with the conditions attributed to this credit and there is reasonable assurance the credit will be received. The tax credit is deducted from research and development expenses as the applicable costs are incurred.

On March 7, 2025, Gauzy GmbH received an approval to a research and development grant relating to its Suspended Particle Device activity for the years 2020 through 2025. The overall amount expected to be received totaling to $1.5 million (€1.3 million), net of transaction costs. As of June 30, 2025, we met the conditions to receive a grant of $1.2 million (€1.1 million), net of transaction costs. The grant was recorded as a reduction of research and development expenses. The Company received $0.8 million (€0.7 million), net of transactions costs, on July 29, 2025.

We expect to continue to invest in research and development to enhance our solutions and offerings to our customers, including hiring additional employees and continuing research and development projects. As a result, we expect that our research and development expenses will continue to increase in absolute dollars in future periods and vary from period to period as a percentage of revenue.

 ****

***General and administrative expenses***

General and administrative expenses consist primarily of personnel costs, including share-based compensation related to directors and employees, facility costs, office space rental costs, external professional service costs, including legal, accounting, audit, finance, business development, investor relations, and human resource services, and other consulting fees.

We expect that our general and administrative expenses will continue to increase in absolute dollars in future periods, primarily due to increased headcount to support anticipated growth in the business and due to incremental costs associated with operating as a public company, including costs to comply with the rules and regulations applicable to companies listed on a securities exchange and costs related to compliance and reporting obligations pursuant to the rules and regulations of the SEC and Nasdaq listing standards, public relations, insurance and professional services.

 ****

 ****

***Sales and marketing expenses***

Sales and marketing expenses include employee-related expenses, such as salaries and share-based compensation, expenses relating to outsourced and contracted services, such as subcontractor, advertising and exhibition expenses, public relations and websites costs.

We expect our sales and marketing expenses to increase in absolute dollars as we expand our commercial sales, marketing and business development teams, increase our presence globally; and increase marketing activities to drive awareness and adoption of our products. While these expenses may vary from period to period as a percentage of revenue, we expect these expenses to increase as a percentage of sales in the short term as we continue to grow our commercial organization to drive anticipated growth in the business.

 ****

***Financial expenses***

The finance expenses consisted primarily of change in fair value of investments, warrants and financial liabilities measured at fair value, interest expenses on loans and exchange rate differences expenses.

 ****

***Income Taxes***

Income taxes primarily consist of income taxes from our subsidiaries in Germany, the United States and China.

**Basis of Presentation**

We currently conduct our business and report our financial results through four operating segments: aeronautics, architecture, automotive and safety tech.

**Results of Operations**

The period-to-period comparisons of our results of operations have been prepared using the historical periods included in our unaudited interim consolidated financial statements. The following discussion should be read in conjunction with the unaudited interim consolidated financial statements and related notes included elsewhere in this document. We have derived this data from our unaudited interim consolidated financial statements included elsewhere in this Form 6-K.

***Three Months Ended June 30, 2025, Compared to Three Months Ended June 30, 2024***

---

| | | |
|:---|:---|:---|
| | **Three Months Ended<br> June 30,<br> (unaudited)** | **Three Months Ended<br> June 30,<br> (unaudited)** |
| <br>***(in thousands of USD, except share and per share data)*** | **2025** | **2024** |
| **Revenues** | $20054 | $24409 |
| &nbsp;&nbsp;&nbsp;Cost of revenues (exclusive of depreciation and amortization) | 15249 | 17323 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 519 | 494 |
| **Total cost of revenues** | 15768 | 17817 |
| **Gross profit** | 4286 | 6592 |
| **Gross profit margin** | 21.4% | 27.0% |
| **Operating expenses:** |  |  |
| &nbsp;&nbsp;&nbsp;Research and development expenses (exclusive of depreciation and amortization reflected below) | $4868 | $4131 |
| &nbsp;&nbsp;&nbsp;General and administrative expenses (exclusive of depreciation and amortization reflected below) | 6076 | 5271 |
| &nbsp;&nbsp;&nbsp;Sales and marketing expenses (exclusive of depreciation and amortization reflected below) | 4142 | 4153 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 1710 | 1021 |
| &nbsp;&nbsp;&nbsp;Other expenses |  | (63) |
| **Operating loss** | 12510 | 7921 |
| &nbsp;&nbsp;&nbsp;Financial (income) expenses, net | (1790) | 15274 |
| &nbsp;&nbsp;&nbsp;Other income |  | (130) |
| **Loss before income tax** | 10720 | 23065 |
| &nbsp;&nbsp;&nbsp;Income tax | 16 | 22 |
| **Net Loss** | $10736 | $23087 |

---

 

 

*Revenues*

Revenues decreased by approximately $4.3 million, or (17.8)%, to $20.1 million for the three months ended June 30, 2025, compared to $24.4 million for the three months ended June 30, 2024. The decrease resulted mainly from the timing of deliveries relative to full-year purchase orders.

*Revenues by Operating Segment*

 

*Aeronautics*

Revenues in our aeronautics segment decreased by approximately $3.1 million, or (31.7)%, to $6.9 million for the three months ended June 30, 2025, compared to $10.0 million for the three months ended June 30, 2024. The decrease resulted mainly from the timing of deliveries relative to full-year purchase orders.

 

*Architecture*

Revenues in our architecture segment decreased by approximately $0.1 million, or (5.2)%, to $2.5 million for the three months ended June 30, 2025, compared to $2.6 million for the three months ended June 30, 2024. The decrease resulted mainly from the timing of deliveries relative to full-year purchase orders.

 

*Automotive*

Revenues in our automotive segment increased by approximately $0.5 million, or 54.1%, to $1.4 million for the three months ended June 30, 2025, compared to $0.9 million for the three months ended June 30, 2024. The increase resulted mainly from the start of serial production at the end of the second quarter of 2023 and its continued ramp to higher expected utilization levels.

 

*Safety-Tech*

Revenues in our safety-tech segment decreased by approximately $1.5 million, or (14.1)%, to $9.3 million for the three months ended June 30, 2025, compared to $10.8 million for the three months ended June 30, 2024.The decrease resulted mainly from the timing of deliveries relative to full-year purchase orders.

*Cost of revenues*

Cost of revenues decreased by approximately $2.0 million, or (11.5)%, to $15.8 million for the three months ended June 30, 2025, compared to $17.8 million for the three months ended June 30, 2024. The decrease resulted mainly from a decrease of $3.5 million in materials cost, offset by an increase of $1.5 million in payroll and related expenses.

*Gross Profit and Gross Profit Margin*

Gross profit decreased by approximately $2.3 million, or (35.0)%, to $4.3 million for the three months ended June 30, 2025, compared to $6.6 million for the three months ended June 30, 2024. The decrease resulted mainly from the decrease in revenue from the corresponding period.

Gross profit margin represents our gross profit as a percentage of our revenue. Gross profit margin decreased by approximately 5.6% to 21.4% for the three months ended June 30, 2025, compared to 27.0% for the three months ended June 30, 2024.

For the three months ended June 30, 2025, our gross profit margin was 23.0%, 33.9%, 15.6% and 17.7% in our aeronautics, architecture, automotive and safety tech segments, respectively. For the three months ended June 30, 2024, our gross profit margin was 37.4%, 34.9%, (16.2)% and 19.1% in our aeronautics, architecture, automotive and safety tech segments, respectively.

*Research and development expenses*

Research and development expenses increased by approximately $0.8 million, or 17.8%, to $4.9 million for the three months ended June 30, 2025, compared to $4.1 million for the three months ended June 30, 2024. The increase resulted mainly from an increase in payroll and related expenses in the amount of $0.8 million, which was primarily due to an increase in salaries and an increase in the number of research and development employees and an increase in materials in the amount of $0.5 million, offset by a decrease in subcontractors and professional services, in the amount of $0.4 million.

*General and administrative expenses*

General and administrative expenses increased by approximately $0.8 million or 15.3%, to $6.1 million for three months ended June 30, 2025, compared to $5.3 million for the three months ended June 30, 2024. The increase resulted mainly from an increase in directors' insurance and compensation expenses in the amount of $0.4 million, credit losses expense in the amount of $0.2 million and an increase in overall costs related to being a public company.

*Sales and marketing expenses*

Sales and marketing expenses decreased by approximately $0.1 million, or (0.3)%, to $4.1 million for the three months ended June 30, 2025, compared to $4.2 million for the three months ended June 30, 2024. The decrease resulted mainly from a decrease in payroll and related expenses in the amount of $0.2 million and a decrease in subcontractors expenses in the amount of $0.3 million, offset by an increase in selling and marketing expenses in the amount of $0.4 million..

