Exhibit 99.7

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On August 4, 2022, Ondas Holdings, Inc. (the “Company”) entered into a Plan of Merger and Equity Purchase Agreement (the “Agreement”) with Airobotics Ltd., an Israeli publicly traded company limited by shares.

Airobotics Ltd collects, analyses, and accesses information automatically using a UAV (“unmanned aerial vehicle” — multi-motor drone). Airobotics Ltd has developed systems that include data collection and data processing for valuable insights for customers, in an automated process, which does not require human contact and without human intervention, and provides its customers with end-to-end service, which enables the extraction of value from data collected from the airspace using an automated UAV, automatically, quickly, safely, and efficiently.

Pursuant to the Agreement, in exchange for every share of stock, warrant or option to purchase stock held by Airobotics Stockholders, Airobotics Ltd. Stockholders received 0.16806 shares of the Company’s stock, which included (i) 2,824,995 shares of the Company’s common stock; (ii) options exercisable for 1,087,706 shares issued under the Company’s incentive stock plan, of which 661,428 shares are vested; (iii) warrants exercisable for 588,430 shares of the Company’s common stock. Also, on September 20, 2022, the Company and Airobotics Ltd. entered into a Credit and Guaranty Agreement pursuant to which the Company has agreed to make a revolving loan available to Airobotics Ltd., commencing from October 3, 2022, in a principal amount of up to $1,500 thousand (the “Bridge Loan”). Amounts borrowed may be prepaid without penalty and reborrowed. The loan will accrue interest at a rate of 6% per annum and matures on the earlier to occur of February 1, 2023 and the termination of the Merger Agreement as a result of a breach or violation thereof by Airobotics Ltd. The Bridge Loan is secured by substantially all of the assets of Airobotics Ltd. In addition, Airobotics Inc., a subsidiary of Airobotics Ltd, has guaranteed its obligations under the Bridge Loan.

The following unaudited pro forma condensed combined financial statements are based on the Company’s audited and unaudited interim historical consolidated financial statements and Airobotics Ltd.’s audited historical and unaudited interim financial statements as adjusted to give effect to the Company’s acquisition of Airobotics Ltd. The unaudited pro forma condensed combined balance sheet as of June 30, 2022 gives effect to these transactions as if they occurred on June 30, 2022. The unaudited pro forma condensed combined statements of operations for the twelve months ended December 31, 2021 and the six months ended June 30, 2022 give effect to these transactions as if they occurred on January 1, 2021.

The unaudited pro forma condensed combined financial statements should be read together with the Company’s audited historical financial statements, which are included in the Company’s most recent Annual Report on Form 10-K, which was filed with the Securities and Exchange Commission on March 22, 2022, and the most recent Quarterly Report on Form 10-Q, which was filed with the Securities and Exchange Commission on August 9, 2022, and Airobotics Ltd.’s audited historical financial statements as of and for the year ended December 31, 2021 and unaudited financial statements as of and for the six months ended June 30, 2022 included in this report.

The unaudited pro forma combined financial information is provided for informational purpose only and is not intended to represent or be indicative of the consolidated results of operations or financial position that the Company would have reported had the Airobotics Ltd transaction closed on the dates indicated and should not be taken as representative of our future consolidated results of operations or financial position.

The pro forma adjustments related to the Agreement are described in the notes to the unaudited pro forma combined financial information and principally include the following:

        Pro forma adjustment to eliminate the Airobotics Ltd liabilities and owners’ equity not acquired.

        Pro forma adjustment to record the merger of the Company and Airobotics Ltd.

The adjustments to fair value and the other estimates reflected in the accompanying unaudited pro forma condensed consolidated financial statements may be materially different from those reflected in the combined company’s consolidated financial statements subsequent to the merger. In addition, the unaudited pro forma condensed combined financial statements do not purport to project the future financial position or results of operations of the combined companies. Reclassifications and adjustments may be required if changes to Airobotics Ltd.’s financial presentation are needed to conform Airobotics Ltd.’s accounting policies to the accounting policies of Ondas Holdings, Inc.

These unaudited pro forma condensed combined financial statements do not give effect to any anticipated synergies, operating efficiencies or cost savings that may be associated with the Agreement. These financial statements also do not include any integration costs the companies may incur related to the Transactions as part of combining the operations of the companies.

1

ONDAS HOLDINGS INC.
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS
(
In thousands, except par value)

As of June 30, 2022
(Unaudited)

 



Ondas
Holdings Inc.

 

Airobotics
Ltd.
under
IFRS

 

Adjustments to GAAP and Reclassifications

 

Transaction
Accounting
Adjustments

 




Notes

 



Pro Forma
Consolidated

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Cash and cash equivalents

 

$

28,014

 

 

$

2,849

 

 

$

 

 

$

(1,500

)

 

C

 

$

29,363

 

Restricted cash

 

 

 

 

 

57

 

 

 

 

 

 

 

     

 

57

 

Accounts receivable, net

 

 

265

 

 

 

356

 

 

 

 

 

 

 

     

 

621

 

Inventory, net

 

 

1,270

 

 

 

1,126

 

 

 

84

 

 

 

 

 

1

 

 

2,480

 

Other accounts receivable

 

 

 

 

 

307

 

 

 

(307

)

 

 

 

 

10

 

 

 

Other current assets

 

 

1,460

 

 

 

 

 

 

307

 

 

 

 

 

10

 

 

1,767

 

Total current assets

 

 

31,009

 

 

 

4,695

 

 

 

84

 

 

 

(1,500

)

     

 

34,288

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Long-term Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Property and equipment, net

 

 

3,518

 

 

 

2,772

 

 

 

 

 

 

 

     

 

6,290

 

Intangible assets, net

 

 

30,205

 

 

 

15

 

 

 

