Quarterlytics / Healthcare / Biotechnology / Orgenesis

Orgenesis

orgs · NASDAQ Healthcare
Claim this profile
Ticker orgs
Exchange NASDAQ
Sector Healthcare
Industry Biotechnology
Employees 201-500
← All annual reports
FY2016 Annual Report · Orgenesis
Sign in to download
Loading PDF…
UNITED STATES 
SECURITIES AND EXCHANGE COMMISSION 
Washington, D.C. 20549

FORM 10-K

(Mark One)

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended:  November 30, 2016

or

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________________________ to __________________________

Commission file number 000-54329

ORGENESIS INC. 
(Exact name of registrant as specified in its charter)

Nevada
State or other jurisdiction
of incorporation or organization

98-0583166
(I.R.S. Employer
Identification No.)

20271 Goldenrod Lane, Germantown, MD 20876 
(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (480) 659-6404

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to section 12(g) of the Act:

Common Stock, par value $0.0001 per share 
(Title of class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. 
Yes [  ]    No [X]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. 
Yes [  ]    No [X]

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days.
Yes [X]    No [  ]

-0-

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12
months (or for such shorter period that the registrant was required to submit and post such files). 
Yes [X]    No [  ]

Indicate  by  check  mark  if  disclosure  of  delinquent  filers  pursuant  to  Item  405  of  Regulation  S-K  (§  229.405  of  this  chapter)  is  not
contained  herein,  and  will  not  be  contained,  to  the  best  of  registrant’s  knowledge,  in  definitive  proxy  or  information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [   ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company.  See  the  definitions  of  “large  accelerated  filer,”  “accelerated  filer”  and  “smaller  reporting  company”  in  Rule  12b-2  of  the
Exchange Act.

Large accelerated filer [  ]
Non-accelerated filer   [  ]
(Do not check if a smaller reporting company)

Accelerated filer [  ]
Smaller reporting company [X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes [  ]    No [X]

The  registrant  had  116,615,693  shares  of  common  stock  outstanding  as  of  February  28,  2017.  The  aggregate  market  value  of  the
common stock held by non-affiliates of the registrant as of February 27, 2017 was $60,098,916 as computed by reference to the closing
price of such common stock on OTCQB on such date.

DOCUMENTS INCORPORATED BY REFERENCE

The registrant intends to file a definitive proxy statement pursuant to Regulation 14A in connection with its 2017 Annual Meeting of
Stockholders  within  120  days  after  the  close  of  the  fiscal  year  covered  by  this  Form  10-K.  Portions  of  such  proxy  statement  are
incorporated by reference into Items 10, 11, 12, 13 and 14 of Part III of this report.

-1-

 
 
 
 
ORGENESIS INC. 
2016 FORM 10-K ANNUAL REPORT

TABLE OF CONTENTS

Page  

PART I
ITEM 1. BUSINESS
ITEM 1A. RISK FACTORS
ITEM 1B. UNRESOLVED STAFF COMMENTS
ITEM 2. PROPERTIES
ITEM 3. LEGAL PROCEEDINGS
ITEM 4. MINE SAFETY DISCLOSURES
PART II
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES
ITEM 6. SELECTED FINANCIAL DATA
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
ITEM 9A. CONTROLS AND PROCEDURES
ITEM 9B. OTHER INFORMATION
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
ITEM 11. EXECUTIVE COMPENSATION
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTORS INDEPENDENCE
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
ITEM 16. SUMMARY
SIGNATURES

-2-

4
19
39
40
40
40

41

41
42

51
51
51

51
52

54
54
54

54
54
55
55
56
57

 
 
 
FORWARD-LOOKING STATEMENTS

CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE PRIVATE 
SECURITIES LITIGATION REFORM ACT OF 1995

The following discussion should be read in conjunction with the financial statements and related notes contained elsewhere in this
Form  10-K.  Certain  statements  made  in  this  discussion  are  "forward-looking  statements"  within  the  meaning  of  The  Private  Securities
Litigation Reform Act of 1995. Forward-looking statements are projections in respect of future events or financial performance. In some
cases, you can identify forward-looking statements by terminology such as “may,” “should,” “expects,” “plans,” “anticipates,” “believes,”
“estimates,”  “predicts,”  “potential,”  or  “continue”  or  the  negative  of  these  terms  or  other  comparable  terminology.  Forward-looking
statements made in an annual report on Form 10-K include statements about our:

•  
•  

•  

•  

•  
•  

•  
•  
•  

•  

•  
•  

•  
•
•
•  
•  
•  

ability to continue as a going concern;
ability  to  obtain  sufficient  capital  or  strategic business  arrangements  to  maintain  our  operations  and  realize  our  business plan,
including our financial obligations under various strategic collaboration arrangements;
our  ability  to  develop  through  our  Israeli  subsidiary  to the  clinical  stage  a  new  technology  to  transdifferentiate  liver  cells  into
functional insulin-producing cells, thus enabling normal glucose regulated insulin secretion, via cell therapy;
our belief that one of our principal competitive advantages is our cell transdifferentiation technology being developed by our Israeli
subsidiary and being able to compete favorably and profitably as a CDMO in the regenerative medicine sector;
belief that our diabetes-related treatment seems to be safer than other options;
expectations regarding our Israeli subsidiary’s ability to obtain and maintain intellectual property protection for our technology and
therapies;
ability to commercialize products in light of the intellectual property rights of others;
ability to obtain funding necessary to start and complete such clinical trials;
belief that Diabetes Mellitus will be one of the most challenging health problems in the 21st century and will have staggering health,
societal and economic impact;
relationship  with  with  Tel  Hashomer  -  Medical  Research,  Infrastructure  and  Services  Ltd.  (“THM”)  and  the  risk  that  THM  may
cancel the License Agreement;
expenditures not resulting in commercially successful products;
ability to grow the business of MaSTherCell, which we acquired in our fiscal year 2015, as our principal Contract Development and
Manufacturing Organization (“CDMO”) business;
ability to fund the operational and capital requirements of our CDMO business and its global expansion
successful integration of our clinical and CDMO strategy;
ability to contract with third-party suppliers and manufacturers and their ability to perform adequately;
ability to attract and retain key scientific or management personnel and to expand our management team;
accuracy of estimates regarding expenses, future revenue, capital requirements, profitability, and needs for additional financing; and
extensive  industry  regulation,  and  how  that  will  continue to  have  a  significant  impact  on  our  business,  especially  our  product
development, manufacturing and distribution capabilities.

These statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risks in
the section entitled “Risk Factors” set forth in this Annual Report on Form 10-K for the year ended November 30, 2016, any of which may
cause our company’s or our industry’s actual results, levels of activity, performance or achievements to be materially different from any
future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. These risks may
cause  the  Company’s  or  its  industry’s  actual  results,  levels  of  activity  or  performance  to  be  materially  different  from  any  future  results,
levels of activity or performance expressed or implied by these forward looking statements.

Although  we  believe  that  the  expectations  reflected  in  the  forward-looking  statements  are  reasonable,  we  cannot  guarantee  future
results,  levels  of  activity  or  performance.  Moreover,  neither  we  nor  any  other  person  assumes  responsibility  for  the  accuracy  and
completeness of these forward-looking statements. The company is under no duty to update any forward-looking statements after the date
of this report to conform these statements to actual results.

-3-

ITEM 1. BUSINESS

Corporate Overview

PART I

Orgenesis  Inc.  is  among  the  first  of  a  new  breed  of  regenerative  therapy  companies  with  expertise  and  unique  experience  in  cell
therapy development and manufacturing. We are a fully-integrated biopharmaceutical company focused not only on developing our trans-
differentiation technologies for diabetes and vertically integrating manufacturing that can optimize our abilities to scale-up our technologies
for clinical trials and eventual commercialization, but also to apply our disciplined execution to emerging technologies of other cell therapy
markets  in  such  areas  as  cell-based  cancer  immunotherapies  and  neurodegenerative  diseases.  This  integrated  approach  supports  our
business philosophy of bringing to market significant life-improving medical treatments.

Our  cell  therapy  technology  for  diabetes  derives  from  published  work  of  Prof.  Sarah  Ferber,  our  Chief  Science  Officer  and  a
researcher at Tel Hashomer Medical Center, a leading medical hospital and research center in Israel (“THM”), who established a proof of
concept  that  demonstrates  the  capacity  to  induce  a  shift  in  the  developmental  fate  of  cells  from  the  liver  and  transdifferentiating
(converting)  them  into  “pancreatic  beta  cell-like”  insulin-producing  cells.  Furthermore,  those  cells  were  found  to  be  resistant  to
autoimmune attack and to produce insulin in a glucose-sensitive manner in relevant animal models. Our development activities with respect
to  cell-derived  and  related  therapies,  which  are  conducted  through  Orgenesis  Ltd.,  our  Israeli  subsidiary,  have,  to  date,  been  limited  to
laboratory and preclinical testing. Our development plan calls for conducting additional preclinical safety and efficacy studies with respect
to diabetes and other potential indications.

Our Belgian-based subsidiary, MaSTherCell SA, is a contract development manufacturing organization, or CDMO, specialized in
cell therapy development for advanced medicinal products. In the last decade, cell therapy and regenerative medicine products have gained
significant importance, particularly in the fields of ex-vivo gene therapy and immunotherapy. While academic and industrial research has
led scientific development in the sector, industrialization and manufacturing expertise remains insufficient. MaSTherCell plans to fill this
gap by providing two types of services to its customers: (i) process and assay development and optimization services and (ii) current Good
Manufacturing Practices (cGMP) contract manufacturing services. These services offer a double advantage to MaSTherCell's customers.
First, customers can continue allocating their financial and human resources on their product/therapy, while relying on a trusted partner for
their process development/production. Second, it allows customers to leverage MaSTherCell's expertise in cell therapy manufacturing and
all related aspects. As the industry continues to mature and a growing number of cell therapy companies approach commercialization, we
believe that MaSTherCell is well positioned to serve as an external manufacturing source for cell therapy companies.

In furtherance of our business strategy, we are leveraging the recognized expertise and experience in cell process development and
manufacturing of MaSTherCell, and our international joint ventures, to build a global and fully integrated bio-pharmaceutical company in
the  cell  therapy  development  and  manufacturing  area.  We  target  the  international  manufacturing  market  as  a  key  priority  through  joint-
venture  agreements  that  provide  development  capabilities,  along  with  manufacturing  facilities  and  experienced  staff.  All  of  these
capabilities offered to third-parties are mobilized for our internal development projects, allowing the Compamy to be in a position to bring
new products to the patients faster and at a fraction of the costs.

We need to raise significant capital in order to realize our business plan. See “Risk Factors”.

Cell Therapy and Regenerative Medicine Field

Regenerative  medicine  is  the  process  of  replacing  or  regenerating  human  cells,  tissues  or  organs  to  restore  normal  function.  Our

business model is focused on two of these areas – manufacturing and treating patients.

-4-

First, through our wholly-owned CDMO subsidiary, MaSTherCell, we have built a unique and fundamental base platform of know-
how and expertise for a multitude of cell types. MaSTherCell has strategically positioned us in the cell therapy market on multiple levels as
the  cell  therapy  industry  continues  to  evolve.  Our  goal  is  to  maintain  our  reputation  as  a  premier  service  provider  in  the  regenerative
medicine  industry  by  leveraging  the  experience  and  expertise  of  MaSTherCell  as  a  recognized  leader  of  cell  therapy  development  and
manufacturing.

Second,  on  our  clinical  development  side,  through  our  Israeli  subsidiary,  our  goal  is  to  advance  a  unique  cell-based  therapy,  the
Autologous Insulin Producing (“AIP”) cells, into clinical development. AIP cells utilize the technology of ‘cellular trans-differentiation’ to
transform  an  autologous  adult  liver  cell  into  a  fully  functional  and  physiologically  glucose-responsive  insulin  producing  cell.  Treatment
with AIP cells is expected to provide Type 1 Diabetes patients with long-term insulin independence. Because the AIP cells are autologous,
this benefit should be achieved and maintained without the need for concomitant immunosuppressive therapy.

Cell therapy is the prevention or treatment of human disease by the administration of cells that have been selected, multiplied and
manipulated outside the body (ex vivo). To date, the most common type of cell therapy has been the replacement of mature, functioning
cells through blood and platelet transfusions. Since the 1970s, first bone marrow and then blood and umbilical cord-derived stem cells have
been used to restore bone marrow, as well as blood and immune system cells damaged by chemotherapy and radiation used to treat many
cancers. These types of cell therapies are standard of practice world-wide and are typically reimbursed by insurance.

Within  the  field  of  cell  therapy,  research  and  development  using  stem  cells  to  treat  a  host  of  diseases  and  conditions  has  greatly
expanded. All living complex organisms start as a single cell that replicates, differentiates (matures) and perpetuates in an adult organism
throughout its lifetime. Stem cells (in either embryonic or adult forms) are primitive and undifferentiated cells that have the unique ability
to  transform  into  or  otherwise  affect  many  different  cells,  such  as  white  blood  cells,  nerve  cells  or  heart  muscle  cells.  Our  cell  therapy
development efforts do not use stem cells, but rather are focused on the use of fully mature, adult cells; for our purposes in the treatment of
diabetes, our cells are derived from the liver or other adult tissue and are transdifferentiated to become adult AIP cells.

There are two general classes of cell therapies: allogeneic and autologous. In allogeneic procedures, cells collected from a person
(the donor) are transplanted into, or used to develop a treatment for another patient (the recipient) with or without modification. In cases
where  the  donor  and  the  recipient  are  the  same  individual,  these  procedures  are  referred  to  as  “autologous”.  Our  treatment  for  diabetes
focuses on autologous cells that offer a low likelihood of rejection by the patient. We believe the long-term benefits of this treatment can
best be achieved with an autologous product.

Various cell therapies are in clinical development for an array of human diseases, including autoimmune, oncologic, neurologic and
orthopedic  diseases,  among  other  indications.  Orgenesis,  as  well  as  other  companies,  are  developing  cell  therapies  that  are  designed  to
address cancers, ischemic repair and immune modulation. While no assurances can be given regarding future medical developments, we
believe  that  the  field  of  cell  therapy  holds  the  promise  to  address  several  medical  conditions  and  minimize  or  ameliorate  the  pain  and
suffering from many common diseases and/or from the process of aging.

Diabetes  Mellitus  (DM),  or  simply  diabetes,  is  a  metabolic  disorder  usually  caused  by  a  combination  of  hereditary  and
environmental factors, and results in abnormally high blood sugar levels (hyperglycemia). Diabetes occurs as a result of impaired insulin
production by the pancreatic islet cells. The most common types of the disease are Type-1 Diabetes (T1D) and Type-2 Diabetes (T2D). In
T1D, the onset of the disease follows an autoimmune attack of β-cells that severely reduces β-cell mass. T1D usually has an early onset and
is  sometimes  also  called  juvenile  diabetes.  In  T2D,  the  pathogenesis  involves  insulin  resistance,  insulin  deficiency  and  enhanced
gluconeogenesis, while late progression stages eventually lead to β-cell failure and a significant reduction in β-cell function and mass. T2D
often  occurs  later  in  life  and  is  sometimes  called  adult  onset  diabetes.  Both  T1D  and  late-stage  T2D  result  in  marked  hypoinsulinemia,
reduction  in  β-cell  function  and  mass  and  lead  to  severe  secondary  complications,  such  as  myocardial  infarcts,  limb  amputations,
neuropathies  and  nephropathies  and  even  death.  In  both  cases,  patients  become  insulin-dependent,  requiring  either  multiple  insulin
injections per day or reliance on an insulin pump.

-5-

Diabetes  is  one  of  the  most  challenging  health  problems  in  the  21st  century,  incurring  staggering  health,  societal,  and  economic
impact. Diabetes is currently the fourth or fifth leading cause of death in most developed countries. Diabetic has been declared an epidemic
in many developing and newly industrialized nations.

Threats from Pancreas Islet Transplantation and Cell Therapies

For  some  patients  with  severe  and  difficult  to  control  diabetes  (hypoglycemic  unawareness),  islet  transplants  are  considered.
Pancreatic  islets  are  the  cells  in  the  pancreas  that  produce  insulin.  Scientists  use  enzymes  to  isolate  the  islets  from  the  pancreas  of  a
deceased donor. Because the islets are fragile, transplantation must occur soon after they are removed. Typically, a patient receives at least
10,000 islet “equivalents” per kilogram of body weight, extracted from pancreases obtained from different donors. Patients often require
two separate transplants to achieve insulin independence.

Transplants are often performed by an interventional radiologist, who uses x-rays and ultrasound to guide placement of a catheter - a
small plastic tube - through the upper abdomen and into the portal vein of the liver. The islets are then infused slowly through the catheter
into the liver. The patient receives a local anesthetic and a sedative. In some cases, a surgeon may perform the transplant through a small
incision, using general anesthesia.

Because the islets are obtained from cadavers that are unrelated to the patient, the patient needs to be treated with drugs that inhibit
the immune response so that the patient doesn’t reject the transplant. In the early days of islet transplantation, the drugs were so powerful
that  they  actually  were  toxic  to  the  islets;  improvements  in  the  procedure  are  widely  used  and  are  now  referred  to  as  the  Edomonton
Protocol.

Studies and Reports

Since  reporting  their  findings  in  the  June  2000  issue  of  the  New  England  Journal  of  Medicine,  researchers  at  the  University  of
Alberta in Edmonton, Canada, have continued to use and refine Edmonton Protocol to transplant pancreatic islets into selected patients with
T1D that is difficult to control.

In 2005, the researchers published 5-year follow-up results for 65 patients who received transplants at their center and reported that
about  10  percent  of  the  patients  remained  free  of  the  need  for  insulin  injections  at  5-year  follow-up.  Most  recipients  returned  to  using
insulin because the transplanted islets lost their ability to function over time, potentially due to the immune suppression protocol, which
prevents the immune rejection of the implanted cells. The researchers noted, however, that many transplant recipients were able to reduce
their need for insulin, achieve better glucose stability, and reduce problems with hypoglycemia, also called low blood sugar level.

In  its  2006  annual  report,  the  Collaborative  Islet  Transplant  Registry,  which  is  funded  by  the  National  Institute  of  Diabetes  and
Digestive and Kidney Diseases, presented data from 23 islet transplant programs on 225 patients who received islet transplants between
1999  and  2005. According  to  the  report,  nearly  two-thirds  of  recipients  achieved  “insulin  independence”  -  defined  as  being  able  to  stop
insulin injections for at least 14 days - during the year following transplantation. However, other data from the report showed that insulin
independence is difficult to maintain over time. Six months after their last infusion of islets, more than half of recipients were free of the
need  for  insulin  injections,  but  at  2-year  follow-up,  the  proportion  dropped  to  about  one-third  of  recipients.  The  report  described  other
benefits  of  islet  transplantation,  including  reduced  need  for  insulin  among  recipients  who  still  needed  insulin,  improved  blood  glucose
control, and greatly reduced risk of episodes of severe hypoglycemia.

-6-

In a 2006 report of the Immune Tolerance Network’s international islet transplantation study, researchers emphasized the value of
transplantation  in  reversing  a  condition  known  as  hypoglycemia  unawareness.  People  with  hypoglycemia  unawareness  are  vulnerable  to
dangerous episodes of severe hypoglycemia because they are not able to recognize that their blood glucose levels are too low. The study
showed that even partial islet function after transplant can eliminate hypoglycemia unawareness.

Pancreatic islet transplantation (cadaver donors) is an allogeneic transplant, and, as in all allogeneic transplantations, there is a risk
for graft rejection and patients must receive lifelong immune suppressants. Though this technology has shown good results clinically, there
are several setbacks, such as patients being sensitive to recurrent T1D autoimmune attacks and a shortage in tissues available for islet cells
transplantation.

-7-

Our Solution

We are developing and bringing to the clinical stage  a  technology  that  is  based  on  the  published  work  of  Prof.  Sarah  Ferber,  our
Chief Science Officer and a researcher at THM, demonstrated the capacity to induce a shift in the developmental fate of cells from the liver
into “pancreatic beta cell-like” insulin-producing cells. Furthermore, those cells were found to be resistant to the autoimmune attack and to
produce insulin in a glucose-sensitive manner.

The License Agreement

Our  cell  therapy  business  derives  from  a  licensing  agreement  entered  into  as  of  February  2,  2012  by  Orgenesis  Ltd.,  our  Israeli
subsidiary,  and  THM  pursuant  to  which  our  Israeli  subsidiary  was  granted  a  worldwide  royalty  bearing  and  exclusive  license  to  certain
information  regarding  a  molecular  and  cellular  approach  directed  at  converting  liver  cells  into  functional  insulin  producing  cells  as  a
treatment for diabetes (the “License Agreement”). By using therapeutic agents (i.e., PDX-1, and additional pancreatic transcription factors
in an adenovirus-vector) that efficiently convert a sub-population of liver cells into pancreatic islets phenotype and function, this approach
allows the diabetic patient to be the donor of his own therapeutic tissue. We believe that this provides major competitive advantage to the
cell transformation technology of our Israeli Subsidiary.

As consideration for the license, our Israeli subsidiary has agreed to pay the following to THM:

1)
2)
3)

4)

A royalty of 3.5% of net sales;
16% of all sublicensing fees received;
An annual license fee of $15,000, which commenced on January 1, 2012 and is due once every year thereafter (the “Annual Fee”).
The Annual Fee is non-refundable, but it shall be credited each year due,  against the royalty noted above, to the extent that such are
payable, during that year; and
Milestone payments as follows:

a)
b)
c)
d)
e)

$50,000 on the date of initiation of phase I clinical trials in human subjects;
$50,000 on the date of initiation of phase II clinical trials in human subjects;
$150,000 on the date of initiation of phase III clinical trials in human subjects;
$750,000 on the date of initiation of issuance of an approval for marketing of the first product by the FDA; and
$2,000,000, when worldwide net sales of products have reached the amount of $150,000,000 for the first time, (The “Sales
Milestone”).

As of November 30, 2016, our Israeli subsidiary has not reached any of these milestones.

In the event of an acquisition of all of the issued and outstanding share capital of the Israeli Subsidiary or of the Company and/or
consolidation of the Israeli Subsidiary or the Company into or with another corporation (“Exit”), under the License Agreement, THM is
entitled to elect, at its sole option, whether to receive from the Company a one-time payment based, as applicable, on the value at the time
of the Exit of either 5,563,809 shares of common stock of the Company or the value of 1,000 ordinary shares of the Israeli subsidiary at the
time of the Exit. If THM elects to receive the consideration as a result of an Exit, the royalty payments will cease.

If THM elects to not receive any consideration as a result of an Exit, THM is entitled under the License Agreement to continue to
receive all the rights and consideration it is entitled to pursuant to the License Agreement (including, without limitation, the exercise of the
rights  pursuant  to  future  Exit  events),  and  any  agreement  relating  to  an  Exit  event  shall  be  subject  to  the  surviving  entity’s  and/or  the
purchaser’s undertaking towards THM to perform all of the Israeli subsidiary's obligations pursuant to the License Agreement.

The Israeli subsidiary agreed to submit to THM a commercially reasonable plan which shall include all research and development
activities as required for the development and manufacture of the products, including preclinical and clinical activities until an FDA or any
other equivalent regulatory authority’s approval for marketing and including all regulatory procedures required to obtain such approval for
each product candidate (a “Development Plan”), within 18 months from the date of the License Agreement. Under the License agreement,
the Israeli Subsidiary undertook to develop, manufacture, sell and market the products pursuant to the milestones and time-frame schedule
specified in the Development Plan. The Israeli Subsidiary submitted the Development Plan in May 2014.

-8-

 
 
 
 
 
Under the License Agreement, THM  is entitled to terminate the License Agreement under certain conditions relating to a material
change in the business of  our  Israeli  subsidiary  or  a  breach  of any material obligation thereunder or to a bankruptcy event of our Israeli
subsidiary.  Under  certain  conditions,  our  Israeli  subsidiary  may  terminate  the  License Agreement  and  return  the  licensed  information  to
THM.

In May 2015, the Israeli Subsidiary entered into a research service agreement with the Licensor. According to the agreement, our
Israeli  Subsidiary  will  perform  a  study  at  the  facilities  and  use  the  equipment  and  personnel  of  the  Sheba  Medical  Center,  for  the
consideration  of  approximately  $110  thousand  for  a  year.  In  May  2016,  the  Israeli  Subsidiary  renewed  the  research  agreement  for  an
additional year with annual consideration of approximately $88 thousand.

Subject to raising the necessary funding, we intend to advance our cell therapy business by furthering this licensed technology to a
clinical  stage.  We  intend  to  devote  significant  resources  to  process  development  and  manufacturing  in  order  to  optimize  the  safety  and
efficacy of our future product candidates, as well as our cost of goods and time to market. Our goal is to carefully manage our fixed cost
structure, maximize optionality, and drive long-term cost of goods as low as possible. We believe that operating our own manufacturing
facility will provide the Company with enhanced control of material supply for both clinical trials and the commercial market, will enable
the more rapid implementation of process changes, and will allow for better long-term margins.

Toward this goal, we are working to advance a unique product that combines cell-based therapy and regenerative medicine, (AIP)
cells, into clinical development. AIP cells utilize the technology of ‘cellular trans-differentiation’ to transform an autologous adult liver cell
into  an  adult,  fully  functional  and  physiologically  glucose-responsive  pancreatic-like  insulin  producing  cell.  Treatment  with AIP  cells  is
expected to provide Diabetes patients with long-term insulin independence. Because the AIP cells are autologous, this benefit should be
achieved and maintained without the need for concomitant immunosuppressive therapy. The procedure to generate AIP cells begins with
liver tissue accessed via needle biopsy from a patient. The liver tissue is then sent to a central facility where biopsied liver cells are isolated,
expanded and trans-differentiated into AIP cells. The final product is a solution of AIP cells, which are packaged in an infusion bag and sent
back  to  the  patient’s  treating  physician  where  the  cells  are  transplanted  back  into  the  patient’s  liver  via  portal  vein  infusion.  The  entire
process, from biopsy to transplantation, is expected to take 5-6 weeks.

Unique benefits of AIP cells

-9-

We  believe  that  our  singular  focus  on  the  acquisition,  development,  and  commercialization  of  AIP  cells  may  have  many  and

meaningful benefits over other technologies, including:

•  
•  
•  
•  
•  
•  
•  
•  

Physiologically glucose-responsive insulin production within one week of AIP cell transplantation;
Insulin-independence within one month;
Single course of therapy (~10-year insulin-independence);
No need for concomitant immunosuppressive therapy;
Return to (near) normal quality of life for patients;
Single liver biopsy supplies unlimited source of therapeutic tissue (bio-banking for future use if needed);
Highly controlled and tightly closed GMP systems; and
Quality Control of final product upon release and distribution

We are aware of no other company focused on development of AIP cells based on transdifferentiation. The pharmaceutical industry
is fragmented and it is a competitive market. We compete with many pharmaceutical companies, both large and small and there may be
technologies in development of which we are not aware.

Marketing

Our  plan  is  to  market  and  sell AIP  cellular  therapy  as  a  stand-alone  product,  and  to  provide  supporting  education  and  services  to
physicians  and  the  healthcare  providers  that  support  them.  In  addition,  we  expect  to  provide  appropriate  and  supportive  services  to  the
distribution networks that make our product available to treating physicians and facilities. Once marketing authorization is granted, we plan
to market our product in the North American, European and Asian regions.

As part of our long-term strategy, we will consider clinical development and commercialization collaborations and/or partnerships
with international companies involved in the diabetes therapeutic area. Currently, leading companies in this field include Novo Nordisk,
Takeda Pharmaceutical, Eli Lilly, GlaxoSmithKline, Sanofi Aventis and Merck.

Future Product Candidates

Currently, liver cells are best suited for generating AIP cells. Future products may involve the use of cell types other than liver that
are  more  easily  accessible  from  the  diabetic  patient  or  from  unrelated  donors. Additionally,  other  adult  cells  (i.e.  fibroblasts)  may  be
studied for trans-differentiation into functional cells in diseases other than insulin-dependent disorders (i.e. neurodegenerative).

Competition

Insulin  therapy  is  used  for  Insulin-Dependent  Diabetes  Mellitus  (IDDM)  patients  who  are  not  controlled  with  oral  medications,
although this therapy has well-known and well-characterized disadvantages. Weight gain is a common side effect of insulin therapy, which
is  a  risk  factor  for  cardiovascular  disease.  Injection  of  insulin  causes  pain  and  inconvenience  for  patients.  Patient  compliance  and
inconvenience  of  self-administering  multiple  daily  insulin  injections  is  also  considered  a  disadvantage  of  this  therapy.  The  most  serious
adverse effect of insulin therapy is hypoglycemia.

The  global  diabetes  market  comprising  the  insulin,  insulin  analogues  and  other  anti-diabetic  drugs  has  been  evolving  rapidly.
Today’s  overall  diabetes  market  is  dominated  by  a  handful  of  participants  such  as  Novo  Nordisk A/S,  Eli  Lilly  and  Company,  Sanofi-
Aventis, Takeda Pharmaceutical Company Limited, Pfizer Inc., Merck KgaA, and Bayer AG.

Collaboration Agreements Relating to the Diabetes Business

In  order  to  develop  our  cell  therapy  business,  we  have  embarked  on  a  strategy  of  collaborative  arrangement  with  strategically
situated third parties around the world. We believe that these parties have the expertise, experience and strategic location to advance our
clinical development business.

-10-

Russia

On November 12, 2015, our Israeli subsidiary entered into a collaboration agreement with Biosequel LLC, a company incorporated
and existing under the laws of Russia (“Biosequel”), to collaborate in carrying out clinical trials and eventually marketing the Company’s
products in Russia, Belarus and Kazakhstan. The collaboration is divided into two stages, with the first focused on obtaining the requisite
regulatory approvals for conducting clinical trials, as well as performing all clinical and other testing required for market authorization in
the  defined  territory.  The  second  stage  will  focus  on  marketing  the  products  in  the  territory  and  will  be  subject  to  obtaining  requisite
approvals for such marketing. Biosequel will fund the costs for the first stage, which is expected to last for five or more years, but such
stage  may  terminate  earlier  if  the  necessary  regulatory  approvals  for  commencement  of  clinical  trials  are  not  obtained  by  the  second
anniversary  of  the  agreement  or  if  the  malting  approvals  are  not  obtained  with  48  months  following  the  commencement  of  the  clinical
trials. The collaboration agreement is also terminable under certain limited conditions relating to a party’s insolvency or bankruptcy related
event or breach of a material term of the agreement and force majeure events or upon the termination of the THM License Agreement. As
of the date of this report, Biosequel is in the first stage of the collaboration and performing the work needed in order to obtain the requisite
regulatory approvals for conducting clinical trials.

China, China, Hong Kong SAR and Macau SAR

On  February  18,  2016,  our  Israeli  subsidiary  entered  into  a  Collaboration Agreement  (the  “Collaboration Agreement)  with  Grand
China  Energy  Group  Limited  with  headquarters  in  Beijing,  China  (“Grand  China”)  to  collaborate  in  carrying  out  clinical  trials  and
marketing  the  Company’s  autologous  insulin  producing  cell  therapy  product  in  the  Peoples  Republic  of  China,  Hong  Kong  and  Macau,
based on achieving certain pre-market development milestones that include Grand China obtaining the requisite regulatory approvals for
commercialization of our AIP cells, including performing all clinical and other testing required for market authorization in each jurisdiction
in  the  territory.  Upon  achieving  the  pre-market  development  milestones  by  Grand  China,  the  parties  will  collaborate  on  marketing  the
products in the territory. Grand China will bear all costs associated with the pre-marketing development efforts in the territory, which is
expected  to  last  for  approximately  four  years.  Subject  to  the  completion  of  the  pre-marketing  development  milestones,  our  Israeli
Subsidiary has agreed to grant to Grand China, or a fully owned subsidiary thereof, under a separate sub-license agreement, an exclusive
sub-license to the intellectual property underlying solely for commercialization of the Company’s products in each such jurisdiction in the
territory where all of the pre-marketing development required to commercialize the AIP cells have been successfully completed by Grand
China.  Grand  China  has  agreed  to  pay  annual  license  fees,  ongoing  royalties  based  on  net  sales  generated  by  Grand  China  and  its
sublicensees, milestone payments and sublicense fees.

Research and Development Expenditures

We incurred $2,637 thousand in research and development expenditures in the last fiscal year ended November 30, 2016, of which
$480  thousand  was  covered  by  grant  funding  ($1,860  thousand  for  the  year  ended  November  30,  2015,  of  which  $793  thousand  was
covered by grant funding).

Contract Development and Manufacturing Business

Our  Belgian-based  subsidiary,  MaSTherCell,  is  a  CDMO  specialized  in  cell  therapy  development  for  advanced  therapeutical
products. In the last decade, cell therapy medicinal products have gained significant importance, particularly in the fields of ex-vivo gene
therapy  and  immunotherapy.  While  academic  and  industrial  research  has  led  scientific  development  in  the  sector,  industrialization  and
manufacturing  expertise  remains  insufficient.  MaSTherCell  plans  to  fill  this  gap  by  providing  two  types  of  services  to  its  customers:  (i)
process  and  assay  development  services  and  (ii)  current  Good  Manufacturing  Practices  (cGMP)  contract  manufacturing  services.  These
services offer a double advantage to MaSTherCell's customers. First, customers can continue allocating their financial and human resources
on their product/therapy, while relying on a trusted partner for their process development/production. Second, it allows customers to benefit
from MaSTherCell's expertise in cell therapy manufacturing and all related aspects.

MaSTherCell's  target  customers  are  primarily  cell  therapy  companies  that  are  in  pre-  or  early-stage  clinical  trials  (Phase  I/II).
MaSTherCell has continued to invest in its manufacturing capabilities to offer a “one-stop-shop” service to its customers from pre-clinical
up to commercial. This stems from the finding that these companies' processes have to be set up right from the start in order for them to
obtain approved products that have the simplest possible process and with the lowest possible cost of goods sold (COGS). MaSTherCell
continues to invest resources to maintain best practices in quality service, quality control, quality assurance and permanent staff training to
uphold the highest standards. Therefore, MaSTherCell's strategy is to build long term relationships with its customers in order to help them
bring highly potent cell therapy products faster to the market and in cost-effective ways. To provide these services, MaSTherCell relies on a
team  of  dedicated  experts  both  from  academic  and  industry  backgrounds.  It  operates  through  state-of-the-art  facilities  located  just  40
minutes  from  Brussels,  which  have  received  the  final  cGMP  manufacturing  authorization  from  the  Belgian  Drug Agency  (AFMPS)  in
September 2013.

-11-

We devote significant resources to process development and manufacturing in order to optimize the safety and efficacy of our future
product  candidates  for  our  customers,  as  well  as  our  cost of  goods  and  time  to  market.  Our  goal  is  to  carefully  manage  our  fixed  cost
structure, maximize optionality, and drive long-term cost of goods as low as possible. We believe that operating our own manufacturing
facility provides us with enhanced control of material supply for both clinical trials and the commercial market, will enable the more rapid
implementation of process changes, and will allow for better long-term margins.

The Company believes that the combination of growing recurring revenue and profits through its manufacturing activities and the

commercialization of its Type 1 diabetes therapies is the de-risked, value-driving factor of the business.

Joint Ventures in the CDMO Field

We have established collaboration agreement for the CDMO activity and the main focus, initially, has been Asia (Korea, Singapore

and India) and Israel. We are leveraging the experience and expertise of MaSTherCell to build out a global network of CDMO centers.

Korea

-12-

On March 14, 2016, we entered into a Joint Venture Agreement (the “JVA”) with CureCell pursuant to which we are collaborating in
the contract development and manufacturing of cell therapy products in Korea. From the execution date of the JVA until the date of the
filing of this report on Form 10-K, CureCell has procured the GMP facility and has recruited the appropriate staff in Korea. Under the JVA,
the Company and CureCell each undertook to remit, within two years of the execution of the JVA, $2 million to the JV Company, of which
$1  million  is  to  be  in  cash  and  the  balance  in  an  in-kind  investment,  the  scope  and  valuation  of  which  shall  be  preapproved  in  writing.
Through the date of the filing of this annual report on Form 10-K, we remitted to CureCell $595 thousand by way of a convertible loan.
Our  intention  by  the  obligation  of  the  agreement  is  to  pursue  the  joint  venture  through  a  newly  established  Korean  company  (the  “JV
Company”) in which each party will have 50% from the participating interest of the JV Company subject to the fulfillment by each party of
his obligations under the JVA. In addition to that, the JVA provides that, under certain specified conditions, we can require CureCell to sell
to  us  its  participating  (including  equity)  interest  in  the  JV  Company  in  consideration  for  the  issuance  of  the  Company’s  common  stock
based on the then valuation of the JV Company. As of November 30, 2016, the obligations of each party under the JVA have not been
fulfilled and we are working on establishing the new JV Company.

Israel

On May 10, 2016, we and Atvio Biotech Ltd., an Israeli company (“Atvio”) entered into a joint venture agreement pursuant to which
the parties are collaborating in the contract development and manufacturing of cell and virus therapy products in the field of regenerative
medicine  in  the  State  of  Israel.  The  parties  are  pursuing  the  joint  venture through Atvio,  in  which  we  are  holding  a  50%  participating
interest  therein, with  the  remaining  50%  participating  interest  are  being  held  by  the  other shareholders  of Atvio.  Up  to  the  current date,
Atvio  has  procured,  at  its  sole  expense,  a  GMP  facility  and  has  been recruited  4  employees  in  Israel.  Subject to  the  work  plan  that  was
approved by Atvio and us, we will remit to Atvio a total of $1 million to defray the costs associated with the setting up and the maintenance
of  the  GMP  facility,  all  or  part  of  which  may  be  contributed  by  way of  in  kind  services  as  agreed  to  in  the  work  plan.  The  Company’s
funding  is  made  by  way  of  a convertible  loan  to  Atvio,  which  shall  be  convertible  at  our  option  at  any  time into  50%  of  the  then
outstanding  equity  capital  immediately  following  such conversion.  The  joint  venture  agreement provides  that,  under  certain  specified
conditions,  either  we  can  require  the Atvio  Shareholders  to  sell  to  us  their  participating  (including  equity) interest  in Atvio  or  the Atvio
Shareholders can require from us to purchase their respective participating and equity holdings in Atvio, in each case in consideration for
the issuance of our common stock based on the then specified valuation of Atvio. As of November 30,  2016, we have remitted to Atvio a
total of $111 thousand, under and subject to the terms of the joint venture agreement.

Competition in the CDMO Field

MaSTherCell competes with a number of companies both directly and indirectly. Key competitors include the following CMOs and
CDMOs:  Lonza  Group  Ltd,  Progenitor  Cell  Therapy  (PCT)  LLC,  Pharmacell  BV,  WuxiAppTec  (WuXi  PharmaTech  (Cayman)  Inc.),
Cognate  Bioservices  Inc., Apceth  GmbH  &  Co.  KG,  Eufets  GmbH,  Fraunhofer  Gesellschaft,  Cellforcure  SASU,  Cell  Therapy  Catapult
Limited and Molmed S.p.A. MaSTherCell's services differ from these companies in two major aspects:

•  

•  

Quality  and  expertise  of  its  services:  Clients  identify the  excellence  of  its  facility,  quality  system,  and  people  as  a  major
differentiating point compared to competitors; and
Flexible and tailored approach: MaSTherCell's philosophy is to build a true partnership with its clients and adapt itself to the clients’
needs, which entails no “off-the-shelf process” nor in-house technology platform, but a dedicated person in plant (of client), joint
steering committees on each project and dedicated project managers.

MaSTherCell strengthens its leading position investing in a one-stop-shop service offering from pre-clinical to commercial with a
clear  focus  on  COGS  of  manufacturing  processes.  Neither  of  these  differentiating  points  results  in  a  price  premium  compared  to  other
CMO’s as MaSTherCell operates with a lean organization focused solely on cell therapy.

-13-

Finally, MaSTherCell is the only CDMO located in Belgium which logistically offers an ideal location given the high concentration

of companies active in cell therapy (potential clients and companies with complementary know-how, products and services).

-14-

Intellectual Property

We will be able to protect our technology and products from unauthorized use by third parties only to the extent it is covered by
valid and enforceable patents or is effectively maintained as trade secrets. Patents and other proprietary rights are thus an essential element
of our business.

Our success will depend in part on our ability to obtain and maintain proprietary protection for our product candidates, technology,
and know-how, to operate without infringing on the proprietary rights of others, and to prevent others from infringing it proprietary rights.
Our policy is to seek to protect our proprietary position by, among other methods, filing U.S. and foreign patent applications related to our
proprietary technology, inventions, and improvements that are important to the development of our business. We also rely on trade secrets,
know-how, continuing technological innovation, and in-licensing opportunities to develop and maintain our proprietary position.

We own or have exclusive rights to four (4) United States and seven (7) foreign issued patents, three (2) pending applications in the
United  States,  eleven  (11)  pending  applications  in  foreign  jurisdictions:  Europe, Australia,  Brazil,  Canada,  China,  Eurasia,  Israel,  Japan,
South  Korea,  Mexico,  and  Singapore,  and  one  (1)  international  PCT  patent  application,  relating  to  the  transdifferentiation  of  cells
(including hepatic cells) to cells having pancreatic β-cell phenotype and function, and their use in the treatment of degenerative pancreatic
disorders including diabetes, pancreatic cancer, and pancreatitis.

Granted United States patents which are directed to methods of making transdifferentiated cells will expire between 2021 and 2024,
excluding any patent term extensions that might be available following the grant of marketing authorizations. Granted patents outside of
the United States directed to making transdifferentiated cells and their uses will expire between 2020 and 2024. We have pending patent
applications for methods of making our product, the product itself, and methods of using the product that, if issued, would expire in the
United States and in countries outside of the United States between 2034 and 2035, excluding any patent term adjustment that might be
available  following  the  grant  of  the  patent  and  any  patent  term  extensions  that  might  be  available  following  the  grant  of  marketing
authorizations. These pending patent applications are directed to the following specific compositions and methods: a method of producing a
transdifferentiated population of cells, a population of transdifferentiated cells, a method of treating a degenerative pancreatic disorder in a
subject  in  need,  a  method  of  isolating  a  population  of  cells  that  have  an  enriched  capacity  for  transcription  factor  induced
transdifferentiation, an isolated population of cells having enriched transdifferentiation capacity, a method of increasing transdifferentiation
efficiency  in  a  population  of  cells,  a  population  of  liver  cells  enriched  for  cells  predisposed  to  transdifferentiation,  and  a  method  of
manufacturing a population of human insulin producing cells and the population of cells produced by the recited manufacturing method.