*Depreciation and amortization*

Depreciation and amortization expenses increased by approximately $0.7 million, or 67.5%, to $1.7 million for the three months ended June 30, 2025, compared to $1.0 million for the three months ended June 30, 2024, reflecting depreciation and amortization of newly acquired assets, including demonstrators and intellectual property.

*Other expenses*

Other expenses uncreased by approximately $0.1 million, or 100.0%, to $0 million for the three months ended June 30, 2025, compared to $0.1 million for the three months ended June 30, 2024, reflecting changes in the fair value of contingent consideration resulting from the Vision Lite acquisition.

*Financial expenses, net*

Financial expenses, net decreased by approximately $17.1 million, or (111.7)%, to ($1.8) million for the three months ended June 30, 2025, compared to $15.3 million for the three months ended June 30, 2024. This decrease was mainly due to a decrease of $13.2 million in the fair value of warrants and financial liabilities measured at fair value, a decrease of $3.3 million in foreign exchange loss, net, and a decrease of $0.9 million in interest expense on loans, convertible loans and long-term debt.

*Net loss*

Net loss decreased by approximately $12.4 million, or (53.5)%, to $10.7 million for the three months ended June 30, 2025, compared to $23.1 million for the three months ended June 30, 2024. The decrease was mainly due to a decrease gross profit and an increase in operational expenses offset by a decrease in financial expenses.

***Six Months Ended June 30, 2025 Compared to Six Months Ended June 30, 2024***

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br> June 30,<br> (unaudited)** | **Six Months Ended<br> June 30,<br> (unaudited)** |
| <br>***(in thousands of USD, except share and per share data)*** | **2025** | **2024** |
| **Revenues** | $42421 | $49138 |
| &nbsp;&nbsp;&nbsp;Cost of revenues (exclusive of depreciation and amortization) | 31386 | 35330 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 1017 | 1001 |
| **Total cost of revenues** | 32403 | 36331 |
| **Gross profit** | 10018 | 12807 |
| **Gross profit margin** | 23.6% | 26.1% |
| **Operating expenses:** |  |  |
| &nbsp;&nbsp;&nbsp;Research and development expenses (exclusive of depreciation and amortization reflected below) | $8325 | $8512 |
| &nbsp;&nbsp;&nbsp;General and administrative expenses (exclusive of depreciation and amortization reflected below) | 11773 | 11400 |
| &nbsp;&nbsp;&nbsp;Sales and marketing expenses (exclusive of depreciation and amortization reflected below) | 7811 | 8443 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 3312 | 2042 |
| &nbsp;&nbsp;&nbsp;Other expenses (income) |  | (38) |
| **Operating loss** | 21203 | 17552 |
| &nbsp;&nbsp;&nbsp;Financial expenses, net | 240 | 18828 |
| &nbsp;&nbsp;&nbsp;Other expenses (income) |  | (130) |
| **Loss before income tax** | 21443 | 36250 |
| &nbsp;&nbsp;&nbsp;Income tax | 71 | 84 |
| **Net Loss** | $21514 | $36334 |

---

 

*Revenues*

Revenues decreased by approximately $6.7 million, or (13.7)%, to $42.4 million for the six months ended June 30, 2025, compared to $49.1 million for the six months ended June 30, 2024. The decrease resulted mainly from the timing of deliveries relative to full-year purchase orders.

 

*Revenues by Operating Segment*

 

*Aeronautics*

Revenues in our aeronautics segment decreased by approximately $5.7 million, or (28.1)%, to $14.5 million for the six months ended June 30, 2025, compared to $20.2 million for the six months ended June 30, 2024. The decrease resulted mainly from the timing of deliveries relative to full-year purchase orders.

 

*Architecture*

Revenues in our architecture segment decreased by approximately $0.4 million, or (6.7)%, to $4.9 million for the six months ended June 30, 2025, compared to $5.3 million for the six months ended June 30, 2024. The decrease resulted mainly from the timing of deliveries relative to full-year purchase orders.

 

*Automotive*

Revenues in our automotive segment increased by approximately $0.7 million, or 30.6%, to $2.9 million for the six months ended June 30, 2025, compared to $2.2 million for the six months ended June 30, 2024. The increase resulted mainly from the start of serial production at the end of the second quarter of 2023 and its continued ramp to higher expected utilization levels .

 

*Safety-Tech*

Revenues in our safety-tech segment decreased by approximately $1.4 million, or (6.4)%, to $20.1 million for the six months ended June 30, 2025, compared to $21.5 million for the six months ended June 30, 2024. The decrease resulted mainly from the timing of deliveries relative to full-year purchase orders.

*Cost of revenues*

Cost of revenues decreased by approximately $3.9 million, or (10.8)%, to $32.4 million for the six months ended June 30, 2025, compared to $36.3 million for the six months ended June 30, 2024. The decrease resulted mainly from a decrease of $5.2 million in materials costs consistent with a decrease in sales activity, offset by an increase of $1.4 million in payroll and related expenses.

*Gross Profit and Gross Profit Margin*

Gross profit decreased by approximately $2.8 million, or (21.8)%, to $10.0 million for the six months ended June 30, 2025, compared to $12.8 million for the six months ended June 30, 2024. The decrease resulted mainly from the decrease in revenue, net of cost of revenues, from the corresponding period.

Gross profit margin represents our gross profit as a percentage of our revenue. Gross profit margin decreased by approximately 2.5% to 23.6% for the six months ended June 30, 2025, compared to 26.1% for the six months ended June 30, 2024.

For the six months ended June 30, 2025, our gross profit margin was 28.7%, 33.0%, 15.9%, and 18.8% in our aeronautics, architecture, automotive and safety tech segments, respectively. For the six months ended June 30, 2024, our gross profit margin was 40.8%, 31.9%, (24.0)%, and 16.0% in our aeronautics, architecture, automotive, and safety tech segments, respectively.

*Research and development expenses*

Research and development expenses decreased by approximately $0.2 million, or (2.2)%, to $8.3 million for the six months ended June 30, 2025, compared to $8.5 million for the six months ended June 30, 2024. The decrease resulted mainly from an increase in participation in research and development expenses and research and development grant in the amount of $1.4 million, decrease in subcontractors expenses in the amount of $0.4 million and decrease in rent expenses in the amount of $0.2 million, offset by increase in payroll and related expenses in the amount of $1.9 million, which was primarily due to an increase in salaries and an increase in the number of research and development employees.

*General and administrative expenses*

General and administrative expenses increased by approximately $0.4 million, or 3.3%, to $11.8 million for the six months ended June 30, 2025, compared to $11.4 million for the six months ended June 30, 2024. The increase resulted mainly from an increase in directors' insurance and compensation in the amount of $0.5 million.

*Sales and marketing expenses*

Sales and marketing expenses decreased by approximately $0.6 million, or (7.5)%, to $7.8 million for the six months ended June 30, 2025, compared to $8.4 million for the six months ended June 30, 2024. The decrease resulted from a decrease of $0.3 million in payroll and related expenses, a decrease of $0.6 million in subcontractors, offset by an increase of $0.4 million in exhibition expenses.

*Depreciation and amortization*

Depreciation and amortization expenses increased by approximately $1.3 million, or 62.2%, to $3.3 million for the six months ended June 30, 2025, compared to $2.0 million for the six months ended June 30, 2024, reflecting depreciation and amortization of newly acquired assets, including demonstrators and intellectual property.

 

*Other expenses*

Other expenses decreased by approximately $0.04 million, or (100.0)%, to $0 million for the six months ended June 30, 2025, compared to $0.04 million for the six months ended June 30, 2024, reflecting changes in the fair value of contingent consideration resulting from the Vision Lite acquisition.

*Financial expenses, net*

Financial expenses, net decreased by approximately $18.6 million, or (98.7)%, to $0.2 million for the six months ended June 30, 2025, compared to $18.8 million for the six months ended June 30, 2024. This decrease was mainly due to a decrease of $12.5 million in the fair value of warrants and financial liabilities measured at fair value, a decrease of $4.5 million in interest expense on loans and long-term debt and a decrease of $3.5 million in foreign exchange loss, net, offset by an increase of $1.7 million in loss from investment.

*Net loss*

Net loss decreased by approximately $14.8 million, or (40.8)%, to $21.5 million for the six months ended June 30, 2025, compared to $36.3 million for the six months ended June 30, 2024. The decrease was mainly due to a decrease in our financial expenses, offset by a decrease in gross profit.

**Key Business Metrics and Non-GAAP Financial Measures**

We monitor the key business metrics set forth below to help us evaluate growth trends, establish budgets, measure the effectiveness of our sales and marketing efforts, and assess operational efficiencies. Our key business metrics are revenue backlog, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow and Adjusted Net Loss. Increases or decreases in our key performance metrics may not correspond with increases or decreases in our revenue.