 

 

 

3,931

 

 

A

 

 

34,151

 

Goodwill

 

 

45,027

 

 

 

 

 

 

 

 

 

7,863

 

 

A

 

 

52,890

 

Lease deposits

 

 

218

 

 

 

 

 

 

 

 

 

 

     

 

218

 

Long-term equity investment

 

 

500

 

 

 

 

 

 

 

 

 

 

     

 

500

 

Right-of-use-assets

 

 

 

 

 

508

 

 

 

(508

)

 

 

 

 

10

 

 

 

Operating lease right of use assets

 

 

3,443

 

 

 

 

 

 

508

 

 

 

 

 

10

 

 

3,951

 

Long-term deposits

 

 

 

 

 

46

 

 

 

 

 

 

 

     

 

46

 

Total long-term assets

 

 

82,911

 

 

 

3,341

 

 

 

 

 

 

11,794

 

     

 

98,046

 

Total assets

 

$

113,920

 

 

$

8,036

 

 

$

84

 

 

$

10,294

 

     

$

132,334

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Accounts payable

 

$

2,376

 

 

$

85

 

 

$

 

 

$

 

     

$

2,461

 

Lease liability

 

 

 

 

 

309

 

 

 

(309

)

 

 

 

 

11

 

 

 

Operating lease liabilities

 

 

812

 

 

 

 

 

 

309

 

 

 

 

 

11

 

 

1,121

 

Loan from related party

 

 

 

 

 

1,043

 

 

 

 

 

 

 

     

 

1,043

 

Accrued transaction costs

 

 

 

 

 

 

 

 

 

 

 

1,701

 

 

B

 

 

1,701

 

Other payables

 

 

 

 

 

1,281

 

 

 

(1,281

)

 

 

 

 

11

 

 

 

Accrued expenses and other current liabilities

 

 

1,812

 

 

 

 

 

 

1,281

 

 

 

 

 

11

 

 

3,093

 

Government grant liability

 

 

 

 

 

78

 

 

 

(78

)

 

 

 

 

2

 

 

 

Deferred revenue – current

 

 

200

 

 

 

 

 

 

 

 

 

 

     

 

200

 

Total current liabilities

 

 

5,200

 

 

 

2,796

 

 

 

(78

)

 

 

1,701

 

     

 

9,619

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Long-Term Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Notes payable, net of current portion

 

 

300

 

 

 

 

 

 

 

 

 

 

     

 

300

 

Government grant liability, net of current
portion

 

 

 

 

 

1,528

 

 

 

78

 

 

 

 

 

2

 

 

1,606

 

Accrued interest

 

 

38

 

 

 

 

 

 

 

 

 

 

     

 

38

 

Lease liability, net of current portion

 

 

 

 

 

223

 

 

 

(223

)

 

 

 

 

11

 

 

 

Operating lease liabilities – net of current portion

 

 

2,685

 

 

 

 

 

 

223

 

 

 

 

 

11

 

 

2,908

 

Total long-term liabilities

 

 

3,023

 

 

 

1,751

 

 

 

78

 

 

 

 

     

 

4,852

 

Total liabilities

 

 

8,223

 

 

 

4,547

 

 

 

 

 

 

1,701

 

     

 

14,471

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Common stock – par value $0.0001

 

 

4

 

 

 

 

 

 

 

 

 

 

     

 

4

 

Ordinary share capital

 

 

 

 

 

52

 

 

 

 

 

 

(52

)

 

D

 

 

 

Share premium and reserves

 

 

 

 

 

150,331

 

 

 

 

 

 

(150,331

)

 

D

 

 

 

Additional paid in capital

 

 

207,368

 

 

 

 

 

 

 

 

 

13,867

 

 

C

 

 

221,235

 

Foreign currency translation reserve

 

 

 

 

 

(2

)

 

 

 

 

 

2

 

 

D

 

 

 

Accumulated deficit

 

 

(101,675

)

 

 

(146,892

)

 

 

84

 

 

 

145,107

 

 

1, B, D

 

 

(103,376

)

Total stockholders’ equity

 

 

105,697

 

 

 

3,489

 

 

 

84

 

 

 

8,593

 

     

 

117,863

 

Total liabilities and stockholders’ equity

 

$

113,920

 

 

$

8,036

 

 

$

84

 

 

$

10,294

 

     

$

132,334

 

2

ONDAS HOLDINGS INC.
PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share amounts, and per share amounts)

For the Six Months Ended June 30, 2022

(Unaudited)

 

Ondas
Holdings Inc.

 

Airobotics
Ltd.
under
IFRS

 

Adjustments to
GAAP
and Reclassifications

 

Transaction
Accounting
Adjustments

 

Notes

 

Pro Forma
Consolidated

Revenues, net

 

$

1,014

 

 

$

544

 

 

$

 

 

$

 

     

$

1,558

 

Cost of goods sold

 

 

573

 

 

 

1,299

 

 

 

218

 

 

 

 

 

1, 4

 

 

2,090

 

Gross profit (loss)

 

 

441

 

 

 

(755

)

 

 

(218

)

 

 

 

     

 

(532

)

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

 

 

 

General and administration

 

 

11,615

 

 

 

1,646

 

 

 

54

 

 

 

197

 

 

3, A

 

 

13,512

 

Sales and marketing

 

 

1,413

 

 

 

1,104

 

 

 

 

 

 

 

     

 

2,517

 

Research and development

 

 

8,778

 

 

 

2,103

 

 

 

 

 

 

 

     

 

10,881

 

Other expense (income)

 

 

 

 

 

287

 

 

 

(287

)

 

 

 

 

10

 

 

 

Total operating expenses (income)

 

 

21,806

 

 

 

5,140

 

 

 

(233

)

 

 

197

 

     

 

26,910