Government Regulation

We  have  not  sought  approval  from  the  FDA  for  the  AIP  cells.  Among  all  forms  of  cell  therapy  modalities,  we  believe  that
autologous cell replacement therapy seems to be of the highest benefit. We believe that it seems to be safer than other options as it does not
alter  the  host  genome  but  only  alters  the  set  of  expressed  epigenetic  information  that  seems  to  be  highly  specific  to  the  reprogramming
protocol.  It  provides  an  abundant  source  of  therapeutic  tissue,  which  is  not  rejected  by  the  patient  and  does  not  have  to  be  treated  by
immune suppressants. It is highly ethical since no human organ donations or embryo-derived cells are needed. The proposed therapeutic
approach does not require cell bio-banking at birth, which is both expensive and cannot be used for patients born prior to 2000.

Over  the  past  decade,  many  studies  published  in  leading  scientific  journals  confirmed  the  capacity  of  reprogramming  adult  cells
from many of our mature organs to either alternate organs or to “stem like cells”. Most widely used autologous cell replacement protocols
are  used  for  autologous  implantation  of  bone  marrow  stem  cells.  This  protocol  is  widely  used  in  patients  undergoing  a  massive
chemotherapy  session  that  destroys  their  bone  marrow  cells.  However,  the  stem  cells  used  for  cancer  patients  delineated  above  do  not
require extensive manipulation and is regarded by FDA as “minimally manipulated”.

An additional autologous cell therapy approach already used in man is autologous chondrocyte implantation (ACI). In the United
States,  Genzyme  Corporation  provides  the  only  FDA  approved ACI  treatment:  Carticel.  The  Carticel  treatment  is  designated  for  young,
healthy patients with medium to large sized damage to cartilage. During an initial procedure, the patient’s own chondrocytes are removed
arthroscopically  from  a  non-load-bearing  area  from  either  the  intercondylar  notch  or  the  superior  ridge  of  the  medial  or  lateral  femoral
condyles.

-15-

To aid us in our efforts to  achieve the highest level of compliance with FDA requirements, we have looked to hire experts in the

field of pharmaceutical compliance.

Regulatory Process in the United States

Our product is subject to regulation as a biological product under the Public Health Service Act and the Food, Drug and Cosmetic

Act. FDA generally requires the following steps for pre-market approval or licensure of a new biological product:

•  

•  

•  

•  

•  
•  

•  

•  

Pre-clinical laboratory and animal tests conducted in compliance with the Good Laboratory Practice, or GLP, requirements to assess
a  drug’s  biological  activity  and  to  identify  potential  safety problems,  and  to  characterize  and  document  the  product’s  chemistry,
manufacturing controls, formulation, and stability;
Submission  to  FDA  of  an  Investigational  New  Drug,  or  IND application,  which  must  become  effective  before  clinical  testing  in
humans can start;
Obtaining approval of Institutional Review Boards, or IRBs, of research institutions or other clinical sites to introduce a first human
biologic drug candidate into humans in clinical trials;
Conducting  adequate  and  well-controlled  human  clinical trials  to  establish  the  safety  and  efficacy  of  the  product  for  its intended
indication conducted in compliance with Good Clinical Practice, or GCP requirements;
Compliance with current Good Manufacturing Practices (cGMP) regulations and standards;
Submission to FDA of a Biologics License Application (BLA) for marketing that includes adequate results of pre-clinical testing and
clinical trials;
FDA reviews the marketing application in order to  determine, among other things, whether the product is safe, effective and potent
for its intended uses; and
Obtaining  FDA  approval  of  the  BLA,  including  inspection and  approval  of  the  product  manufacturing  facility  as  compliant  with
cGMP requirements, prior to any commercial sale or shipment of the pharmaceutical agent. FDA may also require post marketing
testing and surveillance of approved products, or place other conditions on the approvals.

Regulatory Process in Europe

The European Union (“EU”) has approved a regulation specific to cell and tissue therapy product, the Advanced Therapy Medicinal

Product (ATMP) regulation. For products such as our AIP that are regulated as an ATMP, the EU Directive requires:

•  

•  

•  

•  
•  

Compliance  with  current  Good  Manufacturing  Practices,  or cGMP  regulations  and  standards,  pre-clinical  laboratory  and  animal
testing;
Filing  a  Clinical  Trial Application  (CTA)  with  the  various  member  states  or  a  centralized  procedure;  Voluntary  Harmonization
Procedure (VHP), a procedure which makes it possible to obtain a coordinated assessment of an application for a clinical trial that is
to take place in several European countries;
Obtaining approval of Ethic Committees of research institutions or other clinical sites to introduce the AIP into humans in clinical
trials;
Adequate and well-controlled clinical trials to establish the safety and efficacy of the product for its intended use; and
Submission  to  EMEA  for  a  Marketing  Authorization  (MA);  Review  and  approval  of  the  MAA  (Marketing  Authorization
Application).

Clinical Trials

Typically, both in the U.S. and the European Union, clinical testing involves a three-phase process, although the phases may overlap.
In Phase I, clinical trials are conducted with a small number of healthy volunteers or patients and are designed to provide information about
product safety and to evaluate the pattern of drug distribution and metabolism within the body. In Phase II, clinical trials are conducted with
groups of patients afflicted with a specific disease in order to determine preliminary efficacy, optimal dosages and expanded evidence of
safety. In some cases, an initial trial is conducted in diseased patients to assess both preliminary efficacy and preliminary safety and patterns
of drug metabolism and distribution, in which case it is referred to as a Phase I/II trial. Phase III clinical trials are generally large-scale,
multi-center,  comparative  trials  conducted  with  patients  afflicted  with  a  target  disease  in  order  to  provide  statistically  valid  proof  of
efficacy, as well as safety and potency. In some circumstances, FDA or EMA may require Phase IV or post-marketing trials if it feels that
additional information needs to be collected about the drug after it is on the market. During all phases of clinical development, regulatory
agencies require extensive monitoring and auditing of all clinical activities, clinical data, as well as clinical trial investigators. An agency
may, at its discretion, re-evaluate, alter, suspend, or terminate the testing based upon the data that have been accumulated to that point and
its  assessment  of  the  risk/benefit  ratio  to  the  patient.  Monitoring  all  aspects  of  the  study  to  minimize  risks  is  a  continuing  process. All
adverse events must be reported to the FDA or EMA.

-16-

Employees

As of November 30, 2016, we had 80 full-time employees and 8 consultants working at our Company and subsidiaries. Most of our
senior  management  and  professional employees  have  had  prior  experience  in  pharmaceutical  or  biotechnology companies.  None  of  our
employees is covered by collective bargaining agreements. We believe that our relations with our employees are good.

Subsidiaries

In addition to our Israeli Subsidiary and MaSTherCell, we have the following subsidiaries:

On July 31, 2013, we incorporated a wholly-owned subsidiary in Maryland, Orgenesis Maryland Inc., or the U.S. Subsidiary, which
was formed as the U.S. center for research and development and manufacturing scale-up for our technology. The U.S. Subsidiary received a
grant  from  TEDCO  which  is  being  used  for  pre-clinical  research  and  will  oversee  initiation  and  conduct  of  our  Phase  1  clinical  trial
program. The TEDCO grant is further discussed below.

On October 11, 2013, Orgenesis Ltd. incorporated a wholly-owned subsidiary in Belgium, Orgenesis SPRL, our Belgian Subsidiary,
which is engaged in development and manufacturing activities together with clinical development studies in Europe. The incorporation of
Orgenesis  SPRL  followed  a  strategic  decision  in  May  2013  to  work  with  Pall  Life  Science  Belgium  BVBA  (formerly ATMI  BVBA),  a
Belgian company, to supply disposable bioreactors as the major component in our product manufacturing. In addition, we made another
strategic  decision  in  September  2013  to  work  with  MaSTherCell,  which  we  subsequently  acquired,  in  order  to  develop  a  manufacturing
process and to manufacture our product. Both companies are located in Belgium.

A breakdown of our various subsidiaries is as follows:

Entity

Orgenesis Ltd.
Orgenesis Maryland Inc.
Orgenesis SPRL (1)
Cell Therapy Holding SA (2)
MaSTherCell SA

Percentage of
Ownership
100%
100%
95%
100%
62%

Location
Israel
United States of America
Belgium
Belgium
Belgium

(1)
(2)

Orgenesis Ltd. owns 5% of Orgenesis SPRL.
Cell Therapy Holding SA owns 38% of MaSTherCell SA.

Grant Funding

Walloon Region, Belgium, Direction générale opérationnelle de l'Economie, de l'Emploi & de la Recherche (“DGO6”)

-17-

 
 
On March 20, 2012, MaSTherCell was awarded an investment grant from the DGO6 €1,421 thousand. This grant is related to the
investment  in  the  production  facility  with  a  coverage  of  32%  of  the  investment  planned. A  first  payment  of  €568  thousand  has  been
received  in August  2013.  In  December  2016,  the  DGO6  paid  to  MaSTherCell  €669  on  account  of  the  grant,  and  the  remaining  grant
amount has been declined.

On November 17, 2014, Orgenesis SPRL, our Belgian subsidiary, received the formal approval from the DGO6 for a €2.015 million
($2.4  million)  support  program  for  the  research  and  development  of  a  potential  cure  for  Type  1  Diabetes.  The  financial  support  is
composed  of  a  €1,085  thousand  (70%  of  budgeted  costs)  grant  for  the  industrial  research  part  of  the  research  program  and  a  further
recoverable  advance  of  €930  thousand  (60%  of  budgeted  costs)  of  the  experimental  development  part  of  the  research  program.  On
December  9  and  16,  2014,  Orgenesis  SPRL  received  €651  thousand  and  €558  thousand  under  the  grant,  respectively.  In  addition,  the
DGO6  is  also  entitled  to  a  royalty  upon  revenue  being  generated  from  any  commercial  application  of  the  technology.  Up  through
November  30,  2016,  an  amount  of  $1.4  million  (€1.1  million)  was  recorded  as  deduction  of  research  and  development  expenses  and  an
amount of $109 thousand was recorded as advance payments on account of grant.

In April 2016 Orgenesis SPRL received the formal approval from DGO6 for a budgeted €1,304 thousand ($1,455 thousand) support
program for the development of a potential cure for Type 1 Diabetes. The financial support is awarded to Orgenesis SPRL as a recoverable
advance payment at 55% of budgeted costs, or for a total of EUR 717 thousand ($800 thousand). The grant will be paid over the project
period. On December 19, 2016, Orgenesis SPRL received a first payment of €359 thousand ($374 thousand).

On  October  8,  2016,  Orgenesis  SPRL  received  the  formal  approval  from  the  DGO6  for  a  budgeted  €12.3  million  ($12.8  million)
support program for the GMP production of AIP cells for two clinical trials that will be performed in Germany and Belgium. The project
will be held during a period of three years commencing January 1, 2017. The financial support is awarded to the Belgium subsidiary at 55%
of budgeted costs, a total of €6.8 million ($7 million). The grant will be paid over the project period. On December 19, 2016, the Belgian
Subsidiary received a first payment of €1.7 million ($1.8 million).

Israel-U.S Binational Industrial Research and Development Foundation (“BIRD”)

On  September  9,  2015,  Orgenesis  Ltd,  our  Israeli  subsidiary,  entered  into  a  pharma  Cooperation  and  Project  Funding Agreement
(CPFA) with BIRD and Pall Corporation, a U.S. company. BIRD will give a conditional grant of $400 thousand each (according to terms
defined  in  the  agreement),  for  a  joint  research  and  development  project  for  the  use Autologous  Insulin  Producing  (AIP)  Cells  for  the
Treatment of Diabetes (the “Project”). The Project started on March 1, 2015. Upon the conclusion of product development, the grant shall
be repaid at the rate of 5% of gross sales. The grant will be used solely to finance the costs to conduct the research of the project during a
period of 18 months starting on March 1, 2015. Up to date the Israeli Subsidiary received $200 thousand under the grant. On July 28, 2016
BIRD approved an extension until May 31, 2017.

Korea Israel Industrial R&D Foundation (“KORIL”)

On May 26, 2016, Orgenesis Ltd, our Israeli subsidiary, entered into a pharma Cooperation and Project Funding Agreement (CPFA)
with KORIL and CureCell. KORIL will give a conditional grant of up to $400 thousand each (according to terms defined in the agreement),
for a joint research and development project for the use of Autologous Insulin Producing (AIP) Cells for the Treatment of Diabetes (the
“Project”). The Project started on June 1, 2016. Upon the conclusion of product development, the grant shall be repaid at the yearly rate of
2.5% of gross sales. The grant will be used solely to finance the costs to conduct the research of the project during a period of 18 months
starting on June 1, 2016. On June 2016, the Israeli Subsidiary received $160 thousand under the grant.

Maryland Technology Development Corporation

On  June  30,  2014,  our  U.S.  Subsidiary  entered  into  a  grant  agreement  with  Maryland  Technology  Development  Corporation
(“TEDCO”). TEDCO was created by the Maryland State Legislature in 1998 to facilitate the transfer and commercialization of technology
from Maryland’s research universities and federal labs into the marketplace and to assist in the creation and growth of technology based
businesses in all regions of the State.

-18-

TEDCO is an independent organization that strives to be Maryland’s lead source for entrepreneurial business assistance and seed funding
for the development of startup companies in Maryland’s innovation economy. TEDCO administers the Maryland Stem Cell Research Fund
to promote State funded stem cell research and cures through financial assistance to public and private entities within the State. Under the
agreement, TEDCO has agreed to give the U.S Subsidiary an amount not to exceed approximately $406 thousand (the “Grant”). The Grant
will be used solely to finance the costs to conduct the research project entitled “Autologous Insulin Producing (AIP) Cells for Diabetes”
during a period of two years. On June 21, 2016 TEDCO has approved an extension until June 30, 2017.

On  July  22,  2014  and  September  21,  2015,  the  U.S  subsidiary  received  an  advance  payment  of  $406  thousand  on  account  of  the
grant. Through November 30, 2016, the Company utilized $272 thousand. The amount of grant that was utilized through November 30,
2016, was recorded as a deduction of research and development expenses in the statement of comprehensive loss.

Corporate and Available Information

Our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to those reports
are  made  available  free  of  charge  though  our  Internet  website  (http://www.orgenesis.com)  as  soon  as  practicable  after  such  material  is
electronically  filed  with,  or  furnished  to,  the  Securities  and  Exchange  Commission.  Except  as  otherwise  stated  in  these  documents,  the
information contained on our website or available by hyperlink from our website is not incorporated by reference into this report or any
other documents we file, with or furnish to, the Securities and Exchange Commission.

ITEM 1A. RISK FACTORS

An investment in our common stock involves a number of very significant risks. You should carefully consider the following risks
and uncertainties in addition to other information in this report in evaluating our company and its business before purchasing shares of our
company’s common stock. Our business, operating results and financial condition could be seriously harmed due to any of the following
risks. You could lose all or part of your investment due to any of these risks.

Risks Related to Our Financial Condition and Capital Requirements

We have incurred substantial losses and negative cash flow from operations in the past, and expect to continue to incur losses

and negative cash flow for the foreseeable future.

We have a limited operating history, limited  capital, and limited sources of revenue. Through November 30, 2016, we have incurred
aggregate net losses of approximately $29.8 million. Our net losses for the years ended November 30, 2016 and 2015 were approximately
$9.2 million and $4.5 million, respectively. As of November 30, 2016, our cash and cash equivalents were $0.9 million.

All revenues to date have been generated by our Belgian-based subsidiary MaSTherCell S.A. MaSTherCell's current operating plan
will  require  additional  capital  to  fund,  among  other  things,  the  operation,  enhancement  and  expansion  of  our  operations  and  facilities
footprint to satisfy increasing market demand. See below under “Risks Related to Our CDMO Business.”

We have not generated revenues in our diabetes technology business, and any revenues that we may generate are not expected in the
foreseeable future to be sufficient to cover costs attributable to that business. Ultimately, we may never generate sufficient revenue from
our  cellular  therapy  business  for  us  to  reach  profitability,  generate  positive  cash  flow  or  sustain,  on  an  ongoing  basis,  our  current  or
projected levels of product development and other operations.

If  we  fail  to  obtain  the  capital  necessary  to  fund  our  operations,  our  financial  results,  financial  condition  and  ability  to
continue as a going concern will be adversely affected and we will have to delay, reduce the scope of or terminate some or all of our
research and development programs and may be forced to cease operations.

-19-

Our current operating plan will require significant levels of additional capital to fund the continued development of our cell therapy
product candidates and the operation, enhancement and expansion of our manufacturing operations and our clinical development activities.

Our consolidated financial statements for the year ended November 30, 2016 have been prepared assuming that we will continue as
a going concern. Our recurring losses from operations and our stockholders’ deficit raise substantial doubt about our ability to continue as a
going  concern. As  a  result,  our  independent  registered  public  accounting  firm  included  an  explanatory  paragraph  in  its  report  on  our
consolidated financial statements for the year ended November 30, 2016 with respect to this uncertainty. We do not anticipate generating
meaningful revenue in the foreseeable future and we will need to raise additional capital to fund our operating requirements and continue as
a going concern. In addition, the perception that we may not be able to continue as a going concern may cause others to choose not to deal
with us due to concerns about our ability to meet our contractual obligations and may adversely affect our ability to raise additional capital.

Based upon our current plan of operations, and assuming we raise capital as and when needed, we anticipate spending approximately
$11  million  on  manufacturing  and  scale-up  activities  during  the  12  months  ending  November  30,  2017.  Our  capital  requirements  will
depend on many factors, including:

•  
•  
•  
•  
•  

•  
•  

•  

The number and type of product candidates that we pursue;
The progress, timing, scope, number and complexity of preclinical studies and clinical trials that we undertake;
The timing and cost involved in obtaining FDA and other regulatory approvals;
Costs related to maintaining, expanding and enforcing our intellectual property portfolio;
Whether we enter into joint venture, licensing, collaboration or other strategic transactions involving funding or otherwise relating to
research and development, manufacturing or marketing activities, and the scope and terms of any such arrangements;
The time and cost necessary to launch and successfully commercialize our product candidates, if approved;
the cost of expansion of our development and manufacturing operations, including but not limited to the costs of expanded facilities,
equipment costs, engineering and innovation initiatives; and
Our ability to support, both financially and operationally,  our  joint  venture  collaborations  including  CureCell  Co.,  Ltd.  and Atvio
Biotech Ltd.

We  may  seek  to  raise  additional  capital  through  equity  or  debt  financing  and  collaborative  arrangements,  or  some  combination
thereof. Substantially all of our operating capital requirements since inception have been provided by existing investors, on an as needed
basis. Additional capital may not be available on acceptable terms, or at all. If we raise capital through the sale of equity-based securities,
dilution  to  our  then-existing  equity  investors  would  result.  If  we  obtain  capital  through  the  incurrence  of  debt,  we  would  likely  become
subject to covenants restricting our business activities, and holders of debt instruments would have rights and privileges senior to those of
our  equity  investors.  In  addition,  servicing  the  interest  and  repayment  obligations  under  borrowings  would  divert  funds  that  would
otherwise  be  available  to  support  research  and  development,  clinical  or  commercialization  activities.  Should  we  obtain  capital  through
collaborative  arrangements,  these  arrangements  may  require  us  to  relinquish  some  rights  to  our  technologies  or  product  candidates.  We
may consequently become dependent on third parties.

If we are unable to obtain adequate financing on a timely basis, we may be required to delay, reduce the scope of or eliminate one or

more of our planned research and development programs and otherwise limit or cease our operations.

We  owe  significant  amounts  of  money  under  convertible  loan  agreements  and,  unless  these  amounts  are  converted  or  we

raise significant working capital we may not be able to pay them when due.

As  of  February  28,  2017,  we  owed  approximately  $7.8  million  in  principal  amount  and  accrued  interest  under  convertible  loan
agreements with third party lenders with maturity dates between March 21, 2017 and February 28, 2019. The operative agreements provide
that  the  holders  of  these  notes  can  voluntarily  convert  them  into  shares  of  our  common  stock  at  fixed  pre-arranged  rates  and,  for
approximately  $4  million  in  principal  amount  of  these  loans,  there  are  mandatory  conversion  features  which  provide  that  the  loans  are
mandatorily  converted  into  common  stock  at  fixed  per-arranged  rates  upon  the  occurrence  of  certain  specified  conditions,  including  the
trading of our stock price at above $0.52 (adjusted for capital adjustments) for a specified number of trading days. Unless these outstanding
amounts are converted (whether mandatorily or voluntarily) or we raise sufficient working capital, we may not be able to repay these notes
at their stated maturity. Non-payment of these amounts will entitle the holders to take action to recovered payment, which may result in
attachments or liens on our asset. Any of these developments will have a material adverse effect on our business, financial condition and
prospects.

-20-

We have incurred losses since inception and may never achieve or sustain profitability.

We  have  incurred  significant  operating  losses.  We  expect  to  incur  operating  losses  for  the  foreseeable  future.  We  had  an
accumulated deficit of $29.8 million as of November 30, 2016. Currently, our revenues are not substantial enough to cover our operating
expenses. The extent of future operating losses is highly uncertain, and we may never achieve or sustain profitability.

Risks Relating to the Biopharmaceutical Business

THM is entitled to cancel the License Agreement.

Pursuant to the terms of the License Agreement with THM, the Israeli Subsidiary must develop, manufacture, sell and market the
products pursuant to the milestones and time schedule specified in the development plan. In the event the Israeli Subsidiary fails to fulfill
the  terms  of  the  Development  Plan,  THM  shall  be  entitled  to  terminate  the  License Agreement  by  providing  the  Israeli  Subsidiary  with
written  notice  of  such  a  breach  and  if  the  Israeli  Subsidiary  does  not  cure  such  breach  within  one  year  of  receiving  the  notice.  If  THM
cancels the License Agreement, our business may be materially adversely affected. THM may also terminate the License Agreement if the
Israeli Subsidiary breaches an obligation contained in the License Agreement and does not cure it within 180 days of receiving notice of the
breach. Any termination or cancellation of the License Agreement is likely to materially adversely affect our business and prospects.

If we are unable to successfully acquire, develop or commercialize new products, our operating results will suffer.

Our future results of operations will depend to a significant extent upon our ability to successfully develop and commercialize our
technology and businesses in a timely manner. There are numerous difficulties in developing and commercializing new technologies and
products, including:

•  

•  
•  
•  

•  
•  
•  
•  

•  

successfully achieving major developmental steps required to bring the product to a clinical testing stage and clinical testing may not
be positive;
developing, testing and manufacturing products in compliance with regulatory standards in a timely manner;
the failure to receive requisite regulatory approvals for such products in a timely manner or at all;
developing and commercializing a new product is time consuming, costly and subject to numerous factors, including legal actions
brought by our competitors, that may delay or prevent the development and commercialization of our product;
incomplete, unconvincing or equivocal clinical trials data;
experiencing delays or unanticipated costs;
significant and unpredictable changes in the payer landscape, coverage and reimbursement for our future product;
experiencing delays as a result of limited resources at the U.S. Food and Drug Administration (“FDA”) or other regulatory  agencies;
and
changing review and approval policies and standards at the FDA and other regulatory agencies.

As a result of these and other difficulties, products in development by us may or may not receive timely regulatory approvals, or
approvals  at  all,  necessary  for  marketing  by  us  or  other  third-party  partners.  If  any  of  our  future  products  are  not  approved  in  a  timely
fashion or, when acquired or developed and approved, cannot be successfully manufactured, commercialized or reimbursed, our operating
results could be adversely affected. We cannot guarantee that any investment we make in developing product will be recouped, even if we
are successful in commercializing these products.

-21-

Our research and development programs are based on novel technologies and are inherently risky.

We are subject to the risks of failure inherent in the development of products based on new technologies. The novel nature of our
cell therapy technology creates significant challenges with respect to product development and optimization, manufacturing, government
regulation and approval, third-party reimbursement and market acceptance. For example, the FDA has relatively limited experience with
the  development  and  regulation  of  cell  therapy  products  and,  therefore,  the  pathway  to  marketing  approval  for  our  cell  therapy  product
candidates may accordingly be more complex, lengthy and uncertain than for a more conventional product candidate. The indications of
use  for  which  we  choose  to  pursue  development  may  have  clinical  effectiveness  endpoints  that  have  not  previously  been  reviewed  or
validated  by  the  FDA,  which  may  complicate  or  delay  our  effort  to  ultimately  obtain  FDA  approval.  Our  efforts  to  overcome  these
challenges may not prove successful, and any product candidate we seek to develop may not be successfully developed or commercialized.

Extensive industry regulation has had, and will continue to have, a significant impact on our business, especially our product

development, manufacturing and distribution capabilities.

All pharmaceutical companies are subject to extensive, complex, costly and evolving government regulation.  For  the  U.S.,  this  is
principally  administered  by  the  FDA  and  to  a  lesser  extent  by  the  Drug  Enforcement  Administration  (“DEA”)  and  state  government
agencies,  as  well  as  by  varying  regulatory  agencies  in  foreign  countries  where  products  or  product  candidates  are  being  manufactured
and/or marketed. The Federal Food, Drug and Cosmetic Act, the Controlled Substances Act and other federal statutes and regulations, and
similar foreign statutes and regulations, govern or influence the testing, manufacturing, packing, labeling, storing, record keeping, safety,
approval, advertising, promotion, sale and distribution of our future products.

Under these regulations, we may become subject to periodic inspection of our facilities, procedures and operations and/or the testing
of our future products by the FDA, the DEA and other authorities, which conduct periodic inspections to confirm that we are in compliance
with all applicable regulations. In addition, the FDA and foreign regulatory agencies conduct pre-approval and post-approval reviews and
plant inspections to determine whether our systems and processes are in compliance with current good manufacturing practice (“cGMP”)
and  other  regulations.  Following  such  inspections,  the  FDA  or  other  agency  may  issue  observations,  notices,  citations  and/or  warning
letters that could cause us to modify certain activities identified during the inspection. FDA guidelines specify that a warning letter is issued
only  for  violations  of  “regulatory  significance”  for  which  the  failure  to  adequately  and  promptly  achieve  correction  may  be  expected  to
result in an enforcement action. We may also be required to report adverse events associated with our future products to FDA and other
regulatory  authorities.  Unexpected  or  serious  health  or  safety  concerns  would  result  in  labeling  changes,  recalls,  market  withdrawals  or
other regulatory actions.

The range of possible sanctions includes, among others, FDA issuance of adverse publicity, product recalls or seizures, fines, total
or  partial  suspension  of  production  and/or  distribution,  suspension  of  the  FDA’s  review  of  product  applications,  enforcement  actions,
injunctions,  and  civil  or  criminal  prosecution. Any  such  sanctions,  if  imposed,  could  have  a  material  adverse  effect  on  our  business,
operating  results,  financial  condition  and  cash  flows.  Under  certain  circumstances,  the  FDA  also  has  the  authority  to  revoke  previously
granted drug approvals. Similar sanctions as detailed above may be available to the FDA under a consent decree, depending upon the actual
terms of such decree. If internal compliance programs do not meet regulatory agency standards or if compliance is deemed deficient in any
significant way, it could materially harm our business.

For Europe, the European Medicines Agency (“EMEA”) will regulate our future products. Regulatory approval by the EMEA will
be subject to the evaluation of data relating to the quality, efficacy and safety of our future products for its proposed use. The time taken to
obtain regulatory approval varies between countries. Different regulators may impose their own requirements and may refuse to grant, or
may  require  additional  data  before  granting,  an  approval,  notwithstanding  that  regulatory  approval  may  have  been  granted  by  other
regulators.

-22-

Regulatory approval may be delayed, limited or denied for a number of reasons, including insufficient clinical data, the product not meeting
safety or efficacy requirements or any relevant manufacturing processes or facilities not meeting applicable requirements.

Further  trials  and  other  costly  and  time-consuming  assessments  of  the  product  may  be  required  to  obtain  or  maintain  regulatory
approval. Medicinal products are generally subject to lengthy and rigorous pre-clinical and clinical trials and other extensive, costly and
time-consuming  procedures  mandated  by  regulatory  authorities.  We  may  be  required  to  conduct  additional  trials  beyond  those  currently
planned, which could require significant time and expense.

We  have  never  generated  any  revenue  from  product  sales  and  our  ability  to  generate  revenue  from  product  sales  and

become profitable depends significantly on our success in a number of factors.

We  have  no  products  approved  for  commercial  sale,  have  not  generated  any  revenue  from  product  sales,  and  do  not  anticipate
generating any revenue from product sales until sometime after we have received regulatory approval for the commercial sale of a product
candidate. Our ability to generate revenue and achieve profitability depends significantly on our success in many factors, including:

•  
•  
•  

•  

•  
•  

•  
•  
•  

•  

completing research regarding, and nonclinical and clinical development of, our product candidates;
obtaining regulatory approvals and marketing authorizations for product candidates for which we complete clinical studies;
developing  a  sustainable  and  scalable  manufacturing process  for  our  product  candidates,  including  establishing  and  maintaining
commercially viable supply relationships with third parties and establishing our own manufacturing capabilities and infrastructure;
launching  and  commercializing  product  candidates  for which  we  obtain  regulatory  approvals  and  marketing  authorizations,  either
directly or with a collaborator or distributor;
obtaining market acceptance of our product candidates as viable treatment options;
addressing any competing technological and market developments;

identifying, assessing, acquiring and/or developing new product candidates;
negotiating favorable terms in any collaboration, licensing, or other arrangements into which we may enter;
maintaining, protecting, and expanding our portfolio of intellectual property rights, including patents, trade secrets, and know-how;
and
attracting, hiring, and retaining qualified personnel.

Even if one or more of the product candidates that we develop is approved for commercial sale, we anticipate incurring significant
costs  associated  with  commercializing  any  approved  product  candidate.  Our  expenses  could  increase  beyond  expectations  if  we  are
required  by  the  U.S.  Food  and  Drug  Administration,  or  the  FDA,  or  other  regulatory  agencies,  domestic  or  foreign,  to  change  our
manufacturing  processes  or  assays,  or  to  perform  clinical,  nonclinical,  or  other  types  of  studies  in  addition  to  those  that  we  currently
anticipate.  If  we  are  successful  in  obtaining  regulatory  approvals  to  market  one  or  more  of  our  product  candidates,  our  revenue  will  be
dependent, in part, upon the size of the markets in the territories for which we gain regulatory approval, the accepted price for the product,
the ability to get reimbursement at any price, and whether we own the commercial rights for that territory. If the number of our addressable
disease patients is not as significant as we estimate, the indication approved by regulatory authorities is narrower than we expect, or the
reasonably accepted population for treatment is narrowed by competition, physician choice or treatment guidelines, we may not generate
significant revenue from sales of such products, even if approved. If we are not able to generate revenue from the sale of any approved
products, we may never become profitable.

We have concentrated our research and development efforts on technology using cell-based therapy, and our future success

is highly dependent on the successful development of that technology for diabetes.

We have developed a technology that demonstrates the capacity to induce a shift in the developmental fate of cells from the liver and
differentiating (converting) them into “pancreatic beta cell-like” insulin-producing cells for patients with diabetes. Based on licensed know-
how and patents, our intention is to develop our technology to the clinical stage for regeneration of functional insulin-producing cells, thus
enabling normal glucose regulated insulin secretion, via cell therapy. By using therapeutic agents (i.e., PDX-1, and additional pancreatic
transcription  factors  in  an  adenovirus-vector)  that  efficiently  convert  a  sub-population  of  liver  cells  into  pancreatic  islets  phenotype  and
function, this approach allows the diabetic patient to be the donor of his own therapeutic tissue and to start producing his/her own insulin in
a  glucose-responsive  manner,  thereby  eliminating  the  need  for  insulin  injections.  Because  this  is  a  new  approach  to  treating  diabetes,
developing and commercializing our product candidates subjects us to a number of challenges, including:

-23-

•  

•  

•  

•  
•  

•  

obtaining regulatory approval from the FDA and other regulatory authorities that have very limited experience with the commercial
development of our technology for diabetes;
developing and deploying consistent and reliable processes for engineering a patient’s liver cells ex vivo and infusing the engineered
cells back into the patient;
developing processes for the safe administration of these products, including long-term follow-up for all patients who receive our
products;
sourcing clinical and, if approved, commercial supplies for the materials used to manufacture and process our products;
developing a manufacturing process and distribution network with a cost of goods that allows for an attractive return on investment;
and
establishing sales and marketing capabilities after obtaining any regulatory approval to gain market acceptance.

When we are able to commence our clinical trials, we may not be able to conduct our trials on the timelines we expect.

Clinical  testing  is  expensive,  time  consuming,  and  subject  to  uncertainty.  We  cannot  guarantee  that  any  clinical  studies  will  be
conducted as planned or completed on schedule, if at all. We expect that our early clinical work will help support the filing with the FDA
of an IND for our product in 2016. However, we cannot be sure that we will be able to submit an IND in this time-frame, and we cannot be
sure that submission of an IND will result in the FDA allowing clinical trials to begin. Moreover, even if these trials begin, issues may arise
that could suspend or terminate such clinical trials. A failure of one or more clinical studies can occur at any stage of testing, and our future
clinical studies may not be successful. Events that may prevent successful or timely completion of clinical development include:

•  
•  
•  

•  
•  

•  
•  
•  

•  
•  
•  
•  

the inability to generate sufficient preclinical or other in vivo or in vitro data to support the initiation of clinical studies;
delays in reaching a consensus with regulatory agencies on study design;
the  FDA  not  allowing  us  to  use  the  clinical  trial  data from  a  research  institution  to  support  an  IND  if  we  cannot  demonstrate  the
comparability of our product candidates with the product candidate used by the relevant research institution in its clinical studies;
delays in obtaining required Institutional Review Board, or IRB, approval at each clinical study site;
imposition of a temporary or permanent clinical hold by regulatory agencies for a number of reasons, including after review of an
IND  application  or  amendment,  or  equivalent  application  or  amendment;  as  a result  of  a  new  safety  finding  that  presents
unreasonable risk to clinical trial participants; a negative finding from an inspection of our clinical study operations or study sites;
developments  on  trials  conducted  by competitors  for  related  technology  that  raises  FDA  concerns  about  risk  to patients  of  the
technology broadly; or if FDA finds that the investigational protocol or plan is clearly deficient to meet its stated objectives;
delays in recruiting suitable patients to participate in our clinical studies;
difficulty collaborating with patient groups and investigators;
failure to perform in accordance with the FDA’s current  good clinical practices, or cGCPs, requirements, or applicable regulatory
guidelines in other countries;
delays in having patients complete participation in a study or return for post-treatment follow-up;
patients dropping out of a study;
occurrence of adverse events associated with the product candidate that are viewed to outweigh its potential benefits;
changes in regulatory requirements and guidance that require amending or submitting new clinical protocols;

-24-

•  
•  
•  

•  

changes in the standard of care on which a clinical development plan was based, which may require new or additional trials;
the cost of clinical studies of our product candidates being greater than we anticipate;
clinical studies of our product candidates producing negative or inconclusive results, which may result in our deciding, or regulators
requiring us, to conduct additional clinical studies or abandon product development programs; and
delays in manufacturing, testing, releasing, validating, or importing/exporting sufficient stable quantities of our product candidates
for use in clinical studies or the inability to do any of the foregoing.

Any inability to successfully complete preclinical and clinical development could result in additional costs to us or impair our ability
to generate revenue. In addition, if we make manufacturing or formulation changes to our product candidates, we may be required to or we
may  elect  to  conduct  additional  studies  to  bridge  our  modified  product  candidates  to  earlier  versions.  Clinical  study  delays  could  also
shorten any periods during which our products have patent protection and may allow our competitors to bring products to market before we
do,  which  could  impair  our  ability  to  successfully  commercialize  our  product  candidates  and  may  harm  our  business  and  results  of
operations.

Our  clinical  trial  results  may  also  not  support  approval,  whether  accelerated  approval,  conditional  marketing  authorizations,  or
regular approval. The results of preclinical and clinical studies may not be predictive of the results of later-stage clinical trials, and product
candidates in later stages of clinical trials may fail to show the desired safety and efficacy despite having progressed through preclinical
studies and initial clinical trials. In addition, our product candidates could fail to receive regulatory approval for many reasons, including
the following:

•  
•  

•  
•  

•  
•  

•  

•  

•  

the FDA or comparable foreign regulatory authorities may disagree with the design or implementation of our clinical trials;
the population studied in the clinical program may not be sufficiently broad or representative to assure safety in the full population
for which we seek approval;
we may be unable to demonstrate that our product candidates’ risk-benefit ratios for their proposed indications are acceptable;
the results of clinical trials may not meet the level of statistical significance required by the FDA or comparable foreign regulatory
authorities for approval;
we may be unable to demonstrate that the clinical and other benefits of our product candidates outweigh their safety risks;
the  FDA  or  comparable  foreign  regulatory  authorities  may  disagree  with  our  interpretation  of  data  from  preclinical  studies  or
clinical trials;
the data collected from clinical trials of our product candidates may not be sufficient to the satisfaction of the FDA or comparable
foreign regulatory authorities to obtain regulatory approval in the United States or elsewhere;
the  FDA  or  comparable  foreign  regulatory  authorities  may  fail  to  approve  the  manufacturing  processes,  our  own  manufacturing
facilities, or our third-party manufacturers’ facilities with which we contract for clinical and commercial supplies; and
the approval policies or regulations of the FDA or  comparable foreign regulatory authorities may significantly change in a manner
rendering our clinical data insufficient for approval.

Further,  failure  to  obtain  approval  for  any  of  the  above  reasons  may  be  made  more  likely  by  the  fact  that  the  FDA  and  other

regulatory authorities have very limited experience with commercial development of our cell therapy for the treatment of Type 1 Diabetes.

Our  product  candidates  may  cause  undesirable  side  effects  or  have  other  properties  that  could  halt  their  clinical

development, prevent their regulatory approval, limit their commercial potential, or result in significant negative consequences.

As with most biological drug products, use of our product candidates could be associated with side effects or adverse events which
can vary in severity from minor reactions to death and in frequency from infrequent to prevalent. Any of these occurrences may materially
and adversely harm our business, financial condition and prospects.

-25-

Research and development of biopharmaceutical products is inherently risky.

We may not be successful in our efforts to use and enhance our technology platform to create a pipeline of product candidates and
develop  commercially  successful  products,  or  we  may  expend  our  limited  resources  on  programs  that  do  not  yield  a  successful  product
candidate and fail to capitalize on product candidates or diseases that may be more profitable or for which there is a greater likelihood of
success.  If  we  fail  to  develop  additional  product  candidates,  our  commercial  opportunity  will  be  limited.  Even  if  we  are  successful  in
continuing to build our pipeline, obtaining regulatory approvals and commercializing additional product candidates will require substantial
additional funding beyond the net proceeds of this offering and are prone to the risks of failure inherent in medical product development.
Investment in biopharmaceutical product development involves significant risk that any potential product candidate will fail to demonstrate
adequate efficacy or an acceptable safety profile, gain regulatory approval, and become commercially viable. We cannot provide you any
assurance that we will be able to successfully advance any of these additional product candidates through the development process. Our
research programs may initially show promise in identifying potential product candidates, yet fail to yield product candidates for clinical
development or commercialization for many reasons, including the following:

•  
•  
•  
•  

•  
•  
•  

•  
•  

our platform may not be successful in identifying additional product candidates;
we may not be able or willing to assemble sufficient resources to acquire or discover additional product candidates;
our product candidates may not succeed in preclinical or clinical testing;
a product candidate may on further study be shown to have harmful side effects or other characteristics that indicate it is unlikely to
be effective or otherwise does not meet applicable regulatory criteria;
competitors may develop alternatives that render our product candidates obsolete or less attractive;
product candidates we develop may nevertheless be covered by third parties’ patents or other exclusive rights;
the market for a product candidate may change during our program so that the continued development of that product candidate is
no longer reasonable;
a product candidate may not be capable of being produced in commercial quantities at an acceptable cost, or at all; and
a  product  candidate  may  not  be  accepted  as  safe  and effective  by  patients,  the  medical  community  or  third-  party  payers,  if
applicable.

If any of these events occur, we may be forced to abandon our development efforts for a program or programs, or we may not be
able  to  identify,  discover,  develop,  or  commercialize  additional  product  candidates,  which  would  have  a  material  adverse  effect  on  our
business and could potentially cause us to cease operations.

Our  product  candidates  are  biologics  and  the  manufacture  of  our  product  candidates  is  complex  and  we  may  encounter

difficulties in production, particularly with respect to process development or scaling-out of our manufacturing capabilities.