***Revenue Backlog***

 ****

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br> June 30,** | **Six Months Ended<br> June 30,** |
| <br>***(in thousands of USD)*** | **2025** | **2024** |
| Revenue backlog | $42851 | 36162 |

---

Revenue backlog is a key business metric that we define as booked orders based on purchase orders or hard commitments (having a duration of less than one year) that have not been shipped yet or have been shipped but not yet recognized as revenue. We consider revenue backlog to be a useful metric for management and investors, because it is not affected by accounting standards, and, while its evaluated independently of our deferred revenue pursuant to our revenue recognition policy, it can be an important indicator of our expected recognized revenue for the periods following the measurement date. Our revenue backlog as of June 30, 2025 was approximately $42.9 million, compared to revenue backlog of approximately $36.2 million as of June 30, 2024. The increase was primarily attributable to new bookings in the second quarter of 2025 and annual and strong demand from customers.

***EBITDA***

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
| <br>***(in thousands of USD)*** | **2025** | **2024** | **2025** | **2024** |
| Net Loss | $10736 | 23087 | $21514 | 36334 |
| EBITDA | $(10281) | (6276) | $(16874) | (14379) |
| Adjusted EBITDA | $(8695) | (3900) | $(14148) | (8652) |
| Adjusted EBITDA Margin | (43.4)% | (16.0)% | (33.4)% | (17.6)% |

---

EBITDA is a non-GAAP financial metric that we define as our net loss, the most directly comparable financial measure based on GAAP, excluding net financial expense, tax expense and depreciation and amortization.

Our net loss was $21.5 million and $36.3 million for the six months ended June 30, 2025 and 2024, respectively. Our EBITDA was approximately $(16.9) million and $(14.4) million for the six months ended June 30, 2025 and 2024, respectively. This was primarily driven by gross profit, operating expenses, including our share-based compensation, research and development expenses, general and administrative expenses and sales and marketing expenses.

 ****

***Adjusted EBITDA, Adjusted EBITDA Margin and Net Loss Margin***

Adjusted EBITDA is a non-GAAP financial metric that we define as EBITDA (as defined above) excluding acquisition-related costs, one-time expenses and equity-based compensation expenses.

Our Adjusted EBITDA changed from $(8.7) million for the six months ended June 30, 2024 to $(14.1) million for the six months ended June 30, 2025. This decrease was primarily driven by a decrease in gross profit, and an increase in operating expenses, research and development expenses, general and administrative expenses and sales and marketing expenses.

We define Adjusted EBITDA Margin as Adjusted EBITDA (as defined above) for the period divided by revenue for the same period. We consider Net Loss divided by revenue as the most directly comparable U.S. GAAP measure to Adjusted EBITDA Margin. We defined Net Loss Margin as our Net Loss divided by revenue.

Our Net Loss Margin improved from 74% for the six months ended June 30, 2024 to 51% for the six months ended June 30, 2025. Our Adjusted EBITDA Margin decreased from (17.6)% for the six months ended June 30, 2024 to (33.4)% for the six months ended June 30, 2025.

***Free Cash Flow***

---

| | | |
|:---|:---|:---|
| | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
| <br>***(in thousands of USD)*** | **2025** | **2024** |
| Net cash in operating activities | $(3870) | (15663) |
| Free Cash Flow | $(7518) | (19881) |

---

Free Cash Flow is a non-GAAP financial metric that we define as net cash used in operating activities, the most directly comparable financial measure based on U.S. GAAP, less capital expenditures.

Our Free Cash Flow increased from $(19.9) million for the six months ended June 30, 2024 to $(7.5) million for the six months ended June 30, 2025. This increase was primarily driven by decrease in the net cash used in operating activities.

The following table reconciles Net Loss to EBITDA and Adjusted EBITDA, Net Loss Margin to Adjusted EBITDA Margin and Free Cash Flow to net cash used in operating activities, the most directly comparable GAAP measures:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
| <br>***(in thousands of USD)*** | **2025** | **2024** | **2025** | **2024** |
| Net Loss | $(10736) | (23087) | $(21514) | (36334) |
| &nbsp;&nbsp;&nbsp;Income tax expense (income) | $16 | 22 | $71 | 84 |
| &nbsp;&nbsp;&nbsp;Financial (income) expenses, net | $(1790) | 15274 | $240 | 18828 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | $2229 | 1515 | $4329 | 3043 |
| EBITDA | $(10281) | (6276) | $(16874) | (14379) |
| &nbsp;&nbsp;&nbsp;Acquisition related costs and debt raising costs | $159 | 852 | $243 | 2182 |
| &nbsp;&nbsp;&nbsp;Non-cash fair value adjustments<sup>(1)</sup> | $- | (193) | $- | (168) |
| &nbsp;&nbsp;&nbsp;Equity-based compensation expense | $1072 | 1164 | $1970 | 3324 |
| &nbsp;&nbsp;&nbsp;One-time expense (income) | $88 |  | $209 |  |
| &nbsp;&nbsp;&nbsp;Doubtful debt expenses<sup>(2)</sup> | $267 | 553 | $304 | 389 |
| Adjusted EBITDA | $(8695) | (3900) | $(14148) | (8652) |
| Net Loss Margin | (53.5)% | (94.6)% | (50.7)% | (73.9)% |
| Adjusted EBITDA Margin | (43.4)% | (16.0)% | (33.4)% | (17.6)% |
| Net cash used in operating activities | (3307) | (8725) | (3870) | (15663) |
| Capital expenditures<sup>(3)</sup> | (1929) | (2922) | (3648) | (4342) |
| Free Cash Flow | (5236) | (11523) | (7518) | (19881) |

---

(1) One-time expenses (income).

(2) Doubtful debt expenses related to accounts receivable that we do not expect to collect; such amounts are not included in our net trade receivables.

(3) Capital expenditures mainly include expenditures related to
leasehold improvements, production line and laboratory equipment, prototypes and intellectual property. See "*Liquidity and Capital Resources — Capital Expenditures*" below for more information.

The following table shows our capital expenditures for each of the periods presented:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
| <br>***(in thousands of USD)*** | **2025** | **2025** | **2025** | **2024** |
| Capital Expenditures | $1929 | $2922 | $3648 | $4342 |

---

***Adjusted Net Loss***

Adjusted Net Loss is a non-GAAP financial metric that we define as Net Loss, adjusting for certain financial expenses, the amortization of intangible assets, certain acquisition and debt raising related costs, non-cash fair value adjustments and expenses related to equity-based compensation and doubtful debts.

The following table reconciles Net Loss to Adjusted Net Loss, the most directly comparable GAAP measure:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
| <br>***(in thousands of USD)*** | **2025** | **2024** | **2025** | **2024** |
| Net Loss | $(10736) | (23087) | $(21514) | (36334) |
| &nbsp;&nbsp;&nbsp;Other financial (income) expenses, net<sup>(1)</sup> | $(4092) | 12062 | $(3942) | 11169 |
| &nbsp;&nbsp;&nbsp;Amortization of intangible assets<sup>(2)</sup> | $778 | 823 | $1492 | 1653 |
| &nbsp;&nbsp;&nbsp;Acquisition related costs and debt raising costs | $159 | 852 | $243 | 2182 |
| &nbsp;&nbsp;&nbsp;Non-cash fair value adjustments<sup>(3)</sup> | $- | (193) | $- | (168) |
| &nbsp;&nbsp;&nbsp;One-time expense (income) | $88 |  | $209 |  |
| &nbsp;&nbsp;&nbsp;Equity-based compensation expense | $1072 | 1164 | $1970 | 3324 |
| &nbsp;&nbsp;&nbsp;Doubtful debt expenses<sup>(4)</sup> | $267 | 553 | $304 | 389 |
| Adjusted Net Loss | $(12464) | (7826) | $(21238) | (17785) |

---

(1) Expenses related mainly to the valuation of financial instruments,
convertible loans, note purchase agreements and investments.

(2) Intangible assets resulted from the acquisition of Vision Lite.

(3) One-time expenses (income).

(4) Doubtful debt expenses related to accounts receivable that we do not expect to collect; such amounts are not included in our net trade receivables.

Our Adjusted Net Loss decreased from $(17.8) million for the six months ended June 30, 2024 to $(21.2) million for the six months ended June 30, 2025. This decrease was primarily driven by a decrease in gross profit, offset partially by decrease of operating expenses and a decrease in interest expenses.

We believe that these non-GAAP financial measures are useful in evaluating our business as a way of assisting an investor in evaluating future cash flows of the business.

