FORM 6 - K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Report of Foreign Issuer
Pursuant to Rule 13a - 16 or 15d -16
of the Securities Exchange Act of 1934
For the Month of January 2005
B.O.S. BETTER ON-LINE SOLUTIONS, LTD.
(Translation of Registrant's Name into English)
100 BOS ROAD, TERADYON 20179, ISRAEL
(Address of Principal Corporate Offices)
Indicate by check mark whether the registrant files or will file annual reports
under cover Form 20-F or Form 40-F.
Form 20-F [X] Form 40-F [_]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as
permitted by Regulation S-T Rule 101(b)(1): ___________
Indicate by check mark if the registrant is submitting the Form 6-K in paper as
permitted by Regulation S-T Rule 101(b)(7): ___________
Indicate by check mark whether the registrant by furnishing the information
contained in this form is also thereby furnishing the information to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes [_] No [X]
If "Yes" is marked, indicate below the file number assigned to the registrant in
connection with Rule 12g3-2(b): N/A
THIS FORM 6-K IS HEREBY INCORPORATED BY REFERENCE INTO THE REGISTRANT'S
REGISTRATION STATEMENTS ON FORM S-8 (NOS. 333-110696, 333-100971 AND 333-11650),
AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS SUBMITTED, TO THE
EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.
This Form 6-K consists of the following financial information:
A. INFORMATION CONCERNING B.O.S BETTER ONLINE SOLUTIONS LTD.:
(i) Management's Discussion and Analysis of Results of Operations and Financial
Condition for the nine months ended September 30, 2004 and September 30,
2003.
(ii) Unaudited Financial Statements as of September 30, 2004.
(iii) Unaudited Proforma Condensed Combined Financial Statements (reflecting the
acquisition of shares of Odem Electronic Technologies 1992 Ltd. and of the
assets of Quasar Communication Systems Ltd.)
B. INFORMATION CONCERNING SURF COMMUNICATIONS SOLUTIONS LTD.
Unaudited Interim Consolidated Financial Statements as of September 30,
2004.
C. INFORMATION CONCERNING QUASAR COMMUNICATION SYSTEMS LTD.
Financial Statements as of December 31, 2003.
Unaudited Interim Financial Statements as of September 28, 2004.
D. INFORMATION CONCERNING ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
Consolidated Financial Statements as of December 31, 2003.
Unaudited Interim Consolidated Financial Statements as of September 30,
2004.
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Report to be signed on its behalf by the
undersigned, thereunto duly authorized.
B.O.S. Better On-Line Solutions, Ltd.
(Registrant)
By: /s/ Adiv Baruch
-------------------
Adiv Baruch
President and CEO
Dated: January 10, 2005
RESULTS OF OPERATION
COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2004 AND SEPTEMBER 30, 2003
Revenues for the nine months ended September 30, 2004 were $4,043 thousands
compared to $4,202 thousands recorded for the nine months ended September 30,
2003.
Gross profit for the nine months ended September 30, 2004 was $2,116 thousands,
or 52.3% of revenues, compared to $3,141 thousands or 74.7% of revenues for the
nine months ended September 30, 2003 (or $2,802 thousands and 66.7% of revenues,
when excluding income of $339 thousands in the nine months ended September 30,
2003 due to a reversal of a non-recurring royalty for the Office of the Israeli
Chief Scientist). The major reason for the decrease in gross profit was an
increase in revenues from new products with lower gross margins such as Thin
Clients, which were introduced in 2004.
Research and development expenses for the nine months ended September 30, 2004
were $1,559 thousands compared to $1,686 thousands for the nine months ended
September 30, 2003. This decrease was mainly due to a reduction of 16% of our
research and development workforce. Income from grants and participation in
research and development cost represent funding that we received from the Office
of the Chief Scientist. The approved grant by the Office of the Chief Scientist
for the year 2004 was $511 thousands compared to $283 thousands for the year
2003. As a result, the income from grants for the nine months ended September
30, 2004 was $370 thousands compared to $202 thousands in the nine months ended
September 30, 2003.
Selling and marketing expenses for the nine months ended September 30, 2004 were
$933 thousands compared to $1,934 thousands for the nine months ended September
30, 2003, a 51.7% decrease. The decrease in selling and marketing expenses for
the nine months ended September 30, 2004 resulted from a reorganization of our
sales and marketing organization. In Europe, up until the second quarter of
2003, we marketed our BOScom products through subsidiaries in the U.K. and
France. Currently, we market our products through local distributors that
provide pre and post-sales support. Products sold in the rest of the world are
serviced from our headquarters in Israel. In addition, as a result of the
reorganization, in the nine months ended September 30, 2003, we recorded a
restructuring cost of $592 thousands.
General and administrative expenses for the nine months ended September 30, 2004
increased to $1,152 thousands compared to $1,020 thousands for the nine months
ended September 30, 2003, mainly due to the increase in management human
resources.
Equity losses of an affiliated company, Surf Communications Solutions Ltd. for
the nine months ended September 30, 2004 amounted to $215 thousands compared to
$341 thousands for the nine months ended September 30, 2003.
Net loss from continuing operations for the nine months ended September 30, 2004
was reduced by 32% to $1,424 thousands from $2,093 thousands for the nine months
ended September 30, 2003.
The net loss related to the discontinuing operations for the nine months ended
September 30, 2004 was $18 thousands compared to an income of $2,114 thousands
in the nine months ended September 30, 2003. The income in the nine months ended
September 30, 2003 resulted from debt settlement with the external creditors of
Pacific Information Systems Inc., for an amount that was significantly lower
than the face value of the debt.
The total net loss for the nine months ended September 30, 2004 was $1,442
thousands, compared to net income of $21 thousands in the nine months ended
September 30, 2003. On a per share basis, the net loss for the nine months ended
September 30, 2004 was $0.35 per share compared to a $0.01 net earning per share
in the nine months ended September 30, 2003.
LIQUIDITY AND CAPITAL RESOURCES
We finance our activities by different means, including equity financings,
long-term loans, grants from the Office of the Chief Scientist in Israel and
income from operating activities.
In December 2003, we received net proceeds of $928 thousands from a private
placement with two European investors. We issued these investors 357,143
ordinary shares at a price per share of $2.80. We also granted these investors
certain incidental registration rights with respect to the ordinary shares they
purchased.
On June 10, 2004, we entered into a Securities Purchase Agreement with Laurus
Master Fund Ltd., under which we issued and sold to Laurus in a private
placement a Secured Convertible Term Note of a $2 million principal amount, due
June 10, 2007 and a warrant to purchase 130,000 ordinary shares at an exercise
price of $4.04 per share. The Warrant is exercisable, in whole or in part, until
June 10, 2011. The Note bears interest at a fluctuating interest rate equal at
all times to the prime rate plus 3%, subject to reduction if the average closing
price of the our ordinary shares exceeds certain benchmarks. The proceeds from
the private placement are being used for general working capital purposes and/or
mergers and acquisitions.