If  we  encounter  such  difficulties,  our  ability  to  provide  supply  of  our  product  candidates  for  clinical  trials  or  our  products  for
patients,  if  approved,  could  be  delayed  or  stopped,  or  we  may  be  unable  to  maintain  a  commercially  viable  cost  structure.  Our  product
candidates  are  biologics  and  the  process  of  manufacturing  our  products  is  complex,  highly  regulated  and  subject  to  multiple  risks.  The
manufacture of our product candidates involves complex processes, including the biopsy of tissue from a patient’s liver, propagation of the
patient’s liver cells from that liver tissue to obtain the desired dose, trans-differentiating those cells into insulin-producing cells ex vivo and
ultimately infusing the cells back into a patient’s body. As a result of the complexities, the cost to manufacture biologics is generally higher
than traditional small molecule chemical compounds, and the manufacturing process is less reliable and is more difficult to reproduce. Our
manufacturing process will be susceptible to product loss or failure due to logistical issues associated with the collection of liver cells, or
starting  material,  from  the  patient,  shipping  such  material  to  the  manufacturing  site,  shipping  the  final  product  back  to  the  patient,  and
infusing the patient with the product, manufacturing issues associated with the differences in patient starting materials, interruptions in the
manufacturing process, contamination, equipment or reagent failure, improper installation or operation of equipment, vendor or operator
error, inconsistency in cell growth, and variability in product characteristics. Even minor deviations from normal manufacturing processes
could  result  in  reduced  production  yields,  product  defects,  and  other  supply  disruptions.  If  for  any  reason  we  lose  a  patient’s  starting
material or later-developed product at any point in the process, the manufacturing process for that patient will need to be restarted and the
resulting  delay  may  adversely  affect  that  patient’s  outcome.  If  microbial,  viral,  or  other  contaminations  are  discovered  in  our  product
candidates or in the manufacturing facilities in which our product candidates are made, such manufacturing facilities may need to be closed
for  an  extended  period  of  time  to  investigate  and  remedy  the  contamination.  Because  our  product  candidates  are  manufactured  for  each
particular  patient,  we  will  be  required  to  maintain  a  chain  of  identity  with  respect  to  materials  as  they  move  from  the  patient  to  the
manufacturing  facility,  through  the  manufacturing  process,  and  back  to  the  patient.  Maintaining  such  a  chain  of  identity  is  difficult  and
complex, and failure to do so could result in adverse patient outcomes, loss of product, or regulatory action including withdrawal of our
products from the market. Further, as product candidates are developed through preclinical to late stage clinical trials towards approval and
commercialization, it is common that various aspects of the development program, such as manufacturing methods, are altered along the
way in an effort to optimize processes and results. Such changes carry the risk that they will not achieve these intended objectives, and any
of these changes could cause our product candidates to perform differently and affect the results of planned clinical trials or other future
clinical trials.

-26-

Although  we  are  working  to develop commercially viable processes, doing so is a difficult and uncertain task,  and  there  are  risks
associated  with  scaling  to  the  level  required  for advanced  clinical  trials  or  commercialization,  including,  among  others,  cost overruns,
potential  problems  with  process  scale-out,  process  reproducibility, stability  issues,  lot  consistency,  and  timely  availability  of  reagents  or
raw materials. We may ultimately be unable to reduce the cost of goods for our  product candidates to levels that will allow for an attractive
return on investment if and when those product candidates are commercialized.

We  expect  that  continued  development  of  our  manufacturing  facility  via  MaSTherCell  will  provide  us  with  enhanced  control  of
material supply for both clinical trials and the commercial market, enable the more rapid implementation of process changes, and allow for
better  long-term  margins.  We  may  establish  multiple  manufacturing  facilities  as  we  expand  our  commercial  footprint  to  multiple
geographies,  which  may  lead  to  regulatory  delays  or  prove  costly.  Even  if  we  are  successful,  our  manufacturing  capabilities  could  be
affected  by  cost-overruns,  unexpected  delays,  equipment  failures,  labor  shortages,  natural  disasters,  power  failures  and  numerous  other
factors that could prevent us from realizing the intended benefits of our manufacturing strategy and have a material adverse effect on our
business.

In  addition,  the  manufacturing  process  for  any  products  that  we  may  develop  is  subject  to  FDA  and  foreign  regulatory  authority
approval  process,  and  we  will  need  to  contract  with  manufacturers  who  can  meet  all  applicable  FDA  and  foreign  regulatory  authority
requirements on an ongoing basis. If we or our CMOs are unable to reliably produce products to specifications acceptable to the FDA or
other  regulatory  authorities,  we  may  not  obtain  or  maintain  the  approvals  we  need  to  commercialize  such  products.  Even  if  we  obtain
regulatory approval for any of our product candidates, there is no assurance that either we or our CMOs will be able to manufacture the
approved product to specifications acceptable to the FDA or other regulatory authorities, to produce it in sufficient quantities to meet the
requirements for the potential launch of the product, or to meet potential future demand. Any of these challenges could delay completion of
clinical trials, require bridging clinical trials or the repetition of one or more clinical trials, increase clinical trial costs, delay approval of our
product  candidate,  impair  commercialization  efforts,  increase  our  cost  of  goods,  and  have  an  adverse  effect  on  our  business,  financial
condition, results of operations and growth prospects.

On July 3, 2014, our Belgian Subsidiary entered into a service agreement with MaSTherCell, pursuant to which MaSTherCell will
function as our CMO and conduct certain clinical tests related to diabetes treatment research. The term of the service agreement will run
until all work is completed (or by either party providing 30 days’ written notice of termination) in order to develop a manufacturing process
and to manufacture our product. While we anticipate that MaSTherCell will be able to sufficiently support our needs as a CMO, we may
need to find other CMOs to meet our clinical and manufacturing needs, of which there are a limited number of third-party manufacturers.
This exposes us to the following risks:

-27-

•  

•  

•  

•  

•  

•  

•  

•  
•  

•  

•  

We may be unable to identify manufacturers on acceptable terms or at all because the number of potential manufacturers is limited
and  the  FDA  must  approve  any  manufacturers.  This  approval  would  require new  testing  and  good  manufacturing  practices
compliance inspections by FDA. In addition, a new manufacturer would have to be educated in, or develop substantially equivalent
processes for, production of our products;
Other manufacturers may have little or no experience with autologous cell products, which are products made from a patient’s own
cells, and therefore may require a significant amount of support from us in order to implement and maintain the infrastructure and
processes required to manufacture our product candidates;
Our third-party manufacturers might be unable to timely manufacture our product or produce the quantity and quality required to
meet our clinical and commercial needs, if any;
Contract  manufacturers  may  not  be  able  to  execute  our manufacturing  procedures  and  other  logistical  support  requirements
appropriately;
Our  future  contract  manufacturers  may  not  perform  as agreed,  may  not  devote  sufficient  resources  to  our  products,  or  may  not
remain in the contract manufacturing business for the time required to supply our clinical trials or to successfully produce, store, and
distribute our products;
Manufacturers are subject to ongoing periodic unannounced inspection by the FDA and corresponding state agencies to ensure strict
compliance  with  current  good  manufacturing  practices,  or  cGMP,  and  other government  regulations  and  corresponding  foreign
standards. We do not have control over third-party manufacturers’ compliance with these regulations and standards;
We may not own, or may have to share, the intellectual property rights to any improvements made by our third-party manufacturers
in the manufacturing process for our products;
Our third-party manufacturers could breach or terminate their agreement with us;
Raw materials and components used in the manufacturing process, particularly those for which we have no other source or supplier,
may not be available or may not be suitable or acceptable for use due to material or component defects;
Our  contract  manufacturers  and  critical  reagent  suppliers may  be  subject  to  inclement  weather,  as  well  as  natural  or  man-made
disasters; or
Our contract manufacturers may have unacceptable or inconsistent product quality success rates and yields.

Each of these risks could delay or prevent the completion of our clinical trials or the approval of any of our product candidates by
the FDA, result in higher costs or adversely impact commercialization of our product candidates. In addition, we will rely on third parties
to perform certain specification tests on our product candidates prior to delivery to patients. If these tests are not appropriately done and test
data are not reliable, patients could be put at risk of serious harm and the FDA could place significant restrictions on our company until
deficiencies are remedied.

The  manufacture  of  biological  drug  products  is  complex  and  requires  significant  expertise  and  capital  investment,  including  the
development of advanced manufacturing techniques and process controls. Manufacturers of biologic products often encounter difficulties in
production, particularly in scaling up or out, validating the production process, and assuring high reliability of the manufacturing process
(including  the  absence  of  contamination).  These  problems  include  logistics  and  shipping,  difficulties  with  production  costs  and  yields,
quality control, including stability of the product, product testing, operator error, availability of qualified personnel, as well as compliance
with  strictly  enforced  federal,  state  and  foreign  regulations.  Furthermore,  if  contaminants  are  discovered  in  our  supply  of  our  product
candidates  or  in  the  manufacturing  facilities,  such  manufacturing  facilities  may  need  to  be  closed  for  an  extended  period  of  time  to
investigate and remedy the contamination. We cannot assure you that any stability failures or other issues relating to the manufacture of
our  product  candidates  will  not  occur  in  the  future. Additionally,  our  manufacturers  may  experience  manufacturing  difficulties  due  to
resource constraints or as a result of labor disputes or unstable political environments. If our manufacturers were to encounter any of these
difficulties, or otherwise fail to comply with their contractual obligations, our ability to provide our product candidate to patients in clinical
trials would be jeopardized. Any delay or interruption in the supply of clinical trial supplies could delay the completion of clinical trials,
increase  the  costs  associated  with  maintaining  clinical  trial  programs  and,  depending  upon  the  period  of  delay,  require  us  to  begin  new
clinical trials at additional expense or terminate clinical trials completely.

Cell-based  therapies  rely  on  the  availability  of  reagents,  specialized  equipment,  and  other  specialty  materials,  which  may  not  be
available  to  us  on  acceptable  terms  or  at  all.  For  some  of  these  reagents,  equipment,  and  materials,  we  rely  or  may  rely  on  sole  source
vendors or a limited number of vendors, which could impair our ability to manufacture and supply our products.

-28-

Manufacturing  our  product candidates  will  require  many  reagents,  which  are  substances  used  in  our manufacturing  processes  to
bring about chemical or biological reactions, and other specialty materials and equipment, some of which are manufactured or supplied by
small  companies  with  limited  resources  and  experience  to  support commercial  biologics  production.  We  currently  depend  on  a  limited
number of vendors for certain materials and equipment used in the manufacture of our product candidates. Some of these suppliers may not
have the capacity to support commercial products manufactured under GMP by biopharmaceutical firms or may otherwise be ill-equipped
to support our needs. We also do not have supply contracts with many of these suppliers and may not be able to obtain supply contracts with
them on acceptable terms or at all. Accordingly, we may  experience delays in receiving key materials and equipment to support clinical or
commercial manufacturing.

For some of these reagents, equipment, and materials, we rely and may in the future rely on sole source vendors or a limited number
of vendors. An inability to continue to source product from any of these suppliers, which could be due to regulatory actions or requirements
affecting the supplier, adverse financial or other strategic developments experienced by a supplier, labor disputes or shortages, unexpected
demands,  or  quality  issues,  could  adversely  affect  our  ability  to  satisfy  demand  for  our  product  candidates,  which  could  adversely  and
materially affect our product sales and operating results or our ability to conduct clinical trials, either of which could significantly harm our
business.

As  we  continue  to  develop  and  scale  our  manufacturing  process,  we  expect  that  we  will  need  to  obtain  rights  to  and  supplies  of
certain materials and equipment to be used as part of that process. We may not be able to obtain rights to such materials on commercially
reasonable terms, or at all, and if we are unable to alter our process in a commercially viable manner to avoid the use of such materials or
find a suitable substitute, it would have a material adverse effect on our business.

We currently have no marketing and sales organization and have no experience in marketing products. If we are unable to
establish marketing and sales capabilities or enter into agreements with third parties to market and sell our product candidates, we
may not be able to generate product revenue.

We  currently  have  no  sales,  marketing,  or  commercial  product  distribution  capabilities  and  have  no  experience  in  marketing
products.  We  intend  to  develop  an  in-house  marketing  organization  and  sales  force,  which  will  require  significant  capital  expenditures,
management resources, and time. We will have to compete with other pharmaceutical and biotechnology companies to recruit, hire, train,
and retain marketing and sales personnel. If we are unable or decide not to establish internal sales, marketing and commercial distribution
capabilities for any or all products we develop, we will likely pursue collaborative arrangements regarding the sales and marketing of our
products. However, there can be no assurance that we will be able to establish or maintain such collaborative arrangements, or if we are
able to do so, that they will have effective sales forces. Any revenue we receive will depend upon the efforts of such third parties, which
may not be successful. We may have little or no control over the marketing and sales efforts of such third parties, and our revenue from
product sales may be lower than if we had commercialized our product candidates ourselves. We also face competition in our search for
third parties to assist us with the sales and marketing efforts of our product candidates.

There  can  be  no  assurance  that  we  will  be  able  to  develop  in-house  sales  and  commercial  distribution  capabilities  or  establish  or
maintain relationships with third-party collaborators to successfully commercialize any product in the United States or overseas, and as a
result, we may not be able to generate product revenue.

A variety of risks associated with operating our business internationally could materially adversely affect our business. We plan to
seek  regulatory  approval  of  our  product  candidates  outside  of  the  United  States  and,  accordingly,  we  expect  that  we,  and  any  potential
collaborators in those jurisdictions, will be subject to additional risks related to operating in foreign countries, including:

•  
•  

differing regulatory requirements in foreign countries;
unexpected changes in tariffs, trade barriers, price and exchange controls, and other regulatory requirements;

-29-

•  
•  
•  
•  

•  
•  
•  
•  

•  
•  

economic weakness, including inflation, or political instability in particular foreign economies and markets;
compliance with tax, employment, immigration, and labor laws for employees living or traveling abroad;
foreign taxes, including withholding of payroll taxes;
foreign  currency  fluctuations,  which  could  result  in increased  operating  expenses  and  reduced  revenue,  and  other  obligations
incident to doing business in another country;
difficulties staffing and managing foreign operations;
workforce uncertainty in countries where labor unrest is more common than in the United States;
potential liability under the Foreign Corrupt Practices Act of 1977 or comparable foreign laws;
challenges  enforcing  our  contractual  and  intellectual property  rights,  especially  in  those  foreign  countries  that  do  not  respect and
protect intellectual property rights to the same extent as the United States;
production shortages resulting from any events affecting raw material supply or manufacturing capabilities abroad; and
business interruptions resulting from geo-political actions, including war and terrorism.

These  and  other  risks  associated  with  our  planned  international  operations  may  materially  adversely  affect  our  ability  to  attain  or

maintain profitable operations.

We  face  significant  competition  from  other  biotechnology  and  pharmaceutical  companies,  and  our  operating  results  will

suffer if we fail to compete effectively.

The  biopharmaceutical  industry,  and  the  rapidly  evolving  market  for  developing  cell-based  therapies  is  characterized  by  intense
competition and rapid innovation. Our competitors may be able to develop other compounds or drugs that are able to achieve similar or
better  results.  Our  potential  competitors  include  major  multinational  pharmaceutical  companies,  established  biotechnology  companies,
specialty  pharmaceutical  companies,  universities,  and  other  research  institutions.  Many  of  our  competitors  have  substantially  greater
financial,  technical  and  other  resources,  such  as  larger  research  and  development  staff  and  experienced  marketing  and  manufacturing
organizations as well as established sales forces. Smaller or early-stage companies may also prove to be significant competitors, particularly
through collaborative arrangements with large, established companies. Mergers and acquisitions in the biotechnology and pharmaceutical
industries  may  result  in  even  more  resources  being  concentrated  in  our  competitors.  Competition  may  increase  further  as  a  result  of
advances  in  the  commercial  applicability  of  technologies  and  greater  availability  of  capital  for  investment  in  these  industries.  Our
competitors, either alone or with collaborative partners, may succeed in developing, acquiring or licensing on an exclusive basis drug or
biologic  products  that  are  more  effective,  safer,  more  easily  commercialized,  or  less  costly  than  our  product  candidates  or  may  develop
proprietary technologies or secure patent protection that we may need for the development of our technologies and products.

Specifically,  we  face  significant  competition  from  companies  in  the  insulin  therapy  market.  Insulin  therapy  is  widely  used  for
Insulin-Dependent Diabetes Mellitus (IDDM) patients who are not controlled with oral medications. The global diabetes market comprising
the  insulin,  insulin  analogues  and  other  anti-diabetic  drugs  has  been  evolving  rapidly. A  look  at  the  diabetes  market  reveals  that  it  is
dominated  by  a  handful  of  participants  such  as  Novo  Nordisk  A/S,  Eli  Lilly  and  Company,  Sanofi-Aventis,  Takeda  Pharmaceutical
Company Limited, Pfizer Inc., Merck KgaA, and Bayer AG. Even if we obtain regulatory approval of our product candidates, we may not
be the first to market and that may affect the price or demand for our product candidates. Additionally, the availability and price of our
competitors’  products  could  limit  the  demand  and  the  price  we  are  able  to  charge  for  our  product  candidates.  We  may  not  be  able  to
implement our business plan if the acceptance of our product candidates is inhibited by price competition or the reluctance of physicians to
switch  from  existing  methods  of  treatment  to  our  product  candidates,  or  if  physicians  switch  to  other  new  drug  or  biologic  products  or
choose  to  reserve  our  product  candidates  for  use  in  limited  circumstances.  Additionally,  a  competitor  could  obtain  orphan  product
exclusivity from the FDA with respect to such competitor’s product. If such competitor product is determined to be the same product as
one  of  our  product  candidates,  that  may  prevent  us  from  obtaining  approval  from  the  FDA  for  such  product  candidate  for  the  same
indication for seven years, except in limited circumstances.

We are highly dependent on our key personnel, and if we are not successful in attracting, motivating and retaining highly

qualified personnel, we may not be able to successfully implement our business strategy.

-30-

Our ability to compete in the highly competitive biotechnology and pharmaceutical industries depends  upon  our  ability  to  attract,
motivate  and  retain  highly  qualified  managerial,  scientific  and  medical  personnel.  We  are  highly  dependent  on  our  management,
particularly our chief science officer, Prof. Sarah Ferber and our chief executive officer, Vered Caplan. The loss of the services of any of
our executive officers, other key employees, and other scientific and medical advisors, and our inability to find suitable replacements, could
result in delays in product development and harm our business. Competition for skilled personnel is intense and the turnover rate can be
high, which may limit our ability to hire and retain highly qualified personnel on acceptable terms or at all.

To induce valuable employees to remain at our company, in addition to salary and cash incentives, we have provided stock option
grants that vest over time. The value to employees of these equity grants that vest over time may be significantly affected by movements in
our stock price that are beyond our control, and may at any time be insufficient to counteract more lucrative offers from other companies.
Although we have employment agreements with our key employees, these employment agreements provide for at-will employment, which
means that any of our employees could leave our employment at any time, with or without notice. We do not maintain “key man” insurance
policies on the lives of all of these individuals or the lives of any of our other employees.

Risks Related to our Company and Business Generally

Our success will depend on strategic collaborations with third parties to develop and commercialize product candidates, and
we may not have control over a number of key elements relating to the development and commercialization of any such product
candidate.

A key aspect of our strategy is to seek collaboration with a partner, such as a large pharmaceutical organization, that is willing to

further develop and commercialize a selected product candidate. To date, we have not entered into any such collaborative arrangement.

By entering into any such strategic collaboration, we may rely on our partner for financial resources and for development, regulatory

and commercialization expertise. Our partner may fail to develop or effectively commercialize our product candidate because they:

•  

•  
•  
•  
•  

do not have sufficient resources or decide not to devote the necessary resources due to internal constraints such as limited cash or
human resources;
decide to pursue a competitive potential product developed outside of the collaboration;
cannot obtain the necessary regulatory approvals;
determine that the market opportunity is not attractive; or
cannot manufacture or obtain the necessary materials in sufficient quantities from multiple sources or at a reasonable cost.

We may not be able to enter into a collaboration on acceptable terms, if at all. We face competition in our search for partners from
other  organizations  worldwide,  many  of  whom  are  larger  and  are  able  to  offer  more  attractive  deals  in  terms  of  financial  commitments,
contribution of human resources, or development, manufacturing, regulatory or commercial expertise and support.

If we are not successful in attracting a partner and entering into a collaboration on acceptable terms, we may not be able to complete
development of or commercialize any product candidate. In such event, our ability to generate revenues and achieve or sustain profitability
would  be  significantly  hindered  and  we  may  not  be  able  to  continue  operations  as  proposed,  requiring  us  to  modify  our  business  plan,
curtail various aspects of our operations or cease operations.

Third  parties  to  whom  we  may  license  or  transfer  development  and  commercialization  rights  for  products  covered  by  intellectual
property  rights  may  not  be  successful  in  their  efforts,  and  as  a  result,  we  may  not  receive  future  royalty  or  other  milestone  payments
relating to those products or rights.

We  will  need  to  grow  the  size  and  capabilities  of  our  organization,  and  we  may  experience  difficulties  in  managing  this

growth.

-31-

As of November 30, 2016, we had 80 full-time employees. As our development and commercialization plans and strategies develop,
we must add a significant number of additional managerial, operational, sales, marketing, financial, and other personnel. Future growth will
impose significant added responsibilities on members of management, including:

•  
•  

•  

identifying, recruiting, integrating, maintaining, and motivating additional employees;
managing  our  internal  development  efforts  effectively, including  the  clinical  and  FDA  review  process  for  our  product  candidates,
while complying with our contractual obligations to contractors and other third parties; and
improving our operational, financial and management controls, reporting systems, and procedures.

Our  future  financial  performance  and  our  ability  to  commercialize  our  product  candidates  will  depend,  in  part,  on  our  ability  to
effectively manage any future growth, and our management may also have to divert a disproportionate amount of its attention away from
day-to-day activities in order to devote a substantial amount of time to managing these growth activities. Our efforts to manage our growth
are  complicated  by  the  fact  that  only  our  chief  executive  officer  has  been  with  us  since  before August  2014.  This  lack  of  long-term
experience working together may adversely impact our senior management team’s ability to effectively manage our business and growth.

We  currently  rely,  and  for  the  foreseeable  future  will  continue  to  rely,  in  substantial  part  on  certain  independent  organizations,
advisors  and  consultants  to  provide  certain  services.  There  can  be  no  assurance  that  the  services  of  these  independent  organizations,
advisors and consultants will continue to be available to us on a timely basis when needed, or that we can find qualified replacements. In
addition,  if  we  are  unable  to  effectively  manage  our  outsourced  activities  or  if  the  quality  or  accuracy  of  the  services  provided  by
consultants is compromised for any reason, our clinical trials may be extended, delayed, or terminated, and we may not be able to obtain
regulatory approval of our product candidates or otherwise advance our business. There can be no assurance that we will be able to manage
our existing consultants or find other competent outside contractors and consultants on economically reasonable terms, if at all. If we are
not able to effectively expand our organization by hiring new employees and expanding our groups of consultants and contractors, we may
not be able to successfully implement the tasks necessary to further develop and commercialize our product candidates and, accordingly,
may not achieve our research, development, and commercialization goals.

We  have  entered  into  collaborations  and  may  form  or  seek  collaborations  or  strategic  alliances  or  enter  into  additional

licensing arrangements in the future, and we may not realize the benefits of such alliances or licensing arrangements.

We may form or seek strategic alliances, create joint ventures or collaborations, or enter into additional licensing arrangements with
third  parties  that  we  believe  will  complement  or  augment  our  development  and  commercialization  efforts  with  respect  to  our  product
candidates and any future product candidates that we may develop. Any of these relationships may require us to incur non-recurring and
other  charges,  increase  our  near  and  long-term  expenditures,  issue  securities  that  dilute  our  existing  stockholders,  or  disrupt  our
management and business. In addition, we face significant competition in seeking appropriate strategic partners and the negotiation process
is time-consuming and complex. Moreover, we may not be successful in our efforts to establish a strategic partnership or other alternative
arrangements for our product candidates because they may be deemed to be at too early of a stage of development for collaborative effort
and  third  parties  may  not  view  our  product  candidates  as  having  the  requisite  potential  to  demonstrate  safety  and  efficacy.  Further,
collaborations involving our product candidates, such as our collaborations with third-party research institutions, are subject to numerous
risks, which may include the following:

•  
•  

collaborators have significant discretion in determining the efforts and resources that they will apply to a collaboration;
collaborators may not pursue development and commercialization of our product candidates or may elect not to continue or renew
development or commercialization programs based on clinical trial results, changes in their strategic focus due to the acquisition of
competitive  products,  availability  of  funding,  or  other  external  factors, such  as  a  business  combination  that  diverts  resources  or
creates competing priorities;

-32-

•  

•  

•  

•

•  

•  

•  

collaborators  may  delay  clinical  trials,  provide insufficient  funding  for  a  clinical  trial,  stop  a  clinical  trial,  abandon a  product
candidate, repeat or conduct new clinical trials, or require a new formulation of a product candidate for clinical testing;
collaborators  could  independently  develop,  or  develop with  third  parties,  products  that  compete  directly  or  indirectly  with  our
products or product candidates;
a collaborator with marketing and distribution rights to one or more products may not commit sufficient resources to their marketing
and distribution;
collaborators may not properly maintain or defend our intellectual property rights or may use our intellectual property or proprietary
information in a way that gives rise to actual or threatened litigation that could jeopardize or invalidate our intellectual property or
proprietary information or expose us to potential liability;
disputes  may  arise  between  us  and  a  collaborator  that cause  the  delay  or  termination  of  the  research,  development  or
commercialization of our product candidates, or that result in costly litigation or arbitration that diverts management attention and
resources;
collaborations  may  be  terminated  and,  if  terminated,  may result  in  a  need  for  additional  capital  to  pursue  further  development  or
commercialization of the applicable product candidates; and
collaborators may own or co-own intellectual property covering our products that results from our collaborating with them, and in
such cases, we would not have the exclusive right to commercialize such intellectual property.

As a result, if we enter into collaboration agreements and strategic partnerships or license our products or businesses, we may not be
able to realize the benefit of such transactions if we are unable to successfully integrate them with our existing operations and company
culture, which could delay our timelines or otherwise adversely affect our business. We also cannot be certain that, following a strategic
transaction or license, we will achieve the revenue or specific net income that justifies such transaction. Any delays in entering into new
collaborations or strategic partnership agreements related to our product candidates could delay the development and commercialization of
our product candidates in certain geographies for certain indications, which would harm our  business  prospects,  financial  condition,  and
results of operations.

Our success depends on our ability to protect our intellectual property and our proprietary technologies.

Our commercial success depends in part on our ability to obtain and maintain patent protection and trade secret protection for our
product candidates, proprietary technologies, and their uses as well as our ability to operate without infringing upon the proprietary rights
of others. We can provide no assurance that our patent applications or those of our licensors will result in additional patents being issued or
that issued patents will afford sufficient protection against competitors with similar technologies, nor can there be any assurance that the
patents issued will not be infringed, designed around or invalidated by third parties. Even issued patents may later be found unenforceable
or may be modified or revoked in proceedings instituted by third parties before various patent offices or in courts. The degree of future
protection  for  our  proprietary  rights  is  uncertain.  Only  limited  protection  may  be  available  and  may  not  adequately  protect  our  rights  or
permit us to gain or keep any competitive advantage. Composition-of-matter patents on the biological or chemical active pharmaceutical
ingredients  are  generally  considered  to  offer  the  strongest  protection  of  intellectual  property  and  provide  the  broadest  scope  of  patent
protection  for  pharmaceutical  products,  as  such  patents  provide  protection  without  regard  to  any  method  of  use  or  any  method  of
manufacturing.  While  we  have  an  issued  patent  in  the  United  States  with  a  claim  for  a  composition  directed  to  a  vector  comprising  a
promoter linked to a pancreatic and duodenal homeobox 1 (PDX-1) polypeptide, and a carrier, we cannot be certain that the claim in our
issued  patent  will  not  be  found  invalid  or  unenforceable  if  challenged.  We  cannot  be  certain  that  the  claims  in  our  issued  United  States
methods  of  use  patents  will  not  be  found  invalid  or  unenforceable  if  challenged.  We  cannot  be  certain  that  the  pending  applications
covering  composition-of-matter  of  our  transdifferentiated  cell  populations  will  be  considered  patentable  by  the  United  States  Patent  and
Trademark Office (USPTO), and courts in the United States or by the patent offices and courts in foreign countries, nor can we be certain
that  the  claims  in  our  issued  patents  will  not  be  found  invalid  or  unenforceable  if  challenged.  Even  if  our  patent  applications  covering
populations  of  transdifferentiated  cells  issue  as  patents,  the  patents  protect  a  specific  transdifferentiated  cell  product  and  may  not  be
enforced against competitors making and marketing a product that has the same activity. Method-of-use patents protect the use of a product
for the specified method or for treatment of a particular indication. This type of patents may not be enforced against competitors making
and marketing a product that has cells that may provide the same activity but is used for a method not included in the patent. Moreover,
even if competitors do not actively promote their product for our targeted indications, physicians may prescribe these products “off-label.”
Although off-label prescriptions may infringe or contribute to the infringement of method-of-use patents, the practice is common and such
infringement is difficult to prevent or prosecute.

-33-

Our issued patent having a claim for a composition comprising a vector comprising a promoter linked to PDX-1 is expected to expire
in the United States in 2021. Our additional patents to methods of use of the vector, and pending patent applications to transdifferentiated
cell populations made by a process of contacting non-pancreatic β-cells and their use to treat various indications are expected to expire at
various times that range from 2023 (for issued United States patents) to potentially 2035 (for pending patent applications if patents were to
issue on the pending applications filed thereon).

The patent application process is subject to numerous risks and uncertainties, and there can be no assurance that we or any of our
future development partners will be successful in protecting our product candidates by obtaining and defending patents. These risks and
uncertainties include the following:

•  

•  
•  

•  

•  

•  

the USPTO and various foreign governmental patent agencies require compliance with a number of procedural, documentary, fee
payment and other provisions during the patent process. There are situations in which noncompliance can result in abandonment or
lapse  of  a patent or patent application, resulting in partial or complete loss of patent rights in the relevant jurisdiction. In such an
event, competitors might be able to enter the market earlier than would otherwise have been the case;
patent applications may not result in any patents being issued;
patents  that  may  be  issued  or  in-licensed  may  be challenged,  invalidated,  modified,  revoked,  circumvented,  found  to  be
unenforceable or otherwise may not provide any competitive advantage;
our  competitors,  many  of  whom  have  substantially  greater resources  and  many  of  whom  have  made  significant  investments  in
competing technologies,  may  seek  or  may  have  already  obtained  patents  that  will limit,  interfere  with  or  eliminate  our  ability  to
make, use, and sell our potential product candidates;

there  may  be  significant  pressure  on  the  U.S.  government and  international  governmental  bodies  to  limit  the  scope  of  patent
protection  both  inside  and  outside  the  United  States  for  disease treatments  that  prove  successful,  as  a  matter  of  public  policy
regarding worldwide health concerns; and
countries other than the United States may have patent laws less favorable to patentees than those upheld by U.S. courts, allowing
foreign competitors a better opportunity to create, develop and market competing product candidates.

In addition, we rely on the protection of our trade secrets and proprietary know-how. Although we have taken steps to protect our
trade secrets and unpatented know-how, including entering into confidentiality agreements with third parties, and confidential information
and inventions agreements with employees, consultants and advisors, we cannot provide any assurances that all such agreements have been
duly executed, and third parties may still obtain this information or may come upon this or similar information independently. Additionally,
if  the  steps  taken  to  maintain  our  trade  secrets  are  deemed  inadequate,  we  may  have  insufficient  recourse  against  third  parties  for
misappropriating its trade secrets. If any of these events occurs or if we otherwise lose protection for our trade secrets or proprietary know-
how, our business may be harmed.

If  product  liability  lawsuits  are  brought  against  us,  we  may  incur  substantial  liabilities  and  may  be  required  to  limit

commercialization of our product candidates.

We face an inherent risk of product liability as a result of the clinical testing of our product candidates and will face an even greater
risk if we commercialize any products. For example, we may be sued if our product candidates cause or are perceived to cause injury or are
found to be otherwise unsuitable during clinical testing, manufacturing, marketing or sale. Any such product liability claims may include
allegations of defects in manufacturing, defects in design, a failure to warn of dangers inherent in the product, negligence, strict liability or a
breach  of  warranties.  Claims  could  also  be  asserted  under  state  consumer  protection  acts.  If  we  cannot  successfully  defend  ourselves
against  product  liability  claims,  we  may  incur  substantial  liabilities  or  be  required  to  limit  commercialization  of  our  product  candidates.
Even  successful  defense  would  require  significant  financial  and  management  resources.  Regardless  of  the  merits  or  eventual  outcome,
liability claims may result in:

-34-

•
•
•
•
•
•
•
•
•
•
•
•

decreased demand for our products;
injury to our reputation;
withdrawal of clinical trial participants and inability to continue clinical trials;
initiation of investigations by regulators;
costs to defend the related litigation;
a diversion of management’s time and our resources;
substantial monetary awards to trial participants or patients;
product recalls, withdrawals or labeling, marketing or promotional restrictions;
loss of revenue;
exhaustion of any available insurance and our capital resources;
the inability to commercialize any product candidate; and
a decline in our share price.

Because  our  products  have  not  reached  clinical  or  commercial  stage,  we  do  not  currently  carry  clinical  trial  or  product  liability
insurance. In the future, our inability to obtain sufficient product liability insurance at an acceptable cost to protect against potential product
liability claims could prevent or inhibit the commercialization of products we develop, alone or with collaborators. Such insurance policies
may also have various exclusions, and we may be subject to a product liability claim for which we have no coverage.

Because some of our directors and officers are not residents of the United States, investors may find it difficult to enforce,

within the United States, any judgments obtained against some of our directors and officers.

Some of our directors and officers are not residents of the United States, and all or a substantial portion of their  assets  is  located
outside the United States. As a result, it may be difficult for investors to enforce within the United States any judgments obtained against
some of our directors and officers, including judgments predicated upon the civil liability provisions of the securities laws of the United
States or any state thereof.

Risk Related to our CDMO Business

We  need  additional  financing  to  grow  our  CDMO  operations;  if  we  are  unable  to  raise  additional  capital,  as  and  when
needed,  or  on  acceptable  terms,  we  may  be  forced  to  delay,  reduce  or  eliminate  the  expansion  of  our  contract  development  and
manufacturing operations.

MaSTherCell's  current  operating  plan  will  require  additional  capital  to  fund,  among  other  things,  the  operation,  enhancement  and
expansion  of  our  operations  and  facilities  footprint  to  satisfy  increasing  market  demand.  The  amount  and  timing  of  our  future  capital
requirements also will likely depend on many other factors, including:

•  

•  

the cost of expansion of our contract development and manufacturing operations, including but not limited to, the costs of expanded
facilities, equipment costs, engineering and innovation initiatives and personnel; and
the opportunity to produce therapies in commercial phases for a customer which will require large production units.

Ultimately, we may be unable to raise capital on terms that are acceptable to us, if at all. Our inability to obtain necessary capital or

financing to fund our future operating needs could adversely affect our business, results of operations and financial condition.

-35-

MaSTherCell has incurred substantial losses and negative cash flow from operations in the past, and expects to continue to

incur losses and negative cash flow for the foreseeable future.

MaSTherCell  has  a  limited  operating  history,  limited  capital,  and  limited  sources  of  revenue.  Since  its  inception  in  2011  and
licensing  in  2013  through  November  30,  2016,  the  project  revenues  generated  doubled  every  year  but  have  not  been  sufficient  to  cover
costs attributable to that business. Relying on commercial efforts and increasing visibility and recognition of our manufacturing subsidiary,
we  believe  MaSTherCell  will  reach  profitable  operations,  but  can  provide  no  assurance  that  will  ever  be  achieved.  Based  upon  current
plans,  it  is  expected  that  MaSTherCell  will  reach  a  positive  EBITDA  in  2017  and  would  be  break-even  in  2018.  We  expect  continued
significant  expenses  associated  with  the  development,  marketing  and  sales  of  our  services. As  a  result,  we  may  not  generate  significant
revenues  in  the  future.  Failure  to  generate  significant  revenues  in  near  future  may  cause  us  to  reduce  or  cease  activities  or  limit  our
expansion.  Our  ability  to  achieve  and  maintain  profitability  and  positive  cash  flow  is  dependent  upon  our  ability  to  generate  revenues,
manage expenses, and compete successfully with our direct and indirect competitors.

A significant global market for our third-party manufacturing services at MaSTherCell may never emerge.

At MaSTherCell, the current market and our existing contracts principally consist of providing consulting and manufacturing of cell
and tissue-based therapeutic products in clinical trials. Cell therapy is in its early stages and is still a developing area of research, with few
cell therapy products approved for clinical use. Many of the existing cellular therapy candidates are based on novel cell technologies that
are inherently risky and may not be understood or accepted by the marketplace, making it difficult for their own funding to enable them to
continue their business. The number of people who may use cell or tissue-based therapies and thus the demand for stem cell processing
services is difficult to forecast. If cell therapies under development by our customers to treat disease are not proven effective, demonstrate
unacceptable risks or side effects or, where required, fail to receive regulatory approval, our business will be significantly impaired. While
the therapeutic application of cells to treat serious diseases is currently being explored by a number of companies, to date there are only a
handful of approved products in the United States, Asia and in Europe. Ultimately, our success in developing our contract development and
manufacturing business depends on the development and growth of a broad and profitable global market for cell- and tissue-based therapies
and services and our ability to capture a share of this market through MaSTherCell. One of the key success factors in commercializing new
therapies lies in the stringent management of Cost of Goods sold (COGS); MaSTherCell continues to work on this challenge, although there
is no assurance that such work will yield an outcome that produces a commercially viable cost in the future.

MaSTherCell's revenues may vary dramatically change from period to period making it difficult to forecast future results.

MaSTherCell recorded revenues of $6.4 million for the year ended November 30, 2016. The nature and duration of MaSTherCell's
contracts with customers often involve regular renegotiation of the scope, level and price of the services we are providing. If our customers
reduce the level of their spending on research and development or are unsuccessful in attaining or retaining product sales due to market
conditions, reimbursement issues or other factors, our results of operations may be materially impacted. In addition, other factors, including
the rate of enrollment for clinical studies, will directly impact the level and timing of the products and services we deliver. As such, the
levels of our revenues and profitability can fluctuate significantly from one period to another and it can be difficult to forecast the level of
future revenues with any certainty. Furthermore, dramatically change in our future revenues forecasting may result an impairment of our
goodwill.

The loss of one or more of MaSTherCell’s major clients or a decline in demand from one or more of these clients could harm

MaSTherCell’s business.

MaSTherCell has a limited number of major clients that together account for a large percentage of the total revenues earned. Over
the  past  year,  MaSTherCell  has  increased  its  client  portfolio,  but  there  can  be  no  assurance  that  such  clients  will  continue  to  use
MaSTherCell’s  services  at  the  same  level  or  at  all. A  reduction  or  delay  in  the  use  of  MaSTherCell’s  services,  including  reductions  or
delays  due  to  market,  economic  or  competitive  conditions,  could  have  a  material  adverse  effect  on  MaSTherCell’s  business,  operating
results and financial condition.

-36-

MaSTherCell has a finite manufacturing capacity, which could inhibit the long-term growth prospects of this business.

MaSTherCell currently provides services and produces materials for clinical trials at its existing manufacturing facilities in Gosselies
(Belgium), which it has designed and operated to be compliant with GMP requirements. While we believe these facilities provide it with
sufficient capacity to meet expected near term demand, it is possible that the demand for its services and products could exceed its existing
manufacturing capacity. It may become necessary or desirable for it to expand its manufacturing capabilities for cell therapy services and
products in the future which may require it to invest significant amounts of capital and to obtain regulatory approvals. In this regard, we are
reviewing opportunities for expansion to both commercial level and international manufacturing capabilities. If we are unable to meet rising
demand for products and services on a timely basis or unable to maintain cGMP compliance standards, then it is likely that our clients and
potential clients will elect to obtain the products and services from competitors, which could materially and adversely affect the level of our
revenues and our prospects for growth.

MaSTherCell’s business is subject to risks associated with a single manufacturing facility.

MaSTherCell’s contract manufacturing services are dependent upon a single facility located in Gosselies (Belgium). A catastrophic
loss of the use of all or a portion of MaSTherCell’s manufacturing facility due to accident, fire, explosion, labor issues, weather conditions,
other  natural  disaster  or  otherwise,  whether  short  or  long-term,  could  have  a  material  adverse  effect  on  MaSTherCell’s  customer
relationships and financial results.

If MaSTherCell loses electrical power at its manufacturing facility, its business operations may be adversely affected.

MaSTherCell  owns  a  back-up  generator  allowing  it  to  provide  for  its  manufacturing  power  consumption  needs  for  a  few  hours.
However, if MaSTherCell loses electrical power at its manufacturing facility for more than a few hours, MaSTherCell would be unable to
continue its manufacturing operations for an extended period of time because MaSTherCell does not own any other back-up power source
large  enough  to  provide  for  its  manufacturing  power  consumption  needs.  Additionally,  MaSTherCell  does  not  have  an  alternative
manufacturing  location.  Therefore,  a  significant  disruption  in  MaSTherCell’s  manufacturing  operations  could  materially  and  adversely
affect its business operations during an extended period of power outage.

We have a limited marketing staff and budget for our MaSTherCell operations, which could limit our ability to grow this

business.

The degree of market acceptance of our products and services depends upon a number of factors, including the strength of our sales
and marketing support. If our marketing is not effective, our ability to generate revenues could be significantly impaired. The newness of
the  industry  and  capital  constraints  provide  challenges  to  our  marketing  and  sales  activities  at  MaSTherCell,  and  the  failure  to  attract  a
sufficient base of customers will affect our ability to increase our revenues and operate profitably.

The  logistics  associated  with  the  distribution  of  materials  produced  by  MaSTherCell  for  third  parties  and  for  us  are
significant, complex and expensive and may negatively impact our ability to generate and meet future demand for our products and
improve profitability.

Current  cell  therapy  products  and  product  candidates,  have  a  limited  shelf  life,  in  certain  instances  limited  to  less  than  12  hours.
Thus, it is necessary to minimize the amount of time between when the cell product is extracted from a patient, arrives at our facility for
processing, and is returned for infusion in the patient.

To do so, we need our cell therapy facilities to be located in major population centers in which patients are likely to be located and
within close proximity of major airports. In the future, it may be necessary to build new facilities or invest into new technologies enabling
final formulation at point of care, which would require a significant commitment of capital and may not then be available to us. Even if we
are  able  to  establish  such  new  facilities  or  technologies,  we  may  experience  challenges  in  ensuring  that  they  are  compliant  with  cGMP
standards, EMEA requirements, and/or applicable state or local regulations. We cannot be certain that we would be able to recoup the costs
of establishing a facility in a given market. Given these risks, we could choose not to expand our cell processing and manufacturing services
into new geographic markets which will limit our future growth prospects.