**Liquidity and Capital Resources**

***Overview***

Our capital requirements will depend on many factors, including sales volume, the timing and extent of spending to expand our production capabilities, support research and development efforts, investments in information technology systems, the expansion of sales and marketing activities, increased costs as we continue to hire additional personnel, and market adoption of new and enhanced products and features. For the six months ended June 30, 2025 and 2024, we had a net loss of $(21.5) million and $(36.3) million, respectively.

To date, our principal sources of liquidity have been proceeds from our private offerings of our convertible securities, proceeds from the issuance of SAFEs, proceeds from loans and credit facilities and proceeds from our initial public offering in June 2024.

Based on our current business plan, we believe our current cash and cash equivalents, anticipated cash flow from operations and credit facilities, will be sufficient to meet our anticipated cash requirements over at least the next 12 months. We may need to raise additional capital before we can expect to become profitable from sales of our light and vision control products and may raise additional capital to expand our business, to pursue strategic investments, to take advantage of financing opportunities or for other reasons.

On April 24, 2025, we entered into the 2025 Loan Agreement (as defined below) pursuant to which the Bank agreed to provide us with a credit facility in the aggregate amount of $10.0 million, consisting of (i) a short-term credit facility of $5.0 million, and (ii) a long-term loan of $5.0 million. See "Liquidity and Capital Resources — Indebtedness — 2025 Israeli Bank Loan" below for additional information. We have drawn down $5.0 million of the short-term credit facility and $5.0 million of the long-term loan.

If we are required to raise additional funds by issuing equity securities, dilution of shareholders may result. Any debt or equity securities issued may also have rights, preferences, and privileges senior to those of holders of our ordinary shares. The terms of debt securities or borrowings could impose significant restrictions on our operations. The credit market and financial services industry have in the past, and may in the future, experience periods of uncertainty that could impact the availability and cost of equity and debt financing. While we anticipate raising capital through non-dilutive issuances of debt, we cannot be assured that we will be able to obtain such capital on favorable terms, if at all.

We have lease obligations and other contractual obligations and commitments as part of our ordinary course of business. See "*Note 12: Leases*" to our audited consolidated financial statements for the year ended December 31, 2024 included in the 2024 Annual Report. We did not have during the periods presented, and we do not currently have, any off-balance sheet arrangements involving commitments or obligations, including contingent obligations, arising from arrangements with unconsolidated entities or persons that have or are reasonably likely to have a material current or future effect on our financial condition, results of operations, liquidity, cash requirements or capital resources.

***Capital Expenditures***

For the six months ended June 30, 2025 and 2024, we made capital expenditures of $3.6 million and $4.3 million, respectively. These capital expenditures mainly include expenditures related to leasehold improvements, demonstrations and intellectual property.

 ***Government Grants***

Our research and development efforts were financed, in part, through royalty-bearing and non-royalty-bearing grants from the IIA. As of December 31, 2024, we received IIA royalty-bearing grants totaling approximately $1.3 million of which approximately $0.1 million of such amount has been repaid. In addition, as of June 30, 2025, we received IIA non-royalty-bearing grants totaling approximately $0 million.

We are committed to pay royalties to the IIA at a rate of approximately 1.0% to 3.5% on sales proceeds from our products (and know-how and related services) that were developed, in whole or in part, using the IIA royalty-bearing grants we received under IIA programs up to the total amount of royalty-bearing grants received, linked to the U.S. dollar and bearing annual interest at rates prescribed by the IIA's rules and guidelines.

We may in the future apply to receive additional grants from the IIA. However, we cannot predict whether we will be entitled to any future grants, or the amounts of any such grants.

Under the Encouragement of Research, Development and Technological Innovation in the Industry Law, 5744-1984, and the regulations, guidelines, rules, procedures, and benefit tracks thereunder, or, collectively, the Innovation Law, research and development programs that meet specified criteria and are approved by a committee of the IIA are eligible for grants. A company that receives a royalty-bearing grant from the IIA is typically required to pay royalties to the IIA on income generated from products incorporating IIA-funded know-how (including income derived from services associated with such products and from IIA-funded know-how), up to 100% of the U.S. dollar-linked royalty-bearing grant amount plus interest.

The obligation to pay royalties is contingent on actual income generated from such products and services. In the absence of such income, no payment of royalties is required.

In general, the Innovation Law requires that the products developed as part of the programs under which the grants were given be manufactured in Israel, unless prior approval is attained from the IIA (such approval is not required for the transfer of a portion of the manufacturing capacity which does not exceed, in the aggregate, 10% of the manufacturing (in which case only notification is required, however, the IIA has a right to deny such transfer within 30 days following the receipt of such notice)). In general, the transfer of manufacturing capacity outside of Israel may be subject to an increase in the amount of royalties payable (depending on the manufacturing volume to be performed outside Israel) and to an increase in the rate of royalties.

The Innovation Law also restricts the ability to transfer IIA-funded know outside of Israel. A transfer for the purpose of the Innovation Law is generally interpreted very broadly and includes, among other things, any sale of the IIA-funded know-how, any license to develop the IIA-funded know-how or the products resulting from such IIA-funded know-how or any other transaction, which, in essence, constitutes a transfer of IIA-funded know-how. This limitation does not restrict the export of products that incorporate IIA-funded know-how. A transfer of IIA-funded know-how outside of Israel requires prior approval and may be subject to payment of a redemption fee to the IIA, calculated in accordance with a formula provided under the Innovation Law. The redemption fee is subject to a cap of six times the total amount of the IIA grants, plus interest.

Subject to prior approval of the IIA, we may transfer the IIA-funded know-how to another Israeli company. If the IIA-funded know-how is transferred to another Israeli entity, the transfer would still require IIA approval but will not be subject to the payment of the redemption fee (however, there may be an obligation to pay royalties to the IIA from the income of such sale transaction as part of the royalty payment obligation). In such case, the acquiring company would have to assume all of the applicable restrictions and obligations towards the IIA (including the restrictions on the transfer of know-how and manufacturing outside of Israel) as a condition to the IIA's approval.

The restrictions under the Innovation Law, including restrictions on the transfer of IIA-funded know-how and manufacturing outside of Israel, continue to apply even after the payment of the full amount of royalties in respect of grants. However, upon payment of the redemption fee on a transfer of IIA-funded know-how outside Israel, the obligations towards the IIA (including the obligation to pay royalties) and restrictions under the Innovation Law cease to apply.

We cannot be certain that any approval of the IIA will be obtained on terms that are acceptable to us, or at all. We may not receive the required approvals should we wish to transfer IIA-funded know-how and/or manufacture products developed with IIA-funded know-how outside of Israel in the future. Furthermore, in the event that we undertake a transaction involving the transfer to a non-Israeli entity of IIA-funded know-how pursuant to a merger or similar transaction, the consideration available to our shareholders may be reduced by the amounts we are required to pay to the IIA. If we fail to satisfy the conditions of the Innovation Law, we may be required to refund the amounts of the grants previously received, together with interest and penalties, and may become subject to criminal charges.

***Indebtedness***

***2025 Israeli Bank Loan***

On April 24, 2025, we entered into a loan agreement with an Israeli bank, or the Bank, pursuant to which the Bank agreed to provide us with a credit facility in the aggregate amount of $10.0 million, consisting of (i) a short-term credit facility of $5.0 million, and (ii) a long-term loan of $5.0 million, or the 2025 Loan Agreement.

The short-term credit facility bears interest at a rate of Term SOFR (monthly) plus 5% per annum. Interest on the short-term credit facility is payable at the end of the loan period, as will be determined with respect to each drawdown. The principal amounts drawn under the short-term credit facility are repayable within one to three months from the date of each drawdown, as will be determined with respect to each drawdown. The short-term credit facility will be available until April 30, 2026.

The long-term loan bears interest at a rate of Term SOFR (quarterly) plus 7% per annum. Interest on the long-term loan is repayable on a quarterly basis, commencing at the beginning of the calendar quarter following the drawdown date. The principal amount of the long-term loan is repayable in eight quarterly installments, commencing one year after the drawdown date. Notwithstanding, if we achieve certain financial conditions, the first principal payment may be deferred by an additional six months at our request. The long-term loan was available for withdraw until June 1, 2025. The 2025 Loan Agreement includes provisions for early repayment, subject to prepayment fees.

In connection with the 2025 Loan Agreement, we issued to the Bank a warrant to purchase up to 85,034 ordinary shares, with an exercise price of $8.82 per share, which may be exercised until April 29, 2029.

