(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
| Exhibit No. | Description | |||||||
| 99.1 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
| SADOT GROUP INC. | ||||||||
| By: | /s/ Michael Roper | |||||||
| Name: | Michael Roper | |||||||
| Title: | Chief Executive Officer | |||||||
Date: August 13, 2024 | ||||||||

| June 30, 2024 | December 31, 2023 | ||||||||||
| $’000 | $’000 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash | 9,956 | 1,354 | |||||||||
Accounts receivable, net of allowance for doubtful accounts of $0.3 million and $0.2 million as of June 30, 2024 and December 31, 2023, respectively | 24,907 | 52,920 | |||||||||
| Inventory | 2,528 | 2,561 | |||||||||
| Assets held for sale | 6,335 | — | |||||||||
| Other current assets | 110,004 | 56,016 | |||||||||
| Total current assets | 153,730 | 112,851 | |||||||||
| Right to use assets | 142 | 1,284 | |||||||||
| Property and equipment, net | 11,888 | 12,883 | |||||||||
| Goodwill | — | 1,798 | |||||||||
| Intangible assets, net | — | 2,833 | |||||||||
| Other non-current assets | 14 | 46,442 | |||||||||
| Total assets | 165,774 | 178,091 | |||||||||
| LIABILITIES AND EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable and accrued expenses | 30,548 | 50,167 | |||||||||
Notes payable, current, net of discount of $0.1 million and $0.2 million as of June 30, 2024 and December 31, 2023, respectively | 3,708 | 6,531 | |||||||||
| Operating lease liability, current | 21 | 385 | |||||||||
| Deferred revenue, current | 7,932 | 1,229 | |||||||||
| Liabilities held for sale | 3,111 | — | |||||||||
| Other current liabilities | 92,278 | 46,270 | |||||||||
| Total current liabilities | 137,598 | 104,582 | |||||||||
| Contract liability, non-current | — | 46,048 | |||||||||
| Notes payable, non-current | — | 622 | |||||||||
| Operating lease liability, non-current | 123 | 1,027 | |||||||||
| Deferred revenue, non-current | — | 1,555 | |||||||||
| Total liabilities | 137,721 | 153,834 | |||||||||
| Equity: | |||||||||||
Common stock, $0.0001 par value, 200 million shares authorized, 45,965,155 and 40,464,720 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively | 5 | 4 | |||||||||
| Additional paid-in capital | 109,962 | 107,988 | |||||||||
| Accumulated deficit | (85,075) | (87,179) | |||||||||
| Accumulated other comprehensive (loss) / income | (175) | 8 | |||||||||
| Total Sadot Group Inc. shareholders' equity | 24,717 | 20,821 | |||||||||
| Non-controlling interest | 3,336 | 3,436 | |||||||||
| Total stockholders’ equity | 28,053 | 24,257 | |||||||||
| Total liabilities and stockholders’ equity | 165,774 | 178,091 | |||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $’000 | $’000 | $’000 | $’000 | ||||||||||||||||||||
| Commodity sales | 173,293 | 157,559 | 279,800 | 367,925 | |||||||||||||||||||
| Company restaurant sales, net of discounts | 992 | 2,487 | 2,149 | 4,788 | |||||||||||||||||||
| Franchise royalties and fees | 741 | 238 | 997 | 522 | |||||||||||||||||||
| Franchise advertising fund contributions | 13 | 20 | 28 | 36 | |||||||||||||||||||
| Other revenues | — | 13 | — | 13 | |||||||||||||||||||
| Cost of goods sold | (172,527) | (157,239) | (280,804) | (365,535) | |||||||||||||||||||