-37-

Product liability and uninsured risks may adversely affect MaSTherCell’s continuing operations and damage its reputation.

MaSTherCell operates in an industry susceptible to significant product liability claims. MaSTherCell may be liable if it manufactures
any  product  that  causes  injury,  illness,  or  death.  In  addition,  product  liability  claims  may  be  brought  against  MaSTherCell’s  clients,  in
which case MaSTherCell’s clients or others may seek contribution from MaSTherCell if they incur any loss or expenses related to such
claims. These claims may be brought by individuals seeking relief or by groups seeking to represent a class. The defense of such claims
may be costly and time-consuming, and could divert the attention of MaSTherCell’s management and technical personnel.

A  breakdown  or  breach  of  MaSTherCell’s  information  technology  systems  could  subject  MaSTherCell  to  liability  or

interrupt the operation of its business.

MaSTherCell  relies  upon  its  information  technology  systems  and  infrastructure  for  its  business.  The  size  and  complexity  of
MaSTherCell’s  computer  systems  make  it  potentially  vulnerable  to  breakdown  and  unauthorized  intrusion.  MaSTherCell  could  also
experience a business interruption, theft of confidential information, or reputational damage from industrial espionage attacks, malware or
other  cyber  attacks,  which  may  compromise  MaSTherCell’s  system  infrastructure  or  lead  to  data  leakage,  either  internally  or  at
MaSTherCell’s third-party providers.

Similarly,  data  privacy  breaches  by  those  who  access  MaSTherCell’s  systems  may  pose  a  risk  that  sensitive  data,  including
intellectual property, trade secrets or personal information belonging to MaSTherCell or its employees, clients or other business partners,
may  be  exposed  to  unauthorized  persons  or  to  the  public.  There  can  be  no  assurance  that  MaSTherCell’s  efforts  to  protect  its  data  and
information technology systems will prevent breakdowns or breaches in MaSTherCell’s systems that could adversely affect its business and
result in financial and reputational harm to MaSTherCell.

We face competition from established as well as other emerging companies, which could  divert  clients  to  our  competitors,

result in pricing pressure and significantly reduce our revenue.

We  expect  existing  competitors  and  new  entrants  to  CDMO  market  to  constantly  revise  and  improve  their  business  models  in
response to challenges from competing businesses, including ours. Some of our competitors and potential competitors have significantly
greater resources than we do. Increased competition may result in pricing pressure for us in terms of the prices we are able to negotiate to
receive from a client. If we cannot compete successfully against our competitors, our ability to grow our business and achieve profitability
could be impaired.

Risks Relating to Our Common Stock

If we issue additional shares in the future, it will result in the dilution of our existing stockholders.

Our articles of incorporation authorize the issuance of up to 1,750,000,000 shares of our common stock with a par value of $0.0001
per share. Our board of directors may choose to issue some or all of such shares to acquire one or more companies or products and to fund
our overhead and general operating requirements. The issuance of any such shares will reduce the book value per share and may contribute
to a reduction in the market price of the outstanding shares of our common stock. If we issue any such additional shares, such issuance will
reduce the proportionate ownership and voting power of all current stockholders. Further, such issuance may result in a change of control
of our company.

-38-

 
Trading  of  our  stock  is  restricted  by  the  Securities  Exchange  Commission’s  penny  stock  regulations,  which  may  limit  a

stockholder’s ability to buy and sell our common stock.

The Securities and Exchange Commission has adopted regulations which generally define “penny stock” to be any equity security
that has a market price (as defined) less than $5.00 per share or an exercise price of less than $5.00 per share, subject to certain exceptions.
Our  securities  are  covered  by  the  penny  stock  rules,  which  impose  additional  sales  practice  requirements  on  broker-dealers  who  sell  to
persons  other  than  established  customers  and  “accredited  investors”.  The  term  “accredited  investor”  refers  generally  to  institutions  with
assets in excess of $5,000,000 or individuals with a net worth in excess of $1,000,000 or annual income exceeding $200,000 or $300,000
jointly with their spouse. The penny stock rules require a broker-dealer, prior to a transaction in a penny stock not otherwise exempt from
the  rules,  to  deliver  a  standardized  risk  disclosure  document  in  a  form  prepared  by  the  Securities  and  Exchange  Commission,  which
provides information about penny stocks and the nature and level of risks in the penny stock market. The broker-dealer also must provide
the  customer  with  current  bid  and  offer  quotations  for  the  penny  stock,  the  compensation  of  the  broker-dealer  and  its  salesperson  in  the
transaction  and  monthly  account  statements  showing  the  market  value  of  each  penny  stock  held  in  the  customer’s  account.  The  bid  and
offer quotations, and the broker-dealer and salesperson compensation information, must be given to the customer orally or in writing prior
to effecting the transaction and must be given to the customer in writing before or with the customer’s confirmation. In addition, the penny
stock rules require that prior to a transaction in a penny stock not otherwise exempt from these rules, the broker-dealer must make a special
written determination that the penny stock is a suitable investment for the purchaser and receive the purchaser’s written agreement to the
transaction.  These  disclosure  requirements  may  have  the  effect  of  reducing  the  level  of  trading  activity  in  the  secondary  market  for  the
stock that is subject to these penny stock rules. Consequently, these penny stock rules may affect the ability of broker-dealers to trade our
securities. We believe that the penny stock rules discourage investor interest in and limit the marketability of our common stock.

FINRA sales practice requirements may also limit a stockholder’s ability to buy and sell our stock.

In addition to the “penny stock” rules described above, the Financial Industry Regulatory Authority (“FINRA”) has adopted rules
that  require  that  in  recommending  an  investment  to  a  customer,  a  broker-dealer  must  have  reasonable  grounds  for  believing  that  the
investment  is  suitable  for  that  customer.  Prior  to  recommending  speculative  low  priced  securities  to  their  non-institutional  customers,
broker-dealers must make reasonable efforts to obtain information about the customer’s financial status, tax status, investment objectives
and  other  information.  Under  interpretations  of  these  rules,  FINRA  believes  that  there  is  a  high  probability  that  speculative  low  priced
securities will not be suitable for at least some customers. FINRA requirements make it more difficult for broker-dealers to recommend that
their customers buy our common stock, which may limit your ability to buy and sell our stock and have an adverse effect on the market for
our stock.

The market for our common stock is illiquid and the price of our common stock may be negatively impacted by factors that

are unrelated to our operations.

Although  our  common  stock  is  currently  listed  for  quotation  on  the  QB,  there  is  no  market  for  our  common  stock.  Even  when  a
market is established and trading begins, trading through the OTCQB is frequently thin and highly volatile. There is no assurance that a
sufficient market will develop in our stock, in which case it could be difficult for stockholders to sell their stock. The market price of our
common stock could fluctuate substantially due to a variety of factors, including market perception of our ability to achieve our planned
growth, quarterly operating results of our competitors, trading volume in our common stock, changes in general conditions in the economy
and the financial markets or other developments affecting our competitors or us. In addition, the stock market is subject to extreme price
and volume fluctuations. This volatility has had a significant effect on the market price of securities issued by many companies for reasons
unrelated to their operating performance and could have the same effect on our common stock.

We do not intend to pay dividends on any investment in the shares of stock of our company.

We have never paid any cash dividends, and currently do not intend to pay any dividends for the foreseeable future. Because we do
not intend to declare dividends, any gain on an investment in our company will need to come through an increase in the stock’s price. This
may never happen and investors may lose all of their investment in our company.

ITEM 1B. UNRESOLVED STAFF COMMENTS

Not Applicable.

-39-

ITEM 2. PROPERTIES

We do not own any real property. A description of our properties is as follows:

Entity

Property Description

Orgenesis Inc./Orgenesis Maryland Inc.

These are the principal offices
•
•
•

Located at 20271 Goldenrod Lane, Germantown, MD 20876.
Occupy office space at the Germantown Innovation Center.
Cost is $200 per month on a month-to-month contract.

MaSTherCell SA, Cell Therapy Holding SA and Orgenesis SPRL

•

•

•

All activities located in Gosselies, Belgium, in the I-Tech Incubator.
Property consists of:
•

Operational production and Office area is area represent +/-
1,911 m²
Monthly costs are approximately €27.4 thousand Lease
agreement for the office expires on November 11, 2027.
Lease agreement for the operational production area expires on
March 31, 2027
The new production area designed during 2016, to be built in
2017 and operational during 2018.

We believe that our facilities are generally in good condition and suitable to carry on our business. We also believe that, if required,

suitable alternative or additional space will be available to us on commercially reasonable terms.

ITEM 3. LEGAL PROCEEDINGS

We are not involved in any pending legal proceedings that we anticipate would result in a material adverse effect on our business or

operations.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

-40-

 
 
 
 
 
 
 
 
 
PART II

ITEM  5.  MARKET  FOR  REGISTRANT’S  COMMON  EQUITY,  RELATED  STOCKHOLDER  MATTERS  AND  ISSUER
PURCHASES OF EQUITY SECURITIES

Market information

Our  common  stock  is  quoted  on  the  OTCQB  under  the  symbol  “ORGS.”  Set  forth  below  are  the  range  of  high  and  low  bid
quotations for the period indicated as reported by the OTC Markets Group for the periods provided. The market quotations reflect inter-
dealer prices, without retail mark-up, mark-down or commissions and may not necessarily represent actual transactions.

Quarter Ended

Year Ended November 30, 2016

Fourth Quarter

Third Quarter

Second Quarter

First Quarter

Year Ended November 30, 2015

Fourth Quarter

Third Quarter

Second Quarter

First Quarter

High

Low

$ 0.43

$ 0.52

$ 0.38

$ 0.39

$ 0.48

$ 0.55

$ 0.73

$ 0.69

$ 0.30

$ 0.28

$ 0.25

$ 0.27

$ 0.30

$ 0.33

$ 0.50

$ 0.38

As of February 28, 2017, there were 67 holders of record of our common stock. A significant number of shares of our common stock
are held in either nominee name or street name brokerage accounts, and consequently, we are unable to determine the number of beneficial
owners of our stock.

Dividend Policy

We  have  paid  no  dividends  on  our  common  stock  and  do  not  expect  to  pay  cash  dividends  in  the  foreseeable  future.  We  plan  to
retain all earnings to provide funds for the operations of our company. In the future, our Board of Directors will decide whether to declare
and pay dividends based upon our earnings, financial condition, capital requirements, and other factors that our Board of Directors may
consider relevant. We are not under any contractual restriction as to present or future ability to pay dividends.

Unregistered Sales of Equity Securities

There were no securities sold by us during the three months ended November 30, 2016 that were not previously reported.

Issuer Purchases of Equity Securities

We do not have a stock repurchase program for our common stock and have not otherwise purchased any shares of our common

stock.

ITEM 6. SELECTED FINANCIAL DATA

Not applicable.

-41-

 
 
 
 
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Corporate Overview

Orgenesis is among the first of a new breed of regenerative therapy companies with expertise and unique experience in cell therapy
development and manufacturing. We are building a fully-integrated biopharmaceutical company focused not only on developing our trans-
differentiation technologies for diabetes and vertically integrating manufacturing that can optimize our abilities to scale-up our technologies
for clinical trials and eventual commercialization, but also do the same for the technologies of other cell therapy markets in such areas as
cell-based cancer immunotherapies and neurodegenerative diseases. This integrated approach supports our business philosophy of bringing
to market significant life-improving medical treatments.

Our cell therapy technology derives from published work of Prof. Sarah Ferber, our Chief Science Officer and a researcher at THM,
a leading medical hospital and research center in Israel, who established a proof of concept that demonstrates the capacity to induce a shift
in the developmental fate of cells from the liver and transdifferentiating (converting) them into “pancreatic beta cell-like” insulin-producing
cells.  Furthermore,  those  cells  were  found  to  be  resistant  to  autoimmune  attack  and  to  produce  insulin  in  a  glucose-sensitive  manner  in
relevant  animal  models.  Our  development  activities  with  respect  to  cell-derived  and  related  therapies,  which  are  conducted  through  the
Israeli Subsidiary, have, to date, been limited to laboratory and preclinical testing. Our development plan calls for conducting additional
preclinical safety and efficacy studies with respect to diabetes and other potential indications.

Our Belgian-based subsidiary, MaSTherCell S.A., is a contract development manufacturing organization, or CDMO, specialized in
cell therapy development for advanced medicinal products. In the last decade, cell therapy and regenerative medicine products have gained
significant importance, particularly in the fields of ex-vivo gene therapy and immunotherapy. While academic and industrial research has
led scientific development in the sector, industrialization and manufacturing expertise remains insufficient. MaSTherCell plans to fill this
gap by providing two types of services to its customers: (i) process and assay development and optimization services and (ii) current Good
Manufacturing Practices (cGMP) contract manufacturing services. These services offer a double advantage to MaSTherCell's customers.
First, customers can continue allocating their financial and human resources on their product/therapy, while relying on a trusted partner for
their process development/production. Second, it allows customers to leverage MaSTherCell's expertise in cell therapy manufacturing and
all related aspects. As the industry continues to mature and a growing number of cell therapy companies approach commercialization, we
believe that MaSTherCell is well positioned to serve as an external manufacturing source for cell therapy companies.

In furtherance of our business strategy, we are leveraging the recognized expertise and experience in cell process development and
manufacturing of MaSTherCell, and our international joint ventures, and to build a global and fully integrated bio-pharmaceutical company
in the cell therapy development and manufacturing area. We target the international manufacturing market as a key priority through joint-
venture  agreements  that  provide  development  capabilities,  along  with  manufacturing  facilities  and  experienced  staff.  All  of  these
capabilities offered to third-parties are mobilized for our internal development projects, allowing the Compamy to be in a position to bring
new products to the patients faster and at a fraction of the costs.

Current Financial and Operational Highlights

During fiscal 2016 and through February 27, 2017, we raised approximately $7.3 million from the private placement of our equity,
equity-linked  and  convertible  debt  securities.  In  addition,  in  January  2017,  we  entered  into  definitive  agreements  with  an  institutional
investor for the private placement of units of our common stock and common stock purchase securities for aggregate subscription proceeds
to  the  Company  of  $16  million  payable  periodically  through August  2018. As  of  the  date  of  this  report  on  Form  10-K,  we  received  $1
million of these subscription proceeds. In addition, through fiscal 2016, our Belgian based subsidiary, Orgenesis SPRL, was awarded grants
from the regional Walloon of € 13.5 million (approximately $7.7 million as of the date of this report), of which €7.4 million (approximately
$7.7 million) was funded.

-42-

Our other Belgian based subsidiary, MaSTherCell, recorded revenues of approximately $6.4 million during fiscal 2016, representing
a  115%  increase  over  the  amount  of  revenues  recorded  in  fiscal  2015. As  of  the  date  of  this  report  on  Form  10-K,  MaSTherCell  had
backlog of approximately $7.3 million (€ 6.9 million). We define our backlog as products and services that MaSTherCell is obligated to
deliver based on firm commitments relating to contracts with its customers. However, no assurance can be provided that such contracts will
not be cancelled, in which case we will not be authorized to deliver and record the anticipated revenues.

In January 2017, our subsidiary, MaSTherCell, paid out €1.5 million (approximately $1.7 million) in principal amount and accrued

interest owing under a series of bonds that were issued by it in 2014 and came due September 2016.

In  February  2017,  we  and  Admiral  Ventures  Inc.  (“Admiral”),  a  creditor,  reached  a  settlement  agreement  pursuant  to  which
approximately  $1.9  million  due  and  payable  has  been  extended  to  June  2018.  Under  the  terms  of  the  agreement,  we  agreed  to pay  to
Admiral by March 1, 2017, $1.5 million on account of the amounts due to it. We also agreed to pay to Admiral,  commencing April 2017,
$125 thousand each calendar month to reduce the amounts outstanding and also agreed to remit from the equity investment subscription
proceeds  raised  after  February  28,  2017  of  $500  thousand  or  more,  20%  of  such  proceeds,  and  of  $1  million  or more,  25%  of  such
proceeds.

In  addition,  we  have agreed  to  prepay,  on  our  about  March  7,  2017,  approximately  $402,500  of principal  and  accrued  interest  on

short-term loans.

Critical Accounting Policies and Use of Estimates

The discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have
been  prepared  in  accordance  with  generally  accepted  accounting  principles  in  the  United  States.  The  preparation  of  these  financial
statements  requires  management  to  make  estimates  and  judgments  that  affect  the  reported  amounts  of  assets,  liabilities,  revenues  and
expenses,  and  related  disclosure  of  contingent  assets  and  liabilities.  On  an  on-going  basis,  we  evaluate  our  estimates,  including  those
related to revenue recognition, bad debts, investments, intangible assets and income taxes. Our estimates are based on historical experience
and  on  various  other  assumptions  that  are  believed  to  be  reasonable  under  the  circumstances.  Actual  results  may  differ  from  these
estimates.

We  have  identified  the  accounting  policies  below  as  critical  to  our  business  operations  and  the  understanding  of  our  results  of

operations.

Business Combination

We allocated the purchase price of the business we acquired to the tangible and intangible assets acquired and liabilities assumed
based  upon  their  estimated  fair  values  on  the  acquisition  date. Any  excess  of  the  purchase  price  over  the  fair  value  of  the  net  assets
acquired is recorded as goodwill. Acquired in-process backlog, customer relations, brand name and know how are recognized at fair value.
The  purchase  price  allocation  process  requires  from  us  to  make  significant  estimates  and  assumptions,  especially  at  the  acquisition  date
with respect to intangible assets. Direct transaction costs associated with the business combination are expensed as incurred. The allocation
of  the  consideration  transferred  in  certain  cases  may  be  subject  to  revision  based  on  the  final  determination  of  fair  values  during  the
measurement period, which may be up to one year from the acquisition date. We included the results of operations of the business that we
acquired in the consolidated results prospectively from the date of acquisition, when control was obtained.

Intangible Assets

Intangible assets are recorded at acquisition cost less accumulated amortization and impairment. Definite lived intangible assets are
amortized over their estimated useful life using the straight-line method over their estimated period of useful life, which is determined by
identifying the period over which the cash flows are expected to be generated.

-43-

Goodwill

Goodwill  represents  the  excess  of  the  purchase  price  of  an  acquired  business  over  the  estimated  fair  value  of  the  identifiable  net
assets acquired. Goodwill is not amortized but is tested for impairment at least annually (at November 30), at the reporting unit level or
more  frequently  if  events  or  changes  in  circumstances  indicate  that  the  goodwill  might  be  impaired.  The  goodwill  impairment  test  is
applied by performing a qualitative assessment before calculating the fair value of the reporting unit. If, on the basis of qualitative factors,
it is considered not more likely than not that the fair value of the reporting unit is less than the carrying amount, further testing of goodwill
for impairment would not be required. Otherwise, goodwill impairment is tested using a two-step approach.

The first step involves comparing the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit is
determined to be greater than its carrying amount, there is no impairment. If the reporting unit’s carrying amount is determined to be greater
than the fair value, the second step must be completed to measure the amount of impairment, if any. The second step involves calculating
the implied fair value of goodwill by deducting the fair value of all tangible and intangible assets, excluding goodwill, of the reporting unit
from the fair value of the reporting unit as determined in step one. The implied fair value of the goodwill in this step is compared to the
carrying  value  of  goodwill.  If  the  implied  fair  value  of  the  goodwill  is  less  than  the  carrying  value  of  the  goodwill,  an  impairment  loss
equivalent to the difference is recorded.

As of November 30, 2016, the fair value of the reporting unit, CDMO, exceeded the carrying value by approximately $3 million. A
decrease in the terminal year growth rate of 1% and an increase in the discount rate of 1% would reduce the fair value of the reporting unit
by approximately $4 million and would result in an impairment. Given the small amount that the fair value exceeded the carrying value of
the  reporting  unit,  a  negative  change  in  the  future  to  the  income  approach  based  on  discounted  cash  flows  of  a  number  of  assumptions
(including the expected cash flows, discount rate, growth rate and terminal rate) will result in an impairment. Given that the reporting unit
is still in its growth stage, there can be no assurance that an impairment may not occur in the near future.

Impairment of Long-lived Assets

We are reviewing the property and equipment, intangible assets subject to amortization and other long-lived assets for impairment
whenever  events  or  changes  in  circumstances  indicate  that  the  carrying  amount  of  an  asset  class  may  not  be  recoverable.  Indicators  of
potential  impairment  include:  an  adverse  change  in  legal  factors  or  in  the  business  climate  that  could  affect  the  value  of  the  asset;  an
adverse  change  in  the  extent  or  manner  in  which  the  asset  is  used  or  is  expected  to  be  used,  or  in  its  physical  condition;  and  current  or
forecasted operating or cash flow losses that demonstrate continuing losses associated with the use of the asset. If indicators of impairment
are present, the asset is tested for recoverability by comparing the carrying value of the asset to the related estimated undiscounted future
cash flows expected to be derived from the asset. If the expected cash flows are less than the carrying value of the asset, then the asset is
considered to be impaired and its carrying value is written down to fair value, based on the related estimated discounted cash flows. There
were no impairment charges in 2016 and 2015.

Revenue Recognition

We  recognize  the  revenue  for  services  linked  to  cell  process  development  and  cell  manufacturing  services  based  on  individual
contracts in accordance with Accounting Standards Codification (“ASC”) 605,  Revenue Recognition, when the following criteria have been
met: persuasive evidence of an arrangement exists; delivery of the processed cells has occurred or the services that are milestones based
have been provided; the price is fixed or determinable and collectability is reasonably assured. We determine that persuasive evidence of
an arrangement exists based on written contracts that define the terms of the arrangements. In addition, we determine that services have
been  delivered  in  accordance  with  the  arrangement.  We  assess  whether  the  fee  is  fixed  or  determinable  based  on  the  payment  terms
associated  with  the  transaction  and  whether  the  sales  price  is  subject  to  refund  or  adjustment.  Service  revenues  are  recognized  as  the
services are provided.

We also incur revenue from selling of some consumables which are incidental to the services provided as foreseen in the clinical

services contracts. Such revenue is recognized upon delivery of the processed cells in which they were consumed.

-44-

Results of Operations

Comparison of the Year Ended November 30, 2016 to the Year Ended November 30, 2015

Our loss before income tax for the year ended November 30, 2016 are summarized as follows in comparison to its expenses for the

year ended November 30, 2015:

Revenues
Cost of revenues
Research and development expenses, net
Amortization of intangible assets
General and administration expenses
Financial expenses (income), net
Share in losses of associated company
Loss before income taxes

Revenues

  Year Ended November 30,

2016

 6,397  $
7,657 
2,157 
1,620 
6,240 
(659)
123 
 10,741  $

2015
(in thousands) 
 2,974 
3,880 
1,067 
1,203 
4,035 
(1,850)

 5,361 

$

$

All revenues were sourced from the Company’s Belgian-based subsidiary, MaSTherCell S.A.

The Company’s revenues for the year ended November 30, 2016 are summarized as follows in comparison to its revenues for the

year ended November 30, 2015:

Services
Goods
Total

Year Ended November 30,

2016

2015

(in thousands)
 4,683  $
1,714 
 6,397  $

 1,917 
1,057 
 2,974 

$

$

Revenues for the year ended November 30, 2016, increased by 115% or $3.4 million compared to 2015. The increase in revenues is
partially  attributable  to  the  fact  that  our  CDMO  activities  were  consolidated  the  entire  year  ($1.6  million)  while  in  2015  operations
commenced only following the acquisition of MaSTherCell in March 2015, In addition to that, an increase of $1.5 million in revenues is
primarily  attributable  to  the  increase  in  the  volume  of  our  services  and  sales  of  consumables  attributable  to  two  major  clients  and  the
remaining increase of $0.3 million is mainly due to revenues from new clients.

Expenses

Cost of Sales

Salaries and related expenses
Professional fees and consulting services
Raw Material
Depreciation and amortization expenses
Other expenses
Total

-45-

  Year Ended November 30,

(in thousands)

2016

2015

$

$

 3,356  $
967 
1,769 
1,299 
266 
 7,657  $

1,319 
413 
1,260 
781 
107 
 3,880 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales for the year ended November 30, 2016 increased by 97%, or $3.8 million, compared to 2015. An increase of 39%, or
$1.5 million, in costs of sales for the year ended November 30, 2016 compared to 2015 was due to consolidation of the full period results
of MaSTherCell in 2016.

Salaries  and  related  expenses  for  the  year  ended  November  30,  2016  increased  by  154%,  or  $2  million  compared  to  2015.  The
increase in salaries and related expenses for the year ended November 30, 2016 compared to 2015, was due to recruitment by MaSTherCell
of new employees as part of our plans to expand the manufacturing facility’s capacity in Belgium and to addition of staff to support the
increase in the volume of services provided. Accordingly, MaSTherCell employed as of November 30, 2016 an average of 80 compared to
35 employees in the corresponding period last year.

Professional fees and consulting services for the year ended November 30, 2016, increased by 134%, or $554 thousand, compared to
2015.  Of  the  increase  in  professional  fees  and  consulting  services  160  thousand  is  partially  attributable  to  the  engagement  of  two  new
consultants and a new service provider.

Raw materials for the year ended November 30, 2016, increased by 40%, or $509 thousand, compared to year ended November 30,

2015 due to the increase in the volume of our services and the execution of two qualification runs.

Amortization and depreciation expenses, net for the year ended November 30, 2016, increased by 66%, or $518 thousand, compared
to the year ended November 30, 2015 as a result of depreciation expenses of equipment purchased during 2016 for two production rooms
and a new clean room.

Research and Development Expenses

Salaries and related expenses
Stock-based compensation
Professional fees and consulting services
Lab expenses
Other research and development expenses
Less – grant
Total

  Year Ended November 30,

(in thousands)

2016

2015

$

$

 1,040  $
327 
400 
691 
179 
(480)
 2,157  $

550 
129 
476 
468 
237 
(793)
 1,067 

The  increase  in  salaries  and  related  expenses  for  the  year  ended  November  30,  2016  compared  to  2015  is  primarily  due  to  the
expansion  of  our  development  team  in  Belgium  from  one  part  time  employee  to  three  employees.  In  addition,  during  the  year  2016  we
expanded our research and development team in our Israeli subsidiary compared to last year.

Professional  fees  and  consulting  services  for  the  year  ended  November  30,  2016  compared  to  2015,  decreased  by  15%,  or  $76
thousand,  and  is  attributable  to  the  merger  with  MaSTherCell,  which  was  one  of  our  subcontractors  for  the  DGO6  project  before  the
acquisition.

The increase in lab expenses in the year ended November 30, 2016 compared to 2015 is primarily attributable to a final experiment
held by Pall Life Science Belgium BVBA (“Pall”) and a tech transfer held in second quarter of 2016, regarding the work done by Pall to
MaSTherCell. And due to an extending of our development work in the Belgium subsidiary and MaSTherCell.

The increase in stock-based compensation expenses for the year ended November 30, 2016 compared to 2015 is mainly due to a new
grant of options for one of the executives recorded in amount of $164 thousand and $33 thousand recorded due to change in the fair value
valuation of options granted to one of our consultant in August 2014.

-46-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selling, General and Administrative Expenses

Salaries and related expenses
Stock-based compensation
Accounting and legal fees
Professional fees
Rent and related expenses
Business development
Expenses related to a JV
Other general and administrative expenses
Total

  Year Ended November 30,

(in thousands)

2016

2015

$

$

 241  $

2,334 
786 
845 
798 
397 
497 
342 
 6,240  $

 874 
674 
633 
1,045 
291 
326 

192 
 4,035 

Selling,  general  and  administrative  expenses  for  the  year  ended  November  30,  2016  increased  by  54%,  or  $2,205  thousand,
compared  to  2015.  The  increase  in  selling,  general  and  administrative  expenses  activities  is  partially  attributable  to  increase  in
MaSTherCell’s  selling,  general  and  administrative  expenses  of  $1.5  million  in  the  first  quarter  of  2016,  compared  to  the  corresponding
period last year which was consolidated only from March 2, 2015.

Furthermore,  the  decrease  in  salaries  and  related  expenses  in  year  ended  November  30,  2016  compared  to  2015  is  primarily
attributable due to a non-cash income of $637 thousand recorded in 2016 resulting from the release and waiver agreement with our former
Chief  Executive  Officer  in  our  US  subsidiary,  who  resigned  during  2016  from  his  position  and  released  us  from  any  obligations  and
liabilities.

Stock-based compensation expenses during the year ended November 30, 2016 increased by 246%, or $1,660 thousand, compared
2015 and was primarily attributable to new option grants to two executives made on April 27, 2016 for which we recorded a charge in the
amount of $468 thousand, and a charge of $179 thousand due to the modification our former Chief Executive Officer in our US subsidiary’s
options and stock-based compensation and charges in the amount of $1,151 thousand related to options and shares previously granted to
seven consultants.

Accounting and legal fees expenses for the year ended November 30, 2016 increased by 24%, or $153 thousand, compared to 2015.
The increase is primarily attributable to legal fees of $107 thousand incurred in connection with a new patent application that our Israeli
subsidiary submitted in twelve countries and increase of $125 thousand in legal fees due to the legal services provided in connection with
our new strategic collaborations and agreements which amounts were offset by a decrease of $116 thousand in accounting expenses due to a
reduction in third party services resulting from the reallocation of the work to our employees.

Rent and related expenses increased by 174%, or $507 thousand, during the year ended November 30, 2016 compared to 2015 and is

primarily attributable to leasing of additional offices premises for our subsidiary MaSTherCell.

Business development expenses increased by 121%, or $71, thousand during the year ended November 30, 2016 compared to 2015
and is primarily attributable to an increase in the number of conferences we attended for purposes of marketing our CDMO business for our
subsidiary MaSTherCell.

Expenses related to the Korean joint venture are comprised of our 50% participating interest in the expenses accrued during the year
ended November 30, 2016, which primarily consisted salary expenses and construction costs of the new production area in Korea under our
joint venture with Curecell.

The increase in selling, general and administrative expenses for the year ended November 30, 2016 compared to 2015 was partially

offset by a decrease of $200 thousand in professional fees due to reduced reliance on outside professionals.

-47-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial Expenses (Income), net

Decrease in fair value of warrants and financial 
   liabilities measured at fair value
Stock-based compensation related to warrants 
   granted due to issuance of credit facility
Interest expense on convertible loans
Foreign exchange loss, net
Other income
Total

  Year Ended November 30,

(in thousands)

2016

2015

$

$

 (1,587) $

 (2,596)

208 
694 
31 
(5)
 (659)

726 
50 
(30)
(1,850)

Financial income for the year ended November 30, 2016, decreased by 64%, or $1,191 thousand, compared to 2015. The decrease in
financial income is primarily attributable to a decrease of $1,009 thousand in the interest income from the changes in fair value of warrants
and financial liabilities measured at fair value.

This change was mainly due to (i) a decrease of $417 in the income recorded from changes in fair value related to price protection
derivative  and  warrants  expired  during  the  year  ended  November,  2015,  (ii)  a  decrease  of  $1,113  thousand  in  the  interest  income  from
changes in fair value of convertible bonds primarily resulting from changes in our assumptions related to the occurrence of the convertible
bonds conversion option during the year 2015 and (iii) $229 thousand loss from extinguishment of a convertible loan and (iv) a decrease of
$728 thousand in income from changes in the fair value of the embedded derivatives, due to the fact that in 2015 there was a strong impact
of the decrease in the share price. This decrease was partially offset by interest income of $1,476 thousand in 2016 from changes in fair
value  of  the  price  protection  derivative,  due  to  changes  in  our  assumptions  related  to  the  probability  of  activating  the  anti-dilution
mechanism.

In addition, part of the decrease is primarily attributable to $208 thousand of stock-based compensation expenses related to warrants

granted due to expiration of our credit facility.

Working Capital Deficiency

Current assets
Current liabilities
Working capital deficiency

November 30,

2016

2015

(in thousands)
 4,205  $
14,576 
 (10,371) $

 8,206 
16,476 
 (8,270)

$

$

Current assets decreased by $4 million, which was primarily attributable to a decrease of $3.3 million in cash and cash equivalents
that  were  used  for,  among  other  things,  the  repayment  of  short  and  long-term  debt  in  amount  of  $2.1  million,  purchase  of  property  and
equipment  in  amount  of  $1.4  million  for  the  manufacturing  facility  in  Belgium  in  order  to  meet  customers’  demands  and  expanding
capacity. Furthermore, the prepaid expenses and other receivables decreased by $0.5 million and the grants receivable decreased by $0.5
million mainly due to reduction in the expected receivables from the DGO6 resulting from DGO6’s of certain expenses. This was partially
offset by an increase of $0.1 million in inventory.

Current liabilities decreased by $1.9 million, which was primarily attributable to a decrease of $1.7 million in short-term loans and
current  maturities  of  long  term  loans,  a  decrease  of  $0.4  million  in  current  maturities  of  convertible  loans  following  a  decrease  of  $0.9
million conversion to equity, increase of $0.3 due to a new convertible loan and due to increase of $0.2 changes in fair value. In addition to
that the price protection derivative decreased by $1.5 million (due to changes in our assumptions related to the probability of activating the
anti-dilution mechanism and the decrease in the life of the price protection derivative). This was offset by an increase in the amount of $1.7
million in accounts payable and employee.

-48-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash Flows

Net loss
Net cash used in operating activities
Net cash used in investing activities
Net cash provided by financing activities
Decrease in cash and cash equivalents

  Year Ended November 30,

2016

2015

(in thousands)

$

$

 (9,194) $
(3,783)
(1,536)
2,123 
 (3,196) $

 (4,461)
(2,706)
(932)
6,666 
 3,028 

The increase in net cash used in operating activities for year ended November 30, 2016, compared to 2015, was mainly due to the
CDMO activities that commenced following the acquisition of MaSTherCell in March 2015 and the expansion of our production factory
that included, among other things, doubling the number of employees and renting additional area and doubling our volume of revenues.

The increase in amount of $0.6 million in net cash used in investing activities for year ended November 30, 2016, compared to 2015,
was due to increase of $0.5 million in purchase of property and equipment in order to fulfill the plan for expanding the manufacturing area
of MaSTherCell in Belgium and also to fund $0.1 million investments in Atvio.

The decrease in amount of $4.5 million in net cash provided by financing activities for year ended November 30, 2016, compared to
2015, primarily attributable to decrease of $2.8 million in the proceeds from issuance of shares and warrants, decrease of $2.8 million in the
proceeds from issuance of loans payable which was offset by decrease in amount of $0.3 due to repayment of short and long-term debt and
due increase in amount of $0.6 million in the net proceeds from issuance of convertible loans in the amount.

Liquidity & Capital Resources

We need to raise additional operating capital in order to maintain our operations and realize our business plan. Management believes
that funds on hand, as well as the subscription proceeds through our fiscal year 2017 of $7 million that we anticipate receiving (out of a
total  of  $15  million subscription  proceeds  that  we  are  to receive  on  a  periodic  basis  through August  2018),  will  allow  us  to  conduct
operations  as  presently  conducted through  the  end  of  fiscal  year  2017,  without  the  planned  CDMO  facility expansion.  We  may  need  to
raise additional operating capital in fiscal 2018 in order to maintain operations and to realize our business plan. Without additional sources
of cash and/or the deferral, reduction, or elimination of significant planned expenditures and debt  repayment,  we  may  not  have  the  cash
resources to continue as a going concern thereafter.

Going Concern

The  consolidated  financial  statements  contained  in  this  report  have  been  prepared  assuming  that  the  Company  will  continue  as  a
going concern. We have net losses for the period from inception (June 5, 2008) through November 30, 2016 of $29.8 million as well as
negative cash flows from operating activities. Management estimate that the cash and cash equivalents balance as of November 30, 2016 of
$891  thousand  will  allow  the  Company  to  continue  its  operations  and  activities  for  a  period  of  less  than  one  quarter,  without  additional
funding. Presently, the Company does not have sufficient cash resources to meet its plans in the twelve months following November 30,
2016. These factors raise substantial doubt about our ability to continue as a going concern. Management is in the process of evaluating
various  financing  alternatives  for  operations,  as  we  will  need  to  finance  future  research  and  development  activities  and  general  and
administrative expenses through fund raising in the public or private equity markets.

We have been funding operations primarily from the proceeds from private placements of our convertible and equity securities and
from revenues generated by our subsidiary MaSTherCell. During fiscal 2016 and through February 27, 2017, we raised approximately $8.3
million from the private placement of our equity, equity linked and convertible debt securities. In addition, in January 2017, we entered into
definitive agreements with an institutional investor for the private placement of units of our common stock and common stock purchase
securities for aggregate subscription proceeds to the Company of $16 million, payable periodically through August 2018. As of the date of
this report, we received $1 million of these subscription proceeds. In addition, through fiscal 2016, our Belgian based subsidiary, Orgenesis
SPRL,  was  awarded  grants  from  DGO6  of  €  13.5  million  (approximately  $7.7  as  of  the  date  of  this  report),  of  which  €7.4  million
(approximately $7.7 million) was funded.

-49-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. There
can  be  no  assurance  that  management  will  be  successful in  implementing  a  business  plan  or  that  the  successful  implementation  of  a
business  plan  will  actually  improve  the  Company’s  operating  results.  If  the Company  is  unable  to  obtain  the  necessary  capital,  the
Company may have to cease operations.

Cash Requirements

Our plan of operation over the next 12 months is to:

•
•
•
•
•
•
•

initiate regulatory activities in Europe and the United States;
locate suitable facility on the U.S. for tech transfer and manufacturing scale-up;
purchase equipment needed for its cell production process;
hire key personnel including, but not limited to, a chief medical officer, chief science officer and chief operating officer;
collaborate with clinical centers and regulators to carry out clinical studies and clinical safety testing;
identify optional technologies for scale up of the cells production process; and
initialize efforts to validate the manufacturing process (in certified labs).

We estimate that our operating resources and expenses for the next 12 months as of November 30, 2016 will be as follows:

Revenues
Grant income
Industrial loans
Manufacturing wages
Other Manufacturing expenses
R&D wages
R&D subcontractors
Other R&D expenses
G&A expenses
Expansion of CDMO facilities
Manufacturing costs
Property and equipment investments
Total

$

$

 11,109 
6,974 
2,062 
(4,300)
(5,699)
(1,121)
(6,314)
(1,766)
(3,952)
(3,996)
(2,500)
(3,177)
 (12,680)

Future Financing

We  will  require  additional  funds  to  implement  our  growth  strategy  for  our  business.  In  addition,  while  we  have  received  various
grants that have enabled us to fund our clinical developments, these funds are largely restricted for use for other corporate operational and
working  capital  purposes. As  mentioned  above  we  raised  additional  capital  to  both  supplement  our  clinical  developments  that  are  not
covered  by  any  grant  funding  and  to  cover  our  operational  expenses.  In  February  2017,  we  entered  into  a  definitive  agreement  with  an
institutional  investor  for  the  private  placement  of  units  of  our  securities  for  aggregate  subscription  proceeds  of  $16  million.  The
subscription  proceeds  are  payable  on  a  periodic  basis  through August  2018.  We  may  raise  the  additional  funds  required  through  equity
financing,  debt  financing,  or  other  sources,  which  may  result  in  further  dilution  in  the  equity  ownership  of  our  shares.  There  can  be  no
assurance that additional financing will be available when needed or, if available, that can be obtained on commercially reasonable terms. If
we  will  not  be  able  to  obtain  the  additional  financing  on  a  timely  basis  as  required,  or  generate  significant  material  revenues  from
operations, we will not be able to meet our other obligations as they become due and will be forced to scale down or perhaps even cease our
operations.

-50-

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Off-Balance Sheet Arrangements

The  Company  has  no  off-balance  sheet  arrangements  that  have  or  are  reasonably  likely  to  have  a  current  or  future  effect  on  the
Company’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or
capital resources that is material to stockholders.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information called for by Item 8 is included following the "Index to Financial Statements" on page F-1 contained in this annual

report on Form 10-K.

ITEM  9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND  FINANCIAL
DISCLOSURE

None.

ITEM 9A. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in
the  Company’s  reports  filed  under  the  Securities  Exchange Act  of  1934,  as  amended,  is  recorded,  processed,  summarized  and  reported
within  the  time  periods  specified  in  the  SEC’s  rules  and  forms,  and  that  such  information  is  accumulated  and  communicated  to  the
Company’s  management,  including  the  Company’s  president  and  chief  executive  officer  (who  is  the  Company’s  principal  executive
officer) and the Company’s chief financial officer, treasurer, and secretary (who is the Company’s principal financial officer and principal
accounting  officer)  to  allow  for  timely  decisions  regarding  required  disclosure.  In  designing  and  evaluating  the  Company’s  disclosure
controls  and  procedures,  the  Company’s  management  recognizes  that  any  controls  and  procedures,  no  matter  how  well  designed  and
operated, can provide only reasonable assurance of achieving the desired control objectives, and the Company’s management is required to
apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.  The  ineffectiveness  of  the  Company’s
disclosure controls and procedures was due to material weaknesses identified in the Company’s internal control over financial reporting,
described below.

Management’s Report on Internal Control over Financial Reporting

Management  is  responsible  for  establishing  and  maintaining  adequate  internal  control  over  the  Company’s  financial  reporting.  In
order  to  evaluate  the  effectiveness  of  internal  control  over  financial  reporting,  as  required  by  Section  404  of  the  Sarbanes-Oxley Act  of
2002. Our management, with the participation of the Company’s principal executive officer and principal financial officer has conducted an
assessment,  including  testing,  using  the  criteria  in  Internal  Control  -  Integrated  Framework,  issued  by  the  Committee  of  Sponsoring
Organizations  of  the  Treadway  Commission  (“COSO”)  (2013).  Our  system  of  internal  control  over  financial  reporting  is  designed  to
provide  reasonable  assurance  regarding  the  reliability  of  financial  reporting  and  the  preparation  of  financial  statements  for  external
purposes  in  accordance  with  generally  accepted  accounting  principles.  Because  of  its  inherent  limitations,  internal  control  over  financial
reporting  may  not  prevent  or  detect  misstatements.  This  assessment  included  review  of  the  documentation  of  controls,  evaluation  of  the
design  effectiveness  of  controls,  testing  of  the  operating  effectiveness  of  controls  and  a  conclusion  on  this  evaluation.  Based  on  this
evaluation, the Company’s management concluded its internal control over financial reporting was not effective as of November 30, 2016.
The  ineffectiveness  of  the  Company’s  internal  control  over  financial  reporting  was  due  to  the  following  material  weaknesses  which  are
indicative of many small companies with small number of staff:

-51-

(i)
(ii)

inadequate segregation of duties consistent with control objectives; and
ineffective controls over period end financial disclosure and reporting processes.

