B.O.S. Better Online Solutions Ltd.
(Registrant)
|
||
Dated: November 9, 2010
|
By:
|
/s/ Eyal Cohen
|
Eyal Cohen
|
||
CFO
|
|
1.
|
Revenues amounted to $9.4 million, reflecting a 16% growth compared to the same quarter last year.
|
|
2.
|
Operating profit amounted to $229,000, compared to an operating loss of $2.5 million in the same quarter last year.
|
|
3.
|
EBIDTA amounted to $579,000 compared to a negative EBIDTA of $2.2 million in the same quarter last year.
|
|
4.
|
Net profit amounted to $10,000, compared to net loss of $2.7 million in the same quarter last year. This is the second consecutive quarter in 2010 that the Company has posted a net profit, and the third consecutive quarter it has posted an operating profit.
|
|
5.
|
Net profit (excluding amortization of intangible assets and stock based compensation) was $363,000, compared to a net loss of $2.4 million in the same quarter last year.
|
|
6.
|
Positive cash flows from operating activities in the amount of $560,000 compared to $942,000 in the same period last year.
|
|
7.
|
Backlog as of September 2010 amounted to $11.2 million as compared to $9.9 million in September last year.
|
|
1.
|
Revenues amounted to $29.2 million, reflecting a 16% growth compared to the same period last year.
|
|
2.
|
Operating profit amounted to $1 million, compared to an operating loss of $4.9 million in the same period last year.
|
|
3.
|
EBIDTA amounted to $1.8 million compared to a negative EBIDTA of $2.85 million in the same period last year.
|
|
4.
|
Net profit amounted to $25,000, compared to net loss of $5.8 million in the same period last year.
|
|
5.
|
Net profit (excluding amortization and impairment of intangible assets and stock based compensation) was $852,000, compared to a net loss of $3.8 million in the same quarter last year.
|
|
6.
|
Positive cash flows from operating activities in the amount of $854,000 compared to negative cash flows of $624,000 in the same period last year.
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$ | 29,225 | $ | 25,096 | $ | 9,368 | $ | 8,043 | ||||||||
Inventory allowance and write off
|
(148 | ) | 1,202 | 7 | 1,258 | |||||||||||
Cost of revenues
|
22,554 | 19,361 | 7,256 | 6,372 | ||||||||||||
Gross profit
|
6,819 | 4,533 | 2,105 | 413 | ||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Research and development
|
275 | 497 | 93 | 136 | ||||||||||||
Sales and marketing
|
4,116 | 6,476 | 1,380 | 2,260 | ||||||||||||
General and administrative
|
1,421 | 1,284 | 403 | 526 | ||||||||||||
Impairment of goodwill
|
- | 1,218 | - | - | ||||||||||||
Total operating costs and expenses
|
5,812 | 9,475 | 1,876 | 2,922 | ||||||||||||
Operating profit (loss)
|
1,007 | (4,942 | ) | 229 | (2,509 | ) | ||||||||||
Financial expenses, net
|
(971 | ) | (524 | ) | (300 | ) | (262 | ) | ||||||||
Other income (expenses), net
|
(51 | ) | (304 | ) | 37 | (59 | ) | |||||||||
Loss before taxes on income
|
(15 | ) | (5,770 | ) | (34 | ) | (2,830 | ) | ||||||||
Taxes benefit (tax on income)
|
40 | (67 | ) | 44 | 125 | |||||||||||
Net income (loss)
|
$ | 25 | $ | (5,837 | ) | $ | 10 | $ | (2,705 | ) | ||||||
Basic net income (loss) per share (*)
|
$ | 0.01 | $ | (2.25 | ) | $ | 0.004 | $ | (1.05 | ) | ||||||
Diluted net income (loss) per share (*)
|
$ | 0.01 | $ | (2.25 | ) | $ | 0.004 | $ | (1.05 | ) | ||||||
Weighted average number of shares used in
computing basic net earnings per share (*)
|
2,632,611 | 2,605,503 | 2,643,728 | 2,605,503 | ||||||||||||
Weighted average number of shares used in
computing diluted net earnings per share (*)
|
2,730,834 | 2,605,503 | 2,732,703 | 2,605,503 |
September 30, 2010
|
December 31, 2009
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 788 | $ | 597 | ||||
Trade receivables, net
|
10,419 | 8,685 | ||||||
Other accounts receivable and prepaid expenses
|
911 | 1,043 | ||||||
Inventories
|
7,689 | 8,776 | ||||||
Investment in other company
|
- | 361 | ||||||
Total current assets
|
19,807 | 19,462 | ||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
662 | 652 | ||||||
Investment in other company
|
118 | 218 | ||||||
Other assets
|
152 | 123 | ||||||
Total long-term assets
|
932 | 993 | ||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
1,186 | 1,278 | ||||||
OTHER INTANGIBLE ASSETS, NET
|
1,583 | 1,999 | ||||||
GOODWILL
|
4,298 | 4,172 | ||||||
Total assets
|
$ | 27,806 | $ | 27,904 |
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank loans and current maturities
|
$ | 11,579 | $ | 11,787 | ||||
Trade payables
|
5,290 | 5,097 | ||||||
Employees and payroll accruals
|
634 | 652 | ||||||
Deferred revenues
|
746 | 731 | ||||||
Accrued expenses and other liabilities
|
1,062 | 1,226 | ||||||
Total Current Liabilities
|
19,311 | 19,493 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Long-term bank loans, net of current maturities
|
491 | 816 | ||||||
Deferred taxes and income tax accruals
|
334 | 377 | ||||||
Accrued severance pay
|
767 | 770 | ||||||
Convertible notes
|
2,354 | 1,886 | ||||||
Other long-term liabilities
|
632 | 919 | ||||||
Total long-term liabilities
|
4,578 | 4,768 | ||||||
SHAREHOLDERS' EQUITY
|
3,917 | 3,643 | ||||||
Total liabilities and shareholder's equity
|
$ | 27,806 | $ | 27,904 |
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Cash flows provided by (used in) operating activities
|
854 | (624 | ) | 560 | 942 | |||||||||||
Net cash used in investing activities
|
(18 | ) | (1,225 | ) | (36 | ) | (178 | ) | ||||||||
|
||||||||||||||||
Net cash provided by (used in) financing activities
|
(645 | ) | 1,920 | (105 | ) | 133 | ||||||||||
Increase in cash and cash equivalents
|
191 | 71 | 419 | 897 | ||||||||||||
Cash and equivalents at the beginning of the period
|
597 | 1,637 | 369 | 811 | ||||||||||||
Cash and cash equivalents at the end of the period
|
$ | 788 | $ | 1,708 | $ | 788 | $ | 1,708 |
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Operating Profit (loss)
|
$ | 1,007 | $ | (4,942 | ) | $ | 229 | $ | (2,509 | ) | ||||||
Add:
|
||||||||||||||||
Amortization of intangible assets
|
437 | 267 | 223 | 86 | ||||||||||||
Stock based compensation
|
181 | 451 | 61 | 173 | ||||||||||||
Depreciation
|
200 | 156 | 66 | 55 | ||||||||||||
Impairment of goodwill
|
- | 1,218 | - | - | ||||||||||||
EBITDA
|
$ | 1,825 | $ | (2,850 | ) | $ | 579 | $ | (2,195 | ) |