The 2025 Loan Agreement contains representations, warranties and other provisions customary for transactions of this nature, including various negative and affirmative covenants. In addition, the 2025 Loan Agreement contains events of default customary in such transactions, in each case, may be subject to grace or cure periods as prescribed by the 2025 Loan Agreement.

The amounts owing under the 2025 Loan Agreement, including principal, interest and fees payable to the Bank, are secured by, among other things, a first-ranking floating charge on all of our assets and first-ranking fixed charges on our goodwill, fixed assets, intellectual property, receivables from our subsidiaries, Vision Lite SAS, Gauzy USA Inc. and Gauzy GmbH, and our equity interests in these subsidiaries, and Research Frontiers Incorporated.

During the reporting period the Company drew $5.0 million of the short-term credit facility and $5.0 million of the long-term loan.

In July 2025, the Bank provided an additional $5.0 million loan under the same commercial terms as the short-term credit facility of $5.0 million in the 2025 Loan Agreement, during which we drew down the In July the Company drew down the full amount.

***Israeli Bank Loans***

During 2020, we entered into a loan agreement with an Israeli bank in the amount of $0.5 million, or the 2020 Loan. The annual interest rate was Libor + 10.5% and the loan was to be repaid in 30 monthly payments beginning in March 2021. As part of the terms of the loan, we issued to the bank warrants to purchase 4,180 series C preferred shares at an exercise price of $14.35 per share and exercisable for eight years commencing from the date of the loan.

On October 19, 2021, we entered into an additional loan facility agreement with an Israeli bank, pursuant to which we borrowed an aggregate loan amount of $3 million, which bore interest at a rate of 4.2% per annum, or the 2021 Loan. As part of the terms of the 2021 Loan, we issued to the bank warrants to purchase up to 5,791 shares of the most senior class of our shares existing as of a date determined pursuant to the terms thereof (i.e., our series D preferred shares), at an exercise price of $31.08 per share and exercisable for eight years commencing from the date of the loan.

In January 2022, the bank loans were repaid in full following the signing of the Facility Agreement described below. Following the signing of the Facility Agreement, inter alia, the commitments under the Company's loans with the Israeli bank in an amount of $3.7 million were repaid except for: (i) the three outstanding warrants issued to the bank, one of which was exercised on a cashless basis in April 2024 pursuant to which we issued 16,350 preferred A-3 shares, which converted into 16,350 ordinary shares in connection with our initial public offering in June 2024; (ii) a loan agreement dated May 13, 2020, pursuant to which the Company borrowed an aggregate loan amount of NIS 2.1 million; (iii) a pledge dated January 23, 2018 registered on February 2, 2018 and a pledge dated May 13, 2020 registered on June 8, 2020, and (iv) a fee to be paid to the bank in case of an exit event. As of June 30, 2025, warrants to purchase 9,971 ordinary shares that were issued to the Israeli bank were outstanding.

***Convertible Loan Agreements***

During the first quarter of 2020, we entered into convertible loan agreements, or the 2020 Convertible Loan Agreements, with three lenders, or the CLA Lenders, pursuant to which the CLA Lenders agreed to loan us a sum of $2.55 million, or the Loan Amount. The 2020 Convertible Loan Agreements were issued with accompanying warrants to purchase series C shares and bear 10% annual interest and matured on July 31, 2021. If the Loan Amount is repaid or converted prior to the maturity date, the interest will be calculated as of the maturity date and not the actual repayment or conversion date. During January 2021, one of the CLA Lenders converted its 2020 Convertible Loan Agreement into 15,008 series C preferred shares, for an amount of $230,000 including accrued interest. As a result of the 2020 Convertible Loan Agreement having converted into series C preferred shares in January 2021, such CLA Lender's warrants expired according to their terms.

During March 2020, we entered into an additional convertible loan agreement, or the Subsequent 2020 Convertible Loan Agreement, with a lender (pursuant to which the lender agreed to loan us a sum of $3 million). The Subsequent 2020 Convertible Loan Agreement was issued with warrants to purchase preferred C shares and bore 8% annual interest with a maturity date of March 25, 2022. In September 2020, as a result of a Qualified Financing, the lender converted the Subsequent Loan Amount into 217,025 series C preferred shares, out of which 205,539 series C preferred shares were issued in September 2020 and 11,487 Series C preferred shares, were issued in April 2021. As a result of the Subsequent 2020 Convertible Loan Agreement having converted into series C preferred shares in September 2020, its warrants expired according to their terms.

In October 2021, we entered into an amendment to the 2020 Convertible Loan Agreements whereby the two remaining CLA Lenders under such 2020 Convertible Loan Agreements agreed to amend the 2020 Convertible Loan Agreements such that: (i) the maturity date was extended to July 31, 2022, (ii) the interest on the loan should be accrued and be compounded on a quarterly basis commencing August 1, 2021, (iii) repayment of the loan shall only occur upon 60 days' prior written notice by the Company to the CLA Lenders, (iv) to the extent we are unable to repay the loan by the amended maturity date, the CLA Lenders shall agree to a further extension, and (v) the amendment shall take effect from July 15, 2021.

In January 2022, the two remaining CLA Lenders agreed with the lenders under the Facility Agreement that the rights of the CLA Lenders are subordinated in favor of the lenders under the Facility Agreement, including not having any rights to receive or to demand any amounts payable to them under the 2020 Convertible Loan Agreements (other than conversion into shares) until the obligations under the Facility Agreement have been discharged in full.

In July 2022, the 2020 Convertible Loan Agreement and the accompanying warrants were further amended in order to extend the term of the underlying loan, or the July 2022 CLA Amendment. Under the July 2022 CLA Amendment, the final date for repayment was amended and extended for an additional 12 months to July 31, 2023. In addition, as of August 1, 2022, the interest was amended to reflect a net interest rate of twelve percent (12%) per annum, compounded on a quarterly basis, which shall be due and payable upon either repayment or conversion of the loan in accordance with the terms of the 2020 Convertible Loan Agreement, by way of the conversion of the interest into our series C preferred shares at a price per share equal to $10.72, or repayment of the interest, as shall be determined by the CLA Lenders. The July 2022 CLA Amendment further provided a mandatory conversion of the Loan Amount into our series C preferred shares immediately prior, and subject to, the closing of an IPO or SPAC Transaction (as defined in our amended and restated articles of association immediately in effect prior to our initial public offering). Under the July 2022 CLA Amendment, the exercise period under the accompanying warrants was amended to a period commencing on the date of the July 2022 CLA Amendment and ending on the earlier of (i) the second anniversary of the repayment of the Loan Amount or the conversion thereof in accordance with the terms of the 2020 Convertible Loan Agreement (whichever occurs first); and (ii) immediately prior to, and subject to the closing of, an IPO or a SPAC Transaction (as defined in our amended and restated articles of association immediately in effect prior to our initial public offering). In connection with the July 2022 CLA Amendment, each CLA Lender received additional warrants to purchase our series D preferred shares in an amount equal to eighteen percent (18%) of the total outstanding amount under the 2020 Convertible Loan Agreement as of July 31, 2022, equal to an aggregate of 17,102 series D preferred shares, exercisable at a price per share equal to $31.08. These additional warrants expired unexercised upon the closing of our initial public offering in June 2024.

Upon the consummation of our initial public offering, the remaining balance of the 2020 Convertible Loan Agreements (including the accrued interest) converted into 322,476 ordinary shares based upon the initial public offering price of $17.00 and we issued an additional 8,087 ordinary shares following the cashless exercise of warrants to purchase series C preferred shares.

In March 2023, we entered into an additional convertible loan agreement, or the 2023 Convertible Loan Agreement, with several lenders pursuant to which the lenders loaned us a sum of $38.9 million. The 2023 Convertible Loan Agreement was issued with warrants to purchase shares of the most senior class of our shares existing immediately prior to the exercise of such warrant and bear 12% annual interest, which shall be due and payable upon repayment or upon the conversion of the lender's loan amount into a number of shares, or the 2023 CLA Shares, upon the occurrence of the following events: (i) an IPO (as defined in the 2023 Convertible Loan Agreement), (ii) a Deemed Liquidation (as defined in the 2023 Convertible Loan Agreement), (iii) a Qualified Financing (as defined in the 2023 Convertible Loan Agreement), (iv) an optional conversion, including in the event of a repayment of the loan amount, at the lender's election or (v) at the lender's election if not earlier converted prior to the third anniversary of the disbursement date of the loan proceeds with respect to such lender. The 2023 CLA Shares shall be a newly created series of our preferred equity having such rights and privileges as our then most recently authorized series of preferred equity with the additional rights as set forth in the 2023 Convertible Loan Agreement. As of June 30, 2025, warrants to purchase 1,863,029 ordinary shares that were issued in connection with the 2023 Convertible Loan Agreement were outstanding.