The Note is convertible into our ordinary shares at a price of $3.08 per share
(subject to adjustment). The principal amount of the Note is repayable in
monthly installments, commencing as of October 1, 2004, in the initial amount of
$20,000 eventually increasing to $73,600, and may be paid in cash or, subject to
certain conditions, in ordinary shares. Interest on the Note is payable monthly
and may be paid in cash or, subject to certain conditions, in ordinary shares.
The Note is secured by a security interest on certain of our assets.
We also entered into a Registration Rights Agreement with Laurus pursuant to
which we agreed to prepare and file with the Securities and Exchange Commission
within 45 days a registration statement covering the resale of the ordinary
shares that are issuable upon conversion of the Note (including interest) and/or
exercise of the Warrants. A delay in the effectiveness of the registration of
our ordinary shares beyond a certain date subjects us to payment to Laurus of
liquidated damages equal to 2.0% of the outstanding principal amount of the note
for each thirty (30) day period of delay (prorated for partial periods).
As of September 30, 2004, we had $5,098 thousands in cash and cash equivalents,
$2,490 thousands in marketable securities, and positive working capital of
$6,299 thousands. Net cash used in operating activities of continuing operations
in the nine months ended September 30, 2004 was decreased to $688 thousands
compared to $2,535 thousands in the nine months ended September 30, 2003. The
major reason for this decrease was a decrease in the net loss from continuing
segments to $1,424 thousands in the nine months ended September 30, 2004
compared to $2,093 thousands in the nine months ended September 30, 2003. Net
cash provided by financing activities in the nine months ended September 30,
2004 was $1,785 thousands compared to net cash used in financing activities in
the amount of $159 thousands in the nine months ended September 30, 2004. The
net cash provided by financing activities in the nine months ended September 30,
2004 was related to proceeds from long term convertible note in the amount of
$1,805 thousands, net of issuance expenses.
Working capital and working capital requirements will vary from time-to-time and
will depend on numerous factors, including but not limited to, operating
results, the level of resources devoted to research and development, new product
introductions, grants from the Office of the Chief Scientist in Israel and
marketing and acquisition activities.
We have in-balance sheet financial instruments and off-balance sheet contingent
commitments. Our in-balance sheet financial instruments consist of our assets
and liabilities. Our cash is invested in short-term (less than 3 months) U.S.
dollars and NIS interest bearing deposits with banks. Our receivables' aging is
between 60 to 70 days and our current liabilities' aging is approximately 60
days. The fair value of our financial instruments is similar to their book
value. Our off-balance sheet contingent commitments consist of: (a) royalty
commitments to the Israeli Office of the Chief Scientist that are directly
related to our future revenues, (b) lease commitments of our premises and
vehicles, (c) directors and officers' indemnities, in excess of the proceeds
received from liability insurance which we obtain, and (d) legal proceedings.
We believe that cash resources are sufficient to meet our needs for at least 12
months following the date of this submission. However, it is our intention to
engage in equity and loan financing to advance our feature-rich products and
establish distribution channels in new markets. There is, however, no assurance
that we shall be able to obtain such financing.
B.O.S. BETTER ONLINE SOLUTIONS LTD AND ITS SUBSIDIARY.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2004
U.S. DOLLARS IN THOUSANDS
UNAUDITED
INDEX
PAGE
--------
CONSOLIDATED UNAUDITED BALANCE SHEETS F-2 - F-3
CONSOLIDATED UNAUDITED STATEMENTS OF OPERATIONS F-4
CONSOLIDATED UNAUDITED STATEMENTS OF CASH FLOWS F-5 - F-6
NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS F-7 - F-14
B.O.S. BETTER ONLINE SOLUTIONS LTD AND ITS SUBSIDIARY.
BALANCE SHEETS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
SEPTEMBER 30, DECEMBER 31,
2004 2003
------- -------
UNAUDITED
-------
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 5,098 $ 3,872
Short-term marketable securities 1,936 1,014
Trade receivables (net of allowance for doubtful accounts of $ 88 at September 953 1,075
30, 2004 and $ 171 at December 31, 2003)
Other accounts receivable and prepaid expenses 250 317
Inventories (Note 5) 873 961
------- -------
TOTAL current assets 9,110 7,239
------- -------
LONG-TERM INVESTMENTS:
Long-term marketable securities 554 1,862
Severance pay funds 729 684
Investment in an affiliated company 2,565 2,780
------- -------
TOTAL long-term investments 3,848 5,326
------- -------
PROPERTY AND EQUIPMENT, NET 615 598
------- -------
INTANGIBLE ASSETS AND DEBT ISSUANCE COST:
Goodwill 903 741
Other intangible assets 505 -
Debt issuance costs 207 -
------- -------
TOTAL intangible assets 1,615 741
------- -------
ASSETS RELATED TO DISCONTINUED SEGMENT (Note 4) 3 119
------- -------
TOTAL assets $15,191 $14,023
======= =======
The accompanying notes are an integral part of the consolidated financial
statements.
F - 2
B.O.S. BETTER ONLINE SOLUTIONS LTD AND ITS SUBSIDIARY.
BALANCE SHEETS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
SEPTEMBER 30, DECEMBER 31,
2004 2003
-------- --------
UNAUDITED
--------
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Current maturities of long-term convertible note (Note 6) $ 508 $ -
Trade payables 608 464
Employees and payroll accruals 433 404
Deferred revenues 281 378
Accrued and other liabilities 981 911
-------- --------
TOTAL current liabilities 2,811 2,157
-------- --------
LONG-TERM LIABILITIES:
Long-term convertible note (Note 6) 1,280 -
Accrued severance pay 1,015 951
-------- --------
TOTAL long-term liabilities 2,295 951
-------- --------
LIABILITIES RELATED TO DISCONTINUED SEGMENT (Note 4) 254 374
-------- --------
CONTINGENT LIABILITIES (Note 7)
SHAREHOLDERS' EQUITY:
Share capital -
Ordinary shares of NIS 4.00 par value: Authorized: 8,750,000 shares at
September 30, 2004 and December 31, 2003; Issued: 4,447,126 shares at
September 30, 2004 and 4,167,509 at December 31, 2003; Outstanding: 4,447,126
shares at September 30, 2004 and 4,162,126 at December 31, 2003 4,559 4,309
Additional paid-in capital 43,715 43,247
Accumulated other comprehensive income 4 -
Treasury shares (0 ordinary shares at September 30, 2004 and 5,383 Ordinary
shares at December 31, 2003) - (150)
Accumulated deficit (38,447) (36,865)
-------- --------
TOTAL shareholders' equity 9,831 10,541
-------- --------
TOTAL liabilities and shareholders' equity $ 15,191 $ 14,023
======== ========
The accompanying notes are an integral part of the consolidated financial
statements.
F - 3
B.O.S. BETTER ONLINE SOLUTIONS LTD AND ITS SUBSIDIARY.