| Gross profit | 2,512 | 3,078 | 2,170 | 7,749 | |||||||||||||||||||
| Depreciation and amortization expenses | (92) | (441) | (372) | (1,074) | |||||||||||||||||||
| Franchise advertising fund expenses | (13) | (20) | (28) | (36) | |||||||||||||||||||
| Pre-opening expenses | — | — | — | (36) | |||||||||||||||||||
| Post-closing expenses | (10) | (19) | (29) | (113) | |||||||||||||||||||
| Stock-based expenses | (1,921) | (1,175) | (2,717) | (4,593) | |||||||||||||||||||
| Sales, general and administrative expenses | (2,429) | (1,783) | (4,524) | (3,864) | |||||||||||||||||||
| Loss from operations | (1,953) | (360) | (5,500) | (1,967) | |||||||||||||||||||
| Other income | 19 | 251 | 19 | 251 | |||||||||||||||||||
| Interest expense | (761) | (22) | (1,251) | (19) | |||||||||||||||||||
| Change in fair value of stock-based compensation | 1,214 | 324 | 1,691 | 865 | |||||||||||||||||||
| Gain on fair value remeasurement | 3,275 | — | 6,534 | — | |||||||||||||||||||
| Gain on sale of trading securities | 528 | — | 518 | — | |||||||||||||||||||
| Income / (Loss) Before Income Tax | 2,322 | 193 | 2,011 | (870) | |||||||||||||||||||
| Income tax expense | (5) | (3) | (7) | (6) | |||||||||||||||||||
| Net income / (loss) | 2,317 | 190 | 2,004 | (876) | |||||||||||||||||||
| Net loss attributable to non-controlling interest | 52 | — | 100 | — | |||||||||||||||||||
| Net income / (loss) attributable to Sadot Group Inc. | 2,369 | 190 | 2,104 | (876) | |||||||||||||||||||
| Net Income / (Loss) Per Share attributable to Sadot Group Inc.: | |||||||||||||||||||||||
| Basic | 0.05 | 0.01 | 0.05 | (0.03) | |||||||||||||||||||
| Diluted | 0.05 | 0.01 | 0.04 | (0.03) | |||||||||||||||||||
| Weighted-Average # of Common Shares Outstanding: | |||||||||||||||||||||||
| Basic | 44,234,315 | 33,362,887 | 43,058,217 | 31,407,362 | |||||||||||||||||||
| Diluted | 50,092,282 | 33,567,719 | 48,987,759 | 31,407,362 | |||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| $’000 | $’000 | $’000 | $’000 | |||||||||||||||||
| Net income / (loss) | 2,317 | 190 | 2,004 | (876) | ||||||||||||||||
| Other comprehensive income / (loss) | ||||||||||||||||||||
| Foreign exchange translation adjustment | 3 | — | 3 | — | ||||||||||||||||
| Unrealized loss, net of income tax | (126) | — | (186) | — | ||||||||||||||||
| Total other comprehensive loss | (123) | — | (183) | — | ||||||||||||||||
| Total comprehensive income / (loss) | 2,194 | 190 | 1,821 | (876) | ||||||||||||||||
| Comprehensive income attributable to non-controlling interest | 52 | — | 100 | — | ||||||||||||||||
| Total Comprehensive income / (loss) attributable to Sadot Group Inc. | 2,246 | 190 | 1,921 | (876) | ||||||||||||||||
| Six Months Ended June 30, | |||||||||||
| 2024 | 2023 | ||||||||||
| $’000 | $’000 | ||||||||||
| Cash Flows from Operating Activities | |||||||||||
| Net income / (loss) | 2,004 | (876) | |||||||||
| Adjustments to reconcile net income / (loss) to net cash used in operating activities: | |||||||||||
| Depreciation and amortization | 372 | 1,074 | |||||||||
| Stock-based expenses | 2,717 | 4,593 | |||||||||
| Change in fair value of compensation | (1,691) | (865) | |||||||||
| Unrealized loss, net of income tax | (186) | — | |||||||||
| Foreign exchange translation adjustment | 3 | — | |||||||||