In July 2023, we entered into a further amendment to the outstanding 2020 Convertible Loan Agreements and the accompanying warrants, which we refer to as the CLA Amendment, such that: (i) as of August 1, 2023, the interest was amended to reflect a net interest rate of 12% per annum, compounded on a yearly basis, with the total interest not being less than 24%, and (ii) the loan under the 2020 Convertible Loan Agreements is subject to a mandatory conversion into our most senior class of security, upon and subject to, the closing of an IPO or SPAC Transaction (as defined in our amended and restated articles of association immediately in effect prior to our initial public offering). Upon the consummation of our initial public offering in June 2024, we issued 3,769,855 ordinary shares upon the conversion of the principal and interest of the 2023 Convertible Loan Agreement, based upon the initial public offering price of $17.00 per share.

In March 2024, we entered into an amendment to the 2023 Convertible Loan Agreement pursuant to which the maximum loan amount was raised to $40,000,000 and the Board was given authority under certain circumstances to determine that certain lenders qualify as Significant Lenders and/or Overallotment Lenders (as such terms are defined in the 2023 Convertible Loan Agreement and the warrants issued thereunder).

Upon consummation of our initial public offering, the remaining balance of the 2023 Convertible Loan Agreement (including the accrued interest) converted into 3,769,854 ordinary shares based upon the initial public offering price of $17.00.

  ****

***OIC 2024 Note Purchase Agreement***

In January 2024, we entered into a note purchase agreement, or the 2024 Note Purchase Agreement, with Vision Lite, as the issuer, Gauzy Ltd., Gauzy USA, Inc. and Gauzy GmbH, as the guarantors and OIC Growth Fund I, L.P., OIC Growth Fund I PV, L.P., OIC Growth Fund I AUS, L.P. and OIC Growth Fund I GPFA, L.P., as purchasers, or the 2024 Note Purchasers, and OIC Investment Agent, LLC as administrative agent and collateral agent.

Under the 2024 Note Purchase Agreement, the 2024 Note Purchasers extended financing to Vision Lite in the principal amount of $23.5 million, which was utilized and drawn down in full by way of issuance and sale of senior secured notes, or the 2024 Notes, by Vision Lite to the 2024 Note Purchasers. In connection with the closing of the 2024 Note Purchase Agreement, we repaid the amounts owed under the Facility Agreement, other than with respect to certain amounts under the "phantom warrant." See "*Liquidity and Capital Resources — Indebtedness — Credit Facility*" below for additional information. In addition, in January 2024, we amended the 2024 Note Purchase Agreement, or the 2024 NPA Amendment, pursuant to which the 2024 Note Purchasers made available to us an additional commitment in the principal amount of up to $2.5 million that may be utilized and drawn down by way of issuance and sale of additional senior secured notes by Vision Lite to the 2024 Note Purchasers. In April 2024, the $2.5 million additional commitment under the 2024 Note Purchase Agreement (as amended by the 2024 NPA Amendment) was utilized by way of issuance and sale of additional 2024 Notes.

In addition, under the 2024 Note Purchase Agreement, the 2024 Note Purchasers extended a commitment to purchase additional notes in an amount of up to $15.0 million (which commitment was reduced in full on a dollar-for-dollar basis by amounts invested by the 2024 Note Purchasers in our initial public offering in June 2024).

The 2024 Notes bear annual interest, payable quarterly, and , further to an amendment signed in April 2025, are due on May 1, 2028, provided that 2024 Notes may be subject to partial prepayment following the date the annual financial statements of the Company are due to be delivered in accordance with the 2024 Note Purchase Agreement, in an amount equal to 25% of the excess cash flow calculated in accordance with the terms of the 2024 Note Purchase Agreement. Subject to certain conditions specified therein, the 2024 Notes may be voluntarily prepaid at any time.

Amounts owing under the 2024 Note Purchase Agreement, including the principal, interest and fees payable on any issued 2024 Notes, are secured by first-ranking liens on our and certain of our subsidiaries' assets.

In connection with the 2024 Note Purchase Agreement and the 2024 NPA Amendment, we issued to the 2024 Note Purchasers warrants, or the 2024 Note Purchaser Warrants, to purchase up to 682,282 series D-5 preferred shares of the Company with an exercise price of $15.61 per share. Following the closing of our initial public offering in June 2024, the 2024 Note Purchaser Warrants were exercisable into ordinary shares of the Company. The 2024 Note Purchaser Warrants are exercisable until November 8, 2028. In addition, in connection with our initial public offering in June 2024, the number of our ordinary shares purchasable under the 2024 Note Purchaser Warrants increased by 137,040. In March 2025, the 2024 Note Purchaser Warrants were replaced and we issued an amended and restated warrant to the 2024 Note Purchasers, or the A&R 2024 Note Purchaser Warrant. The A&R Note Purchaser Warrant is exercisable for up to 863,486 of our ordinary shares at an exercise price of $15.61 per share and may be exercised until November 8, 2028.

***November 2023 Note Purchase Agreement***

In November 2023, we entered into a note purchase agreement, or the Note Purchase Agreement, with Vision Lite, as the issuer, Gauzy Ltd., Gauzy USA Inc. and Gauzy GmbH, as the guarantors and Chutzpah Holdings Ltd., or the 2023 Note Purchaser, as purchaser, administrative agent and collateral agent. Under the Note Purchase Agreement, the 2023 Note Purchaser extended a credit facility to Vision Lite in an aggregate principal amount of $60.0 million, or the Commitment, that may be utilized and drawn down by way of issuance and sale of senior secured notes, or the 2023 Notes, by an issuer to the Note Purchaser. As of the date of this Form 6-K, Vision Lite is the sole issuer, although Vision Lite may designate additional issuers pursuant to the Note Purchase Agreement. As of the date of this Form 6-K, $25.0 million of the Commitment has been utilized and drawn down and which has subsequently been repaid in full. Such amounts, once repaid, cannot be re-utilized. We have currently available remaining $35 million that can be drawn under the Note Purchase Agreement.

The principal amount of 2023 Notes issued to the 2023 Note Purchaser under the Note Purchase Agreement bore interest of 16.0% per annum, or the Interest Rate. In addition, a commitment fee of 5.0% per annum was payable by the 2023 Notes issuer (or issuers in the event that we designate additional issuers pursuant to the Note Purchase Agreement) on the unutilized amount of the Commitment.

Upon repayment or prepayment of any 2023 Notes, the issuer of such 2023 Notes was required to pay the Note Purchaser an exit fee equal to (A) the product of (i) the principal amount of the 2023 Notes being repaid or prepaid, multiplied by (ii) 4.0%, plus (B) an amount equal to the Interest Rate accruing on the amount calculated under (A) during a period from and including the date on which such 2023 Notes were issued and settled to but excluding the date of repayment or prepayment thereof. In addition, the 2023 Note Purchaser is entitled, upon the final repayment or prepayment of the 2023 Notes (including following acceleration of the amounts outstanding under the 2023 Notes and repayment by way of conversion), to payment of a make-whole amount equal to the positive difference (if any) of (i) the product of (A) the aggregate principal amount of the 2023 Notes multiplied by (B) the Minimum Return less (ii) the sum of (A) the aggregate principal amount of the 2023 Notes plus (B) the aggregate amount of interest on such prepaid principal amount paid or to be paid in cash or in kind to the 2023 Note Purchaser on the aggregate principal amount of the 2023 Notes on or prior to the date of such repayment or prepayment, plus (C) the amount of commitment fees paid or to be paid in cash to the 2023 Note Purchaser on or prior to the date of such repayment or prepayment, plus (D) the amount of Exit Fee paid or to be paid in cash to the 2023 Note Purchaser on or prior to the date of such repayment or prepayment. For the purposes hereof, (i) Minimum Return means an amount (if any) necessary for the 2023 Note Purchasers to achieve a 1.50 to 1.00 return on the aggregate original principal amount of all 2023 Notes issued and (ii) Exit Fee means (A) the product of (i) the principal amount of the 2023 Notes being repaid or prepaid, multiplied by (ii) four percent, plus (B) an amount equal to the interest rate accruing on the amount calculated under (A) during a period from and including the closing date on which such 2023 Notes were issued to but excluding the date of repayment or prepayment thereof. On July 1, 2024, we repaid the 2023 Notes in full, in the amount of $38.6 million.

The amounts owing under the Note Purchase Agreement, including the principal, interest and fees payable on any issued 2023 Notes, are secured by liens on the assets of Vision Lite, including a pledge of 100% of the equity interests in Gauzy SAS, and liens on all of our assets (including intellectual property), including a pledge of 100% of the equity interests in Vision Lite, Gauzy USA Inc. and Gauzy GmbH, which liens are second ranking and subject to the first ranking liens granted to the 2024 Note Purchasers and the obligations under the Note Purchase Agreement shall be junior and subordinated to the obligations under the 2024 Note Purchase Agreement.