CONSOLIDATED STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
NINE MONTHS ENDED THREE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, YEAR ENDED
---------------------------- ---------------------------- DECEMBER 31,
2004 2003 2004 2003 2003
----------- ----------- ----------- ----------- -----------
UNAUDITED
---------------------------------------------------------------
Revenues $ 4,043 $ 4,202 $ 1,457 $ 1,305 $ 5,728
Cost of revenues 1,927 1,400 691 482 1,794
Non recurring royalty reversal - 339 - 339 339
----------- ----------- ----------- ----------- -----------
Gross profit 2,116 3,141 766 1,162 4,273
----------- ----------- ----------- ----------- -----------
Operating expenses:
Research and development 1,559 1,686 618 423 2,129
Less - grants and participation (370) (202) (159) (202) (283)
Selling and marketing 933 1,934 296 209 2,178
General and administrative 1,152 1,020 337 315 1,317
Restructuring and related costs - 592 - 325 678
----------- ----------- ----------- ----------- -----------
Total operating expenses 3,274 5,030 1,092 1,070 6,019
----------- ----------- ----------- ----------- -----------
Operating profit (loss) (1,158) (1,889) (326) 92 (1,746)
Financial income (expenses), net (51) 82 (59) 69 109
Other income, net - 55 - 5 45
----------- ----------- ----------- ----------- -----------
Income (loss) before equity in losses
of an affiliated company (1,209) (1,752) (385) 166 (1,592)
Equity in losses of an affiliated
company (215) (341) (81) (114) (465)
----------- ----------- ----------- ----------- -----------
Net income (loss) from continuing
operations (1,424) (2,093) (466) 52 (2,057)
Net income (loss) related to
discontinued operations (Note 4) (18) 2,114 - 442 2,036
----------- ----------- ----------- ----------- -----------
Net income (loss) $ (1,442) $ 21 $ (466) $ 494 $ (21)
=========== =========== =========== =========== ===========
Basic and diluted net earnings (loss)
per share from continuing operations $ (0.34) $ (0.58) $ (0.11) $ 0.01 $ (0.56)
=========== =========== =========== =========== ===========
Basic and diluted net earnings (loss)
per share from discontinued operations $ (0.01) $ 0.59 $ - $ 0.12 $ 0.55
=========== =========== =========== =========== ===========
Basic and diluted net earnings (loss)
of NIS 4.00 par value per share $ (0.35) $ 0.01 $ (0.11) $ 0.13 $ (0.01)
=========== =========== =========== =========== ===========
Weighted average number of shares used
in computing basic and diluted net
earnings (loss) per share 4,163,166 3,593,398 4,165,224 3,804,156 3,683,058
=========== =========== =========== =========== ===========
The accompanying notes are an integral part of the consolidated financial
statements.
F - 4
B.O.S. BETTER ONLINE SOLUTIONS LTD AND ITS SUBSIDIARY.
CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
NINE MONTHS ENDED THREE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, YEAR ENDED
---------------------- ---------------------- DECEMBER 31,
2004 2003 2004 2003 2003
------- ------- ------- ------- -------
UNAUDITED
----------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) $(1,442) $ 21 $ (466) $ 494 $ (21)
Adjustments to reconcile net income (loss)
to net cash used in operating activities:
Net loss (income) from discontinued
operations 18 (2,127) - (442) (2,049)
Depreciation and amortization 320 500 120 230 518
Accrued severance pay, net 19 10 (2) (7) 36
Capital loss from sale of property and
equipment - - - - 6
Stock based compensation to service providers 90 26 27 12 23
Financial expenses related to warrants
issued in connection with long-term
convertible note 10 - 8 - -
Equity in losses of an affiliated company 215 341 81 114 465
Decrease (increase) in trade receivables 122 410 (134) (132) 448
Decrease (increase) in other accounts
receivable and prepaid expenses 45 (171) 206 (226) 131
Decrease (increase) in inventories 88 (84) 26 232 (106)
Increase (decrease) in trade payables 144 (669) 60 (582) (580)
Decrease in employees and payroll accruals,
deferred revenues, accrued expenses and
other liabilities (317) (792) (214) (716) (808)
------- ------- ------- ------- -------
Net cash used in continuing operations (688) (2,535) (288) (1,023) (1,937)
Net cash used in operating activities from
discontinued operations (101) (1,000) (6) (344) (1,032)
------- ------- ------- ------- -------
Net cash used in operating activities (789) (3,535) (294) (1,367) (2,969)
------- ------- ------- ------- -------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment (158) (94) (80) - (64)
Proceeds from sale of property and equipment - 6 - 6 8
Investment in long-term marketable securities (678) (886) (400) - (971)
Redemption of marketable securities 1,000 801 600 - 1,001
Investment in an affiliated company - (155) - - (155)
Realization of restricted cash - 700 - - 700
------- ------- ------- ------- -------
Net cash provided by investing activities 164 372 120 6 519
------- ------- ------- ------- -------
The accompanying notes are an integral part of the consolidated financial
statements.
F - 5
B.O.S. BETTER ONLINE SOLUTIONS LTD AND ITS SUBSIDIARY.
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
NINE MONTHS ENDED THREE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, YEAR ENDED
---------------------- ---------------------- DECEMBER 31,
2004 2003 2004 2003 2003
------- ------- ------- ------- -------
UNAUDITED
----------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of shares - - - - 928
Proceeds from long-term convertible note and
issuance of warrants, net of issuance
expenses 1,805 - (25) - -
Payment of long-term convertible note (20) - (20) - -
Issuance expenses related to investment in an
affiliated company - (159) - - (159)
------- ------- ------- ------- -------
Net cash provided by (used in) financing
activities from continuing operations 1,785 (159) (45) - 769
Net cash used in financing activities from
discontinued operations - (40) - (3) (47)
------- ------- ------- ------- -------
Net cash provided by (used in) financing
activities 1,785 (199) (45) (3) 722
------- ------- ------- ------- -------
Increase (decrease) in cash and cash
equivalents 1,160 (3,362) (219) (1,364) (1,728)
Decrease (increase) in cash and cash
equivalents of discontinued operations 66 323 1 (79) 354
Cash and cash equivalents at the beginning of
the period 3,872 5,246 5,316 3,650 5,246
------- ------- ------- ------- -------
Cash and cash equivalents at the end of the
period $ 5,098 $ 2,207 $ 5,098 $ 2,207 $ 3,872
======= ======= ======= ======= =======
NON-CASH ACTIVITIES:
Investment in an affiliated company against
the issuance of shares $ - $ 1,755 $ - $ - $ 1,755
======= ======= ======= ======= =======
Issuance expenses related to convertible note $ 115 $ - $ - $ - $ -
======= ======= ======= ======= =======
Purchase of property and equipment $ 13 $ - $ - $ - $ -
======= ======= ======= ======= =======
Gain on available-for-sale marketable
securities $ 4 $ - $ 4 $ - $ -
======= ======= ======= ======= =======
ACQUISITION OF QUASAR:
The net fair value of assets acquired at date of
acquisition was as follows:
Working capital deficiency (excluding cash and
cash equivalents) $ (147) $ - $ (147) $ - $ -
Property and equipment 76 - 76 - -
Goodwill 162 - 162 - -
Other intangible assets 505 - 505 - -
------- ------- ------- ------- -------
596 - 596 - -
Less - amount acquired by issuance of shares (539) - (539) - -
Less - accrued acquisition costs (57) - (57) - -
------- ------- ------- ------- -------
$ - $ - $ - $ - $ -
======= ======= ======= ======= =======
The accompanying notes are an integral part of the consolidated financial
statements.