Our management believes the weaknesses identified above have not had any material effect on our financial results. However, we
are currently reviewing our disclosure controls and procedures related to these material weaknesses and expect to implement changes in the
next fiscal year as resources allow, including identifying specific areas within our governance, accounting and financial reporting processes
to add adequate resources to potentially mitigate these material weaknesses.

Our  management  will  continue  to  monitor  and  evaluate  the  effectiveness  of  our  internal  controls  and  procedures  over  financial
reporting on an ongoing basis and is committed to taking further action and implementing additional enhancements or improvements, as
necessary and as funds allow.

Because of its inherent limitations, internal controls over financial reporting may not prevent or detect misstatements. Projections of
any  evaluation  of  effectiveness  to  future  periods  are  subject  to  the  risk  that  controls  may  become  inadequate  because  of  changes  in
conditions, or that the degree of compliance with the policies or procedures may deteriorate. All internal control systems, no matter how
well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance
with respect to financial statement preparation and presentation.

Management’s Remediation Plan

We took several steps to enhance and improve the design of our internal control over financial reporting. As of the report date, we
have not been able to remediate the material weaknesses identified above. To remediate such weaknesses, we plan to implement additional
steps following changes in the next fiscal year as resources allow:

(i)

(ii)

appoint additional qualified personnel to address inadequate segregation of duties and ineffective risk management and implement
modifications to our financial controls to address such inadequacies; and
adopt sufficient written policies and procedures for accounting and financial reporting.

The  remediation  efforts  set  out  in  (i)  is  largely  dependent  upon  our  company  securing  additional  financing  to  cover  the  costs  of
implementing  the  changes  required.  If  we  are  unsuccessful  in  securing  such  funds,  remediation  efforts  may  be  adversely  affected  in  a
material manner. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all
control issues, if any, within our company have been detected. These inherent limitations include the realities that judgments in decision-
making can be faulty and that breakdowns can occur because of simple error or mistake.

Management believes that despite our material weaknesses set forth above, our consolidated financial statements for the year ended

November 30, 2016 are fairly stated, in all material respects, in accordance with US GAAP.

Changes in Internal Control Over Financial Reporting

During the three months ended November 30, 2016, there were no changes in our internal control over financial reporting that have

materially affected, or are reasonably likely to materially affect the Company’s internal control over financial reporting.

ITEM 9B. OTHER INFORMATION

Appointment of Ashish Nanda to the Board of Directors

On February 22, 2017, the board of directors (the “Board”) appointed Ashish Nanda to serve on the Board. The appointment takes
effect  March  6,  2017.  Mr.  Nanda  was  designated  as  a  director  by  an  institutional  shareholder  with  whom  we  entered  into  a  definitive
investment agreement, the material terms of which were disclosed in our current report on Form 8-K which we filed with the Securities and
Exchange  Commission  on  February  23,  2017. As  of  the  date  of  this  report  on  Form  10-K,  Mr.  Nanda  has  not  been  appointed  to  any
committee of the Board.

-52-

Mr. Nanda is the Managing Director of Innovations Group. Innovations and its group companies is one of the largest outsourcing
companies in financial sector with clients including banks such as Dunia Finance, Majid al Futtaim, Citibank, First Gulf Bank and Telecom
companys such as Etisalat & du. Innovations employs close to 7,000 people working across various sectors.

There  are  no  family  relationships  between  Mr.  Nanda  and  any  director  or  other  executive  officer  of  Orgenesis,  and,  except  as
otherwise disclosed above, he was not selected by the Board to serve as a director pursuant to any arrangement or understanding with any
person.  Mr.  Nanda  has  not  engaged  in  any  transaction  that  would  be  reportable  as  a  related  party  transaction  under  Item  404(a)  of
Regulation S-K.

Grant of Stock Options

On December 19, 2016, the Board granted options to senior executive officers and non-management employees to purchase a total of

7,750,000 shares of the Company’s Common Stock.

From the above grants, Vered Caplan, the Company’s Chief Executive Officer received options to purchase 2,000,000 shares of the
Company’s Common Stock; Neil Reithinger, the Company’s Chief Financial officer, received options to purchase 1,000,000 shares; each
of  Guy  Yachin,  Yaron Adler  and  David  Sidransky,  non-employee  directors  received  options  to  purchase  500,000  shares;  and  Hugues
Bultot, a director and Chief Executive of our subsidiary received options to purchase 500,000 shares. The Board also awarded options for
2,750,000 shares of our common stock to our non-management employees.

The options granted by the Board to the executives and directors have a two-year vesting term. The options have an exercise price
per share equal to $0.40, which was above the closing price per share of $0.39 of our Common Stock on December 19, 2016, the grant date.

-53-

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

PART III

The information required by this Item is incorporated by reference to the Company's definitive proxy statement for the 2017 annual

meeting of stockholders.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this Item is incorporated by reference to the Company's definitive proxy statement for the 2017 annual

meeting of stockholders.

ITEM  12.  SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT  AND  RELATED
STOCKHOLDER MATTERS

The information required by this Item is incorporated by reference to the Company's definitive proxy statement for the 2017 annual

meeting of stockholders.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTORS INDEPENDENCE

The information required by this Item is incorporated by reference to the Company's definitive proxy statement for the 2017 annual

meeting of stockholders.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information required by this Item is incorporated by reference to the Company's definitive proxy statement for the 2017 annual

meeting of stockholders.

-54-

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES

Exhibits required by Regulation S-K

PART IV

No.

3.1

3.2

3.3

3.4

3.5

3.6

10.2

10.3

10.4

10.5

10.6

10.7

10.8

10.9

10.10

10.11

10.12

10.13

10.14

10.15

10.16

10.17

Description

Articles of Incorporation (incorporated by reference to an exhibit to a registration statement on Form S-1 filed on April 2,
2009)

Certificate of Change (incorporated by reference to an exhibit to a current report on Form 8-K filed on September 2, 2011)

Articles of Merger (incorporated by reference to an exhibit to a current report on Form 8-K filed on September 2, 2011)

Certificate of Amendment to Articles of Incorporation  (incorporated by reference to an exhibit to a current report on Form
8-K filed on September 21, 2011)

Amended and Restated Bylaws (incorporated by reference to an exhibit to a current report on Form 8-K filed on September
21, 2011)

Certificate of Correction dated February 27, 2012 (incorporated by reference to an exhibit to a current report on Form 8-
K/A filed on March 16, 2012)

Convertible Loan Agreement dated December 6, 2013 with Mediapark Investments Limited (incorporated by reference to
our current report on Form 8-K filed on December 16, 2013)

Investment  Agreement  dated  December  13,  2013  with  Kodiak Capital  Group,  LLC  (incorporated  by  reference  to  our
current report on Form 8-K filed on December 16, 2013)

Registration Rights Agreement dated December 13, 2013 with Kodiak Capital Group, LLC (incorporated by reference to
our current report on Form 8-K filed on December 16, 2013)

Form of subscription agreement (incorporated by reference to our current report on Form 8-K filed on March 4, 2014)

Form of warrant (incorporated by reference to our current report on Form 8-K filed on March 4, 2014)

Consulting Agreement dated April 3, 2014 with Aspen  Agency Limited (incorporated by reference to our current report on
Form 8-K filed on April 7,2014)

Stock Option Agreement dated April 3, 2014 with Aspen  Agency Limited (incorporated by reference to our current report
on Form 8-K filed on April 7,2014)

Form of subscription agreement with form of warrant (incorporated by reference to our current report on Form 8-K filed
on April 28, 2014)

Convertible Loan Agreement dated May 29, 2014 with Nine Investments Limited (incorporated by reference to our current
report on Form 8-K filed on May 30, 2014)

Services Agreement between Orgenesis SPRL and MaSTherCell SA dated July 3, 2014 incorporated by reference to our
current report on Form 8-K filed on July 7, 2014)

Financial  Consulting Agreement  dated August  1,  2014  with  Eventus  Consulting,  P.C.,  (incorporated  by  reference  to  our
current report on Form 8-K filed on August 5,2014)

Personal Employment Agreement dated August 1, 2014 by and  between Orgenesis, Inc. and Neil Reithinger (incorporated
by reference to our current report on Form 8-K filed on August 5, 2014)

Personal  Employment Agreement  dated  as  of  July  23,  2014 by  and  between  Orgenesis  Maryland  Inc.  and  Scott  Carmer
(incorporated by reference to our current report on Form 8-K filed on August 6, 2014)

Release Agreement dated November 26, 2016 by and between Orgenesis Maryland Inc., Orgenesis Inc. and Scott Carmer
(incorporated by reference to our current report on Form 8-K filed on November 23, 2016)

Personal Employment Agreement dated August 22, 2014 by  and between Orgenesis Ltd. and Vered Caplan (incorporated
by reference to our current report on Form 8-K filed on August 25, 2014)

Share Exchange Agreement dated November 6, 2014 with  MaSTherCell SA and Cell Therapy Holding SA (collectively
“MaSTherCell”) and each of the shareholders of MaSTherCell (incorporated by reference to our current report on Form 8-
K filed on November 10, 2014)

-55-

No.

10.21

10.22

10.23

10.24

10.25

21.1

31.1*

31.2*

32.1*

32.2*

99.1

99.2

99.3

99.4

101*

Description

Addendum No. 1 to Share Exchange Agreement dated March 2, 2015 with MaSTherCell SA, Cell Therapy Holding SA and
their shareholders (incorporated by reference to the Company’s current report on Form 8-K filed on March 5, 2015)

Escrow Agreement dated February 27, 2015 with the shareholders of MaSTherCell SA and Cell Therapy Holding SA and
bondholders of MaSTherCell SA and Securities Transfer Corporation (incorporated by reference to the Company’s current
report on Form 8-K filed on March 5, 2015)

Orgenesis  Inc.  Board  of  Advisors  Consulting  Agreement  dated  March  16,  2015  (incorporated  by  reference  to  the
Company’s current report on Form 8-K filed on March 17, 2015)

Addendum No. 2 to Share Exchange Agreement dated March 2, 2015 with MaSTherCell SA, Cell Therapy Holding SA and
their shareholders (incorporated by reference to the Company’s current report on Form 8-K filed on November 13, 2015)

Joint Venture Agreement

List of Subsidiaries of Orgenesis Inc.

Certification Statement of the Chief Executive Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002

Certification Statement of the Chief Financial Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002

Certification Statement of the Chief Executive Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002

Certification Statement of the Chief Financial Officer pursuant to Section 906 of the Sarbanes Oxley Act of 2002

Global Share Incentive Plan (2012) (incorporated by reference to our current report on Form 8K filed on May 31, 2012)

Appendix  –  Israeli  Taxpayers  Global  Share  Incentive  Plan (incorporated  by  reference  to  our  current  report  on  Form  8K
filed on May 31, 2012)

Audit Committee Charter (incorporated by reference to our current report on Form 8K filed on January 15, 2013)

Compensation Committee Charter (incorporated by reference to our current report on Form 8K filed on January 15, 2013)

Interactive Data Files pursuant to Rule 405 of Regulation ST.

*Filed herewith

ITEM 16. SUMMARY

Not applicable.

-56-

Pursuant to the requirements of Section 13 or 15(d) 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.

SIGNATURES

ORGENESIS INC.

By: /s/ Vered Caplan                     
Vered Caplan 
President, Chief Executive Officer and Chairperson 
of the Board (Principal Executive Officer) 
Date: February 28, 2017 

By: /s/ Neil Reithinger                    
Neil Reithinger 
Chief Financial Officer, Treasurer and Secretary 
(Principal Accounting Officer) 
Date: February 28, 2017

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf
of the registrant and in the capacities and on the dates indicated.

By: /s/ Guy Yachin                        
Guy Yachin 
Director 
Date: February 28, 2017

By: /s/ David Sidransky                 
David Sidransky 
Director 
Date: February 28, 2017

By: /s/ Yaron Adler                         
Yaron Adler 
Director 
Date: February 28, 2017

By: /s/ Etti Hanochi                          
Etti Hanochi 
Director 
Date: February 28, 2017

By: /s/ Hugues Bultot                       
Hugues Bultot 
Director 
Date: February 28, 2017

-57-

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

ORGENESIS INC. 
CONSOLIDATED FINANCIAL STATEMENTS AS OF NOVEMBER 30, 2016

TABLE OF CONTENTS

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

CONSOLIDATED FINANCIAL STATEMENTS:

Consolidated Balance Sheets

Consolidated Statements of Comprehensive Loss

Consolidated Statements of Changes in Equity (Capital Deficiency)

Consolidated Statements of Cash Flows

Page

F-2

F-3

F-5

F-6

F-7

Notes to Consolidated Financial Statements

F-8 to F-42

F-1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Shareholders of

ORGENESIS INC.

We have audited the accompanying consolidated balance sheets of Orgenesis Inc. and its subsidiaries as of November 30, 2016 and 2015,
and the related consolidated statements of comprehensive loss, changes in equity (capital deficiency) and cash flows for each of the two
years  in  the  period  then  ended.  These  financial  statements  are  the  responsibility  of  the  Company's  management.  Our  responsibility  is  to
express an opinion on these financial statements based on our audit.

We  conducted  our  audits  in  accordance  with  the  standards  of  the  Public  Company Accounting  Oversight  Board  (United  States).  Those
standards  require  that  we  plan  and  perform  the  audit  to  obtain  reasonable  assurance  about  whether  the  financial  statements  are  free  of
material  misstatement. An  audit  includes  examining,  on  a  test  basis,  evidence  supporting  the  amounts  and  disclosures  in  the  financial
statements. An  audit  also  includes  assessing  the  accounting  principles  used  and  significant  estimates  made  by  management,  as  well  as
evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the
Company at November 30, 2016 and 2015, and the results of their operations and cash flows for each of the two years in the period then
ended, in conformity with accounting principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As
discussed in Note 1b to the financial statements, the Company has suffered recurring losses from operations and has cash outflows from
operating activities that raise substantial doubt as to the Company's ability to continue as a going concern. Management’s plans in regard to
these matters are also described in Note 1b. The financial statements do not include any adjustments that might result from the outcome of
this uncertainty.

Tel-Aviv, Israel
February 28, 2017

Kesselman & Kesselman
Certified Public Accountants (Isr.)
A member firm of PricewaterhouseCoopers International Limited

F-2

 
 
ORGENESIS INC. 
CONSOLIDATED BALANCE SHEETS 
(U.S. Dollars in thousands)

Assets

CURRENT ASSETS:
     Cash and cash equivalents
     Accounts receivable, net
     Prepaid expenses and other receivables
     Grants receivable
     Inventory
Total current assets
NON CURRENT ASSETS:
   Property and equipment, net
     Restricted cash
   Intangible assets, net
   Goodwill
   Other assets
Total non current assets
TOTAL ASSETS

F-3

$

November 30,

2016

2015

 891  $
1,229 
779 
906 
400 
4,205 

4,573 
5 
15,050 
9,584 
70 
29,282 
33,487 

 4,168 
1,173 
1,118 
1,446 
301 
8,206 

4,296 
5 
16,653 
9,535 
53 
30,542 
38,748 

 
 
 
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ORGENESIS INC. 
CONSOLIDATED BALANCE SHEETS 
(U.S. Dollars in thousands)

November 30,

2016

2015

Liabilities and equity (net of capital deficiency)

CURRENT LIABILITIES:
       Short term bank credit
       Accounts payable
       Accrued expenses and other payables
       Employees and related payables
       Related parties
       Advance payments on account of grant
       Short-term loans and current maturities of long term loans
       Deferred income
       Current maturities of convertible loans
       Convertible bonds
       Price protection derivative
       Investments in associate, net
TOTAL CURRENT LIABILITIES

LONG-TERM LIABILITIES:
     Loans payable
     Convertible loans
     Warrants
     Retirement benefits obligation
     Put option derivative
       Deferred taxes
TOTAL LONG-TERM LIABILITIES
TOTAL LIABILITIES
COMMITMENTS
REDEEMABLE COMMON STOCK
EQUITY (CAPITAL DEFICIENCY):
       Common stock of $0.0001 par value, 1,750,000,000 shares authorized, 
       114,096,461 and 55,835,950 shares issued and outstanding as of 
       November 30, 2016 and November 30, 2015, respectively
       Additional paid-in capital
       Receipts on account of shares to be allotted
       Accumulated other comprehensive loss
       Accumulated deficit

21 
4,554 
1,205 
1,680 
42 
243 
1,111 
1,273 
2,541 
1,818 
76 
12 
14,576 

3,291 
1,059 
1,843 
5 
273 
1,862 
8,333 
22,909 

- 

12 
41,605 

(1,205)
(29,834)

TOTAL EQUITY (CAPITAL DEFICIENCY)
TOTAL LIABILITIES AND EQUITY (NET OF CAPITAL DEFICIENCY)

$

10,578 
 33,487  $

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

F-4

3,475 
816 
1,348 
42 
307 
2,829 
1,216 
3,022 
1,888 
1,533 

16,476 

2,540 

1,382 
5 

3,327 
7,254 
23,730 

21,458 

6 
14,229 
1,251 
(1,286)
(20,640)

(6,440)
 38,748 

 
 
 
 
 
 
 
 
   
 
   
 
   
 
   
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
   
 
 
 
 
 
 
   
 
 
 
 
 
 
 
   
 
   
 
 
 
   
 
   
 
 
 
 
 
   
 
 
 
 
 
 
 
   
 
   
 
 
 
ORGENESIS INC. 
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS 
(U.S. Dollars in thousands, except share and per share amounts)

REVENUES
COST OF REVENUES
GROSS LOSS

RESEARCH AND DEVELOPMENT EXPENSES, net
AMORTIZATION OF INTANGIBLE ASSETS
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
OPERATING LOSS
FINANCIAL INCOME, net
SHARE IN LOSSES OF ASSOCIATED COMPANY
LOSS BEFORE INCOME TAXES
INCOME TAX BENEFIT
NET LOSS

LOSS PER SHARE:
       Basic
       Diluted
WEIGHTED AVERAGE NUMBER OF SHARES USED
   IN COMPUTATION OF BASIC AND DILUTED
   LOSS PER SHARE:
       Basic
       Diluted

OTHER COMPREHENSIVE LOSS -
       Net loss
     Translation adjustments
TOTAL COMPREHENSIVE LOSS

For the Year Ended
November 30,

2016

2015

 6,397  $
7,657 
1,260 

2,157 
1,620 
6,240 
11,277 
(659)
123 
10,741 
(1,547)
 9,194  $

 0.09  $
 0.09  $

 2,974 
3,880 
906 

1,067 
1,203 
4,035 
7,211 
(1,850)

5,361 
(900)
 4,461 

 0.08 
 0.11 

102,258,854 
102,258,854 

55,798,416 
56,920,912 

 9,194  $
(81)
 9,113  $

 4,461 
1,268 
 5,729 

$

$

$
$

$

$

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

F-5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
BALANCE AT
DECEMBER 1,
2014
Changes during the
Year ended
November 30, 2015:  
Stock-based
compensation to
employees and
directors
Stock-based
compensation to
service providers
Warrants issued to
credit providers
Issuances of shares
Shares cancellation
Receipts on account
of shares to be issued    
Comprehensive loss
for the year

BALANCE AT
NOVEMBER 30,
2015
Changes during the
Year ended
November 30, 2016:  
Stock-based
compensation to
employees and
directors
Stock-based
compensation to
service providers
Warrants and shares
issued due to
extinguishment of a
convertible loan
Beneficial conversion
feature of convertible
loans
Issuances of shares
from investments and
conversion of
convertible loans
Reclassification of
redeemable common
stock**
Comprehensive loss
for the year
BALANCE AT
NOVEMBER 30,
2016

ORGENESIS INC. 
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (CAPITAL DEFICIENCY) 
(U.S. Dollars in thousands, except share amounts)

Common Stock

  Number

Par
  Value

  Additional
  Paid-in Capital

  Receipts on Account of  
  Share to be Allotted

  Accumulated Other  
  Comprehensive Loss  

  Accumulated  
Deficit

Total

  55,970,565 

$

 6 

$

 13,152 

$

 60 

$

 (18) $

 (16,179) $

 (2,979)

115,385 
(250,000)

713 

90 

208 
60 

6 

(60)

1,251 

713 

90 

208 

1,257 

(1,268)

(4,461)

(5,729)

  55,835,950 

2,650,000 

288,462 

  12,920,325 

  42,401,724 

  114,096,461 

$

 6 

$

 14,229 

$

 1,251 

$

 (1,286) $

 (20,640) $

 (6,440)

1,103 

1,613 

114 

257 

2,835 

21,454 

* 

* 

2 

4 

(1,251)

1,103 

1,613 

114 

257 

1,586 

21,458 

$

 12 

$

 41,605 

$

 - 

$

 (1,205) $

 (29,834)

10,578 

81 

(9,194)

(9,113)

*Represents an amount lower than $ 1 thousand 
**Including outstanding contingent share, see Note 11(d) 
The accompanying notes are an integral part of these consolidated financial statements.

F-6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
   
 
   
 
   
 
 
   
 
   
 
 
   
 
   
 
   
 
 
   
 
   
 
 
   
 
   
 
   
 
 
 
   
 
 
 
   
 
   
 
   
 
 
   
 
   
 
   
 
   
 
   
 
   
 
 
   
 
 
 
   
 
   
 
 
   
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
 
   
 
   
 
   
 
   
 
 
 
 
 
ORGENESIS INC. 
CONSOLIDATED STATEMENTS OF CASH FLOWS 
(U.S. Dollars in thousands)

CASH FLOWS FROM OPERATING ACTIVITIES:
     Net loss
     Adjustments required to reconcile net loss to net cash used in operating activities:
         Stock-based compensation
         Share in losses of associated company
         Loss from extinguishment of a convertible loan
         Depreciation and amortization expenses
         Change in fair value of warrants and embedded derivatives
         Change in fair value of convertible bonds
         Interest expense accrued on loans and convertible loans (including amortization of
beneficial conversion feature)
     Changes in operating assets and liabilities:
         Increase in accounts receivable
         Increase in inventory
         Increase in other assets
         Decrease (increase) in prepaid expenses and other accounts receivable
         Increase in accounts payable
         Increase in accrued expenses
         Increase in employee and related payables
         Increase in deferred income
         Increase in advance payments and receivables on account of grant
         Decrease in deferred taxes
              Net cash used in operating activities
CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property and equipment
   Investments in Associates
   Restricted cash
   Acquisition of MaSTherCell, net of cash acquired, see note 3
   Short term investments and deposits
              Net cash used in investing activities
CASH FLOWS FROM FINANCING ACTIVITIES:
     Short-term line of credit
     Proceeds from issuance of shares and warrants
     Proceeds from issuance of loans payable
     Repayment of short and long-term debt
     Proceeds from issuance of convertible loans (net of transaction costs)
             Net cash provided by financing activities
NET CHANGE IN CASH AND CASH EQUIVALENTS
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR
CASH AND CASH EQUIVALENTS AT END OF YEAR

SUPPLEMENTAL NON-CASH FINANCING ACTIVITY
Conversion of loans (including accrued interest) to common stock and warrants
Reclassification of redeemable common stock to equity

Warrants to be issued to credit providers
SUPPLEMENTAL INFORMATION ON INTEREST PAID IN CASH  

Year Ended November 30,
2015
2016

$

 (9,194) $

 (4,461)

803 

1,991 
(1,375)
(1,221)

502 

(731)
(87)
(22)
(1,083)
1,497 
538 
353 
1,039 
451 
(900)
(2,706)

(982)

(5)
305 
(250)
(932)

(14)
4,203 
3,946 
(2,419)
950 
6,666 
3,028 
(174)
1,314 
 4,168 

2,869 
123 
229 
2,923 
(1,732)
(84)

283 

(54)
(101)
(17)
136 
1,079 
399 
352 
53 
499 
(1,546)
(3,783)

(1,425)
(111)

(1,536)

21 
1,488 
1,121 
(2,106)
1,599 
2,123 
(3,196)
(81)
4,168 
 891  $

 1,028 
 21,458 

  $
106  $ 

 208 
 125 

$

$
$

$ 

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

F-7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ORGENESIS INC. 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
FOR THE YEARS ENDED NOVEMBER 30, 2016 AND 2015

NOTE 1 – DESCRIPTION OF BUSINESS

a.

General

Orgenesis  Inc.  (the  “Company”)  was  incorporated  in  the  state  of  Nevada  on  June  5,  2008,  under  the  name  Business  Outsourcing
Services, Inc. Effective August 31, 2011, the Company completed a merger with its subsidiary, Orgenesis Inc., a Nevada corporation which
was incorporated solely to effect a change in its name. As a result, the Company changed its name from “Business Outsourcing Services,
Inc.”  to  “Orgenesis  Inc.”  The  consolidated  financial  statements  include  the  accounts  of  Orgenesis  Inc.,  its  wholly-owned  subsidiaries
MaSTherCell S.A (the “MaSTherCell”), its Belgian based subsidiary and a contract development manufacturing organization, or CDMO
(see also note 3), specialized in cell therapy development for advanced medicinal products; Orgenesis SPRL (the “Belgian Subsidiary”), a
Belgian  based  subsidiary  which  is  engaged  in  development  and  manufacturing  activities  together  with  clinical  development  studies  in
Europe,  and  later  on  to  be  the  Company’s  center  for  activities  in  Europe;  Orgenesis  Maryland  Inc.  (the  “U.S.  Subsidiary”)  a  Maryland
corporation, and Orgenesis Ltd. an Israeli corporation.

The Company is a regenerative therapy company with expertise and experience in cell therapy development and manufacturing.

The  Company’s  cell  therapy  technology  derives  from  published  work  of  Prof.  Sarah  Ferber,  our  Chief  Science  Officer  and  a
researcher at Tel Hashomer Medical Research (“THM”), a leading medical hospital and research center in Israel, who established a proof of
concept  that  demonstrates  the  capacity  to  induce  a  shift  in  the  developmental  fate  of  cells  from  the  liver  and  transdifferentiating
(converting) them into “pancreatic beta cell-like” insulin-producing cells. Its development activities with respect to cell-derived and related
therapies, which are conducted through Orgenesis Ltd. (the “Israeli Subsidiary”), have, to date, been limited to laboratory and preclinical
testing.

On May 10, 2016, the Company and Atvio Biotech Ltd., (“Atvio”) entered into a Joint Venture Agreement (the “JVA”) pursuant to
which  the  parties  agreed  to  collaborate  in  the  contract  development  and  manufacturing  of  cell  and  virus  therapy  products  in  the  field  of
regenerative medicine in Israel. See also Note 6.

As used in this report and unless otherwise indicated, the term “Company” refers to Orgenesis Inc. and its wholly-owned subsidiaries

(“Subsidiaries”). Unless otherwise specified, all amounts are expressed in United States dollars.

b.

Going Concern

The  accompanying  consolidated  financial  statements  have  been  prepared  assuming  that  the  Company  will  continue  as  a  going
concern. As of November 30, 2016, the Company had not achieved profitable operations, has accumulated losses of approximately $29.8
million (since inception), has negative cash flows from operating activities, has a working deficiency of $10.3 million and expects to incur
further  losses  in  the  development  of  its  business.  Presently,  the  Company  does  not  have  sufficient  cash  and  other  resources  to  meet  its
requirements  in  the  following  twelve  months.  These  factors  raise  substantial  doubt  about  the  Company's  ability  to  continue  as  a  going
concern. The Company’s continuation as a going concern is dependent on its ability to obtain additional financing as may be required and
ultimately  to  attain  profitability.  The  Company  needs  to  raise  significant  funds  on  an  immediate  basis  in  order  to  continue  to  meet  its
liquidity needs, realize its business plan and maintain operations. The Company’s current cash resources are not sufficient to support its
operations as presently conducted or permit it to take advantage of business opportunities that may arise. Management of the Company is
continuing its efforts to secure funds through equity and/or debt instruments for its operations.

The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. There
can  be  no  assurance  that  management  will  be  successful  in  implementing  a  business  plan  or  that  the  successful  implementation  of  a
business  plan  will  actually  improve  the  Company’s  operating  results.  If  the  Company  is  unable  to  obtain  the  necessary  capital,  the
Company may have to cease operations

F-8

The Company has been funding its operations primarily from the proceeds from private placements of the Company’s convertible
and equity securities and from revenues generated by MaSTherCell. From December 2015 through November 2016, the Company received
proceeds  of approximately  $6.1  million  from  customers,  $1.1  million  (Euro  1  million)  loan, $1.5  million  from  a  private  placement  to
certain accredited investors of its equity and equity linked securities and $1.6 million from proceeds of convertible loans. In addition, after
the period ended November 30, 2016, the Company raised an additional $5.2 million from the proceeds of a private placement to certain
accredited investors of its equity and equity linked securities and convertible loans, $1.9 million from customers and $2.1 (Euro 2 million)
from new approved Walloon Region, Belgium, Direction générale opérationnelle de l'Economie, de l'Emploi & de la Recherche ("DGO6")
grants (See Note 20).

NOTE 2- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting policies adopted are generally consistent with those of the previous financial year.

a.

Use of Estimates in the Preparation of Financial Statements

The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and
assumptions  that  affect  the  reported  amounts  of  assets  and  liabilities  and  disclosure  of  contingent  assets  and  liabilities  at  the  financial
statement date and the reported expenses during the reporting periods. Actual results could differ from those estimates. As applicable to
these consolidated financial statements, the most significant estimates and assumptions relate to the valuation of stock based compensation,
valuation of financial instruments measured at fair value and valuation of impairment of goodwill and intangible assets.

b.

Business Combination

The  Company  allocates  the  purchase  price  of  an  acquired  business  to  the  tangible  and  intangible  assets  acquired  and  liabilities
assumed  based  upon  their  estimated  fair  values  on  the  acquisition  date. Any  excess  of  the  purchase  price  over  the  fair  value  of  the  net
assets acquired is recorded as goodwill. Acquired in-process backlog, customer relations, brand name and know how are recognized at fair
value.  The  purchase  price  allocation  process  requires  management  to  make  significant  estimates  and  assumptions,  especially  at  the
acquisition  date  with  respect  to  intangible  assets.  Direct  transaction  costs  associated  with  the  business  combination  are  expensed  as
incurred. The allocation of the consideration transferred in certain cases may be subject to revision based on the final determination of fair
values  during  the  measurement  period,  which  may  be  up  to  one  year  from  the  acquisition  date.  The  Company  includes  the  results  of
operations of the business that it has acquired in its consolidated results prospectively from the date of acquisition.

c.

Cash equivalents

The Company considers all short term, highly liquid investments, which include short term bank deposits with original maturities of
three months or less from the date of purchase, that are not restricted as to withdrawal or use and are readily convertible to known amounts
of cash, to be cash equivalents.

d.

Restricted Cash

The company has restricted cash deposited as a guarantee for the use of the Company's credit card. The Company classifies these

amounts as a non-current asset since the Company expects to continue the use of the credit card for the foreseeable future.

e.

Research and Development, net

Research  and  development  expenses  include  costs  directly  attributable  to  the  conduct  of  research  and  development  programs,
including the cost of salaries, stock-based compensation expenses, payroll taxes and other employees' benefits, lab expenses, consumable
equipment  and  consulting  fees.  All  costs  associated  with  research  and  developments  are  expensed  as  incurred.  Participation  from
government departments and from research foundations for development of approved projects is recognized as a reduction of expense as
the related costs are incurred.

F-9

f.

Principles of Consolidation

The  consolidated  financial  statements  include  the  accounts  of  the  Company  and  its  wholly  owned  Subsidiaries. All  intercompany

transactions and balances have been eliminated in consolidation.

g.

Non Marketable Equity Investments

The Company’s investments in certain non-marketable equity securities in which it has the ability to exercise significant influence,
but does not control through variable interests or voting interests, are accounted for under the equity method of accounting and presented as
Investment  in  associates,  net,  in  the  Company’s  consolidated  balance  sheets.  Under  the  equity  method,  the  Company  recognizes  its
proportionate share of the comprehensive income or loss of the investee. The Company’s share of income and losses from equity method
investments is included in share in losses of associated company.

The Company reviews its investments accounted for under the equity method for possible impairment, which generally involves an

analysis of the facts and changes in circumstances influencing the investments.

h.

Functional Currency

The  currency  of  the  primary  economic  environment  in  which  the  operations  of  the  Company  and  part  of  its  Subsidiaries  are
conducted is the U.S. dollar (“$” or “dollar”). The functional currency of the Belgian Subsidiaries is the Euro (“€” or “Euro”). Most of the
Company’s expenses are incurred in dollars and the source of the Company’s financing has been provided in dollars. Thus, the functional
currency of the Company and its other subsidiaries is the dollar. Transactions and balances originally denominated in dollars are presented
at  their  original  amounts.  Balances  in  foreign  currencies  are  translated  into  dollars  using  historical  and  current  exchange  rates  for
nonmonetary and monetary balances, respectively. For foreign transactions and other items reflected in  the  statements  of  operations,  the
following  exchange  rates  are  used:  (1)  for  transactions  –  exchange  rates  at  transaction  dates  or  average  rates  and  (2)  for  other  items
(derived from nonmonetary balance sheet items such as depreciation) – historical exchange rates. The resulting transaction gains or losses
are  recorded  as  financial  income  or  expenses.  The  financial  statements  of  the  Belgian  Subsidiaries  are  included  in  the  consolidated
financial  statements,  translated  into  U.S.  dollars.  Assets  and  liabilities  are  translated  at  year-end  exchange  rates,  while  revenues  and
expenses are translated at yearly average exchange rates during the year. Differences resulting from translation of assets and liabilities are
presented as other comprehensive income.

i.

Inventory

Inventory is stated at the lower of cost or net realizable value with cost determined under the first-in-first-out (FIFO) cost method.

The entire balance of inventory at November 30, 2016, consists of raw material.

j.

Property and Equipment

Property and equipment are recorded at cost and depreciated by the straight-line method over the estimated useful lives of the related

assets.

Annual rates of depreciation are presented in the table below:

Production facility
Laboratory equipment
Office equipment and computers

F-10

  Weighted Average  
 Useful Life (Years)  
10
5
3-5

 
 
 
 
 
 
 
 
k.

Intangible Assets

Intangible assets and their useful lives are as follows:

Backlog
Customer Relationships
Brand
Know-How

Weighted Average
Useful Life (Years)
1.75
7.75
9.75
11.75

Amortization Recorded at
Comprehensive Loss Line Item
Cost of revenues
Amortization of intangible assets
Amortization of intangible assets
Amortization of intangible assets

Intangible assets are recorded at acquisition cost less accumulated amortization and impairment. Definite lived intangible assets are
amortized over their estimated useful life using the straight-line method, which is determined by identifying the period over which the cash
flows from the asset are expected to be generated.

l.

Goodwill

Goodwill represents the excess of the purchase price of acquired business over the estimated fair value of the identifiable net assets
acquired.  Goodwill  is  not  amortized  but  is  tested  for  impairment  at  least  annually  (at  November  30),  at  the  reporting  unit  level  or  more
frequently  if  events  or  changes  in  circumstances  indicate  that  the  asset  might  be  impaired.  The  goodwill  impairment  test  is  applied  by
performing  a  qualitative  assessment  before  calculating  the  fair  value  of  the  reporting  unit.  If,  on  the  basis  of  qualitative  factors,  it  is
considered not more likely than not that the fair value of the reporting unit is less than the carrying amount, further testing of goodwill for
impairment would not be required. Otherwise, goodwill impairment is tested using a two-step approach.

The first step involves comparing the fair value of the reporting unit to its carrying amount. If the fair value of the reporting unit is
determined to be greater than its carrying amount, there is no impairment. If the reporting unit’s carrying amount is determined to be greater
than the fair value, the second step must be completed to measure the amount of impairment, if any. The second step involves calculating
the implied fair value of goodwill by deducting the fair value of all tangible and intangible assets, excluding goodwill, of the reporting unit
from the fair value of the reporting unit as determined in step one. The implied fair value of the goodwill in this step is compared to the
carrying  value  of  goodwill.  If  the  implied  fair  value  of  the  goodwill  is  less  than  the  carrying  value  of  the  goodwill,  an  impairment  loss
equivalent to the difference is recorded.

m.

Impairment of Long-lived Assets

The  Company  reviews  its  property  and  equipment,  intangible  assets  subject  to  amortization  and  other  long-lived  assets  for
impairment  whenever  events  or  changes  in  circumstances  indicate  that  the  carrying  amount  of  an  asset  class  may  not  be  recoverable.
Indicators of potential impairment include: an adverse change in legal factors or in the business climate that could affect the value of the
asset; an adverse change in the extent or manner in which the asset is used or is expected to be used, or in its physical condition; and current
or  forecasted  operating  or  cash  flow  losses  that  demonstrate  continuing  losses  associated  with  the  use  of  the  asset.  If  indicators  of
impairment  are  present,  the  asset  is  tested  for  recoverability  by  comparing  the  carrying  value  of  the  asset  to  the  related  estimated
undiscounted  future  cash  flows  expected  to  be  derived  from  the  asset.  If  the  expected  cash  flows  are  less  than  the  carrying  value  of  the
asset,  then  the  asset  is  considered  to  be  impaired  and  its  carrying  value  is  written  down  to  fair  value,  based  on  the  related  estimated
discounted cash flows. There were no impairment charges in 2016 and 2015.

n.

Revenue Recognition

The  Company  recognizes  revenue  for  services  linked  to  cell  process  development  and  cell  manufacturing  services  based  on
individual contracts in accordance with Accounting Standards Codification (“ASC”) 605, Revenue Recognition, when the following criteria
have  been  met:  persuasive  evidence  of  an  arrangement  exists;  delivery  of  the  processed  cells  has  occurred  or  the  services  that  are
milestones based have been provided; the price is fixed or determinable and collectability is reasonably assured. The Company determines
that  persuasive  evidence  of  an  arrangement  exists  based  on  written  contracts  that  define  the  terms  of  the  arrangements.  In  addition,  the
Company  determines  that  services  have  been  delivered  in  accordance  with  the  arrangement.  The  Company  assesses  whether  the  fee  is
fixed  or  determinable  based  on  the  payment  terms  associated  with  the  transaction  and  whether  the  sales  price  is  subject  to  refund  or
adjustment. Service revenues are recognized as the services are provided.

F-11

 
 
The Company also incurs revenue from selling of some consumables which are incidental to the services provided as foreseen in the

clinical services contracts. Such revenue is recognized upon delivery of the processed cells in which they were consumed.

o.

Financial Liabilities Measured at Fair Value

1)

Fair Value Option

Topic 815 provides entities with an option to report certain financial assets and liabilities at fair value with subsequent changes in fair
value  reported  in  earnings.  The  election  can  be  applied  on  an  instrument  by  instrument  basis.  The  Company  elected  the  fair  value
option to its convertible bonds. The liability is measured both initially and in subsequent periods at fair value, with changes in fair
value charged to finance expenses, net (See also Note 15).

2)

Warrants and Price Protection Mechanism Derivative Classified as a Liability

Warrants  that  entitle  the  holder  to  down-round  protection  (through  ratchet  and  anti-dilution  provisions)  and  price  protection
mechanism  derivatives  in  respect  of  shares  entitled  to  down-round  protection  are  classified  as  liabilities  on  the  balance  sheet.  The
liability is measured both initially and in subsequent periods at fair value, with changes in fair value charged to finance expenses, net
(See Note 15).

3)

Derivatives

Embedded  derivatives  are  separated  from  the  host  contract  and  carried  at  fair  value  when  (1)  the  embedded  derivative  possesses
economic characteristics that are not clearly and closely related to the economic characteristics of the host contract and (2) a separate,
standalone instrument with the same terms would qualify as a derivative instrument. The derivative is measured both initially and in
subsequent periods at fair value, with changes in fair value charged to finance expenses, net. As to embedded derivatives arising from
the issuance of convertible debentures, see Note 15.

p.

Income Taxes

1)     With respect to deferred taxes, income taxes are computed using the asset and liability method. Under the asset and liability
method,  deferred  income  tax  assets  and  liabilities  are  determined  based  on  the  differences  between  the  financial  reporting  and  tax
bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is recognized to
the extent that it is more likely than not that the deferred taxes will not be realized in the foreseeable future.

2)     The Company follows a two-step approach to recognizing and measuring uncertain tax positions. The first step is to evaluate the
tax position for recognition by determining if the available evidence indicates that it is more likely than not that the position will be
sustained on examination. If this threshold is met, the second step is to measure the tax position as the largest amount that is greater
than 50% likely of being realized upon ultimate settlement.

3)     Taxes that would apply in the event of disposal of investment in Subsidiaries have not been taken into account in computing the
deferred income taxes, as it is the Company’s intention to hold these investments and not realize them.

q.

Stock-based Compensation

The Company accounts for employee stock-based compensation in accordance with the guidance of ASC Topic 718,  Compensation
- Stock Compensation, which requires all share based payments to employees, including grants of employee stock options, to be recognized
in the financial statements based on their grant date fair values. The fair value of the equity instrument is charged to compensation expense
and  credited  to  additional  paid  in  capital  over  the  period  during  which  services  are  rendered.  The  Company  recorded  stock  based
compensation expenses using the straight line method.

F-12

 
 
 
The  Company  follows ASC  Topic  505-50, Equity-Based Payments to Non-Employees,  for  stock  options  issued to consultants and
other  non-employees.  In  accordance  with ASC  Topic  505-50,  these  stock  options  issued  as  compensation  for  services  provided  to  the
Company are accounted for based upon the fair value of the options. The fair value of the options granted is measured on a final basis at
the end of the related service period and is recognized over the related service period using the straight line method.

r.