| Loss on disposal of assets | 188 | 53 | |||||||||
| Bad debt expense | — | 34 | |||||||||
| Transfer to assets held for sale | (198) | — | |||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable, net | 27,876 | (47,401) | |||||||||
| Inventory | (78) | (9) | |||||||||
| Other current assets | (53,473) | (1) | |||||||||
| Other non-current assets | 46,375 | — | |||||||||
| Accounts payable and accrued expenses | (19,166) | 39,166 | |||||||||
| Other current liabilities | 46,241 | 22 | |||||||||
| Contract liability, non-current | (46,048) | — | |||||||||
| Operating right to use assets and lease liabilities, net | (68) | (21) | |||||||||
| Deferred revenue | 6,175 | 17 | |||||||||
| Total adjustments | 9,039 | (3,338) | |||||||||
| Net cash provided by (used in) operating activities | 11,043 | (4,214) | |||||||||
| Cash Flows from Investing Activities | |||||||||||
| Deposit on farmland | (672) | (3,888) | |||||||||
| Purchases of property and equipment | (31) | (247) | |||||||||
| Disposal of property and equipment | 57 | 110 | |||||||||
| Net cash used in investing activities | (646) | (4,025) | |||||||||
| Cash Flows from Financing Activities | |||||||||||
| Proceeds from notes payable | 3,580 | 3,500 | |||||||||
| Repayments of notes payable | (5,375) | (69) | |||||||||
| Net cash (used in) provided by financing activities | (1,795) | 3,431 | |||||||||
| Net Increase (Decrease) in Cash | 8,602 | (4,808) | |||||||||
| Cash – beginning of period | 1,354 | 9,898 | |||||||||
| Cash – end of period | 9,956 | 5,090 | |||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| $’000 | $’000 | $’000 | $’000 | ||||||||||||||||||||
| Net income / (loss) | 2,317 | 190 | 2,004 | (876) | |||||||||||||||||||
| Adjustments to EBITDA: | |||||||||||||||||||||||
| Depreciation and amortization expenses | 92 | 441 | 372 | 1,074 | |||||||||||||||||||
| Interest (income) / expense, net | 761 | 22 | 1,251 | 19 | |||||||||||||||||||
| Income tax expense | 5 | 3 | 7 | 6 | |||||||||||||||||||
| EBITDA | 3,175 | 656 | 3,634 | 223 | |||||||||||||||||||
| Adjustments to Adjusted EBITDA: | |||||||||||||||||||||||
| Other income | (19) | (251) | (19) | (251) | |||||||||||||||||||
| Change in fair value of stock-based compensation | (1,214) | (324) | (1,691) | (865) | |||||||||||||||||||
| Gain on fair value remeasurement | (3,275) | — | (6,534) | — | |||||||||||||||||||
| Stock-based expenses | 1,921 | 1,175 | 2,717 | 4,593 | |||||||||||||||||||
| Gain on sale of trading securities | (528) | — | (518) | — | |||||||||||||||||||
| Adjusted EBITDA | 60 | 1,256 | (2,411) | 3,700 | |||||||||||||||||||
| Adjusted EBITDA attributable to non-controlling interest | 52 | — | 100 | — | |||||||||||||||||||
| Adjusted EBITDA attributable to Sadot Group Inc. | 112 | 1,256 | (2,311) | 3,700 | |||||||||||||||||||
| Gross Profit | 2,512 | 3,078 | 2,170 | 7,749 | |||||||||||||||||||
| Gross Profit attributable to Sadot Group Inc. | 2,564 | 3,078 | 2,270 | 7,749 | |||||||||||||||||||
| Net income / (loss) margin attributable to Sadot Group Inc. | 1.3 | % | 0.1 | % | 0.7 | % | (0.2) | % | |||||||||||||||
| Adjusted EBITDA margin attributable to Sadot Group Inc. | 0.1 | % | 0.8 | % | (0.8) | % | 1.0 | % | |||||||||||||||