F - 6
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
NOTE 1:- BASIS OF PRESENTATION
B.O.S. Better Online Solutions Ltd. is an Israeli corporation together with
its subsidiaries (hereinafter "the Company" or "BOS"):
These unaudited interim condensed consolidated financial statements reflect
the Company's financial position as of September 30, 2004 and for the year
ended December 31, 2003. The statements also present the Company's
statements of operations for the nine and three months ended September 30,
2004 and 2003 and for the year ended December 31, 2003, and the statements
of cash flow for the nine and three months ended September 30, 2004 and
2003 and for the year ended December 31, 2003. The December 31, 2003
consolidated balance sheet, statement of operations and statements of cash
flow data was derived from the Company's audited financial statements and
does not include all of the disclosures required by accounting principles
generally accepted in the United States. These interim statements include
all normal recurring adjustments, which the Company believes are necessary
to fairly present the Company's financial position. All material
intercompany balances have been eliminated. Because all the disclosures
required by accounting principles generally accepted in the United States
are not included, these interim statements should be read in conjunction
with the restated audited consolidated financial statements for the year
ended December 31, 2003, included in the Company's annual report on Form
20-FA filed with the Securities and Exchange Commission on January 6, 2005.
The statements of operations for the periods presented are not necessarily
indicative of results for any future period, or for the entire year.
Use of estimates:
The preparation of financial statements in conformity with generally
accepted accounting principles in the United States requires the Company to
base its estimates on historical experience and on various other
assumptions that are believed to be reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying
values of assets and liabilities that are not readily apparent from other
sources. Actual results may differ from these estimates under different
assumptions or conditions.
NOTE 2:- SHARE-BASED COMPENSATION
The Company has elected to follow Accounting Principles Board Opinion No.
25, "Accounting for Stock Issued to Employees" ("APB-25"), and
Interpretation No. 44, "Accounting for Certain Transactions Involving Stock
Compensation" ("FIN 44"), in accounting for its employee stock option plan.
Under APB-25, when the exercise price of the Company's employee stock
options equals or is above than the market price of the underlying shares
on the date of grant, no compensation expense is recognized.
The Company applies SFAS No. 123 and EITF 96-18, "Accounting for Equity
Instruments that are Issued to Other Than Employees for Acquiring, or in
Conjunction With, Selling, Goods or Services", with respect to warrants
issued to non-employees. SFAS No. 123 requires the use of option valuation
models to measure the fair value of the warrants at the date of grant.
F - 7
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
NOTE 2:- SHARE-BASED COMPENSATION (CONT.)
Pro-forma disclosure is required by SFAS No. 123, had the compensation
expense for stock options granted under the Company's plans, been
determined based on the fair value at the date of grant. The Company's net
loss and loss per Ordinary share in the nine months ended September 30,
2004 and 2003 and in the year ended December 31, 2003, would have changed
to the pro forma amounts shown below:
NINE MONTHS ENDED
SEPTEMBER 30, YEAR ENDED
-------------------------- DECEMBER 31,
2004 2003 2003
--------- --------- ---------
UNAUDITED
--------------------------
Net loss from continuing operations as reported $ (1,424) $ (2,093) $ (2,057)
according to U.S. GAAP
Deduct: stock-based compensation expense determined
under fair value method for all awards 82 97 124
--------- --------- ---------
Pro forma net loss from continuing operations $ (1,506) $ (2,190) $ (2,181)
Net income (loss) from discontinuing operations as
reported according to U.S. GAAP $ (18) $ 2,114 $ 2,036
Deduct: stock-based compensation expense determined
under fair value method for all awards - - -
--------- --------- ---------
Pro forma net income (loss) from discontinuing
operations $ (18) $ 2,114 $ 2,036
Pro forma net (loss) $ (1,524) $ (76) $ (145)
========= ========= =========
Basic and diluted earning (loss) per share as reported
according to U.S. GAAP:
Continuing operations $ (0.34) $ (0.58) $ (0.56)
Discontinuing operations $ (0.01) $ 0.59 $ 0.55
--------- --------- ---------
Net income (loss) $ (0.35) $ 0.01 $ (0.01)
========= ========= =========
Pro forma earning (loss) per share:
Continuing operations $ (0.36) $ (0.61) $ (0.59)
Discontinuing operations $ (0.01) $ 0.59 $ 0.55
--------- --------- ---------
Net income (loss) $ (0.37) $ (0.02) $ (0.04)
========= ========= =========
The fair value of each option granted is estimated on the date of grant,
using the Black Scholes Option Pricing Model with expected volatility of
approximately 47%, 71% and 64%, in the periods ended September 30, 2004,
September 30, 2003 and December 31, 2003, respectively, and using the
following weighted average assumptions:
(1) Dividend yield of zero percent for each year.
(2) Risk-free interest rate of 2.0 %, 1.5 % and 1.8% in the periods ended
September 30, 2004 and 2003 and December 31, 2003, respectively.
F - 8
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
NOTE 2:- SHARE-BASED COMPENSATION (CONT.)
(3) Expected average lives of the options of three years from the date of
grant in the periods ended September 30, 2004 and 2003 and December
31, 2003.
NOTE 3:- ACQUISITION OF QUASAR
In September 2004, the Company entered into an agreement with Quasar
Communication Systems Ltd. ("Quasar"), to purchase the assets and
liabilities of Quasar, for an aggregate purchase price of $ 539 by issuance
of shares. The value of the ordinary shares issued was determined based on
the average market price of the Company's ordinary shares over the period
including two days before and after the terms of the transaction were
agreed to and announced. The results of Quasar's operations have been
included in the consolidated financial statements since September 28, 2004
("the closing date").
Quasar is an Israeli company engaged in the business of developing,
manufacturing and selling of cellular communication gateways.
The acquisition will enable the Company to continue developing the
communication division, while offering to the Company's clients an extended
product line that will enable savings in telecommunication expenses for
enterprise.
NOTE 3:- ACQUISITION OF QUASAR (CONT.)
The acquisition has been treated using the purchase method of accounting in
accordance with FASB 141 "Business Combination". The purchase price has
been allocated to the assets acquired based on their estimate fair value at
the date of acquisition. The excess of the purchase price over the
estimated fair value of the tangible and intangible assets acquired has
been recorded as goodwill.