In connection with the Note Purchase Agreement, we entered into (i) a debenture pursuant to which we granted, as security for amounts owing by us under the Note Purchase Agreement and any guarantee, a second ranking floating charge, over all of our rights and property currently existing and/or to be existing in the future and a second ranking fixed charge, over, inter alia, our authorized share capital and our reputation, rights under a certain shareholder loan agreement between us and Vision Lite, our fixed assets, our intellectual property, and shares held by us in certain subsidiaries; (ii) pledge agreements, pursuant to which we granted the 2023 Note Purchaser a second ranking pledge and security interest over the shares we hold in Vision Lite and over receivables owed to us by Vision Lite; and (iii) a pledge agreement, pursuant to which we granted to the 2023 Note Purchaser a second ranking pledge and security interest over the shares we hold in Gauzy GmbH. The security that we and Vision Lite granted to the 2023 Note Purchaser under the debenture and the various pledge agreements was junior and subordinate to the security that we and Vision Lite granted to the lenders under the Facility Agreement.

In connection with the Note Purchase Agreement, we issued (i) warrants to purchase up to 686,400 series D-5 preferred shares, or the D-5 Warrants, and (ii) warrants to purchase up to 274,559 series D-6 preferred shares, or the D-6 Warrants. The D-5 Warrants and the D-6 Warrants are exercisable until November 8, 2028. The D-5 Warrants and the D-6 Warrants are exercisable into ordinary shares (and the number of ordinary shares of the Company into which the D-5 Warrants and D-6 Warrants are exercisable, respectively, is the number of ordinary shares into which such Preferred D-5 shares and Preferred D-6 shares, respectively, would have converted had they been converted prior to our initial public offering). The D-5 Warrants and the D-6 Warrants vest on a daily basis, such that each day from the date of their issuance the number of shares that may be purchased thereunder equals the product of (i) the maximum number of shares exercisable under the applicable warrant and (ii) a fraction, the numerator of which is the aggregate principal amount of the 2023 Notes issued to the 2023 Note Purchaser pursuant to the Note Purchase Agreement, and the denominator of which is $60,000,000. The D-5 Warrants are exercisable at a price per share equal to $15.61. The D-6 Warrants are exercisable at a price per share equal to the D-5 Exercise Price multiplied by 1.2, or $18.73.

Under the Note Purchase Agreement, we and our subsidiaries are subject to various negative and affirmative covenants, which include, among others, the following: (i) limitations on incurrence of additional financial indebtedness and granting of liens (subject to certain permitted incurrences of indebtedness); (ii) limitations on investments in, and formation or acquisition of, additional entities or joint ventures; (iii) limitations on the conduct of any material activities other than those related to the development, manufacture and marketing of light and vision control technologies or incidental thereto; (iv) we are required to maintain at all times a cash balance of at least $1.5 million; and (v) additional limitations on payments to shareholders of dividends or any indebtedness, and other limitations on change in control as specified in the Note Purchase Agreement. In addition, the Note Purchase Agreement contains events of default customary in such transactions, including non-payment, breach of covenants, breach of representations, bankruptcy, insolvency proceedings and creditors' process, or occurrence of a material adverse event. In some events, default is subject to grace or cure periods prescribed by the Note Purchase Agreement.

***Credit Facility***

On January 19, 2022, we entered into a facility agreement with certain credit funds for a loan facility in the aggregate amount of up to $30.0 million, or the Facility and the Facility Agreement, respectively. Subsequent to entering into the Facility Agreement, on January 26, 2022, we drew down an amount of $20 million, or the First Loan, which was used to repay our bank loans with an Israeli bank, and towards the acquisition of Vision Lite.

The Facility Agreement was amended by a First Amendment on April 25, 2022, under which Vision Lite acceded to the Facility Agreement as an additional borrower, and assumed 25% of the first loan ($5 million) and 25% of the unutilized amount of the Facility ($2.5 million), against repayment of a corresponding amount owed by it to us under inter-company loans. The Facility was thereafter fully utilized on April 25, 2022 by the drawdown of loans by each of the Company and Vision Lite (aggregated into a loan in an amount of $22.5 million (75%) owed by us, and a loan in an amount of $7.5 million owed by Vision Lite (25%)), or the Facility Loans.

The credit funds also received a "phantom warrant" under the terms of the Facility Agreement which entitled them to a cash payment (allocated proportionately among the Company (75%) and Vision Lite (25%)) equal, in the aggregate, to the higher of (i) $3 million, or the Cash Payment; or (ii) the difference between the price per share (PPS) of a series D preferred share in an "Exit Event" (based on our valuation, as reflected in the terms of the Exit Event as defined below), and the preferred D shares PPS of $31.08, multiplied by 172,624 series D preferred shares (or such number of ordinary shares into which such shares shall have been converted, on or prior to such Exit Event, in accordance with their terms).

On July 3, 2023, we entered into a waiver and amendment agreement to the Facility Agreement, or the Waiver and Amendment Agreement, pursuant to which our repayment obligations were amended such that the repayment date for certain principal amounts occurring on June 30, 2023 in accordance with the Facility Agreement were to be postponed and repaid on September 30, 2023, or the Postponed Amounts, with the interest payments continuing to be repaid in accordance with the original payment schedule on the original repayment date pursuant to the Facility Agreement. The Postponed Amounts bear an additional interest at a rate of 2% per annum until repayment, which were due on September 30, 2023. Pursuant to the Waiver and Amendment Agreement, commencing July 1, 2023, the interest rate of the Facility Loans was increased at a rate of 1% per annum. Under the Waiver and Amendment Agreement, the credit funds were granted a right, upon full repayment of the Facility Loans, to demand payment of up to 50% of the "phantom warrant." Under the Waiver and Amendment Agreement, were undertook to deliver to the credit funds, no later than July 31, 2023, commitments of investors to invest $10.0 million in the Company no later than September 30, 2023.

October 5, 2023, we entered into another waiver and amendment agreement with respect to the Facility Agreement, under which it was agreed that our payment obligations under the Facility Agreement due on or prior to September 30, 2023 may be postponed until November 2, 2023, in consideration for payment of a waiver fee in a total amount of $1.5 million. We paid the waiver fee on November 11, 2023 along with the amount that was initially due on November 2, 2023.

On January 29, 2024, the parties to the Facility Agreement entered into a payoff and full satisfaction of secured obligations letter, or the Payoff Letter. Under the terms of the Payoff Letter, all amounts payable to the credit funds have been repaid to the credit funds, other than 50% of the "phantom warrant," which remains payable pursuant to the provisions of the Facility Agreement. Upon the consummation of our initial public offering in June 2024, the parties to the Facility Agreement, were entitled to receive, at their election, either $1.5 million or 88,253 ordinary shares, based upon an initial public offering price of $17.00 per share. In July 2024, the parties to the Facility Agreement elected to receive $1.5 million, which, when paid in full, will satisfy the remaining 50% of the "phantom warrant." In August 2024 and November 2024, we paid $0.75 million and $0.56 million, respectively, of the "phantom warrant" and the remaining balance of $0.19 million was paid in January 2025.

***Paycheck Protection Program Loan***

In May 2020, we entered into a bank loan in the amount of $0.5 million under an Israeli government established state-guaranteed loan plan for the financial support of businesses following the outbreak of the COVID-19 pandemic. The loan has a maturity date of May 20, 2025 and bears annual interest of prime plus 1.5% that is payable by us beginning from the second year of the loan, which has commenced prior to the date of this Form 6-K.

***Completion of our Initial Public Offering***

 ****

On June 7, 2024, we closed our initial public offering of 4,411,765 ordinary shares at a public offering price of $17.00 per ordinary share, for aggregate gross proceeds of $75,000,000, prior to deducting underwriting discounts and other offering expenses.

Our ordinary shares began trading on the Nasdaq Global Market under the ticker symbol "GAUZ" on June 6, 2024.