Redeemable Common Stock

Common stock with embedded redemption features, such as an unwind option, whose settlement is not at the Company’s discretion,
are considered redeemable common stock. Redeemable common stock is considered to be temporary equity and are therefore presented as a
mezzanine  section  between  liabilities  and  equity  on  the  Company's  consolidated  balance  sheets.  Subsequent  adjustment  of  the  amount
presented in temporary equity is required only if the Company's management estimates that it is probable that the instrument will become
redeemable. Upon termination of the redemption features, the redeemable common stock are reclassified into equity.

s.

Loss per Share of Common Stock

Net loss per share, basic and diluted, is computed on the basis of the net loss for the period divided by the weighted average number
of common shares outstanding during the period. Diluted net loss per share is based upon the weighted average number of common shares
and of common shares equivalents outstanding when dilutive. Common share equivalents include: (i) outstanding stock options under the
Company’s Global Share Incentive Plan (2012) and warrants which are included under the treasury share method when dilutive, and (ii)
common shares to be issued under the assumed conversion of the Company’s outstanding convertible loans, which are included under the
if-converted method when dilutive. See Note 12.

t.

Concentration of Credit Risk

Financial  instruments  that  potentially  subject  the  Company  to  concentration  of  credit  risk  consist  of  principally  cash  and  cash
equivalents,  restricted  cash  and  certain  receivables.  The  Company  held  these  instruments  with  highly  rated  financial  institutions  and  the
Company  has  not  experienced  any  significant  credit  losses  in  these  accounts  and  does  not  believe  the  Company  is  exposed  to  any
significant credit risk on these instruments apart of accounts receivable. The Company performs ongoing credit evaluations of its customers
for  the  purpose  of  determining  the  appropriate  allowance  for  doubtful  accounts.  An  appropriate  allowance  for  doubtful  accounts  is
included  in  the  accounts  and  netted  against  accounts  receivable.  In  the  year  ended  November  30,  2016,  the  Company  has  recorded  an
allowance of $336 thousand ($0 in the year ended November 30,2015).

Bad debt allowance is created when objective evidence exists of inability to collect all sums owed it under the original terms of the
debit  balances.  Material  customer  difficulties,  the  probability  of  their  going  bankrupt  or  undergoing  economic  reorganization  and
insolvency or material delays in payments are all considered indicative of reduced debtor balance value

u.

Beneficial Conversion Feature (“BCF”)

When the Company issues convertible debt, if the stock price is greater than the effective conversion price (after allocation of the
total  proceeds)  on  the  measurement  date,  the  conversion  feature  is  considered  "beneficial"  to  the  holder.  If  there  is  no  contingency,  this
difference is treated as issued equity and reduces the carrying value of the host debt; the discount is accreted as deemed interest on the debt
(See Note 8(c)).

v.

Other Comprehensive Loss

Other comprehensive loss represents adjustments of foreign currency translation.

F-13

w.

Newly Issued Accounting Pronouncements

In  May  2014,  the  Financial Accounting  Standards  Board  (“FASB”)  issued Accounting  Standards  Update  (“ASU”)  No.  2014-09
(“ASU  2014-09”)  "Revenue  from  Contracts  with  Customers." ASU  2014-09  will  supersede  most  current  revenue  recognition  guidance,
including  industry-specific  guidance.  The  underlying  principle  is  that  an  entity  will  recognize  revenue  upon  the  transfer  of  goods  or
services to customers in an amount that the entity expects to be entitled to in exchange for those goods or services. On July 9, 2015, the
FASB deferred the effective date of the standard by one year, which results in the new standard being effective for the Company at the
beginning  of  its  first  quarter  of  fiscal  year  2018.  In  addition,  during  March, April  and  May  2016,  the  FASB  issued ASU  No.  2016-08,
Revenue from Contracts with Customers : Principal versus Agent Considerations (Reporting Revenue Gross versus Net), ASU 2016-10,
Revenue from Contracts with Customers : Identifying Performance Obligations and Licensing and ASU 2016-12, Revenue from Contracts
with Customers : Narrow-Scope Improvements and Practical Expedients, respectively, which clarified the guidance on certain items such as
reporting revenue as a principal versus agent, identifying performance obligations, accounting for intellectual property licenses, assessing
collectability  and  presentation  of  sales  taxes.  The  FASB  also  agreed  to  allow  entities  to  choose  to  adopt  the  standard  as  of  the  original
effective  date. As  applicable  for  the  Company,  the  effective  date  for  adopting  the ASU  is  for  the  year  ending  November  30,  2019.  The
Company is currently evaluating the impact of this new standard on its consolidated financial statements.

In  January  2016,  the  FASB  issued ASU  2016-01,  Financial  Instruments  –  Overall:  Recognition  and  Measurement  of  Financial
Assets and Financial Liabilities. The pronouncement requires equity investments (except those accounted for under the equity method of
accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net
income. ASU 2016-01requires public business entities to use the exit price notion when measuring the fair value of financial instruments
for  disclosure  purposes,  requires  separate  presentation  of  financial  assets  and  financial  liabilities  by  measurement  category  and  form  of
financial  asset,  and  eliminates  the  requirement  for  public  business  entities  to  disclose  the  method(s)  and  significant  assumptions  used  to
estimate  the  fair  value  that  is  required  to  be  disclosed  for  financial  instruments  measured  at  amortized  cost.  These  changes  become
effective for the Company's fiscal year beginning January 1, 2018. The Company is currently evaluating the impact of this new standard on
its consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which supersedes the existing guidance for lease accounting,
Leases  (Topic  840).  ASU  2016-02  requires  lessees  to  recognize  leases  on  their  balance  sheets,  and  leaves  lessor  accounting  largely
unchanged. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018 and interim periods within those
fiscal years. Early application is permitted for all entities. ASU 2016-02 requires a modified retrospective approach for all leases existing
at,  or  entered  into  after,  the  date  of  initial  application,  with  an  option  to  elect  to  use  certain  transition  relief.  The  Company  is  currently
evaluating the impact of this new standard on its consolidated financial statements.

In March 2016, the FASB issued ASU 2016-06, Contingent Put and Call Options in Debt Instruments (Topic 815), which requires
that embedded derivatives be separated from the host contract and accounted for separately as derivatives if certain criteria are met. One of
those criteria is that the economic characteristics and risks of the embedded derivatives are not clearly and closely related to the economic
characteristics and risks of the host contract (the “clearly and closely related” criterion). The amendments in this Update clarify what steps
are  required  when  assessing  whether  the  economic  characteristics  and  risks  of  call  (put)  options  are  clearly  and  closely  related  to  the
economic characteristics and risks of their debt hosts, which is one of the criteria for bifurcating an embedded derivative. Consequently,
when a call (put) option is contingently exercisable, an entity does not have to assess whether the event that triggers the ability to exercise a
call (put) option is related to interest rates or credit risks. The amendments are an improvement to GAAP because they eliminate diversity
in practice in assessing embedded contingent call (put) options in debt instruments. The amendments in this ASU are effective for fiscal
years  beginning  after  December  15,  2016,  and  interim  periods  within  those  fiscal  years.  Early  adoption  is  permitted  for  all  entities.  The
Company is currently evaluating the impact of this new standard on its consolidated financial statements.

In  March  2016,  the  FASB  issued  ASU  2016-09,  Improvements  to  Employee  Share-Based  Payment  Accounting,  as  part  of  its
simplification  initiative.  The  areas  for  simplification  in  this  update  involve  several  aspects  of  the  accounting  for  share-based  payment
transactions,  including  the  income  tax  consequences,  classification  of  awards  as  either  equity  or  liabilities,  and  classification  on  the
statement of cash flows. Some of the areas for simplification apply only to nonpublic entities. The amendments in this ASU are effective
for  fiscal  years  beginning  after  December  15,  2016,  and  interim  periods  within  those  fiscal  years.  Early  application  is  permitted  for  all
entities. The Company is currently evaluating the impact of this new standard on its consolidated financial statements.

F-14

In  August  2016,  the  Financial Accounting  Standards  Board  ("FASB")  issued  Accounting  Standard  Update  (“ASU”)  2016-15,
Statement  of  Cash  Flows  Classification  of  Certain  Cash  Receipts  and Cash  Payments,  which  clarifies  existing  guidance  related  to
accounting for cash receipts and cash payments and classification on the statement of cash flows. This guidance is effective for fiscal years,
and  interim  periods  within  those years,  beginning  after  December  15,  2017,  and  early  adoption  is  permitted.  The Company  is  currently
evaluating the impact of this new standard on its consolidated financial statements.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and
Cash Payments, which clarifies how companies present and classify certain cash receipts and cash payments in the statement of cash flows.
The  new  standard  is  effective  for  fiscal  years,  and  interim  periods  within  those  fiscal  years,  beginning  after  December  15,  2017.  Early
adoption is permitted, including adoption in an interim period. The Company currently assessing the impact that this updated standard will
have on the consolidated financial statements and footnote disclosures

In  January  2017,  the  FASB  issued  ASU  No.  2017-04,  Intangibles-Goodwill  and  Other  (Topic  350):  Simplifying  the  Test  for
Goodwill  Impairment,  which  simplifies  the  goodwill  impairment  test  by  eliminating  the  need  to  determine  the  fair  value  of  individual
assets  and  liabilities  of  a  reporting  unit  to  measure  goodwill  impairment.  The  same  impairment  assessment  applies  to  all  reporting  units
including  those  with  zero  or  negative  carrying  amounts. A  goodwill  impairment  will  represent  the  excess  of  a  reporting  unit's  carrying
amount  over  its  fair  value. An  entity  still  has  the  option  to  perform  the  qualitative  assessment  for  a  reporting  unit  to  determine  if  the
quantitative impairment test is necessary. The amendments in ASU No. 2017-04 should be applied on a prospective basis. Disclosure of the
nature and reason for the change in accounting principle upon transition is required. For public business entities, the amendments in this
ASU are effective for annual or interim goodwill impairments tests in fiscal years beginning after December 15, 2019. Early adoption is
permitted  for  interim  or  annual  goodwill  impairment  tests  performed  on  testing  dates  after  January  1,  2017.  The  Company  is  currently
evaluating the impact of this new standard on its consolidated financial statements.

NOTE 3 – ACQUISITION OF MASTHERCELL

Description of the Transaction

The  Company  entered  into  a  share  exchange  agreement  dated  November  3,  2014,  as  subsequently  amended  (the  "SEA"),  with
MaSTherCell  SA,  Cell  Therapy  Holding  SA  (collectively  “MaSTherCell”).  Pursuant  to  the  SEA,  which  closed  on  March  2,  2015  in
exchange for all of the issued and outstanding shares of MaSTherCell, the Company issued to the former shareholders of MaSTherCell an
aggregate of 42,401,724 shares (the “Consideration Shares”) of common stock at a price of $0.58 per share for an aggregate price of $24.6
million. Out of the Consideration Shares, 8,173,483 shares were allocated to the bondholders of MaSTherCell in case of conversion of the
Convertible Bonds, as detailed below.

On November 12, 2015, the Company and MaSTherCell and each of the former shareholders of MaSTherCell (the “MaSTherCell
Shareholders”), entered into an amendment (“Amendment No. 2”) to the SEA. Under Amendment No. 2, the MaSTherCell Shareholders
option  to  unwind  the  transaction  as  contained  in  the  original  Share  Exchange  Agreement  (the  “Unwind  Option”)  was  extended  to
November 30, 2015. In addition, the Company agreed to remit to MaSTherCell, by way of an equity investment, the sum of $4.1 million (€
3.8  million)  by  November  30,  2015,  to  be  followed  by  a  subsequent  equity  investment  by  December  31,  2015  in  MaSTherCell  of  $1.3
million (€1.2 million).

In  connection  with  the  equity investment,  on  December  10,  2015,  the  Company  agreed  to  invest  $2.4  million (€2.2  million)  in
MaSTherCell equity. The Company’s agreement represents an increase of $1.1 million (€ 1  million) over the amount which the Company
was previously obligated to invest in MaSTherCell under SEA as additional equity and replaces any funding  obligation that the Company
had under the SEA, as amended.

F-15

On  December  10,  2015,  the  Company remitted  to  MaSTherCell  €  3.8  million  or  $4.1  million  (out  of  the  original obligation  for
investment  of  €6  million). As  a  result,  the  Unwind  Option  was  canceled  and  all  the  shares  that  were  issued,  have  been  reclassed  from
redeemable common stock into equity.

During  the  year  ended  November  30,  2016,  the  Company  remitted  to  MaSTherCell  an  additional  $1.5  million  (€  1.4  million),  in

compliance with its obligations. See also Note 20 (a).

MaSTherCell Convertible Bonds

On September 18, 2014, MaSTherCell entered into convertible bond agreements with certain of MaSTherCell’s existing and part of
the  SEA,  the  parties  agreed  that,  in  case  of  conversion  of  the  Convertible  Bonds  upon  Uplisting  (listing  of  the  Company’s  shares  on
NASDAQ or any other national exchange in the United States which provides at least the same level of liquidity) within 14 months of the
closing date, the bondholders are entitled to convert into a total of 8,173,483 out of the Consideration Shares. In case the bondholders elect
to not convert and are repaid, the Consideration Shares will be reduced by the amount remaining outstanding to the bondholders. To that
effect, the number of Consideration Shares to be released back to the Company, is determined by dividing the subscription amount of the
outstanding Convertible Bonds plus interest owed thereunder (converted into USD at the currency exchange rate applicable on the day of
conversion) by the consideration shares attributable to the MaSTherCell bondholders and by applying the resulting quotient to actual total
number of Consideration shares. The conversion option of expired in May 2016. See also Notes 11(d) and 20 (d).

The Company recorded the Convertible Bonds on its consolidated balance sheet at their fair value (See Note 15).

Fair Value of Consideration Transferred

On the acquisition date, the fair value of the total consideration transferred to acquire MaSTherCell was as follows (in thousands):

Total purchase consideration:
           Redeemable common stock
           Less convertible bonds
Total fair value of consideration transferred

$

$

 24,592 
3,134 
 21,458 

The following table summarizes the allocation of purchase price to the fair values of the assets acquired and liabilities assumed as of

the acquisition date (in thousands):

           Total assets acquired:
           Cash and cash equivalents
           Property and equipment
           Inventory
           Other current assets
           Other intangible assets
           Goodwill
           Total assets

           Total liabilities assumed:
           Deferred income
           Deferred taxes
           Loan payables
           Other liabilities
Total liabilities
Total consideration transferred

F-16

$

$

 305 
4,236 
231 
1,664 
18,977 
10,106 
35,519 

947 
4,440 
6,998 
1,676 
14,061 
 21,458 

   
 
 
   
 
 
 
 
 
 
 
 
   
 
   
 
 
 
 
 
 
The allocation of the purchase price to the net assets acquired and liabilities assumed resulted in the recognition of other intangible
assets  which  comprised  of:  Customer  Relationships  of  $349  thousand,  Know-How  of  $17,037  thousand,  Backlog  of  $250  thousand  and
Brand Name of $1,341 thousand. These other intangible assets have a useful life between 1.75 and 11.75 years. The useful life of the other
intangible assets for amortization purposes was determined considering the period of expected cash flows generated by the assets used to
measure the fair value of the intangible assets adjusted as appropriate for the entity-specific factors, including legal, regulatory, contractual,
competitive, economic or other factors that may limit the useful life of intangible assets.

The fair value of the Know-How was estimated using a relief of royalties approach. Under this method, the fair value of the Know-

How is equal to the royalty fee that the owner of the Know-How could profit from if he was to license the Know-How out.

The  fair  value  of  the  Backlog  was  estimated  using  the  income  approach. An  income  and  expense  forecast  was  built  based  upon
Backlog revenue estimates and the cost to perform each contract. On this basis, a free cash flow for the asset was derived, under several
assumptions.

Customer  Relationships  and  Brand  Name  were  estimated  using  a  discounted  cash  flow  method  with  the  application  of  the  multi-
period excess earnings method. Under this method, an intangible asset’s fair value is equal to the present value of the incremental after-tax
cash flows attributable only to the subject intangible asset after deducting contributory asset charges. An income and expenses forecast was
built based upon specific intangible asset revenue and expense estimates.

Acquired goodwill is not amortized unless impaired. Goodwill isn't amortized for tax purposes.

Acquisition-related Costs

Acquisition-related  expenses  consist  of  transaction  costs  which  represent  external  costs  directly  related  to  the  acquisition  of
MaSTherCell and primarily include expenditures for professional fees such as legal, accounting and other directly related incremental costs
incurred to close the acquisition by both the Company and MaSTherCell.

Acquisition-related expenses for the year ended November 30, 2015 were $258 thousand. These expenses were recorded to selling

and general administrative expense in the consolidated statements of comprehensive loss.

NOTE 4 - SEGMENT INFORMATION

The  Chief  Executive  Officer  ("CEO")  is  the  Company’s  chief  operating  decision-maker  ("CODM").  Following  the  acquisition  of
MaSTherCell,  management  has  determined  that  there  are  two  operating  segments,  based  on  the  Company's  organizational  structure,  its
business activities and information reviewed by the CODM for the purposes of allocating resources and assessing performance.

CDMO

The Contract Development and Manufacturing Organization (“CDMO”) activity is operated by MaSTherCell, which specializes in
cell therapy development for advanced medicinal products. MaSTherCell is providing two types of services to its customers: (i) process and
assay development services and (ii) GMP contract manufacturing services. The CDMO segment includes only the results of MaSTherCell.

CTB

The Cellular Therapy Business (“CTB”) activity is based on our technology that demonstrates the capacity to induce a shift in the
developmental fate of cells from the liver and differentiating (converting) them into “pancreatic beta cell-like” insulin producing cells for
patients with Type 1 Diabetes. This segment is comprised of all entities aside from MaSTherCell.

F-17

The  Company  assesses  the performance based on a measure of "Adjusted EBIT" (earnings before financial expenses and tax, and
excluding  share-based  compensation  expenses  and non-recurring  income  or  expenses).  The  measure  of  assets  has  not  been  disclosed  for
each segment.

Segment data for the year ended November 30, 2016 is as follows:

Revenues from external customers
Cost of revenues
Research and development expenses, net
Operating expenses

Depreciation and amortization expense
Segment Performance

Stock-based compensation
Financial income (expenses), net
Share in losses of associated company
Loss before income tax

  CDMO

CTB

  Corporate
and
  Eliminations  

  Consolidated  

 6,853  $
(6,915)

(2,239)

(in thousands)
   $

(1,725)
(1,667)

 (456) $
557 
(101)

(2,918)
 (5,219) $

(5)
 (3,397)

$

$

(2,661)
659 
(123)

 6,397 
(6,358)
(1,826)
(3,906)

(2,923)

(8,616)

(2,661)
659 
(123)
(10,741)

Segment data for the year ended November 30, 2015 is as follows:

Revenues from external customers
Cost of revenues
Research and development expenses, net
Operating expenses

Depreciation and amortization expense
Segment Performance

Stock -based compensation
Acquisition costs
Financial income (expenses), net
Loss before income tax

  CDMO

CTB

  Corporate
and
  Eliminations  

  Consolidated  

 3,320  $
(3,099)

(1,304)

(in thousands)
   $

(1,279)
(1,799)

 (346) $

346 

(1,984)
 (3,067) $

(5)
 (3,083)

$

$

(803)
(258)
1,850 

 2,974 
(3,099)
(933)
(3,103)

(1,989)
(6,150)

(803)
(258)
1,850 
(5,361)

Geographic, Product and Customer Information

a.

b.

Substantially all of the Company's revenues and long lived assets are located in Belgium.

Net revenues from single customers from the CDMO segment that exceed 10% of total net revenues are:

F-18

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
   
 
 
 
 
 
 
   
 
 
 
   
 
   
 
   
 
   
 
 
   
 
   
 
   
 
 
 
 
   
 
   
 
   
 
 
 
   
 
   
 
   
 
   
 
   
 
   
 
 
 
   
 
   
 
 
 
   
 
   
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
   
 
 
 
 
 
 
   
 
 
 
   
 
   
 
   
 
   
 
 
   
 
   
 
   
 
   
 
 
   
 
   
 
   
 
   
 
 
 
   
 
 
   
 
 
 
   
 
   
 
   
 
   
 
   
 
   
 
 
 
   
 
   
 
 
 
   
 
   
 
 
 
   
 
   
 
   
 
 
 
 
 
 
 
Customer A
Customer B

NOTE 5 – PROPERTY AND EQUIPMENT

The following table represents the components of property and equipment:

Cost:
Production facility
Office furniture and computers
Lab equipment

Less – accumulated depreciation
Total

  Year Ended     Year Ended  
  November 30,     November 30,  

2016

2015

$
$

(in thousands)
 3,754  $
 1,742  $

 1,921 
 626 

November 30,

2016

2015

(in thousands)

$

$

 4,403  $
211 
1,491 
6,105 
(1,532)
 4,573  $

 3,638 
120 
1,200 
4,958 
(662)
 4,296 

Depreciation expense for the years ended November 30, 2016 and 2015 was $1,160 thousand and $681 thousand, respectively.

NOTE 6 – INVESTMENTS IN ASSOCIATE, NET

On May 10, 2016, the Company and Atvio entered into a joint venture agreement (the “JVA”) pursuant to which the parties agreed
to  collaborate  in  the  contract  development  and  manufacturing  of  cell  and  virus  therapy  products  in  the  field  of  regenerative  medicine  in
Israel. The parties pursued the joint venture through Atvio, in which the Company have a 50% participating interest therein in any and all
rights and obligations and in any and all profits and losses.

Under the JVA, Atvio has procured, at its sole expense, a GMP facility and appropriate staff in Israel. The Company will share with
Atvio  the  Company’s  know-how  in  the  field  of  cell  therapy  manufacturing,  which  knowhow  will  not  include  the  intellectual  property
included  in  the  license  from  the  Tel  Hashomer  Hospital  in  Israel  to  the  Israeli  Subsidiary. Atvio's  operations  have  begun  on  September
2016.

Subject to the adoption of a work plan acceptable to the Company, the Company shall remit to Atvio $1 million to defray the costs
associated with the setting up and the maintenance of the GMP facility, all or part of which may be contributed by way of in kind services
as agreed to in the work plan. The Company’s funding will be made by way of a convertible loan to Atvio, which shall be convertible at the
Company’s  option  at  any  time  into  50%  of  the  then  outstanding  equity  capital  (proportional  to  the  loan  amount  actually  remitted)
immediately following such conversion. As of November 30, 2016, the Company remitted to Atvio total of $111 thousand.

The Company concluded that based on the terms of the agreement, it has the ability to exercise significant influence in Atvio, but

does not have control. Therefore, the investment is accounted for under the equity method.

The table below sets forth a summary of the changes in the investment for the year ended November 30, 2016:

F-19

 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
Opening balance
Investments
Share in losses

  November 30,    
2016  
  (In thousands)  

$

$

- 
111 
(123)
 (12)

In addition, at any time following the first anniversary year of the Effective Date the Company has the option to require the Atvio
shareholders to transfer to the Company the entirety of their interest in Atvio for the consideration specified in the agreement. Within three
years from the Effective Date, the Atvio shareholders shall have the option to require the Company to purchase from Atvios' shareholders
their entire interest in Atvio for the consideration specified in the agreement. The above-mentioned options are accounted as derivatives
and measured at fair value and presented in the balance sheet in "put option derivative" line item. (See Note 15).

NOTE 7 – INTANGIBLE ASSETS AND GOODWILL

Changes in the carrying amount of the Company’s goodwill for the years ended November 30, 2016 and 2015 are as follows:

Goodwill as of December 1, 2014
Goodwill as acquired
Translation differences
Goodwill as of November 30,2015
Translation differences
Goodwill as of November 30,2016

Goodwill Impairment

  (in thousands)  
$

$

10,106 
(571)
 9,535 
49 
9,584 

The  Company  reviews  goodwill  for  impairment  annually  and  whenever  events  or  changes  in  circumstances  indicate  the  carrying
amount of goodwill may not be recoverable. The Company performed a quantitative two-step assessment for goodwill impairment for the
CDMO unit.

As part of the first step of the two-step impairment test, the Company compared the fair value of the reporting units to their carrying
values and determined that the carrying amount of the units do not exceed their fair values. The Company estimated the fair value of the
unit  by  using  an  income  approach  based  on  discounted  cash  flows.  The  assumptions  used  to  estimate  the  fair  value  of  the  Company’s
reporting units were based on expected future cash flows and an estimated terminal value using a terminal year growth rate based on the
growth prospects for each reporting unit. The Company used an applicable discount rate which reflected the associated specific risks for the
CDMO unit future cash flows.

Key assumptions used to determine the estimated fair value include: (a) expected cash flow for the five-year period following the
testing  date  (including  market  share,  sales  volumes  and  prices,  costs  to  produce  and  estimated  capital  needs);  (b)  an  estimated  terminal
value using a terminal year growth rate of 3% determined based on the growth prospects ; and (c) a discount rate of 15.3% and 17.2% .
Based on the Company’s assessment as of November 30, 2016 and 2015 respectively , the carrying amount of its reporting unit does not
exceeds its fair value.

A  decrease  in  the  terminal  year  growth  rate  of  1%  or  an  increase  of  1%  to  the  discount  rate  would  reduce  the  fair  value  of  the
reporting unit by approximately $1.6 million and $2.4 million, respectively. These changes would not result in an impairment. A decrease
in  the  terminal  year  growth  rate  and  an  increase  in  the  discount  rate  of  1%  would  reduce  the  fair  value  of  the  reporting  unit  by
approximately $4 million and would resulting an impairment.

F-20

 
 
 
 
 
 
   
 
 
 
 
 
  
 
 
 
 
Other Intangible Assets

Other intangible assets consisted of the following:

Gross Carrying Amount:
   Know How
   Backlog*
   Customer relationships
   Brand name

Accumulated amortization
Net carrying amount of other intangible assets

  November 30,  
2016

  November 30,  
2015

(In thousands)

$

$

 16,158 
237 
331 
1,272 
17,998 
2,948 
15,050

16,073 
237 
330 
1,266 
17,906 
1,253 
16,653

*As of November 30, 2016 the backlog has been fully amortized.

Intangible asset amortization expenses were approximately $1.8 and $1.7 million for the years ended November 30, 2016 and 2015

respectively.

Estimated aggregate amortization expenses for the five succeeding years ending November 30 th are as follows:

Amortization expenses

NOTE 8– CONVERTIBLE LOAN AGREEMENTS

2017

    2018 to 2021  

(in thousands)
 1,615  $

 6,462 

$

(a)     During the year ended November 30, 2015 and 2014, the Company entered into six convertible loan agreements (out of which five
during 2015) with new investors for a total amount of $1 million (the “Convertible Loans”), interest is calculated at 6% annually and was
payable, along with the principal on or before the maturity date.

On  April  27,  2016  and  December  23,  2015,  the  holders  of  all  the  Convertible  Loans  and  the  Company  agreed  to  convert  the
Convertible  Loans  and  accrued  interest  into  units  of  the  Company’s  common  stock,  each  unit  comprising  one  share  of  the  Company’s
common stock and one three-year warrant to purchase an additional share of the Company’s common stock at an exercise price of $0.52.
Upon  conversion  of  the  Convertible  Loans,  the  Company  issued  an  aggregate  of  1,976,330  shares  of  Common  stock  and  three  year
warrants  to  purchase  up  to  an  additional  1,976,330  shares.  Furthermore,  the  Company  agrees  that  in  the  event  the  Company  issues  any
common shares or securities convertible into common shares in a private placement for cash at a price less than $0.52 (the “New Issuance
Price”) on or before December 23, 2016, the Company will issue to the subscribers, for no additional consideration, additional common
stock  . As  of  the  date  of  the  approval  of  these  financial  statements,  the  shares  anti-dilution  protection  mechanism  described  above,  has
expired and no shares were issued under this provision.

The table below presents the fair value of the instruments issued as of the conversion dates and the allocation of the proceeds (for

the fair value as of November 30, 2016, see Note 15):

Warrants component
Price protection derivative component
Shares component
Total

F-21

Total Fair Value
(in thousands)

  December 23,  
2015

  April 27,

2016

$

$

 323  $
34 
614 
 971  $

 13 
2 
32 
 47 

 
 
 
 
 
 
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(b)     On April 27, 2016, the Company entered into an assignment and assumption of debt agreement with Nine Investments Ltd. (“Nine
Investments”)  and Admiral  Ventures  Inc.  (“Admiral”).  Pursuant  to  the  terms  of  a  Convertible  Loan Agreement  dated  May  29,  2014,  as
amended on December 2014 (collectively, the "Loan Agreement"), Nine Investments agreed to assign and transfer to Admiral all of the
Company’s  obligations  for  the  outstanding  amount  of  the  Loan  Agreement.  Additional  amendments  to  the  provisions  of  the  Loan
Agreement were included the following:

(1)     Extending the due date of the loan of $1.5 million through September 30, 2016; 
(2)     The Company paid to Admiral an extension fee in the form of 288,461 units, each unit was comprised of one common share and
one,  three-year  warrant  converted  into  one  common  share  at  an  exercise  price  of  $0.52  per  common  share.  The  fair  value  of  the
warrants  as  of  the  grant  date  was  $34  thousand.  Using  the  Black-Scholes  model,  the  shares  were  valued  at  the  fair  value  of  the
Company’s common stock as of April 27, 2016, or $0.28; and 
(3)     The Company shall accrue additional interest totalling $55 thousand for the period from January 31, 2015  to  December  31,
2015. In addition, the interest rate shall be 12% per annum commencing from January 1, 2016.

The Company accounted for the above changes as an extinguishment of the old debt and issuance of a new debt. As a result, a loss

of $229 thousand was recorded within financial expenses.

As of the date of the approval of these financial statements, the Company has not repaid any portion of the loan, and the Company

and Admiral have entered into a debt settlement agreement extending the maturity to June 2018. See Note 20(g).

(c)     During the year ended November 30, 2016 the Company entered into several unsecured convertible note agreements with accredited
or offshore investors for an aggregate amount of $1.4 million. The loans bear an annual interest rate of 6% and mature in two years, unless
converted earlier. Upon an occurrence of a default, the loans bear interest at a per annum rate of 12%.

Under the operative agreement , the entire principal amount under the notes and accrued interest automatically convert into “Units”
(as defined below) upon the earlier to occur of any of the following: (i) the closing of an offering of equity securities of the Company with
gross  proceeds  to  the  Company  greater  than  $10  million  (“Qualified  Offering”)  (ii)  the  trading  of  the  Company’s  common  stock  on  the
over-the  counter  market  or  an  exchange  at  a  weighted  average  price  of  at  least  $0.52  for  fifty  (50)  consecutive  trading  days,  or  (iii)  the
listing of the Company’s Common Stock on a U.S. National Exchange (each a “Conversion Event”). Each $0.52 of principal amount and
accrued interest due shall convert into (a “Unit”), consisting of one share of Common Stock and one three-year warrant exercisable into an
additional share of common stock at a per share exercise price of $0.52, provided that, if more favorable to the holder, any principal amount
and accrued interest due shall convert into securities on the same basis as such securities are sold in the Qualified Offering. At any time, the
holder may convert the principal amount and accrued interest outstanding into Units as provided above. In addition, if a Conversion Event
does not occur within 12 months of the issuance date hereof, then the holder, at its option, may convert the outstanding principal amount
and accrued interest under this note into either (i) Units as provided above, or (ii) shares of the Company’s common stock at a per share
conversion price of $0.40.

Since  the  stock  price  is  greater  than  the  effective  conversion  price  on  the  measurement  date,  the  conversion  feature  is  considered
"beneficial" to the holders and equal to $257 thousand. The difference is treated as issued equity and reduces the carrying value of the host
debt; the discount is accreted as deemed interest on the debt.

The transaction costs were approximately $176thousand, out of which $55 thousand as stock based compensation due to issuance of

warrants. See also Note 13(d).

F-22

(d)     On November 2, 2016 the Company entered into unsecured convertible note agreements with accredited or offshore investor for an
aggregate  amount  of  NIS  1  million  ($262  thousand).  The  loan  bear  an  monthly  interest  rate  of  2%  and  mature  on  May  1,  2017,  unless
converted earlier. The holder, at its option, may convert the outstanding principal amount and accrued interest under this note into either
shares of the Company’s common stock at a per share conversion price of $0.52.

The Company allocated the principal amount of the convertible loan and the accrued interest thereon based on their fair value. The
table below presents the fair value of the instrument issued as of November 2, 2016 and the allocation of the proceed (for the fair value as
of November 30, 2016, see Note 15):

Embedded derivative component
Loan component
Total

  Total Fair Value  
(in thousands)
  November 2,

2016

$

$

 40 
222 
 262 

The transaction costs were approximately $29 thousand, out of which $8 thousand as stock based compensation due to issuance of warrants.
See also Note 13(d).

NOTE 9 – LOANS

a.

Terms of Long-term Loans

Principal
Amount
  (in thousands)  
€1,400
€1,000
€790
€800
€1,000

Long-term loan a (*)
Long-term loan b
Long-term loan c
Long-term loan e
Long-term loan f

Current portion of loans
payable

  Grant Year

  Interest Rate  

Year of
  Maturity

November 30,

2016

2015

2012
2013
2012-2016
2014
2016

4.05%

6%-7.5%  
5.5%-6%  
  Euribord + 2%  
7%

2022
2023

  $

2020-2024  

2016
2019

  $

  $

(in thousands)
 952  $
1,000 
739 

1,063 
 3,754  $

(463)
 3,291  $

 1,086 
1,089 
802 
529 

 3,506 

(966)
 2,540 

(*) The loan has a business pledge on the Company’s assets at the same value .

b.

Terms of Short-term Loans and Current Portion of Long Term Loans

Current portion of loans payable a
Current portion of loans payable b
Current portion of loans payable c

Current portion of loans payable e

Short term-loans*
Short term-loan**

  Currency

  Interest Rate  

2016

2015

November 30,

Euro
Euro
Euro

Euro

Euro
Euro

4.05%   $

6%-7.5%  
5.5%-6%  
Euribord +
2%

  $

7%
6.3%

(in thousands)
 145  $
135 
183 

 463  $
648 

  $

 1,111  $

 139 
166 
132 

529 
 966 
1,334 
529 
2,829 

F-23

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
   
 
   
*

**

On various dates from September 14, 2015 through the year 2015, MaSTherCell received short term loans from management and
shareholders for a total amount of €1,247 thousand, which bear an annual interest rate of 7%. No maturity dates were defined.
On October 30, 2015, MaSTherCell received from ING bank in Belgium a short term credit facility for a maximum amount of €500
thousand, which bear interest rate of libor plus a margin defined by the bank. On December 2015, MaSTherCell repaid the loan.

NOTE 10 - COMMITMENTS

a.

Tel Hashomer Medical Research, Infrastructure and Services Ltd (“THM”).

On February 2, 2012, the Company’s Israeli Subsidiary entered into a licensing agreement with THM (the “Licensor”). According to
the agreement, the Israeli Subsidiary was granted a worldwide, royalty bearing, exclusive license to transdifferentiation of cells to insulin
producing  cells,  including  the  population  of  insulin  producing  cells,  methods  of  making  this  population,  and  methods  of  using  this
population of cells for cell therapy or diabetes treatment developed by Dr. Sarah Ferber of THM.

As consideration for the license, the Israeli Subsidiary will pay the following to the Licensor:

1)
2)
3)

4)

A royalty of 3.5% of net sales;
16% of all sublicensing fees received;
An  annual  license  fee  of  $15  thousand,  which  commenced  on January  1,  2012  and  shall  be  paid  once  every  year  thereafter  (the
“Annual Fee”).  The Annual  Fee  is  non-refundable,  but  it  shall  be  credited  each year  due,  against  the  royalty  noted  above,  to  the
extent that such are payable, during that year; and
Milestone payments as follows:

a)
b)
c)
d)
e)

$50 thousand on the date of initiation of phase I clinical trials in human subjects;
$50 thousand on the date of initiation of phase II clinical trials in human subjects;
$150 thousand on the date of initiation of phase III clinical trials in human subjects;
$750 thousand on the date of initiation of issuance of an approval for marketing of the first product by the FDA; and
$2 million when worldwide net sales of Products (as defined in the agreement) have reached the amount of $150 million for
the first time, (the “Sales Milestone”).

As of November 30, 2016, the Israeli Subsidiary has not reached any of these milestones.

In  the  event  of  closing  of  an  acquisition  of  all  of  the  issued  and  outstanding  share  capital  of  the  Israeli  Subsidiary  and/or
consolidation of the Israeli Subsidiary or the Company into or with another corporation (“Exit”), the Licensor shall be entitled to choose
whether to receive from the Israeli Subsidiary a one-time payment based, as applicable, on the value of either 5,563,809 shares of common
stock of the Company at the time of the Exit or the value of 1,000 shares of common stock of the Israeli Subsidiary at the time of the Exit.

In May, 2015, the Israeli Subsidiary entered into a research service agreement with the Licensor. According to the agreement, the
Israeli  Subsidiary  will  perform  a  study  at  the  facilities  and  use  the  equipment  and  personnel  of  the  Sheba  Medical  Center,  for  the
consideration  of  approximately  $110  thousand  for  a  year.  In  May  2016,  the  Israeli  Subsidiary  renewed  the  research  agreement  for  an
additional year with annual consideration of approximately $ 88thousand.

b.

Maryland Technology Development Corporation

On  June  30,  2014,  the  Company’s  U.S.  Subsidiary  entered  into  a  grant  agreement  with  Maryland  Technology  Development
Corporation (“TEDCO”). TEDCO was created by the Maryland State Legislature in 1998 to facilitate the transfer and commercialization of
technology  from  Maryland’s  research  universities  and  federal  labs  into  the  marketplace  and  to  assist  in  the  creation  and  growth  of
technology based businesses in all regions of the State. TEDCO is an independent organization that strives to be Maryland’s lead source for
entrepreneurial business assistance and seed funding for the development of startup companies in Maryland’s innovation economy. TEDCO
administers the Maryland Stem Cell Research Fund to promote State funded stem cell research and cures through financial assistance to
public and private entities within the State. Under the agreement, TEDCO has agreed to give the U.S Subsidiary an amount not to exceed
approximately  $406  thousand  (the  “Grant”).  The  Grant  will  be  used  solely  to  finance  the  costs  to  conduct  the  research  project  entitled
“Autologous  Insulin  Producing  (AIP)  Cells  for  Diabetes”  during  a  period  of  two  years.  On  June  21,  2016  TEDCO  has  approved  an
extension until June 30, 2017 ..

F-24

 
 
 
 
 
On  July  22,  2014  and  September 21,  2015,  the  U.S  Subsidiary  received  an  advance  payment  of  $406  thousand  on account  of  the
grant. Through November 30, 2016, the Company utilized $272 thousand.  The  amount  of  grant  that  was  utilized  through  November  30,
2016, was recorded as a deduction of research and development expenses in the statement of comprehensive loss.

c.

Department De La Gestion Financiere Direction De L’analyse Financiere (“DGO6”)

i.

ii.

iii.

iv.

On March 20, 2012, MaSTherCell was awarded an investment grant from the DGO6 of €1,421 thousand. This grant is related
to  the investment  in  the  production  facility  with  a  coverage  of  32%  of  the investment  planned. A  first  payment  of  €568
thousand has been received in August 2013. In December 2016, the DGO6 paid to MaSTherCell €669 on account of the grant
and the remaining grant amount has been declined.

On  November  17,  2014,  the  Company's  Belgian  Subsidiary, received  the  formal  approval  from  the  DGO6  for  a  €2.015
million  ($2.4 million)  support  program  for  the  research  and  development  of  a  potential cure  for  Type  1  Diabetes.  The
financial  support  is  composed  of  a  €1,085 thousand  (70%  of  budgeted  costs)  grant  for  the  industrial  research  part  of the
research  program  and  a  further  recoverable  advance  of  €930  thousand (60%  of  budgeted  costs)  of  the  experimental
development part of the research program. On December 9 and 16, 2014, the Belgian Subsidiary received €651 thousand and
€558  thousand  under  the  grant,  respectively.  The  grants  are  subject  to  certain  conditions  with  respect  to  the  Belgian
Subsidiary’s work in the Walloon Region. In addition, the DGO6 is also  entitled to a royalty upon revenue being generated
from  any  commercial application  of  the  technology.  Up  through  November  30,  2016,  an  amount  of $1.4  million  (€1.1
million) was recorded as deduction of research and development expenses and an amount of $109 thousand was recorded as
advance payments on account of grant.

In April  2016,  the  Belgian  Subsidiary  received  the  formal  approval  from  DGO6  for  a  budgeted  €1,304  thousand  ($1,455
thousand) support program for the development of a potential cure for Type 1  Diabetes. The financial support is awarded to
the  Belgium  subsidiary  as  a recoverable  advance  payment  at  55%  of  budgeted  costs,  or  for  a  total  of €717  thousand  ($800
thousand).  The  grant  will  be  paid  over  the  project period.  On  December  19,  2016,  the  Belgian  Subsidiary  received  a  first
payment of €359 thousand ($374 thousand).

On October 8, 2016, the Belgian Subsidiary received the formal approval from the DGO6 for a budgeted €12.3 million ($12.8
million) support program for the GMP production of AIP cells for two clinical  trials that will be performed in Germany and
Belgium.  The  project  will  be held  during  a  period  of  three  years  commencing  January  1,  2017.  The financial  support  is
awarded to the Belgium subsidiary at 55% of budgeted costs, a total of €6.8 million ($7 million). The grant will be paid over
the project period. On December 19, 2016, the Belgian Subsidiary received a first payment of €1.7 million ($1.8 million).

d.