The financial statements reflect the purchase price of $ 596, determined as
follows:
285,000 shares with a price of $ 1.89 $ 539
transaction costs 57
------------
$ 596
============
Based on an analysis report prepared by management, the purchase price is
allocated as follows:
ALLOCATION OF PURCHASE VALUE AT
CONSIDERATION SEPTEMBER 2004 ESTIMATED USEFUL LIFE
------------- -------------- ---------------------
Fixed assets $ 76
Inventory purchase
commitment liability (147)
Trade name 180 7 years
Current technology 125 5 years
Distribution networks 200 5 years
Goodwill 162
-------
Total purchase price $ 596
=======
F - 9
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
The Company is committed to purchase Quasar's inventory in the ordinary
course of business for a cash consideration of $ 517. The fair value of
Quasar's inventory at the purchase date amounted to $ 370. A provision in
the amount of $ 147 has been recorded.
The Company's allocation of purchase price valuated the acquired trade name
using the relief from royalty approach.
The Company's allocation of purchase price valuated the acquired current
technology using the discounted cash flows to be derived from the sales of
these products to present value.
The Company's allocation of purchase price valuated the acquired
distribution networks by calculating the savings realized by the Company
through obtaining a pre-existing distribution network.
F - 10
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
NOTE 3:- ACQUISITION OF QUASAR (CONT.)
The following unaudited pro forma financial information presents the
Company's results of operations as if the acquisition had occurred as of
the beginning of the fiscal years 2003 and 2004, after giving effect to
certain adjustments, including amortization of intangible assets. The
unaudited pro forma financial information does not necessarily reflect the
results of operations that would have occurred, and is not necessarily
indicative of results which may be obtained in the future.
NINE MONTHS ENDED THREE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, YEAR ENDED
---------------------- ---------------------- DECEMBER 31,
2004 2003 2004 2003 2003
------- ------- ------- ------- -------
UNAUDITED
-------------------------------------------------------------------
Pro forma revenue $ 6,357 $ 7,212 $ 2,157 $ 2,344 $ 9,699
------- ------- ------- ------- -------
Pro forma net loss from
continuing operations $(1,868) $(3,525) $ (639) $ (442) $(3,599)
------- ------- ------- ------- -------
Pro forma basic and diluted
net loss per share from
continuing operations $ (0.42) $ (0.91) $ (0.14) $ (0.11) $ (0.91)
======= ======= ======= ======= =======
NOTE 4:- DISCONTINUED OPERATIONS
On June 1, 1998, the Company acquired 100% of the share capital of Pacific
Information Systems Inc. ("Pacinfo"), a U.S. corporation. Pacinfo was a
reseller of computer networking products. In April 2001, Pacinfo acquired
Dean Technologies Associated LLC. ("DT"), a Texas limited liability
company, which also operated in the computer-networking segment. In May
2002, the Board of Directors of the Company decided to sell all of
Pacinfo's activities. During the fourth quarter of 2002, the Company
initiated a plan to cease operations of Pacinfo and to proceed with a
voluntary liquidation of Pacinfo.
The results of operations including revenues, operating expenses and other
income and expenses of Pacinfo for the nine months ended September 30, 2004
and 2003 and the year ended December 31, 2003 have been presented in the
accompanying statements of operations as discontinued operations.
The carrying amounts of the major classes of assets and liabilities
included as part of the discontinued operations are:
SEPTEMBER 30, DECEMBER 31,
2004 2003
--------- ---------
UNAUDITED
---------
Cash $ 3 $ 69
Other receivables and prepaid expenses - 18
Property and equipment, net - 32
---- ----
Assets of discontinued operations $ 3 $119
==== ====
Trade payables $200 $299
Accrued expenses and other liabilities 54 75
---- ----
Liabilities of discontinued operations $254 $374
==== ====
F - 11
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
NOTE 4:- DISCONTINUED OPERATIONS (CONT.)
The results of operations, including revenues, cost of revenues and
operating expenses of Pacinfo's operations for the nine months ended
September 30, 2004 and 2003 and the year ended December 31, 2003 have been
reclassified in the statements of operations.
Summarized selected financial information of the discontinued operations is
as follows:
NINE MONTHS ENDED
SEPTEMBER 30, YEAR ENDED
-------------------- DECEMBER 31,
2004 2003 2003
------ ------ ------
UNAUDITED
--------------------
Revenues $ - $ 25 $ 25
====== ====== ======
Net income (loss) $ (18) $2,114 $2,036
====== ====== ======
NOTE 5:- INVENTORIES
SEPTEMBER 30, DECEMBER 31,
2004 2003
--------- ---------
UNAUDITED
---------
Raw materials (including packaging materials) $478 $299
Products in progress 230 277
Finished products 165 385
---- ----
$873 $961
==== ====
NOTE 6:- LONG-TERM CONVERTIBLE NOTE
On June 10, 2004, the Company entered into a Securities Purchase Agreement
("the Purchase Agreement"), with Laurus Master Fund Ltd. ("the Investor"),
under which the Company issued to the Investor in a private placement (i) a
Secured Convertible Term Note of a $ 2,000 principal amount, due June 10,
2007 ("the Note"). According to the agreement, several fees in the amount
of $ 115 were paid to the Investor. Those fees are presented as discount of
the principal convertible loan. The Note is convertible into Ordinary
shares at a price of $ 3.08 per share. The principal amount of the Note is
repayable in monthly installments, commencing as of September, 2004, in the
initial amount of $ 20 eventually increasing to $ 74. The Note bears prime
interest rate plus 3% which subject to reduction in certain conditions(ii)
a warrant to purchase 130,000 Ordinary shares at an exercise price of $
4.04 per share ("the Warrant"). The Warrant is exercisable, in whole or in
part, until June 10, 2011. Any delay in registration and/or effectiveness
of the underlying shares of the transaction, or failure to maintain their
effectiveness, will result in penalties to be paid in cash, as liquidated
damages, equal to 2.0% for each thirty (30) day period of the original
principal amount of the note.
The note conversion price is subject to proportional adjustment in the
event of stock splits, combinations, subdivisions of the ordinary shares or
if dividend is paid on the ordinary shares in ordinary shares. In addition,
if BOS issues stock in certain types of transactions at a price lower than
the initial conversion price, then the conversion price will be adjusted to
a lower price based on a weighted average formula.
F - 12
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
NOTE 6:- LONG-TERM CONVERTIBLE NOTE (CONT.)
The fair value of the warrants was calculated using the Black Scholes
Option Pricing Model with the following assumptions: a risk-free interest
rate of 3.34%, a dividend yield of 0%, a volatility of the expected market
price of the Company's Ordinary shares of 100% and a weighted-average
contractual life of 7 year. The fair value of the warrants in the amount of
$ 99 is offset against the note, amortized over the period of the note and
presented as a component in shareholders' equity.