**Cash Flows**

 ****

***Six Months Ended June 30, 2025 Compared to Six Months Ended June 30, 2024***

The table below shows a summary of our cash flows for the periods indicated:

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br> June 30,** | **Six Months Ended<br> June 30,** |
| | **2025** | **2024** |
| <br>***(in thousands of USD)*** | **(USD)** | **(USD)** |
| **Cash at beginning of the period** | 5734 | 4705 |
| Net cash used in operating activities | (3870) | (15663) |
| Net cash used in investing activities | (3648) | (4218) |
| Net cash provided by (used in) financing activities | 2928 | 78974 |
| **Net decrease in cash and cash equivalents** | (4590) | 59093 |
| **Translation adjustments on cash and cash equivalents and restricted cash** | 221 | (13) |
| **Cash at the end of the period** | 1365 | 63785 |

---

 

*Net cash used in operating activities*

Net cash used in operating activities decreased by approximately $11.8 million, or (75.3)%, to approximately $3.9 million for the six months ended June 30, 2025, compared to $15.7 million for the six months ended June 30, 2024. The decrease resulted from an increase in accounts receivable of $11.0 million and an increase in trade payables of $2.5 million.

 

*Net cash used in investing activities*

Net cash used in investing activities decreased by $0.6, or (13.5)%, to approximately $3.6 million for the six months ended June 30, 2025, compared to approximately $4.2 million for the six months ended June 30, 2024. This increase was mainly due to purchases of property, plant, and equipment.

 

*Net cash used in financing activities*

Net cash provided by (used in) financing activities decreased by $76.0 million, or (96.3)%, to approximately $3.0 million for the six months ended June 30, 2025, compared to $79.0 million for the six months ended June 30, 2024. This decrease was mainly due to decrease in proceeds from initial public offering, net of offering costs in the amount of $66.5 million, decrease in factoring loans in the amount of $4.2 million, decrease in proceeds from the issuance of convertible loan agreement in the amount of $11.8 million, decrease of long-term debt in the amount of $4.5 million, offset by increase in proceeds from bank borrowings in the amount of $9.9 million and decrease in settlement of phantom warrants in the amount of $1.3 million.

**Critical Accounting Estimates**

We prepare our consolidated financial statements in accordance with U.S. GAAP. The preparation of these consolidated financial statements requires us to make estimates, assumptions and judgments that can significantly impact the amounts we report as assets, liabilities, revenue, costs and expenses and the related disclosures. We base our estimates on historical experience and other assumptions that we believe are reasonable under the circumstances. Our actual results could differ significantly from these estimates under different assumptions and conditions.

While our significant accounting policies are described in more detail in the notes to our unaudited interim consolidated financial statements appearing elsewhere in this Form 6-K, we believe the following accounting policies used in the preparation of our unaudited interim consolidated financial statements require the most significant judgments and estimates. Please see Note 2 to our unaudited interim consolidated financial statements appearing elsewhere in this Form 6-K for additional information.

*Share-Based Compensation*

We recognize the cost of share-based awards granted to employees and directors based on the estimated grant-date fair value of the awards. We elected to recognize share-based compensation costs on a straight-line method for awards. Forfeitures are accounted for as they occur. The fair value of each option award is estimated on the grant date using the Black-Scholes option pricing model. The application of the Black-Scholes model utilizes significant assumptions, including the underlying share price and volatility. Significant judgment is required in determining the expected volatility of our ordinary shares. Due to the limited history of trading of our ordinary shares, we determined expected volatility based on a peer group of publicly traded companies. Increases (decreases) in the assumptions result in a directionally similar impact to the fair value of the option award.

*Derivative Warrant Liabilities*

 

The Company analyses warrants issued to determine whether they meet the classification as liabilities or equity under US GAAP. Derivative warrant liabilities are adjusted to reflect fair value at each reporting period, with any increase or decrease in the fair value recorded as finance expenses (income) in the statement of comprehensive loss. The Company uses a fair valuation specialist to estimate the value of these instruments using numerous iterations using the Black–Scholes option price model.

The key assumptions used in the models are the expected future volatility in the price of the Company's shares, the expected life of the warrants and the probability of a future down-round adjustment event.

 

*Goodwill Impairment*

We perform an impairment test annually and whenever events or changes in circumstances indicate that the carrying amount of a reporting unit may not be recoverable. When tested for impairment, we estimate the fair values of our reporting units using a discounted cash flow model which utilizes Level 3 unobservable inputs. Key estimates include revenue growth rates and operating margins, terminal growth rates and discount rates. The discount rate used is based on the WACC, adjusted for the relevant risk associated with the country- and business-specific characteristics of each reporting unit. See note 2l to our 2024 Annual report.

**Quantitative and Qualitative Disclosures About Market Risk**

We are exposed to a variety of financial risks, which result from our financing, operating and investing activities. The objective of financial risk management is to contain, where appropriate, exposures in these financial risks to limit any negative impact on our financial performance and position. Our main financial instruments are our cash and other receivables, trade and other payables. The main purpose of these financial instruments is to raise financing for our operations. We actively measure, monitor and manage our financial risk exposures by various functions pursuant to the segregation of duties and principals. The risks arising from our financial instruments are mainly credit risk and currency risk. The risk management policies employed by us to manage these risks are discussed below.

***Credit risk***

Credit risk arises when a failure by counterparties to discharge their obligations could reduce the amount of future cash inflows from financial assets on hand at the balance sheet date. We closely monitor the activities of our counterparties and control the access to our intellectual property which enables us to ensure the prompt collection. Our main financial assets are cash as well as trade receivables and other receivables and represent our maximum exposure to credit risk in connection with our financial assets. Wherever possible and commercially practical, we hold cash with major financial institutions in Israel.

***Currency risk***

Currency risk is the risk that the value of financial instruments will fluctuate due to changes in foreign exchange rates. Currency risk arises when future commercial transactions and recognized assets and liabilities are denominated in a currency that is not our functional currency. We are exposed to foreign exchange risk arising from currency exposure primarily with respect to NIS, as the majority of our expenses are denominated in NIS. As most of our revenues are USD derived, the USD is our functional currency. Our current policy is not to enter into any currency hedging transactions.

***Liquidity risks***

Liquidity risk is the risk that arises when the maturity of assets and the maturity of liabilities do not match. An unmatched position potentially enhances profitability, but it can also increase the risk of loss. We have procedures to minimize such loss by maintaining sufficient cash and other highly liquid current assets and by having available an adequate amount of committed credit facilities. As of June 30, 2025 and 2024, we had accumulated losses of approximately $246.5 million and $208.2 million, respectively.

***One Big Beautiful Bill Act***

On July 4, 2025, the United States enacted tax reform legislation through the One Big Beautiful Bill Act, which changes existing U.S. tax laws, including extending or making permanent certain provisions of the Tax Cuts and Jobs Act, repealing certain clean energy initiatives, in addition to other changes. We are still in the process of evaluating the impact of this new legislation to provision for income taxes, deferred tax assets, deferred tax liabilities, and to income taxes payable in the period of enactment and will continue to assess the impact the new legislation will have on the consolidated financial statements.

***Emerging Growth Company Status***

We qualify as an "emerging growth company," as defined in the U.S. Jumpstart Our Business Startups Act of 2012, or JOBS Act, and we may take advantage of certain exemptions, including exemptions from various reporting requirements that are otherwise applicable to public traded entities that do not qualify as emerging growth companies. These exemptions include:

● not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, or the Sarbanes-Oxley Act; and

● not being required to comply with any requirement that may be adopted by the Public Company Accounting Oversight Board, or PCAOB, regarding mandatory audit firm rotation or a supplement to the auditor's report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis).

Section 107 of the JOBS Act also provides that an emerging growth company can take advantage of the extended transition period provided in Section 13(a) of the Securities Exchange Act of 1934, as amended, or the Exchange Act, for complying with new or revised accounting standards. This means that an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have elected to take advantage of the extended transition period to comply with new or revised accounting standards and to adopt certain of the reduced disclosure requirements available to emerging growth companies. As a result of the accounting standards election, we will not be subject to the same implementation timing for new or revised accounting standards as other public companies that are not emerging growth companies which may make comparison of our financial statements to those of other public companies more difficult. In addition, the information that we provide in the 2024 Annual Report and this Form 6-K may be different than the information you may receive from other public companies in which you hold equity interests.

We will remain an emerging growth company until the earliest of: (i) the last day of the first fiscal year in which our annual gross revenues exceed $1.235 billion; (ii) the last day of the fiscal year following the fifth anniversary of the date of our initial public offering (i.e., December 31, 2029); (iii) the date that we become a "large accelerated filer" as defined in Rule 12b-2 under the Exchange Act, which would occur if the aggregate worldwide market value of our ordinary shares, including ordinary shares represented by warrants, held by non-affiliates is at least $700 million as of the last business day of our most recently completed second fiscal quarter; or (iv) the date on which we have issued more than $1.0 billion in non-convertible debt securities during any three-year period.

**Risk Factors**

Except as otherwise disclosed in our other filings made with the SEC on or prior to the date of this Form 6-K, there have been no material changes to the risk factors previously disclosed in the 2024 Annual Report.