Israel-U.S Binational Industrial Research and Development Foundation (“BIRD”)

On September 9, 2015, the Israeli Subsidiary entered into a pharma Cooperation and Project Funding Agreement (CPFA) with BIRD
and  Pall  Corporation,  a  U.S.  company.  BIRD  will  give  a  conditional  grant  of  $400  thousand  each  (according  to  terms  defined  in  the
agreement),  for  a  joint  research  and  development  project  for  the  use  Autologous  Insulin  Producing  (AIP)  Cells  for  the  Treatment  of
Diabetes (the “Project”). The Project started on March 1, 2015. Upon the conclusion of product development, the grant shall be repaid at
the rate of 5% of gross sales. The grant will be used solely to finance the costs to conduct the research of the project during a period of 18
months  starting  on  March  1,  2015. Up  to  date  the  Israeli  Subsidiary  received  $200  thousand  under  the  grant.  On  July  28,  2016  BIRD
approved an extension till May 31, 2017.

F-25

 
 
 
 
 
 
 
 
 
 
 
 
 
Up through November 30, 2016, an amount of $211 thousand was recorded as deduction of research and development expenses and

receivable on account of grant.

e.

Korea-Israel Industrial Research and Development Foundation (“KORIL”)

On May 26, 2016, the Israeli Subsidiary entered into a pharma Cooperation and Project Funding Agreement (CPFA) with KORIL
and CureCell. KORIL will give a conditional grant of up to $400 thousand each (according to terms defined in the agreement), for a joint
research and development project for the use of Autologous Insulin Producing (AIP) Cells for the Treatment of Diabetes (the “Project”).
The Project started on June 1, 2016. Upon the conclusion of product development, the grant shall be repaid at the yearly rate of 2.5% of
gross sales. The grant will be used solely to finance the costs to conduct the research of the project during a period of 18 months starting on
June 1, 2016. On June 2016, the Israeli Subsidiary received $160 thousand under the grant

Up through November 30, 2016, an amount of $40 thousand was recorded as deduction of research and development expenses and

receivable on account of grant.

f.

Lease Agreement

MaSTherCell has an operational lease agreement for the rent of offices for a period of 12 years expiring on November 30, 2027. The

costs per year are €328 thousand (approximately $348 thousand).

g.

Collaboration agreement

1)          On  November  12,  2015,  the  Company,  through  its  wholly  owned  Israeli  subsidiary,  entered  into  a  Collaboration Agreement  (the
“Collaboration Agreement) with Biosequel LLC, a company incorporated under the laws of Russia (“Biosequel”) to collaborate, on a non-
exclusive basis, in carrying out clinical trials and eventually marketing the Company’s products in Russia, Belarus and Kazakhstan. The
collaboration is divided into two stages, with the first focused on obtaining the requisite regulatory approvals for conducting clinical trials,
as well as performing all clinical and other testing required for market authorization in the defined territory. The second stage will focus on
marketing  the  products  and  will  be  subject  to  successful  market  acceptance.  Biosequel  will  fund  the  costs  for  the  first  stage,  which  is
expected  to  last  for  five  or  more  years,  but  may  terminate  earlier  if  the  necessary  regulatory  approvals  are  not  obtained  by  the  second
anniversary  of  the  agreement.  The  Collaboration  Agreement  is  also  terminable  under  certain  limited  conditions  relating  to  a  party’s
insolvency or bankruptcy related event or breach of a material term of the agreement and force majeure events. The Company shall be the
sole  and  exclusive  owner  of  any  and  all  results  of  the  pre-marketing  approval  R&D  and  clinical  trials. As  of  the  date  of  this  report,
Biosequel is in the first stage of the collaboration and preforming the work needed in order to obtain the requisite regulatory approvals for
conducting clinical trials.

2)     On February 18, 2016, the Israel subsidiary entered into a collaboration agreement with Grand China Energy Group Limited with
headquarters  in  Beijing,  China  (“Grand  China”)  to  collaborate  in  carrying  out  clinical  trials  and  marketing  the  Company’s  autologous
insulin producing cell therapy product in the Peoples Republic of China, Hong Kong and Macau, based on achieving certain pre-market
development  milestones  that  include  Grand  China  obtaining  the  requisite  regulatory  approvals  for  commercialization  of  our AIP  cells,
including performing all clinical and other testing required for market authorization in each jurisdiction in the territory. Upon achieving the
pre-market development milestones by Grand China, the parties will collaborate on marketing the products in the territory. Grand China
will bear all costs associated with the pre-marketing development efforts in the territory, which is expected to last for approximately four
years. Subject to the completion of the pre-marketing development milestones, the Israeli Subsidiary has agreed to grant to Grand China, or
a fully owned subsidiary thereof, under a separate sub-license agreement, an exclusive sub-license to the intellectual property underlying
solely  for  commercialization  of  the  Company’s  products  in  each  such  jurisdiction  in  the  territory  where  all  of  the  pre-marketing
development required to commercialize the AIP cells have been successfully completed by Grand China. Grand China has agreed to pay
annual license fees, ongoing royalties based on net sales generated by Grand China and its sublicensees, milestone payments and sublicense
fees. As of November 30, 2016, none of the requisite regulatory approvals for conducting clinical trials had been obtained.

F-26

3)     On March 14, 2016, the Israel subsidiary, entered into a collaboration agreement with CureCell Co., Ltd. (“CureCell”), initially for the
purpose  of  applying  for  a  grant  from  the  Korea  Israel  Industrial  R&D  Foundation  ("Koril-RDF")  for  pre-clinical  and  clinical  activities
related to the commercialization of Orgenesis Ltd.’s AIP cell therapy product in Korea ("Koril Grant"). Subject to receiving the Koril Grant,
the Parties agreed to carry out at their own expense their respective commitments under the work plan approved by Koril-RDF and any
additional  work  plan  to  be  agreed  between  the  Israeli  Subsidiary  and  CureCell.  The  Israeli  Subsidiary  will  own  sole  rights  to  any
intellectual property developed from the collaboration which is derived under the Israeli Subsidiary’s AIP cell therapy product, information
licensed from THM. Subject to obtaining the requisite approval needed to commence commercialization in Korea, the Israel subsidiary has
agreed  to  grant  to  CureCell,  or  a  fully  owned  subsidiary  thereof,  under  a  separate  sub-license  agreement  an  exclusive  sub-license  to  the
intellectual  property  underlying  the  Company’s API  product  solely  for  commercialization  of  the  Israel  subsidiary  products  in  Korea. As
part of any such license, CureCell has agreed to pay annual license fees, ongoing royalties based on net sales generated by CureCell and its
sublicensees, milestone payments and sublicense fees. Under the agreement, CureCell is entitled to share in the net profits derived by the
Israeli Subsidiary from world-wide sales (except for sales in Korea) of any product developed as a result of the collaboration with CureCell.
Additionally,  CureCell  was  given  the  first  right  to  obtain  exclusive  commercialization  rights  in  Japan  of  the  AIP  product,  subject  to
CureCell procuring all of the regulatory approvals required for commercialization in Japan. As of November 30, 2016, none of the requisite
regulatory approvals for conducting clinical trials had been obtained. See also Note 10(e).

4)     On March 14, 2016, Orgenesis Inc. and CureCell entered into a Joint Venture Agreement (“CureCell JVA”) pursuant to which the
parties  are  collaborating  in  the  contract  development  and  manufacturing  of  cell  therapy  products  in  Korea.  Under  the  CureCell  JVA,
CureCell is to procure, at its sole expense, a GMP facility and appropriate staff in Korea for the manufacture of the cell therapy products.
The  Company  will  share  with  CureCell  the  Company’s  know-how  in  the  field  of  cell  therapy  manufacturing,  which  know-how  will  not
include the intellectual property included in the license from the Tel Hashomer Hospital in Israel to the Israeli subsidiary. The parties intend
to pursue the joint venture through a newly established Korean company (the “JV Company”) which each party will have 50% from the
participating  interest  of  the  JV  Company  subject  to  the  fulfillment  by  each  Party  of  his  obligations  under  the  CureCell  JVA.  Under  the
CureCell JVA, the Company and CureCell each undertook to remit, within two years of the execution of the CureCell JVA, $2 million to
the JV Company, of which $1 million is to be in cash and the balance in an in-kind investment, the scope and valuation of which shall be
preapproved in writing by CureCell and the Company. The Company’s funding is made by way of a convertible loan. The CureCell JVA
provides  that,  under  certain  specified  conditions,  the  Company  can  require  CureCell  to  sell  to  the  Company  its  participating  (including
equity) interest in the JV Company in consideration for the issuance of the Company’s common stock based on the then valuation of the JV
Company. As of November 30, 2016 the Company remitted to CureCell $595 thousand. The obligations of each party under the CureCell
JVA have not been fulfilled as of November 30, 2016.

As  of  November  30,  2016,  prior  to  the  formal  incorporation  of  the  JV  company,  the  actual  joint  operations  already  began.
Company's share in the expenses incurred through balance sheet date was $497 thousand and was recorded by the Company as part of its
Selling, General and Administrative expenses.

h.      On November 18, 2016, Mr. Scott Carmer, the Chief Executive Officer of the U.S  Subsidiary, resigned from his position in order to
pursue  other  interests.  The  Company’s  Chief  Executive  Officer  assumed  his  position.  In  connection  with  his resignation  the  Company
entered into a Release Agreement pursuant to which the Company agreed that Mr. Carmer will be able to exercise options to purchase up  to
1,641,300 shares of the Company’s common stock previously issued to him  through their original exercise period and Mr. Carmer waived,
released  and forever  discharge  Company  from  any  claims,  demands,  obligations,  liabilities, rights,  causes  of  action  and  damages.  In
furtherance thereof, on November 18, 2016, Mr. Carmer and the Company entered into a Strategic Advisory Agreement whereas  he will
continue to serve the Company as a non-employee advisor on its activities in the U.S. and internationally. The Company accounted for the
above changes  as  a  waiver  of  Mr.  Carmer’s  accrued  salary  and  modification  of  his  options. As  a  result,  a  non-cash  net  income  of  $458
thousand was recorded within financial expenses.

NOTE 11 – EQUITY (CAPITAL DEFICIENCY)

a.

Share Capital

F-27

The  Company’s  common  shares  are  traded  on  the  OTCQB  Venture  Market  under  OTC  Market  Group’s  OTCQB  tier  under  the

symbol “ORGS”.

F-28

b.

1)

2)

Financings

During  the  year  ended  November  30,  2016,  the  Company entered  into  definitive  agreements  with  accredited  and  other  qualified
investors relating to a private placement (the “Private Placement”) of (i) 2,860,578 shares of the Company’s common stock and (ii)
three year warrants to purchase up to an additional 2,860,578 shares of the Company’s  Common Stock at a per share exercise price
of  $0.52.  The  purchased securities  were  issued  pursuant  to  subscription  agreements  between  the Company  and  the  purchasers  for
aggregate  proceeds  to  the  Company  of  $1,488 thousand.  Furthermore,  in  certain  events  the  subscribers  received anti-dilution
protection for issuance at less than their purchase price (See also Note 15).

The  Company  allocated  the  proceeds  from  the  private placement  based  on  the  fair  value  of  the  warrants  and  the  price  protection
derivative components. The residual amount was allocated to the shares.

The table below presents the fair value of the instruments issued as of the closing dates and the allocation of the proceeds (as to the
fair value as of November 30, 2016, see Note 15):

Warrants component
Price protection derivative component
Shares component
Total

  Total Fair

Value
  (in thousands)  
 466 
$
84 
938 
 1,488 

$

During the year ended November 30, 2015, the Company entered into definitive agreements with accredited investors relating to a
private placement (the “Private Placement”) of (i) 8,083,416 shares of the Company’s common stock and (ii) three year warrants to
purchase up to an additional 8,083,416 shares of the Company’s Common Stock at a per share exercise price of $0.52for aggregate
proceeds  of  $4,203  thousand. Furthermore,  in  the  event  the  Company  issues  any  common  shares  or securities  convertible  into
common shares in a private placement for cash at a price less than $0.52 before November 30, 2016, the Company will issue, for no
additional consideration, additional common shares to subscribers. This provision was expired as of the date of this report (See also
Note 15).

The  Company  allocated  the  proceeds  from  the  private placement  based  on  the  fair  value  of  the  warrants  and  the  price  protection
derivative components. The residual amount was allocated to the shares.

The table below presents the fair value of the instruments issued as of the closing date and the allocation of the proceeds (as to the
fair value as of November 30, 2016 and 2015, see Note 15):

Warrants component
Price protection derivative component
Shares component
Total

c.

Credit Facilities

  Total Fair

Value
  (in thousands)  
 1,390 
$
1,529 
1,284 
 4,203 

$

On  October  30,  2015,  the  Company  entered  into  securities  purchase  agreements  with  two  accredited  investors  pursuant  to  which
these  lenders  (”Lenders”)  furnished  to  the  Company  access  to  a  $5  million  credit  line  (  “Credit  Facility  Agreements”).  The  facilty
terminated on November 30, 2016 without being utilized by the Company. In consideration of the funding commitment under the Credit
Facility Agreements, the Company issued to these Lenders warrants to purchase up to an aggregate of 2,358,000 shares of the Company’s
Common Stock at a per share exercise price of $0.53 per share (the “Commitment Warrants”). The Warrants become first exercisable on
November 30, 2016 and continue to be exercisable through the third anniversary thereof. The fair value of the Commitment Warrants as of
the date of issuance was $208 thousand using the Black-Scholes valuation model based on the following assumptions: dividend yield of
0% for all years; expected volatility of 80%; risk free interest of 0.34% and an expected life of one year.

F-29

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
d.

Contingent Shares

According  to  the  SEA,  in  case  MaSTherCell  is  repaying  the  principal  amount  and  the  accrued  interest  of  the  Convertible  Bonds,  the
Consideration Shares will be reduced and released back to the Company. To that effect, the number of Consideration Shares to be released
back  to  the  Company,  shall  be  determined  by  dividing  the  subscription  amount  of  the  outstanding  convertible  bonds  plus  interest  owed
thereunder (converted into USD according to the currency exchange rate applicable on the day of conversion) by the consideration and by
applying the resulting quotient to actual total number of Consideration shares.

During  January  2017,  MaSTherCell  repaid  amounts  owing  under  the  bonds  to  all  but  one  bondholder  for  aggregate  payments  of  $1.7
million (€1.5 million). On January 17, 2017, one of the bondholders agreed to extend the duration of his convertible bond until March 21,
2017.

To that effect 3,157,716 shares out of the Consideration Shares have been released back to the Company and have been transferred into
treasury shares . See Note 20(d).

e.

Warrants

As part of the Company’s private placements as described in Notes 11b, the Company issued warrants as follows:

(1)      Warrants which are subject to exercise price adjustments - presented as a financial liability as of November 30, 2016

Issuance
Date

October 2015
November 2015
December 2015
February 2016
March 2016
April 2016
May 2016
June 2016
July 2016

Number of
Warrants
Issued and
Outstanding
192,308
7,891,109
2,111,038
192,308
769,231
490,293
288,462
865,384
120,192
12,920,325

For the fair value calculation of these warrants, see Note 15.

Exercise
Price /
Adjusted
Exercise
Price
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52

  $
  $
  $
  $
  $
  $
  $
  $
  $

F-30

Expiration
Date
March 2018

  November 2018
  December 2018
February 2019
March 2019
April 2019
May 2019
June 2019
July 2017

 
 
 
   
   
 
 
 
 
   
   
 
 
 
 
   
   
 
 
 
   
   
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(2) Warrants which are not subject to exercise price adjustments – presented in equity as of November 30, 2016

    Exercise Price /

Grant
Date
November 2013
December 2013
March 2014
April 2014
July 2014
July 2014
August 2014
October 2015
December 2015
April 2016
August 2016
September 2016
October 2016
November 2016

Number of
  Warrants Issued    
  and Outstanding    
  $
200,000
  $
1,032,695
  $
713,023
  $
384,615
  $
192,308
  $
144,230
  $
115,385
  $
2,358,490
  $
30,613
  $
288,461
  $
215,655
  $
7,692
  $
7,701
  $
840,369
6,531,237

Adjusted
Exercise
Price
0.5
0.5
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52
0.52

Expiration
Date

  November 2018

March 2017
March 2017
April 2017
July 2017
July 2017
August 2017
October 2018
  December 2018

April 2019
August 2019
September 2019
October 2019
  November 2019

NOTE 12 – LOSS PER SHARE

The following table sets forth the calculation of basic and diluted loss per share for the periods indicated:

Year Ended
November 30,

2016

2015

(in thousands,
except per share data)

Basic:
 Loss for the year
 Weighted average number of common shares outstanding
   Loss per common share
Diluted:
 Loss for the year
 Changes in fair value of embedded 
     derivative and interest expenses on convertible bonds
 Change in fair value of warrants
Loss for the year

 Weighted average number of shares used in the computation of
basic loss per share
 Number of dilutive shares related to convertible bonds
 Number of dilutive shares related to warrants
 Weighted average number of common shares outstanding

 9,194  $

$
  102,258,854 
$

 0.09  $

 4,461 
  55,798,416 
 0.08 

$

$

 9,194 

 9,194 

  102,258,854 

  102,258,854 

4,461 

1,272 
559 
6,292 

  55,798,416 
873,380 
249,116 
  56,920,912 

 Loss per common share

$

 0.09  $

 0.11 

F-31

 
 
 
   
 
 
 
 
   
   
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
 
   
 
 
 
 
   
 
   
 
 
 
 
   
 
 
 
   
 
   
 
Basic loss per share for the year ended November 30, 2016, does not include 8,173,484 contingent shares see also Note 11(d).

Diluted loss per share does not include, 17,045,564 shares underlying outstanding options, 19,451,562 shares issuable upon exercise
of  warrants,  386,537  shares  due  to  stock-based  compensation  to  service  providers  and  7,863,205  shares  upon  conversion  of  convertible
notes for the year ended November 30, 2016, because the effect of their inclusion in the computation would be anti-dilutive.

Basic  loss  per  share  for  the  year  ended  November  30,  2015,  does  not  include  42,401,724  of  redeemable  common  stock  since  the

contingent criteria regarding the Unwind Option had not been met as of November 30, 2015.

Diluted loss per share does not include 42,401,724 redeemable common stock, 12,899,314 shares underlying outstanding options,
7,546,750  shares  issuable  upon  exercise  of  warrants  and  1,100,000  shares  upon  conversion  of  convertible  notes  for  the  year  ended
November 30, 2015, because the effect of their inclusion in the computation would be anti-dilutive.

NOTE 13 – STOCK-BASED COMPENSATION

a.

Global Share Incentive Plan

As  of  November  30,  2016  ,  the  Company  has  one  stock  option  plan,  the  Global  share  incentive  plan  (2012)  (the  “Plan”),  under
which, the Company had reserved a pool of 12,000,000 shares of the Company’s common stock, which may be issued at the discretion of
the  Company's  board  of  directors  from  time  to  time.  Under  this  Plan,  each  option  is  exercisable  into  one  share  of  common  stock  of  the
Company.  The  options  may  be  exercised  after  vesting  and  in  accordance  with  the  vesting  schedule  that  will  be  determined  by  the
Company's board of directors for each grant. The maximum contractual life term of the options is 10 years.

b.

Options Granted to Employees and Directors

Below is a table summarizing all of the options grants to employees and made during the years ended November 30, 2016, and 2015:

Year of
grant

  No. of options  
granted

  Exercise price  

  Vesting period  

  Fair value at grant  
(in thousands)

  Expiration

period

Directors

2015 

500,000  $

0.53 

immediately  $

vest

vest
immediately-2

Employees

2016 

3,046,250  $ 0.0001-$0.36 

years  $

136 

697 

5 

10 

The fair value of each stock option grant is estimated at the date of grant using a Black Scholes option pricing model. The volatility
is based on historical volatility of the Company , by statistical analysis of the weekly share price for the last two years. The expected term
is the mid-point between the vesting date and the maximum contractual term for each grant equal to the contractual life. The fair value of
each option grant is based on the following assumptions:

Value of one common share
Dividend yield
Expected stock price volatility
Risk free interest rate
Expected term (years)

F-32

  Year Ended November 30,

2016
0.28-$0.36  $

$

0% 
87.4%-89% 
1.32%-1.33% 
5 

2015

0.53 
0% 
85.7% 
1.68% 
2.5 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
A summary of the Company's stock options granted to employees and directors as of November 30, 2016 and 2015 and changes for

the years then ended is presented below:

Options outstanding at the beginning of the year
Changes during the year:
Granted
Expired
Forfeited
Re-designation to non- employee (see Note 10g)
Options outstanding at end of the year
Options exercisable at end of the year

2016

2015

  Weighted  
  Average
  Exercise

Price
 $

0.16 

0.19 

0.28 
0.16 
0.14 

  Weighted  
  Average
  Exercise  
Price
 $

0.27 

0.53 
0.68 
0.5 

0.16 
0.09 

  Number of  
  Options
  12,809,455 

500,000 
(2,440,120)
(528,125)

  10,341,210 
8,696,162 

  Number of  
  Options
  10,341,210 

3,046,250 

(1,641,300)
  11,746,160 
  10,557,105 

The  following  table  presents  summary  information  concerning  the  options  granted  and  exercisable  to  employees  and  directors

outstanding as of November 30, 2016:

Exercise
Prices
$

  Number of
  Outstanding  
Options

  Weighted
Average

  Remaining
  Contractual

Life

0.0001
0.001
0.36
0.5
0.53
0.75
0.79
0.85

5,544,155 
3,338,285 
300,000 
400,000 
500,000 
250,000 
942,520 
471,200 
11,746,160 

6.8 
5.2 
9.4 
7.7 
3.5 
6.6 
5.6 
5.5 
6.1 

  Aggregate
Intrinsic
Value
 $

(in thousands) 
2,162 
1,299 
9 

3,470 

  Number of
  Exercisable

Options

  Aggregate
  Exercisable

Options
Value $

5,000,344 
3,338,285 
37,500 
400,000 
500,000 
150,000 
754,016 
376,960 
10,557,105 

(in thousands) 
1 
3 
14 
200 
265 
113 
596 
320 
1,512 

Costs incurred with respect to stock-based compensation for employees and directors for the years ended November 30, 2016 and
2015  were  $1,103  thousand  and  $713  thousand,  respectively.  As  of  November  30,  2016,  there  was  $577  thousand  of  unrecognized
compensation costs related to non-vested employees and directors stock options, to be recorded over the next 3.42 years.

F-33

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
c.

Options Granted to Non- Employees

Below is a table summarizing all the compensation granted to consultants and service providers during the years ended November

30, 2016:

Year Ended November 30,
2016

  No. of options

  Exercise price

  Vesting period  

granted

Options

1,000,000*

  $

0.3 

Quarterly over a
period
of one year

  $

Fair value at
grant
(in thousands)

Expiration
period

187 

4 years 

*  The  options  shall  immediately  vest  prior  to  such  one-year  period  if  there  is  an  acquisition  of  40%  or  more  of  the  Company  or  upon
funding of $5 million.

Year Ended November 30,
2015

  No. of options

  Exercise price

  Vesting period  

granted

Fair value at
grant
(in thousands)

Expiration
period

Options

200,000

  $

0.65, $0.52 

Yearly over a
period of
five years

  $

49 

5 years 

The fair value of each stock option grant is estimated at the date of grant using the Black-Scholes valuation model. The volatility is
based  on  historical  volatility  of  the  Company  for  the  last  two  years.  The  expected  term  is  equal  to  the  contractual  life,  based  on
management  estimation  for  the  expected  dates  of  exercising  of  the  options.  The  fair  value  of  each  grant  is  based  on  the  following
assumptions:

  Year Ended November 30,

Value of one common share
Dividend yield
Expected stock price volatility
Risk free interest rate
Expected term (years)

$

2015

2016
0.3, $0.34  $ 0.65, $0.53 
0% 
86%,89% 
  1.34%,1.42% 
5 

0% 
87%,95% 
  1.19%,2.34% 
1-9 

A summary of the status of the stock options granted to consultants and service providers as of November 30, 2016, and 2015 and

changes for the years then ended is presented below:

2016

2015

Options outstanding at the beginning of the year
Changes during the year:
   Granted
   Expired
   Re-designation to non- employee (see Note 10g)
Options outstanding at end of the year

  Weighted  
  Average
  Exercise

  Number of  
  Options

2,658,104 

Price
 $

  Number of  
  Options

0.75 

2,458,104 

1,000,000 

0.3 

200,000 

1,641,300 
5,299,404 

0.28 
0.52 

2,658,104 

Options exercisable at end of the year

4,647,404

0.51

1,521,624

F-34

  Weighted  
  Average
  Exercise  
Price
 $

0.75 

0.51 

0.75 

0.65

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
 
   
 
   
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The  following  table  presents  summary  information  concerning  the  options  granted  and  exercisable  to  consultants  and  service

providers outstanding as of November 30, 2016 (in thousands, except per share data):

Exercise
Prices
$

  Number of
  Outstanding  
  Options

  Weighted
  Average
  Remaining
  Contractual
Life

  Weighted
  Average
Exercise
Price
 $

0.28 
0.3 
0.50 
0.54 
0.61 
0.65 
0.69 
0.96 
1.40 

1,641,300 
1,000,000 
1,080,000 
100,000 
100,000 
100,000 
706,904 
100,000 
471,200 
5,299,404 

9.4 
0.25 
1.67 
3.53 
5.98 
3.2 
5.5 
6.35 
5.38 
4.7 

  Aggregate
Intrinsic
Value*
 $
  (in thousands)  
181 
90 

  Number of
  Exercisable
  Options

  Aggregate
  Exercisable
  Options
Value $
  (in thousands)  
460 
300 
324 
10 
49 
13 
488 
58 
660 
 2,362 

1,641,300 
1,000,000 
648,000 
20,000 
80,000 
20,000 
706,904 
60,000 
471,200 
4,647,404  $

 271 

0.28 
0.3 
0.50 
0.54 
0.61 
0.65 
0.69 
0.96 
1.40 
0.75  $

Costs incurred with respect to options granted to consultants and service providers for the year ended November 30, 2016 and 2015
was $2,543441 and $90 thousand, respectively. As of November 30, 2016, there was $167 thousand of unrecognized compensation costs
related to non-vested consultants and service providers, to be recorded over the next 4.55 years.

d.

Warrants Issued to Non-Employees

During  the  year  ended  November  30,  2016,  the  Company granted  to  several  consultants  1,071,417  warrants  each  exercisable  at
$0.52 per share for three years. The fair value of those options as of the date of grant using the Black-Scholes valuation model was
$219 thousand, out of which amount of $64 thousand is related to 271,417 warrants that were granted as a success fee with respect to
the issuance of the convertible notes during the year ended November 30, 2016.

e.

Shares Issued to Non-Employees

1)     On March 1, 2016, the Company entered into a consulting agreement for professional services for a period of one year. Under
the terms of the agreement, the Company agreed to grant the consultant 250 thousand shares of restricted common stock. The fair
value  of  the  Company’s  common  stock  as  of  the  date  of  grant  was  $0.30.  In addition,  the  Company  will  pay  a  retainer  fee  of
$10,000 per month, consisting of $5,000 cash per month and $5,000 shall be payable in shares of the Company’s common stock at a
value equal to the price paid for the equity capital raise of at least $3 million (the “financing”). The cash fee per month and shares
shall be issued upon completion of the financing. The fair value of the shares as of November 30, 2016, was $34 thousand.

2)     On April 27, 2016, the Company entered into a consulting agreement for professional services for a period of one year with
two consultants. Under the terms of the agreements, the Company agreed to grant the consultants an aggregate of 1.2 million shares
of restricted common stock that vested on grant date. The fair value of the shares as of the date of grant was $336 thousand.

3)     On May 1, 2016, the Company entered into a consulting agreement for professional services for a period of one year. Under
the terms of the agreement, the Company agreed to grant a consultant 1 million shares of restricted common stock, of which the first
350,000  shares  will  vest  immediately,  350,000  shares  are  to  vest  90 days  following  the  agreement  date  and  300,000  shares  are
schedule to vest 180 following the agreement date. The fair value of the shares as of the date of grant of the first two tranches was
$249 thousand. With respect to last tranche, the fair value of the shares as of November 30, 2016, was $92.

F-35

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOTE 14 – TAXES

a.

The Company and the US Subsidiary

The Company and the US Subsidiary are taxed according to tax laws of the United States. The income of the Company is taxed in

the United States at a federal tax rate of up to 35% and state tax rate of 8.25% .

b.

The Israeli Subsidiary

The Israeli Subsidiary is taxed according to Israeli tax laws.

In  January  2016,  the  Law  for  the Amendment  of  the  Income  Tax  Ordinance  (No.  216)  was  published,  enacting  a  reduction  of

corporate tax rate in 2016 and thereafter, from 26.5% to 25%.

In December 2016, the Economic Efficiency Law (Legislative Amendments for Implementing the Economic Policy for the 2017 and
2018 Budget Year), 2016 was published, introducing a gradual reduction in corporate tax rate from 25% to 23%. However, the law also
included a temporary provision setting the corporate tax rate in 2017 at 24%. As a result, the corporate tax rate will be 24% in 2017 and
23% in 2018 and thereafter.

c.

The Belgian Subsidiaries

The Belgian Subsidiaries are taxed according to Belgian tax laws. The regular corporate tax rate in Belgium for 2015 and 2016 is

34%.

d.

Tax Loss Carryforwards

1)     As of November 30, 2016, the Company had net operating loss (NOL) carry forwards equal to $6.6 million that is available to
reduce future taxable income. The Company’s NOL carry forward is equal to $138 thousand, and may be restricted under Section 382
of  the  Internal  Revenue  Code  (“IRC”).  IRC  Section  382  applies  whenever  a  corporation  with  an  NOL  experiences  an  ownership
change. As a result of Section 382, the taxable income for any post change year that may be offset by a pre-change NOL may not
exceed  the  general  Section  382  limitation,  which  is  the  fair  market  value  of  the  pre-change  entity  multiplied  by  the  long-term  tax
exempt rate.

2)     U.S. Subsidiary - As of November 30, 2016, the U.S. Subsidiary had approximately $722 thousand of NOL carry forwards that
are available to reduce future taxable income with no limited period of use.

3)     Israeli Subsidiary - As of November 30, 2016, the Israeli Subsidiary had approximately $3.8 million of NOL carry forwards that
are available to reduce future taxable income with no limited period of use.

4)     Belgian Subsidiaries - As of November 30, 2016, the Belgian Subsidiaries had approximately $11.7 million (€11.1 million) of
NOL carry forwards that are available to reduce future taxable income with no limited period of use.

F-36

e.

Deferred Taxes

The following table presents summary of information concerning the Company’s deferred taxes as of the periods ending November

30, 2016 and 2015 (in thousands):

November 30,

2016

2015

Net operating loss carry forwards
Research and development expenses
Employee benefits
Property and equipment
Convertible bonds
Deferred income
Intangible assets
Less: Valuation allowance
Net deferred tax liabilities

  (U.S dollars in thousands)  
 5,658 
$
268 
31 
(178)
45 
(508)
(5,661)
(2,982)
 (3,327)

 8,278  $
655 
152 
(355)  
1 
(325)  
(5,117)  
(5,151)  
 (1,862) $

$

Realization  of  deferred  tax  assets  is  contingent  upon  sufficient  future  taxable  income  during  the  period  that  deductible  temporary
differences and carry forwards losses are expected to be available to reduce taxable income. As the achievement of required future taxable
income is not considered more likely than not achievable, the Company and all of its subsidiaries except MaSTherCell have recorded full
valuation allowance.

The changes in valuation allowance are comprised as follows:

Balance at the beginning of year
Additions during the year
Balance at end of year

  Year Ended November 30,  

2016

2015

(U.S dollars in thousands)

$

$

 (2,982) $
(2,169)  
 (5,151) $

 (1,870)
(1,112)
 (2,982)

f.

Reconciliation of the Theoretical Tax Expense to Actual Tax Expense

The main reconciling item between the statutory tax rate of the Company and the effective rate is the provision for full valuation

allowance with respect to tax benefits from carry forward tax losses.

g.

Tax Assessments

1)     The Company - As of November 30, 2016, the Company has received a final tax assessment up to the year 2010.

2)     U.S. Subsidiary and the Israeli Subsidiary - As of November 30, 2016, the U.S. Subsidiary and the Israeli Subsidiary have not
received any final tax assessment.

3)     Belgian Subsidiary - As of November 30, 2016, the Belgian Subsidiary has received a final tax assessment for the year 2014.

4)     MaSTherCell - As of November 30, 2016, MaSTherCell has received a final tax assessment for the years 2012 to 2015.

h.

Uncertain Tax Provisions

As of November 30, 2016, the Company has not accrued a provision for uncertain tax positions.

F-37

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOTE 15 - FAIR VALUE PRESENTATION

The Company measures fair value and discloses fair value measurements for financial assets and liabilities. Fair value is based on
the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the
measurement date. The accounting standard establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to
measure fair value into three broad levels, which are described below:

•  

•  
•  

Level 1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair
value hierarchy gives the highest priority to Level 1 inputs.
Level 2: Observable inputs that are based on inputs not quoted on active markets, but corroborated by market data.
Level 3: Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to
Level 3 inputs.

In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the

use of unobservable inputs, to the extent possible, and considers credit risk in its assessment of fair value.

As of November 30, 2016, and 2015, the Company’s liabilities that are measured at fair value and classified as level 3 fair value are

as follows (in thousands):

Warrants (1)
Price protection derivative (1)
Embedded derivatives convertible loans *(1)
Put option derivative (1)
Convertible bonds (2)

  November 30,     November 30,  

2016
Level 3

2015
Level 3

$

$

 1,843  $
76 
240 
273 
 1,818  $

 1,382 
1,533 
289 

 1,888 

* The embedded derivative is presented in the Company's balance sheets on a combined basis with the related host contract (the convertible
loans).

(1)     The fair value is determined by using a Monte Carlo Simulation Model. This model, in contrast to the closed form model, such
as the Black-Scholes Model, enables the Company to take into consideration the conversion price changes over the conversion period
of the instrument, and therefore is more appropriate in this case.

(2)     The fair value of the convertible bonds described in Note 3 is determined by using a binomial model for the valuation of the
embedded  derivative  and  the  fair  value  of  the  bond  was  calculated  based  on  the  effective  rate  on  the  valuation  date  (6%).  The
binomial model used the forecast of the Company share price during the convertible bond's contractual term. Since the convertible
bond is in Euro and the model is in USD, the Company has used the Euro/USD forward rates for each period. In order to solve for the
embedded derivative fair value, the calculation was performed as follows:

•

•

Stage A - The model calculates a number of potential  future share prices of the Company based on the volatility and risk-free
interest rate assumptions.
Stage  B  -  the  embedded  derivative  value  is  calculated "backwards"  in  a  way  that  takes  into  account  the  maximum  value
between holding the bonds until maturity or converting the bonds.

F-38

 
 
 
   
 
 
 
   
 
 
 
 
 
 
   
 
 
 
The following table presents the assumptions that were used for the models as of November 30, 2016:

Fair value of shares of common stock
Expected volatility
Discount on lack of marketability
Risk free interest rate
Expected term (years)
Expected dividend yield
Expected capital raise dates
Probability of external Investment in
Atvio
Orgenesis cost of debt
Revenues Multiplier distribution

  Embedded  
  Derivative

  Put Option  
  Derivative

  Price Protection   
  Derivative and  
  Warrants
$

 0.39  $

 0.39 
103% 
- 
  0.38%-0.62% 
0.08-0.42 
0% 

94%-103% 
16% 
0.57%-1.28% 
1.9-2.6 
0% 
Q1-2017 

63% 

0.9% 

20% 

26% 
3.34 

The fair value of the convertible bonds is equal to their principal amount and the aggregate accrued interest.

The following table presents the assumptions that were used for the models as of November 30, 2015:

Fair value of shares of common stock
Expected volatility
Discount on lack of marketability
Risk free interest rate
Expected term (years)
Expected dividend yield
Expected capital raise dates

  Price Protection  
  Derivative and  
  Warrants
$

 0.33  $

87%-98% 
14% 
0.44%-1.24% 
2.9-3 
0% 
Q2 2016-Q4 
2016, Q4 2017 

  Embedded  
  Derivative

  Convertible  
Bonds

 0.33  $
87% 
- 
  0.11%-0.49% 
0.08-0.87 
0% 

 0.33 
88% 
18% 
0.42% 
0.8 
0% 

The table below sets forth a summary of the changes in the fair value of the Company’s financial liabilities classified as Level 3 for

the year ended November 30, 2016:

Balance at beginning of the year
Additions
Conversion
Changes in fair value related to Price
Protection Derivative expired*
Changes in fair value during the period
Changes in fair value due to extinguishment of convertible
loan
Translation adjustments
Balance at end of the year

  Warrants  

  Embedded  
  Derivatives  

  Convertible  
Bonds

Price
  Protection  
  Derivative  

  Put Option  
  Derivative  

(in thousands)

$

 1,382  $
802 

(341)

 289  $
40 
(10)

(87)

8 

 1,888  $

 1,533  $
120 

273 

(84)

(108)
(1,469)

$

 1,843  $

 240  $

14 
 1,818  $

 76  $

 273 

(*)          During  the  twelve  months  ended  November  30,  2016,  11,732,916  Price  Protection  Derivative  have  expired.  There  were  no
transfers to Level 3 during the twelve months ended November 30, 2016.

The table below sets forth a summary of the changes in the fair value of the Company’s financial liabilities classified as Level 3 for

the year ended November 30, 2015:

F-39

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
   
 
 
   
 
   
 
   
 
   
 
 
   
 
   
 
   
 
   
 
   
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
   
 
 
 
   
 
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
   
 
 
   
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
   
 
   
 
Balance at beginning of the year
Additions
Changes in fair value related to warrants expired*
Changes in fair value during the period
Translation adjustments
Balance at end of the year

  Warrants

  Embedded  
  Derivatives

  Convertible  
Bonds

Price
  Protection  
  Derivative

 560  $

1,390 
(525)
(43)

(in thousands)
 992  $
112 

(815)

 1, 382  $

 289  $

   $

3,234 

(1,221)
(125)
 1,888  $

1,526 
7 

 1,533 

$

$

(*)    During the twelve months ended November 30, 2015, 1,826,718 warrants had expired. There were no transfers to or from Level 3
during the twelve months ended November 30, 2015.

The  Company  has  performed  a  sensitivity  analysis  of  the  results  for  the warrants  fair  value  to  changes  in  the  assumptions  for

expected volatility with the following parameters:

As of November 30, 2016

  Base -10%  

Base
  (in thousands)  

  Base+10%  

$

 1,662  $

 1,843  $

 2,008 

The  Company  has  performed  a  sensitivity  analysis  of  the  results  for  the price protection derivative  fair  value  to  changes  in  the

assumptions expected volatility with the following parameters:

As of November 30, 2016

  Base -10%  

Base
  (in thousands)  

  Base+10%  

$

 75  $

 76  $

 77 

The  Company  has  performed  a  sensitivity  analysis  of  the  results  for  the Put  Option  Derivative  fair  value  to  changes  in  the

assumptions expected volatility with the following parameters:

As of November 30, 2016

NOTE 16 – REVENUES

Services
Goods
Total

  Base -50%  

Base
  (in thousands)  

  Base+50%  

$

 (261) $

 (273) $

 (280)

Year Ended November 30,

2016

2015

(in thousands)

$

$

 4,683  $
1,714 
 6,397  $

 1,924 
1,050 
 2,974 

F-40

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
   
 
   
 
 
 
 
 
   
 
   
 
   
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOTE 17 – RESEARCH AND DEVELOPMENT EXPENSES, NET

Total expenses
Less grant
Total

NOTE 18 – FINANCIAL EXPENSES (INCOME), NET

Year Ended November 30,

2016

2015

(in thousands)

$

$

 2,637  $
(480)
 2,157  $

 1,860 
(793)
 1,067 

  Year Ended November 30,

2016

2015

(in thousands)

$
Decrease in fair value of warrants and financial liabilities measured at fair value
Stock-based compensation related to warrants granted due to issuance of credit facility  
Interest expense on convertible loans
Foreign exchange loss, net
Other income
Total

$

 (1,587) $
208 
694 
31 
(5)
 (659) $

 (2,596)

726 
50 
(30)
 (1,850)

NOTE 19- RELATED PARTY TRANSACTIONS

Management and consulting fees to the Chairman of the Board
Compensation to the nonexecutive directors 
(except the Chairman of the Board)
Convertible loan from a related Fund*

November 30,

2016

2015
  (in thousands)  
 57 

 30  $

 54  $
  $

 71 
 350 

$

$

* The convertible loan was granted with the same terms as the convertibles loans from third parties

NOTE 20- SUBSEQUENT EVENTS

a.          During  December  2016  and  January  2017,  the  Company  entered  into  unsecured  convertible  notes  agreements  with  accredited  or
offshore investors for an aggregate gross amount of $3.5 million. The notes bear an annual interest rate of 6% and mature by six months till
two years from the issuance date, unless earlier converted subject to the terms defined in the agreements.

From the above investments, the Company remitted to MaSTherCell the remain unpaid capital of $1 million (€ 932 thousand), in

compliance with its obligations.

b.     On December 16, 2016, the Company entered into unsecured convertible notes agreements with accredited or offshore investor for an
aggregate amount of $250 thousand. The notes have no interest rate and mature by six months unless earlier converted any portion of the
outstanding principal amount and all accrued but unpaid interest thereon into a number of common shares of the Company at a price of
$0.4 per share. Upon the execution of the agreement the Company shall issue to the investor warrants to purchase up to 48,077 shares of
the Company’s common stock exercisable from the date of issuance through the third anniversary of the termination time), at a per share
exercise price of $0.52.