Aggregate portion:
SEPTEMBER 30,
2004
------
UNAUDITED
------
First year (current maturities) $ 508
Second year 883
Third year 589
------
1,980
Less - discount 192
------
$1,788
======
NOTE 7:- CONTINGENT LIABILITIES
a. In July 2002, the Company received a claim letter from Operate Lease
Ltd., ("Operate Lease") under which it claims that the Company's
termination notice of the leasing agreement in March 2002 constitutes
a breach of the agreement and Operate Lease is demanding compensation
in which the nominal claim amount is $ 292. No legal proceeding has
yet been filed. At this stage, according to the Company's counsel
assessment, the prospects of Operate Lease to prevail and recover a
significant amount, seem remote. The financial statements do not
include any provision in that regard.
b. In 1998, as part of Pacinfo Share Purchase Agreement between the
Company and Mr. Jacob Lee (the seller of Pacinfo who became a
shareholder of the Company), certain actions involving Pacinfo, if
occurred before the end of 2003, may trigger a tax event for Mr. Jacob
Lee. The Company may be obligated, under certain assumptions and
according to the purchase agreement, to grant Mr. Lee a loan on a full
recourse basis for certain tax payments Mr. Lee may be liable for and
reimburse Mr. Lee for certain interest on taxes that he may owe,
estimated at approximately $ 1,500. The Company will receive a
security interest in shares of the Company that Mr. Lee holds at the
time of the loan with a fair market value as of the date of the loan
of at least 125% of the amount of the loan as security for the
repayment of the loan.
F - 13
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
NOTE 8:- SEGMENTS AND GEOGRAPHIC INFORMATION
a. Subsequent to the liquidation of Pacinfo's operations in the computer
networking segment, the Company manages its business on a basis of one
reportable segment which consists of three product lines. Total
revenues are attributed to geographic areas based on the location of
customers in accordance with Statement of Financial Accounting No.
131, "Disclosures about Segments of an Enterprise and Related
Information" ("SFAS 131").
The following presents total revenues for the nine and three months
ended September 30, 2004 and 2003 and for the year ended December 31,
2003:
NINE MONTHS ENDED THREE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, YEAR ENDED
------------------- ------------------- DECEMBER 31,
2004 2003 2004 2003 2003
------ ------ ------ ------ ------
UNAUDITED
---------------------------------------------
United States $2,288 $2,204 $ 815 $ 679 $2,974
Europe 636 1,008 171 312 1,198
Israel 1,119 990 471 314 1,556
------ ------ ------ ------ ------
$4,043 $4,202 $1,457 $1,305 $5,728
====== ====== ====== ====== ======
b. Product lines:
Total revenues from external customers divided on the basis of the
Company's product lines are as follows:
NINE MONTHS ENDED THREE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30, YEAR ENDED
------------------- ------------------- DECEMBER 31,
2004 2003 2004 2003 2003
------ ------ ------ ------ ------
UNAUDITED
---------------------------------------------
Connectivity $3,107 $3,507 $1,085 $1,036 $4,670
Software utilities 443 323 152 141 492
Voice over IP 493 372 220 128 566
------ ------ ------ ------ ------
$4,043 $4,202 $1,457 $1,305 $5,728
====== ====== ====== ====== ======
c. Long-lived assets:
SEPTEMBER 30, DECEMBER 31,
------------------- ------
2004 2003 2003
------ ------ ------
UNAUDITED
-------------------
United States $ - $ 10 $ 5
Israel 2,023 1,352 1,334
------ ------ ------
$2,023 $1,362 $1,339
====== ====== ======
Long-lived assets comprise intangible assets and property and
equipment.
F - 14
B.O.S. BETTER ONLINE SOLUTIONS LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA
NOTE 8:- SEGMENTS AND GEOGRAPHIC INFORMATION (CONT.)
d. Major customer's data as a percentage of total revenues:
NINE MONTHS ENDED
SEPTEMBER 30, YEAR ENDED
---------------- DECEMBER 31,
2004 2003 2003
------ ------ ------
UNAUDITED
---------------- ------
Customer A 61% 52% 52%
====== ====== ======
NOTE 9:- SUBSEQUENT EVENTS
Acquisition of Odem:
On November 3, 2004, the Company entered into definitive share
purchase agreements for the purchase of 63.8% of the issued and
outstanding shares of Odem Electronic Technologies 1992 Ltd. ("Odem"),
from Odem's existing shareholders. Odem, an Israeli private company,
is a major solution provider and distributor of electronics components
and advance technologies in the Israeli market. The closing of the
transaction is subject to certain closing conditions.
In consideration of Odem's shares, the Company will issue (i) 290,532
of the Company's Ordinary shares; and (ii) will pay an amount of $
1,971 in cash.
In addition, Odem's selling shareholders and the Company have certain
put and call options with respect to all of the remaining Odem shares
held by such sellers, exercisable against consideration comprised of
additional cash and issuance of additional Ordinary shares of the
Company. The exercise prices of the written put options and the
purchased call option are based on the valuation of Odem, ranging
between $ 4 million to $ 6 million.. The Company's Ordinary shares
issued are subject to "lock-up" periods of 2 to 4 years.
F - 15
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
The following unaudited pro forma condensed combined financial statements
have been prepared to give effect to the acquisitions by BOS Better Online
Solutions Ltd. ("BOS") of Odem Electronic Technologies 1992 Ltd. ("Odem") and
the assets purchase of Quasar Communication Systems Ltd. ("Quasar") under the
purchase method of accounting after giving effect to the pro forma adjustments
described in the accompanying notes.
The following unaudited pro forma condensed combined balance sheet as of
September 30, 2004 gives effect to the acquisitions of substantially all the
assets of Quasar and the share purchase of Odem, as if it had occurred on such
date, and reflects the allocation of the purchase price to the Quasar and Odem,
assets acquired based on their estimated fair values at the date of
acquisitions. The excess of the consideration paid by BOS in the acquisitions
over the fair value of Quasar and Odem, identifiable assets and liabilities has
been recorded as goodwill.
The following unaudited pro forma condensed combined statements of
operations combine the historical statements of operations of BOS, Quasar and
Odem. The unaudited pro forma condensed combined statements of operations for
the year ended December 31, 2003 and nine months ended September 30, 2004, give
effect to the Quasar's and Odem's acquisitions as if it had occurred on January
1, 2003 and combine the historical unaudited statements of operations of BOS,
Quasar and Odem, for such period. Integration costs are not included in the
accompanying unaudited pro forma condensed combined financial statements. This
pro forma information should be read in conjunction with the respective
consolidated historical financial statements (including notes thereto) of BOS,
Quasar and Odem, for the year ended December 31, 2003, and for the nine months
ended September 30, 2004, appearing elsewhere herein.
Unaudited pro forma condensed combined financial information is presented
for illustrative purposes only and is not necessarily indicative of the
financial position or results of operations that would have actually been
reported had the acquisitions occurred at the beginning of the periods
presented, nor is it necessarily indicative of future financial position or
results of operations. These unaudited pro forma condensed combined financial
statements are based upon the respective historical financial statements of BOS,
Quasar and Odem, and do not incorporate, nor do they assume, any benefits from
cost savings or synergies of the combined company. The pro forma adjustments are
based on available financial information and certain estimates and assumptions
that BOS believes are reasonable and that are set forth in the notes to the
unaudited pro forma condensed combined financial statements. In addition, the
pro forma balance sheet includes allocations of the purchase price based upon
preliminary estimates of the fair value of the assets and liabilities acquired.
These allocations may be adjusted in the future upon finalization of these
preliminary estimates.
In the end of September, 2004, we acquired all of the assets of Quasar
which reflected in the historical balance sheet of BOS as of September 30, 2004.
1
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR
THE YEAR ENDED DECEMBER 31, 2003
BOS QUASAR ODEM
DECEMBER 31 DECEMBER 31 DECEMBER 31
---------- ---------- ----------
2003 2003 2003
---------- ---------- ----------
Revenues 5,728 3,971 8,261
Cost of revenues 1,794 3,732 6,736
Non recurring royalty reversal (339) - -
---------- ---------- ----------
Gross profit 4,273 239 1,525
---------- ---------- ----------
Operating expenses:
Research and development 2,129 - -
Less - grants and participation (283) - -
Selling and marketing 2,178 654 864
General and administrative 1,317 713 414
Restructuring and related costs 678 - -
Amortization of intangible assets - - -
---------- ---------- ----------
Total operating expenses 6,019 1,367 1,278
---------- ---------- ----------
Operating profit (loss) (1,746) (1,128) 247
Financial income (expenses), net 109 (86) (112)
Other income (expenses), net 45 - -
---------- ---------- ----------
Income (loss) before tax on income (1,592) (1,214) 135
Tax on income - (237) (61)
---------- ---------- ----------
Net earning (loss) after tax on
income (1,592) (1,451) 74
Equity in losses of an affiliated
company (465) - -
Minoriy interest in earnigs in a
subsidiary - - -
---------- ---------- ----------
Net earning (loss) from continuing
segments (2,057) (1,451) 74
========== ========== ==========
Basic and diluted net loss per share
from continuing segment $ (0.56)
==========
Weighted average number of shares
used in computing basic and
diluted net loss per share 3,683,058
==========
PRO FORMA
----------------------------------------
QUASAR ODEM TOTAL REFERENCE COMBINED
---------- ---------- ---------- ------- ----------
Revenues - - - 17,960
Cost of revenues - - - 12,262
Non recurring royalty reversal - - - (339)
---------- ---------- ---------- ----------
Gross profit - - - 6,037
---------- ---------- ---------- ----------
Operating expenses:
Research and development - - - 2,129
Less - grants and participation - - - (283)
Selling and marketing - - - 3,696
General and administrative - - - 2,444
Restructuring and related costs - - - 678
Amortization of intangible assets 91 141 232 (i),(k) 232
---------- ---------- ---------- ----------
Total operating expenses 91 141 232 8,896
---------- ---------- ---------- ----------
Operating profit (loss) (91) (141) (232) (2,859)
Financial income (expenses), net - - - (89)
Other income (expenses), net - - - 45
---------- ---------- ---------- ----------
Income (loss) before tax on income (91) (141) (232) (2,903)
Tax on income - 51 51 (j) (247)
---------- ---------- ---------- ----------
Net earning (loss) after tax on
income (91) (90) (181) (3,150)
Equity in losses of an affiliated
company - - - (465)
Minoriy interest in earnigs in a
subsidiary - (27) (27) (l) (27)
---------- ---------- ---------- ----------
Net earning (loss) from continuing
segments (91) (117) (208) (3,642)
========== ========== ========== ==========
Basic and diluted net loss per share
from continuing segment $ (0.86)
Weighted average number of shares
used in computing basic and
diluted net loss per share 4,258,590
==========
2
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF SEPTEMBER 30, 2004
BOS ODEM
SEPTEMBER 30, SEPTEMBER 30,
2004 2004 PRO FORMA REFERENCE COMBINED
------ ------ ------ ------- ------
ASSETS (Unaudited) (Unaudited)
CURRENT ASSETS:
Cash and cash equivalents 5,098 201 (2,091) (a) 3,208
Marketable securities 1,936 - - 1,936
Trade receivables, net 953 3,698 - 4,651
Other accounts receivable and prepaid expenses 250 353 - 603
Inventory 873 1,400 - 2,273
------ ------ ------ ------
TOTAL CURRENT ASSETS 9,110 5,652 (2,091) 12,671
------ ------ ------ ------
LON-TERM INVESTMENTS
Long-term marketable securities 554 - - 554
Deferred income tax - 36 - 36
Severance pay fund 729 316 - 1,045
Investment in a company 2,565 - - 2,565
------ ------ ------ ------
TOTAL LONG-TERM INVESTMENTS 3,848 352 - 4,200
------ ------ ------ ------
PROPERTY AND EQUIPMENT, NET 615 461 - 1,076
------ ------ ------ ------
INTANGIBLE ASSETS AND DEBT ISSUNACE COST:
Goodwill 903 - 527 (b) 1,430
Other intangible assets 505 - 1,636 (b),(c) 2,141
Debt issuance costs 207 - - 207
------ ------ ------ ------
TOTAL INTANGIBLE ASSETS AND DEBT ISSUANCE COST 1,615 - 2,163 3,778
ASSETS RELATED TO DISCONTINUED OPERATIONS 3 - - 3
------ ------ ------ ------
TOTAL ASSETS 15,191 6,465 72 21,728
====== ====== ====== ======
3
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF
SEPTEMBER 30, 2004 (CONT.)