F-41

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
c.          In  February  2017,  the  Company  entered into  unsecured  convertible  notes  agreements  with  accredited  or  offshore investors  for  an
aggregate amount of $100 thousand. The notes have 6% interest rate and mature by one year unless earlier converted any portion of the
outstanding principal amount and all  accrued  but  unpaid  interest  thereon  into  a number of common shares of the Company at a price of
$0.52 per share.  Upon the execution of the agreement the Company shall issue to the investors warrants to purchase up to 96,154 shares of
the Company’s common stock exercisable from the date of issuance through the third anniversary of the termination time, at a per share
exercise price of $0.52.

d.        In  January  2017,  the  Company  entered  into  definitive agreements  with  accredited  investors  relating  to  a  private  placement  of  (i)
596,155 shares  of  the  Company’s  common  stock  and  (ii)  three  year  warrants  to  purchase  up  to  an  additional  596,155  shares  of  the
Company’s Common Stock at a per share exercise price of $0.52. The purchased securities were issued pursuant to subscription agreements
between the Company and the purchasers for aggregate proceeds to the Company of $310 thousand

e.    During January 2017 MaSTherCell repaid all but one of its bondholders and the aggregate payment amounted to $1.7 million (€1.5
million). On January 17, 2017, the remain bondholder agreed to extend the duration of his Convertible bond with a principal amount of €
100,000  until March  21,  2017,  (the  “New  Maturity  Date”)  and  the  convertible  bonds  will  continue  to  accrue interest  as  provided  in  the
original agreement. In consideration of the extension, the Company agreed to issue to the bondholder warrants to purchase 102,822 shares
of Orgenesis common stock. The Warrants will be exercisable over a three-year period at a per share exercise price of $0.52. On the New
Maturity  Date,  the bondholder  can  elect  to  sell  his  bonds  to  the  Company  at  a  price  equal  to  their  face  value,  or  will convert  the  entire
outstanding Principal Amount into shares of common stock of the Company rate of $0.22 per share. In February, the Company returned
from the escrow arrangement a total of 3,157,716 Consideration Shares to treasury, in accordance with the terms of the SEA.

f.    On January 12, 2017, the Company repaid the outstanding principal amount and accrued interest in total amount of $51 thousand of
convertible loans that were issued during September 2016.

g.    The Company has entered into definitive agreements with an institutional investor for the private placement of units of the Company’s
securities for aggregate subscription proceeds to the Company of $16 million. The subscription proceeds are payable on a periodic basis
through August 2018. Each Unit of securities placed is comprised of one share of the Company’s common stock and a warrant, exercisable
over a three-year period from the date of issuance, to purchase one additional share of Common Stock at a per share exercise price of $0.52.
Each periodic payment of subscription proceeds will be evidenced by the Company’s standard securities subscription agreement.

On February 16, 2017, the Investor and the Company closed on the initial payment of $1 million of the subscription proceeds and, in
connection therewith, the Company issued to the investor 1,923,077 shares of the Company’s common stock and warrants to purchase up to
an additional 1,923,077 shares of the Company’s common stock.

h.        On  February  27,  2017,  the  Company  and Admiral  entered  into  an  agreement  resolving  the  payment  of  amounts  owed  to Admiral.
Under  the  terms  of  the  settlement  agreement, Admiral  extended  the  maturity  date  to  June  30,  2018.  The  Company  agreed  to  pay  to
Admiral, on March 1, 2017, $1,500 thousand on account of the approximately $1.9 million owed and outstanding to Admiral. Further,  the
Company agreed to pay to Admiral, commencing April 2017, $125 thousand each calendar month to reduce the amounts outstanding and
also agreed to remit from the equity investment subscription proceeds raised after February 28, 2017 of $500 thousand or more,  20%  of
such proceeds, and of $1 million or more, 25% of such proceeds.

F-42

Joint Venture Agreement

This  Joint  Venture  Agreement  (" Agreement")  is  entered  into  this  14,  day  of  March,  2016  (the  "Effective  Date"),  by  and  between
Orgenesis,  Inc.  a  corporation  incorporated  in  Nevada,  USA,  having  an  address  at  Signed,  ("Orgenesis");  CureCell  Co.,  Ltd.  a  company
organized  in  Korea  having  an  address  at  704  Gwangyo  Business  Center,  156  Gwanggyo-ro,  Yeongtong-gu,  Suwon,  South  Korea
("CureCell"); (CureCell together with Orgenesis, the "Parties" and each a "Party").

Whereas  Orgenesis  is  engaged,  inter  alia,  in  providing  Contract  Development  and  Manufacturing  services  specialized  in  the
industrialization of cell therapy products; and

Whereas CureCell wishes to collaborate with Orgenesis in providing the following services: contract development and manufacturing in
Korea ("Territory") of cell therapy products) ("Services"); and

Whereas the Parties wish to set forth the terms for the collaboration between the Parties providing Services through a jointly owned joint
venture in the Territory;

NOW THEREFORE the Parties hereby agree as follows:

1.

PURPOSE AND OBJECT OF THE JV

1.1.

.
1.2.

The  Parties  agree  to  form  the  Joint  Venture ("JV"),  subject  to  the  terms  and  conditions  of  this Agreement,  for providing
Services in the Territory ("Project")

The JV shall be established for the exclusive purpose carrying out the Project.

1.3. Nothing  in  this Agreement  shall  be  considered  as  a limitation  of  the  powers  or  rights  of  any  of  the  Parties  to  carry  on  its
independent  business  for  its  sole  benefit  in  addition  to  the  Project, except  that  the  Parties  undertake  to  use  their  best
endeavors to safeguard and further their common interests in relation to the Project.

1.4. Orgenesis may carry out its obligations under this Agreement, in whole or in part, through an Affiliate thereof.

For  the  purpose  of  this  Agreement  the  term  "Affiliate"  shall  mean  any  entity  which  directly  or  indirectly  controls,  is
controlled by  or  is  under  common  control  of  a  Party  to  this  agreement;  the  term "control"  as  used  herein  shall  mean  the
possession of the power to direct or cause the direction of the management and the policies of an entity, whether through the
ownership of a majority of the outstanding voting rights or by contract or otherwise

2.

PARTICIPATION SHARES &ROLES; FINANCING

2.1.

The  participating  interests  of  the  Parties  in  the  JV  and in  any  and  all  rights  and  obligations  of  the  JV  and  in  any  movable
property or equipment acquired by the JV (except with respect to any property or equipment furnished or leased by either of
the Parties to the JV, title to which shall remain in the Party so furnishing or leasing the same), and in any and all profits and
losses which may be derived from the performance of the Services, and any liability arising out of guarantees or any other
securities (the "Participating Interests") shall be in the following proportions, subject to the fulfillment by each Party of its
respective of the financing and other obligations under sections 2.2, 2.3,2.4 and 2.6 below:

 
 
 
 
 
 
 
 
 
 
 
 
 
Orgenesis 50% 
CureCell - 50%

CureCell herby agrees that upon Orgenesis' request that an affiliate and/or partner of Orgenesis ("Orgenesis Designated Third
Party"), shall have the right to join as a partner in the JV or shareholder in the JV Entity (as applicable), in which case the
Orgenesis Designated Third Party shall be entitled to a portion of Orgenesis' Participating Interests as shall be agreed between
Orgenesis and such Orgenesis Designated Third Party, subject to such Orgenesis Designated Third Party agreeing to be subject
to the applicable terms and conditions of this Agreement, mutatis mutandis.

2.2. CureCell shall be responsible to procure a GMP facility in the Territory ("GMP Facility") for the JV for the manufacturing of
cell therapy products. Until agreed otherwise, CureCell shall incur all costs related to such GMP Facility. CureCell will be
responsible  for identifying required qualified and experienced human resources for the JV,  subject  to  Steering  Committee's
(as defined below) approval.

2.3. Within  thirty  (30)  business  days  following  the  Effective Date,  Orgenesis  will  submit  to  CureCell  a  description  of  the
Orgenesis' cell  manufacturing  know  how  required  in  order  to  operate  such  a  GMP Facility  ("Orgenesis  Manufacturing
Know How")  and  a  plan  for  the transfer of such Orgenesis Manufacturing Know How to the GMP Facility, as  required  in
order to perform the Services ("Orgenesis  Manufacturing Know How"). Such Orgenesis Manufacturing Know How shall
not include any IP licensed from Sheba Medical Center. Such Orgenesis Manufacturing Know How may be used solely for
the purposes of carrying out the Project through the JV. Orgenesis shall provide the JV with all required technical  support in
order to operate such a GMP Facility.

2.4. Upon the request of Orgenesis the JV shall be carried out through a company to be established by the Parties ("JV Entity"").
The relative shareholdings of each Party in the JV Entity will be based on the Participating Interests of each Party, taking into
account any loan conversions directly into CureCell or the JV Entity (as applicable) as described in section 2.6 below.

2.5.

In  order  to  implement  the  Project,  Orgenesis  shall  invest in  the  JV  an  aggregate  amount  of  two  million  US  Dollars
(US$2,000,000) (at least one million dollars in cash) and CureCell shall invest in the JV an additional amount of two million
US (US$2,000,000) Dollars – (at least one million dollars in cash), all over the course of the first two (2) years following the
Effective Date.

Each party shall invest an amount of at least one million US Dollars (US$1,000,000) out of the above financing to be invested
by such  party  in  cash  ("Cash Financing")  and  the  remaining  financing  shall  be  made  in-kind  ("In-Kind  Financing").The
scope of the In-Kind Financing and the valuation thereof will be clearly defined in writing and pre-approved in writing by all
Parties.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The transfer of the Cash Financing by Orgenesis will be made in the form of a convertible loan to be transferred to CureCell on
a  predefined  date  ("Convertible  Loan").  The  dates  on  which the  Convertible  Loan  and/or  the  In-Kind  Financing  (as
applicable) are actually transferred shall be referred to as the "Determination Date".

The  Cash  Financing  and  the  In-Kind  Financing  provided  by  Orgenesis  (and/or  by  the  Orgenesis  Designated  Third  Party,  if
applicable)  may  be  converted,  upon  Orgenesis’  request,  either  into  shares  of  the  JV  Entity  (subject  to  and  following  the
formation thereof) or into shares of CureCell (if no JV Entity is established), based on the valuation thereof on the applicable
Determination Date as shall be agreed upon by the Parties. In either case, whether the conversion is made into the shares of the
JV  Entity  or  into  shares  of  CureCell,  the  conversion  value  will  be  subject  adjustment  as  a  result  of  additional  investments
which  may  take  place  after  the  Determination  Date  and  up  to  the  conversation  date.  The  Steering  Committee  (as  defined
below)  will  acknowledge  in  writing  the  allocation  and  transfer  of  funds  and/or  In-Kind  Financing  to  the  JV  made  by  each
Party, including but not limited to the applicable Determination Date and the relevant valuation of each of the JV Entity and
CureCell on such Determination Date.

2.6. CureCell will maintain an accounting records of all expenses incurred by the JV, and of all financing provided by Orgenesis
as well  as  financing  provided  by  CureCell  in  the  JV  and  will  provide  the Steering  Committee,  Orgenesis  with  a  quarterly
report  detailing  the  use  of such  financing  and  shall  further  provide  Steering  Committee,  Orgenesis full  access  to  any  such
records.

2.7.

In  addition,  each  Party  shall  have  the  right,  to  invest additional  sums  either  in  the  JV  in  the  form  of  a  Convertible  Loan
described  in  section  2.6  above  or  as  a  direct  investment  into  the  JV Entity  (the  "Additional Investment"),  if  required  (as
determined  by the  Steering  Committee)  in  order  to  maintain  the  activity  of  the  JV/JV Entity  (as  applicable)  or  to  maintain
such Party's Participating Interest percentage in any future financing round. The terms of such Additional Investment shall be
negotiated in good faith and shall be mutually agreed by all Parties. The minimum valuation of future financing will be at a
pre-money  valuation  of  four  million  US  Dollars  (US$4,000,000)  subject  to the  fulfillment  of  the  Parties'  respective  initial
financing undertakings under in section 2.5 above. Any such Additional Investment by either Party  may result in a dilution of
the other Party(ies) Participating Interest unless matched by pro-rata financing.

2.8.

Each Party shall have full information and access rights in respect of the GMP Facility, the JV and the JV Entity.

3.

CALL OPTION

3.1. At any time following the occurrence of the Trigger Event (as defined below), Orgenesis shall have the option, but not the
obligation,  exercisable  at  its  sole  discretion  and  subject  to  all  rules  and  regulations  to  which  it  is  then  subject,  including
without  limitation,  the  rules  of  any  U.S.  national  securities  exchange,  ("Call Option"),  to  require  that  CureCell  and/or  the
Orgenesis Designated Third Party (if applicable) transfer to Orgenesis the entirety of each such party’s equity interest in the
JV or the JV Entity for the Consideration (as defined below) specified below (“Sale Transaction”). The exercise of the Call
Option  shall  be  exercisable  upon  written  notice  by  Orgenesis  and  be  subject  further  to  an  appropriate  exemption  from  the
registration requirements under U.S. securities laws. The number of shares of common stock of Orgenesis issuable to each of
CureCell  and/or  the  Orgenesis  Designated  Third  Party  (if  applicable)  as  consideration  in  such  Sale  Transaction  (the
“Consideration”) shall be determined by dividing the agreed upon valuation of the JV or the JV Entity and/or the Orgenesis
Designated Third Party (if applicable) immediately prior to the closing of the Sale Transaction by the higher of: (1) the daily
weighted  average  price  of  Orgenesis  Inc.'s  common  stock  during  the  90  day  period  preceding  the  closing  of  the  Sale
Transaction; or (ii) the weighted average price of Orgenesis Inc.'s common stock during the three (3) trading day preceding
the closing of the Sale Transaction. The legal form of Sale Transaction shall be determined by Orgenesis, and may include,
inter  alia,  a  share  purchase  transaction,  an  asset  purchase  transaction  or  a  merger  and  be  evidenced  by  legally  binding
agreement reflecting mutually agreeable terms and representations appropriate for transactions of this type. Additionally, the
Sale  Transaction  shall  close  within  60  days  of  the  giving  of  notice  by  Orgenesis.  Subject  to  the  closing  of  the  Sale
Transaction as herein provided and so long as the JV Entity is a viable and profitable entity, it is the intention of the parties
that Orgenesis will maintain, post closing, the JV Entity as a separate operating entity.

 
 
 
 
 
 
 
 
 
 
The JV or JV Entity (as applicable) valuation will be defined as the higher of the following: (i) the latest Additional Investment
round valuation as defined in section 2.8 above;(iii) the latest Determination Date valuation as defined in section 2.6 above; or
(iii)an amount equal to three (3) times the sales of the JV.

The "Trigger Event" shall mean the listing and trading of the common stock of Orgenesis on a U.S, National Exchange at a
market capitalization of at least one hundred million US Dollars (US$100,000,000) for ninety (90) consecutive days.

4.

WORK PLAN

4.1.

The definitive work plan, setting forth in detail the respective tasks for which each of the Parties is responsible for under the
JV together with a time schedule for the completion of such tasks (hereinafter referred to as the "Work Plan") will be agreed
upon  in writing  by  the  Parties  and  shall  be  attached  to  this Agreement  as Exhibit A ,  within  no  later  than  thirty  (30)  days
following the  Effective  Date. Any  change  to  the  Work  Plan  shall  be  approved  in  advance  by  the  Steering  Committee  (as
defined below).

4.2.

Each  Party  shall  exert  its  best  commercial  efforts  to carry  out  its  respective  tasks  in  a  timely  and  professional  manner  in
accordance with the Work Plan.

 
 
 
 
 
4.3. Notwithstanding anything to the contrary that may be inferred by any provision of this Agreement, no Party shall have the
authority  or  right,  nor  shall  any  Party  hold  itself  out  as  having theauthority  or  right  to  assume,  create  or  undertake  any
obligation of any kind whatsoever, expressed or implied, on behalf or in the name of the other Party and/or of the JV unless
otherwise agreed by the Parties in writing, and/or as set forth in this Agreement.

5.

STEERING COMMITTEE

5.1.

5.2.

The Parties shall set up a steering committee for the management of the JV, which shall also serve as the Board of Directors
of the JV Entity. ("Steering Committee ")

The  Steering  Committee  shall  be  composed  of  a  total  of five  (5)  members:  Each  Party  shall  have  the  right  to  appoint  and
replace two (2) members, which shall be fully authorized by such Party to act and decide on its behalf and one (1) member
shall be an independent industry expert to be appointed and replaced by mutual agreement of all Parties. Each Party shall be
entitled  to  replace  its  members  after  informing  the other  Party  in  writing.  Each  Party  will  appoint  by  written  notice  to  the
other Parties the said members. The members shall be appointed by the Parties prior to the first Steering Committee meeting.

5.3. All decisions shall be taken majority by the Steering Committee.

5.4.

5.5.

The Parties shall be deemed to have delegated to the members of the Steering Committee full authority to represent and bind
the Parties in respect of all their responsibilities regarding the JV.

The Steering Committee, as the supreme and highest decision making body of the JV, shall take all major decisions on any
matter  concerning  the  performance  of  the  Project.  The  Steering  Committee shall  serve  as  the  Board  of  Directors  of  the  JV
Entity.

5.6. As a general rule, the Steering Committee shall meet (in person and/or via phone or video conference) at least once in every
two (2)  months,  unless  agreed  otherwise. Any  Party  who  wishes  to  summon  a Steering  Committee  meeting,  shall  give  the
other  members  of  the  Steering Committee  at  least  five  (5)  working  days'  prior  written  notice  of  such meeting.  Such  notice
shall set the date, time, place and agenda of the meeting and shall be accompanied by the relevant data and documents to be
approved in such meeting.

5.7. At the meeting of the Steering Committee other representatives of the Parties and/or legal counsels may be present without a
voting  right,  so  that  information  is  more  complete  and  taking resolutions is more constructive, provided their attendance is
communicated in advance.

5.8. Until  Agreed  otherwise  by  the  Parties,  one  member appointed  by  Orgenesis  shall  serve  as  chairman  of  the  Steering

Committee ("Chairman").

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5.9.

Each member of the Steering Committee has one (1) vote.

5.10. The  resolutions  of  the  Steering  Committee  shall  be recorded  in  minutes  and  will  be  sent  (by  Email)  to  all  members  of  the
Steering  Committee  within  one  week  following  the  meeting.  Such  minutes shall  be  deemed  to  have  been  approved  by  the
Steering Committee if no objections are raised within a period of fourteen (14) calendar days after receipt thereof.

5.11.

In  urgent  cases,  a  unanimous  decision  of  the  Steering Committee  may  also  be  reached  by  E-  mail  or  fax  initiated  by  the
Chairman and on the occasion of the following Steering Committee meeting such decision shall be ratified and included in
the minutes;

5.12. The members of the Steering Committee will not receive any remuneration, except as may otherwise be agreed in writing by

the Parties.

6.

REPRESENTATIONS

Each Party hereby represents and warrants that it has the requisite power and authority to enter into and carry out the terms of
this Agreement and that its performance under this Agreement will not conflict with any other obligation Orgenesis may have
to  any  other  party.  Orgenesis  agrees  that  it  will  notify  CureCell  immediately  if  Orgenesis  becomes  aware  of  any  actual  or
potential  claims,  suits,  actions,  allegations  or  charges  that  could  affect  either  Party’s  ability  to  fully  perform  its  duties  or  to
exercise its rights under the Agreement.

7.

INDEMNIFICATION.

7.1.

7.2.

Each  Party  ("Indemnifying Party")  agrees  to indemnify,  defend  and  hold  harmless  the  other  Parties,  and  their respective
officers,  directors,  shareholders,  employees,  accountants, attorneys,  agents,  affiliates,  subsidiaries,  successors  and  assigns
("Indemnified Party") from and against any and all third party claims, damages, liabilities, costs and out of pocket expenses,
including reasonable legal fees and expenses (collectively "Losses"),  arising out of any third party claim resulting from: (i)
any breach of any express warranty, representation, covenant or obligation made by the Indemnifying Party in this Agreement
; and/or (ii) the negligence or willful misconduct of the Indemnifying Party, expect to the extent that such losses arise from:
(i) any breach of any express warranty, representation, covenant or obligation made by any of the Indemnified Parties in this
Agreement; and/or (ii) the negligence or willful misconduct of any of Indemnified Parties.

The foregoing indemnity is conditioned upon (i) prompt written notice by the Indemnified Party to the Indemnifying Party of
any claim, action or demand for which indemnity is claimed , provided that the failure to provide such notice shall not relieve
the Indemnifying Party form its indemnification obligations, except if the Indemnifying Party was prejudiced by such failure;
(ii) the opportunity to take control over the defense and settlement thereof by the Indemnifying Party; (iii) the  Indemnified
Party's right to be represented by separate counsel at its own expense, provided that if the Indemnifying Party fails to assume
the  defense  or  settle  of  any  claim  giving  rise  to  the  indemnification  obligation  within  a  relabeled  period,  the  Indemnified
Party shall have the right to defend the claim using counsel of its choice at the expense of the Indemnifying Party and (iii)
such  reasonable  cooperation  by  the  indemnified  party  in  the  defense  as  the  indemnifying  party  may  request.  Neither  Party
shall, without the prior written consent of the other Party, settle, compromise or consent to the entry of any judgment with
respect  to  any  pending  or  threatened  claim,  such  consent  not  to  be  unreasonably  withheld  or  delayed.  The  indemnification
provided for under this section 7 shall remain subject to the limitation of liability described in section 8below.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8.

LIMITATIONS OF LIABILITY; AND DISCLAIMERS.

8.1.

EXCEPT FOR A BREACH OF SECTION 9 BELOW [CONFIDENTIALITY;  OWNERSHIP] OR ANY LABILITY WITH
RESPECT  TO  HUMAN  INJURY  AND/OR  DEATH,  UNDER  NO  CIRCUMSTANCES  SHALL  EITHER  PARTY  BE
LIABLE  TO  THE  OTHER  PARTY  FOR  INDIRECT,  INCIDENTAL,  CONSEQUENTIAL,  SPECIAL  OR  EXEMPLARY
DAMAGES (EVEN IF THAT PARTY HAS BEEN ADVISED OF THE POSSIBILITY OF SUCH DAMAGES), ARISING
FROM  PERFORMANCE  UNDER  OR  FAILURE  OF  PERFORMANCE  OF ANY  PROVISION  OF  THIS  AGREEMENT
(INCLUDING  SUCH  DAMAGES  INCURRED  BY  THIRD  PARTIES),  SUCH AS,  BUT  NOT  LIMITED  TO,  LOSS  OF
REVENUE OR ANTICIPATED PROFITS OR LOST BUSINESS.

8.2. WITHOUT  DEROGATING  FORM  THE  FORGOING,  IN  NO  EVENT  SHALL  ORGENESIS  BE  LIABLE  FOR  ANY
ACTIONS  OR  CLAIMS  OR  THE  LIKE  BY  CURECELL,  THE JV,  THE  JV  ENTITY AND/OR ANY  THIRD  PARTY
THAT  THE  ORGENESIS  MANUFACTURING  KNOW  HOW  AND/OR  THE  RESULTING  IP  RESULTS  OR  MAY
RESULT  IN  ANY  INFRINGEMENT,  DEPRAVATION,  MISAPPROPRIATION  AND/OR  VIOLATING  OF  THE
INTELLECTUAL PROPERTY OR OTHER RIGHTS OF ANY PERSON OR ENTITY.

8.3.

THE  ORGENESIS  MANUFACTURING  KNOW  HOW  IS  PROVIDED  "AS-IS" AND  "AS AVAILABLE",  ORGENESIS
MAKES NO AND HEREBY SPECIFICALLY DECLAIMS  REPRESENTATION AND/OR WARRANTY CONCERNING
THE  ORGENESIS  MANUFACTURING  KNOW  HOW  INCLUDING,  ANY  WARRANTY  OF  MERCHANTABILITY,
FITNESS FOR A PARTICULAR  PURPOSE, COMPLETENESS, USE ACCURACY OR THAT THE AIP IP SHALL BE
USEFUL IN ANY MANNER OR COMMERCIALLY EXPLOITABLE.

9.

TERM & TERMINATION

9.1.

This Agreement shall enter into effect on the Effective  Date and shall remain in effect thereafter until terminated pursuant to
this section 9 below.

 
 
 
 
 
 
 
 
 
 
9.2.

This Agreement may be terminated as follows:

9.2.1. by written agreement by all Parties;

9.2.2. by either Party upon written notice to another Party (with immediate effect), In the event of insolvency, bankruptcy, or
voluntary  dissolution  of  the  other  Party  hereto  during  the  term  hereof  or in  the  event  of  a  Party's  assignment  of  its
assets for the benefit of creditors, and the Parties hereto shall have the rights as provided by applicable law;

9.2.3. by either Party upon written notice to the other party (with immediate effect), In the event of a force majeure event,
including, but not limited to, delay or failure in performance of this Agreement the other Party due to acts of God, acts
of  governments,  wars,  riots,  strikes, accidents in transportation, or other causes beyond the reasonable control of  the
other Party that continues for longer than ninety (90) days; or.

9.2.4. by either Party upon written notice to the other Party (with immediate effect), in the event that such other Party has
committed a material breach of any of the terms and conditions of this Agreement or  has materially defaulted in the
performance of any of its obligations under this Agreement, (provided that the non-breaching/non-defaulting Party has
first  given  the  other  Party  written  notice  of  the  grounds supporting  the  material  breach  or  default  and  the
breaching/defaulting Party has not cured the material breach or default within thirty (30) days of receipt of such notice)
without  derogating  from  non-other  legal  and equitable  remedies  available  to  the  breaching/non-defaulting  Party  as
provided by law, equity and/or this Agreement.

9.3.

9.4.

Sections  2.1,  2.5,  3,  6,  7,  8,  9.3,  9.4,  9.5,  10,  11,  12 and  13  hereof  shall  survive  the  expiration  or  termination  of  this
Agreement for any reason and shall remain in full force and effect thereafter.

Termination of this Agreement shall not relieve either Party of any liability which accrued hereunder prior to the effective date
of  such  termination,  nor  preclude  either  Party  from  pursuing  all  rights and  remedies  it  may  have  hereunder  or  at  law  or  in
equity  with  respect  to any  breach  of  this  Agreement,  nor  prejudice  either  Party’s  right  to  obtain  performance  of  any
obligation. The remedies provided under this Agreement are cumulative, and are not exclusive of other remedies available to a
Party in law or equity.

9.5. Upon  and  notwithstanding  the  termination  of  this Agreement  for  any  reason,  Orgenesis  shall  have  the  right  to  exercise  the

Call Option under Section 3, regardless of whether or not the “ Trigger Event” has already occurred at such time.

10.

CONFIDENTIALITY; OWNERSHIP

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10.1. Under this Agreement, Orgenesis may disclose or reveal to CURECELL, the Orgenesis Designated Third Party, the JV the JV
Entity and/or  any  other  entity  mentioned  in  this  Agreement,  and/or  their respective  affiliates,  Orgenesis'  confidential  or
proprietary  information (“Confidential Information”). All  information  and  know  how  in respect  of  the  development  and
manufacturing of cell therapy products, and all reports and records produced by Orgenesis shall be part of the Confidential
Information of Orgenesis. CureCell undertakes to take all steps and to ensure the JV and/or the JV Entity shall take all steps
reasonably  necessary  to  hold  Confidential  Information  in  strict  confidence and  secrecy  and  will  not  and  to  ensure  the  JV
and/or the JV Entity will not use or disclose, transfer and/or publish such Confidential Information in any manner or for any
purposes not expressly contemplated by this Agreement. Each of CureCell shall not disclose and shall cause the JV Entity not
to disclose any Confidential Information except to its employees who are have a need to know such Confidential Information
for the  purposes  of  this  Agreement  and  who  are  subject  to  written  agreements containing  non-disclosure  and  non-use
obligations no less restrictive than those set forth herein. Each CureCell shall be responsible for any breach of this Agreement
by any of its employees.

10.2. Upon Orgenesis' request, all or any requested portion of its Confidential Information (including, but not limited to, tangible
and electronic copies, notes, summaries or extracts of any information) will be promptly returned to Orgenesis or destroyed,
and  CureCell(as applicable) will provide Orgenesis with written certification stating that such  Confidential  Information  has
been returned or destroyed.

10.3. Each of the parties will, and will cause its affiliates and representatives to, maintain in strict confidentiality this document and
any transactions contemplated hereunder, the terms set forth herein and any discussions between the Parties in such respect
except  for  any mention  in  any  applications  to  official  authorities  for  regulatory approval,  or  in  the  fulfillment  of  any  duty
owed  to  any  competent authority  (including  a  duty  to  make  regulatory  filings  and/or  reports and/or  reporting  under  the
requirements of any securities exchange).

10.4. The  Parties  shall  consult  and  coordinate  with  each  other respecting  the  timing  and  content  of  any  publicity,  press  or  news
releases or other public announcements regarding this Agreement and the  transactions contemplated hereby and neither Party
shall  use  the  name  of the  other  for  marketing,  advertising  or  promotional  purposes  without  the prior  written  consent  of  the
other Party, all except for any mention in any applications to official authorities for regulatory approval, or in the fulfillment
of any duty owed to any competent authority (including a duty to make regulatory filings and/or reports and/or reporting under
the requirements of any securities exchange) or, in the case of the Orgenesis, in the presentation of activities to its potential
investors business partners and/or collaborators.

10.5. Orgenesis  is  and  shall  remain  the  owner  of  all  Orgenesis Manufacturing  Know  How,  and  of  any  inventions,  discoveries,
improvements, derivatives,  results,  data,  ,  data  rights,  information,  know  how, new-uses,  compounds,  formulas,  processes,
manufacturing  protocols, processes,  clinical  results,  methods,  techniques, products,  treatments,  materials,  and  any  other
intellectual property which is generated, conceived, developed and/or reduced to practice by and/or on behalf of Orgenesis,
CureCell,and/or  the  JV  Entity  (as  applicable),  alone  or  together  with  others,  resulting  from  the  performance  of  the  Project
and/or  the  Services  activities  and/or  derived  under,  resulting  form  and/or  otherwise  related  to  Orgenesis'  Confidential
Information (collectively "Resulting IP") and Orgenesis or any of its Affiliates may make use of the Resulting IP for any and
all  lawful  purposes,  including  without  limitation,  for  their  respective  worldwide  operations  without  further  charge  to
Orgenesis or any of its Affiliates. CureCell hereby assigns and shall assign and shall cause JV Entity and/or any subcontractor
and/or  person  and/or  entity  working  on  their  behalf  in  the  performance  of  the  Project  and/or  the  Services  to  assign  to
Orgenesis  or  its  designee,  any  and  all  rights  and  interests  they  may  have  in  and  to  the  Resulting  IP,  without  further
remuneration  or  compensation  and  shall  and  shall  cause  JV  Entity  and/or  any  subcontractor  and/or  person  and/or  entity
working on their behalf to execute any document and/or take any other actions reasonably required by Orgenesis to perfect
Orgenesis rights to the Resulting IP throughout the world, at Orgenesis' expense.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10.6. Without derogating from any of the forgoing, each of CureCell specifically acknowledges and agrees that Orgenesis Inc. is a
publicly traded company and that in the course of disclosure, CureCell(as applicable) may receive certain material non-public
information (financial, commercial or other). CureCell is aware that the United States securities laws impose restrictions on
trading  in  securities  when  in possession  of  such  information.  CureCell  further  acknowledges  and  agrees that  using  such
information and utilizing it to its benefit may cause Orgenesis to be in violation of the applicable securities laws. CureCell
undertakes and agrees that it, the JV Entity or anyone on its behalf, shall not, directly or indirectly utilize such information in
a way which may be considered ‘inside trading’ or in any way which may be considered prohibited, restricted misappropriate
or otherwise in violation of the applicable securities laws .

11. GOVERNING LAW; DISPUTE RESOLUTION

11.1. This Agreement shall be governed by and construed and enforced in accordance with the laws of England and wales, without

regard to the conflict of laws rules thereof.

11.2.

In the event of any dispute or difference arising out or in connection with this Agreement, the same shall be settled amicably
by negotiation between the authorized senior executives of the Parties in conflict. If they fail to resolve such dispute within
thirty  (30)  days following  the  written  notice  of  either  Party  to  the  other  Party  of  such dispute,  the  same  shall  be  resolved
through arbitration. The arbitration shall be conducted by a sole arbitrator. In the absence of agreement between the Parties on
the name of the arbitrator to be appointed within thirty (30), such arbitrator shall be appointed by the International Chamber
of Commerce (ICC). The Arbitration Proceedings shall be conducted in accordance with rules of the International Chamber of
Commerce.  The venue  of Arbitration  Proceedings  shall  be  London  and  the  language  used shall  be  English.  The  applicable
law shall be the Law of England and Wales.

 
 
 
 
 
 
Nothing in the forgoing shall limit either Party from pursuing an injunction or other equitable relief against the other Party, the
JV  and/or  the  JV  Entity(as  applicable)  and/or  their  respective  agents  in  any  jurisdiction  in  order  to  enforce  the  provisions
hereof.

12.

RULING LANGUAGE

The ruling language of this Agreement and the JV is English. To the extent practicable with third Parties, English shall be the language
used for all purposes in connection with the JV and this Agreement.

13. MISCELLANEOUS

13.1. This Agreement shall not be assigned by either Party to any third party without the written consent of the other Party which
consent shall not be unreasonably withheld; except that either Party may assign this Agreement, without such consent upon
written notice to the other party, to: (i) an Affiliate of such Party, or (ii) an entity that  acquires all or substantially all of its
business or assets to which this Agreement pertains, whether by merger, reorganization, acquisition, sale or otherwise. This
Agreement shall be binding upon and inure to the benefit of the Parties and their respective successors and permitted assigns.

13.2. This Agreement (including the exhibits hereto) sets forth  the entire agreement and understanding between the Parties relative
to  the subject  matter  contained  herein  and  supersedes  all  other  agreements,  oral and  written,  heretofore  made  between  the
Parties.  Only  a  writing  signed  by all  Parties  may  amend  this Agreement  or  any  exhibits.  Such Amendment  shall  become
binding as of the date indicated in the amendment or the date last signed by the authorized representatives of both Parties, if
not otherwise provided for. If any one or more of the terms of this Agreement shall for  any reason be held to be invalid or
unenforceable, such term shall be construed in a manner to enable it to be enforced to the extent compatible with applicable
law. Any determination of the invalidity or  unenforceability of any provision of the Agreement shall not affect the  remaining
provisions hereof unless the business purpose of this Agreement is substantially frustrated thereby.

13.3. Except as otherwise provided in this Agreement, all notices permitted or required by this Agreement shall be in writing and
shall  be  deemed  to  have  been  duly  served  (i)  upon  personal  delivery  (ii) upon  facsimile  or  electronic  e-mail  transmission
(receipt of which has been confirmed by the recipient) or (iii) seven (7) business days after deposit, postage prepaid, return
receipt requested, if sent by reputed overnight international currier service and addressed to the address of the Parties as set
forth below or in accordance with such other address information as the Party to receive notice may provide in writing to the
other Party in accordance with the above notice provisions. Any notice given by any other method will be deemed to have
been duly served upon receipt thereof:

 
 
 
 
 
 
 
 
 
To Orgenesis at:

Orgenesis, Inc. 
21 Sparrow Circle 
White Plains NY 10605 
United States of America 
Email: vered.c@Orgenesis.com 
Attn: Vered Caplan

With Copy to (which shall not constitute a notice): 
Mark Cohen, Adv. 
Pearl Cohen Zedek Latzer Baratz LLP 
1500 Broadway,
New York, New York 10036 
USA 
Email: MCohen@PearlCohen.com

To CureCell at:

CureCell Co., Ltd. 
704 Gwanggyo Business Center 
156 Gwanggyo-ro, Yeongtong-gu 
Suwon 16506 
South Korea 
Facsimile: 82 31 8064 1710 
Email: david.kim@cure-holdings.com 
Attn: David Kim

13.4. Each Party represents that it has been represented by legal counsel in connection with this Agreement and acknowledges that
it has participated in drafting this Agreement. In interpreting and applying  the terms and provisions of this Agreement, the
Parties agree that no presumption shall exist or be implied against the Party which drafted such terms and provisions.

13.5. No  waiver  by  any  party,  whether  express  or  implied,  of its  rights  under  any  provision  of  this Agreement  shall  constitute  a
waiver of  such  party’s  rights  under  such  provisions  at  any  other  time  or  a  waiver  of  such  Party’s  rights  under  any  other
provision of this Agreement. The failure or delay of a party to claim the performance of an obligation of another party shall
not be deemed a waiver of the performance of such obligation or of any future obligations of a similar nature.

 
 
 
 
 
13.6.

It is hereby agreed and declared between the parties that they shall act in all respects relating to this Agreement (except to the
extent relating to the JV Entity) as independent contractors and there neither is nor shall there be any employer-employee or
principal-agent relationship  between  the  Parties.  Each  party  will  be  responsible  for payment  of  all  salaries  and  taxes  and
social  welfare  benefits  and  any other  payments  of  any  kind  in  respect  of  its  own  employees  and  officers, regardless  of  the
location of the performance of their duties, or the source of the directions for the performance thereof.

13.7. This Agreement  may  be  executed  in  any  number  of counterparts  (including  counterparts  transmitted  by  facsimile  and  by
electronic mail), each of which shall be deemed an original, but all of which taken together shall be deemed to constitute one
and the same instrument.

[signature page immediately follows]

 
 
 
 
 
IN WITNESS WHEREOF, the parties hereto have duly executed this Agreement as of the date first above written.

Orgenesis, Inc.

/s/ Vered Caplan
Signature

Vered Caplan
Name (Print)

CEO
Title

CURECELL

/s/ David Kim
Signature

David Kim
Name (Print)

CEO
Title

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit 31.1

I, Vered Caplan, certify that:

CEO CERTIFICATE 
PURSUANT TO SECTION 302

1.
2.

3.

4.

I have reviewed this Annual Report on Form 10-K of Orgenesis Inc. for the year ended November 30, 2016;
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to
the period covered by this report;
Based  on  my  knowledge,  the  financial  statements,  and other  financial  information  included  in  this  report,  fairly  present  in  all
material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in
this report;
The Registrant’s other certifying officer and I are  responsible  for  establishing  and  maintaining  disclosure  controls  and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act
Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

a.

b.

c.

d.

Designed  such  disclosure  controls  and  procedures,  or caused  such  disclosure  controls  and  procedures  to  be  designed  under
our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made
known to us by others within those entities, particularly during the period in which this report is being prepared;
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed
under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles;
Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on
such evaluation; and
Disclosed  in  this  report  any  change  in  the  Registrant’s  internal  control  over  financial  reporting  that  occurred  during  the
Registrant’s  most  recent  fiscal  quarter  (the  Registrant’s  fourth  fiscal  quarter  in  the  case  of  an  annual  report)  that  has
materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5.

The Registrant’s other certifying officer and I have  disclosed, based on our most recent evaluation of internal control over financial
reporting,  to  the  Registrant’s  auditors  and  the  audit  committee of  the  Registrant’s  board  of  directors  (or  persons  performing  the
equivalent functions):

a.

b.

All  significant  deficiencies  and  material  weaknesses  in the  design  or  operation  of  internal  control  over  financial  reporting
which are  reasonably  likely  to  adversely  affect  the  Registrant’s  ability  to  record,  process,  summarize  and  report  financial
information; and
Any  fraud,  whether  or  not  material,  that  involves management  or  other  employees  who  have  a  significant  role  in  the
Registrant’s internal control over financial reporting.

Date: February 28, 2017

/s/ Vered Caplan

By:
Name: Vered Caplan
Title: Chief Executive Officer (Principal Executive Officer)

 
 
 
 
 
 
 
 
 
Exhibit 31.2

I, Neil Reithinger, certify that:

CFO CERTIFICATE 
PURSUANT TO SECTION 302

1.
2.

3.

4.

I have reviewed this Annual Report on Form 10-K of Orgenesis Inc. for the year ended November 30, 2016;
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to
the period covered by this report;
Based  on  my  knowledge,  the  financial  statements,  and other  financial  information  included  in  this  report,  fairly  present  in  all
material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in
this report;
The Registrant’s other certifying officer and I are  responsible  for  establishing  and  maintaining  disclosure  controls  and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act
Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

a.

b.

c.

d.

Designed  such  disclosure  controls  and  procedures,  or caused  such  disclosure  controls  and  procedures  to  be  designed  under
our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made
known to us by others within those entities, particularly during the period in which this report is being prepared;
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed
under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles;
Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on
such evaluation; and
Disclosed  in  this  report  any  change  in  the  Registrant’s  internal  control  over  financial  reporting  that  occurred  during  the
Registrant’s  most  recent  fiscal  quarter  (the  Registrant’s  fourth  fiscal  quarter  in  the  case  of  an  annual  report)  that  has
materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5.

The Registrant’s other certifying officer and I have  disclosed, based on our most recent evaluation of internal control over financial
reporting,  to  the  Registrant’s  auditors  and  the  audit  committee of  the  Registrant’s  board  of  directors  (or  persons  performing  the
equivalent functions):

a.

b.

All  significant  deficiencies  and  material  weaknesses  in the  design  or  operation  of  internal  control  over  financial  reporting
which are  reasonably  likely  to  adversely  affect  the  Registrant’s  ability  to  record,  process,  summarize  and  report  financial
information; and
Any  fraud,  whether  or  not  material,  that  involves management  or  other  employees  who  have  a  significant  role  in  the
Registrant’s internal control over financial reporting.

Date: February 28, 2017

/s/ Neil Reithinger

By:
Name: Neil Reithinger
Title: Chief Financial Officer, Secretary and Treasurer

(Principal Financial Officer and Principal Accounting
Officer)

 
 
 
 
 
 
 
 
 
 
 
 
 
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Exhibit 32.1

In connection with this Annual Report on Form 10-K of Orgenesis Inc. (the “Company”) for the year ended November 30, 2016 as filed
with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, in the capacity and on the date indicated
below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to
his knowledge:

1.
2.

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of
the Company.

Date: February 28, 2017

/s/ Vered Caplan

By:
Name: Vered Caplan
Title: Chief Executive Officer (Principal Executive Officer)

 
 
 
CERTIFICATION PURSUANT TO 
18 U.S.C. SECTION 1350 
AS ADOPTED PURSUANT TO 
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Exhibit 32.2

In connection with this Annual Report on Form 10-K of Orgenesis Inc. (the “Company”) for the year ended November 30, 2016 as filed
with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, in the capacity and on the date indicated
below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to
his knowledge:

1.
2.

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of
the Company.

Date: February 28, 2017

/s/ Neil Reithinger

By:
Name: Neil Reithinger
Title: Chief Financial Officer, Secretary and Treasurer

(Principal Financial Officer and Principal Accounting
Officer)