BOS ODEM
SEPTEMBER 30, SEPTEMBER 30,
2004 2004 PRO FORMA REFERENCE COMBINED
------ ------ ------ ------- ------
(Unaudited) (Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Current maturities of long-term bank loans and convertible note 508 61 - 569
Short term bank looans - 1,325 - 1,325
Trade payables 608 2,068 - 2,676
Employees and payroll accruals 433 190 - 623
Deferred revenues 281 - - 281
Accrued expenses and other liabilities 981 59 - 1,040
------ ------ ------ ------
TOTAL CURRENT LIABILITIES 2,811 3,703 - 6,514
------ ------ ------ ------
LONG-TERM LIABILITIES:
Long-term bank loans and convertible note 1,280 63 - 1,343
Put option issued to minority shareholders in a subsidiary - - 359 (e) 359
Deferred tax - - 430 (d) 430
Accrued severance pay 1,015 368 - 1,383
------ ------ ------ ------
TOTAL LONG TERM LIABILITIES 2,295 431 789 3,515
------ ------ ------ ------
MINORITY RIGHTS IN A SUBSIDIARY - - 844 (h) 844
------ ------ ------ ------
LIABILITIES RELATED TO DISCONTINUED OPERATIONS 254 - - 254
------ ------ ------ ------
SHAREHOLDERS' EQUITY
TOTAL SHAREHOLDERS' EQUITY 9,831 2,331 (1,561) (f),(g) 10,601
------ ------ ------ ------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 15,191 6,465 72 21,728
====== ====== ====== ======
4
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE
NINE MONTHS ENDED SEPTEMBER 30, 2004
BOS QUASAR ODEM
---------- ---------- ----------
NINE MONTHS NINE MONTHS NINE MONTHS
ENDED ENDED ENDED
SEPTEMBER 30, SEPTEMBER SEPTEMBER
2004 30, 2004 30, 2004
---------- ---------- ----------
Revenues 4,043 2,314 11,644
Cost of revenues 1,927 1,916 9,605
Non recurring royalty reversal - - -
---------- ---------- ----------
Gross profit 2,116 398 2,039
---------- ---------- ----------
Operating expenses:
Research and development 1,559 - -
Less - grants and participation (370) - -
Selling and marketing 933 259 1,013
General and administrative 1,152 468 398
Amortization of intangible
assets - - -
---------- ---------- ----------
Total operating expenses 3,274 727 1,411
---------- ---------- ----------
Operating profit (loss) (1,158) (329) 628
Financial income (expenses), net (51) (47) (143)
---------- ---------- ----------
Income (loss) before tax on income (1,209) (376) 485
Tax on income - - (178)
---------- ---------- ----------
Net earning (loss) after tax on
income (1,209) (376) 307
Equity in losses of an affiliated
company (216) - -
Minoriy interest in earnigs in a
subsidiary - - -
---------- ---------- ----------
Net earning (loss) from continuing
segments (1,425) (376) 307
========== ========== ==========
Basic and diluted net loss per share
from continuing segment $ (0.34)
==========
Weighted average number of
shares used in computing
basic and diluted net loss
per share 4,163,166
==========
PRO FORMA
----------------------------------------
QUASAR ODEM TOTAL REFERENCE COMBINED
---------- ---------- ---------- ------- ----------
Revenues - - - 18,001
Cost of revenues - - - 13,448
Non recurring royalty reversal - - - -
---------- ---------- ---------- ----------
Gross profit - - - 4,553
---------- ---------- ---------- ----------
Operating expenses:
Research and development - - - 1,559
Less - grants and participation - - - (370)
Selling and marketing - - - 2,205
General and administrative - - - 2,018
Amortization of intangible
assets 68 105 173 (i),(k) 173
---------- ---------- ---------- ----------
Total operating expenses 68 105 173 5,585
---------- ---------- ---------- ----------
Operating profit (loss) (68) (105) (173) (1,032)
Financial income (expenses), net - (241)
---------- ---------- ---------- ----------
Income (loss) before tax on income (68) (105) (173) (1,273)
Tax on income - 37 37 (j) (141)
---------- ---------- ---------- ----------
Net earning (loss) after tax on
income (68) (68) (136) (1,414)
Equity in losses of an affiliated
company - - - (216)
Minoriy interest in earnigs in a
subsidiary - (111) (111) (l) (111)
---------- ---------- ---------- ----------
Net earning (loss) from continuing
segments (68) (179) (247) (1,741)
========== ========== ========== ==========
Basic and diluted net loss per share
from continuing segment $ (0.37)
Weighted average number of
shares used in computing
basic and diluted net loss
per share 4,737,658
==========
5
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
NOTE 1:- GENERAL
The unaudited pro forma condensed combined financial statements reflect the
following:
a. The purchase of assets of Quasar Communication Systems Ltd.
("Quasar"). BOS purchased the majority of Quasar's assets relating to
Quasar's business, including its property and equipment, technology,
trade name and existing distribution channels. In consideration for
the acquired assets, the Company has issued Quasar 285,000 Ordinary
Shares, which are subject to a "lock-up" period of one year.
The Company also committed to purchase Quasar's inventory in the
ordinary course of business, for cash consideration equal to the book
value of Quasar's inventory amounting to $ 517.
The purchase consideration was estimated as follows:
Issuance of shares (1) $ 539
Transaction cost 57
-----------------
Total consideration $ 596
=================
(1) The value of the ordinary shares issued was determined based on
the average market price of the Company's ordinary shares over
the period including two days before and after the terms of the
transaction were agreed to and announced.
Based on an analysis report prepared by management, the purchase price
is allocated as follows:
SEPTEMBER 28,
ALLOCATION OF PURCHASE CONSIDERATION 2004
-----------------
Tangible assets acquired $ 76
Inventory purchase commitment liability (147)
Intangible assets
Trade name 180
Current technology 125
Distribution network 200
Goodwill 162
-----------------
Total consideration $ 596
=================
b. The share purchase of Odem Electronic Technologies 1992 Ltd. ("Odem"),
from Odem's existing shareholders. In consideration for 63.8% of
Odem's shares the Company (i) will issue 290,532 of the Company's
ordinary shares and (ii) will pay an amount of $ 1,971 in cash.
In addition, the Odem's selling shareholders and the Company has
certain put and call options with respect to all of the remaining Odem
shares held by such sellers, exercisable against consideration
comprised of additional cash and issuance of additional ordinary
shares of the Company. The Company's ordinary shares issued are
subject to "lock-up" periods of 2 to 4 years.
6
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
NOTE 1:- GENERAL (CONT.)
The purchase consideration was estimated as follows:
Cash consideration $ 1,971
Estimated transaction costs 120
Issuance of shares (1) 770
-----------------
Total consideration $ 2,861
=================
(1) The value of the ordinary shares issued was determined based on
the average market price of the Company's ordinary shares over
the period including two days before and after the terms of the
transaction were agreed to and announced.
Based upon a preliminary valuation of tangible and intangible assets
acquired, BOS has allocated the total cost of the acquisition to
Odem's assets as follows. (This allocation is for pro forma purposes
only. Actual fair values will be based on the fair value of the net
assets purchased as of November 17, 2004):
SEPTEMBER 30,
ALLOCATION OF PURCHASE CONSIDERATION 2004
-----------------
Tangible assets acquired $ 1,487
Options
Put option to minority shareholders (359)
Call option to minority shareholders 230
Intangible assets
Customer base 1,406
Deferred tax liability (430)
Goodwill 527
-----------------
Total consideration $ 2,861
=================
In accordance with SFAS No. 142, "Goodwill and Other Intangible Assets,"
goodwill arising from acquisitions will not be amortized. In lieu of
amortization, BOS is required to perform an annual and interim impairment
review. If BOS determines, through the impairment review process, that
goodwill has been impaired, it will record the impairment charge in its
statement of operations. BOS will also assess the impairment of goodwill
whenever events or changes in circumstances indicate that the carrying
value may not be recoverable.
7
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
NOTE 2: - PRO-FORMA
The pro forma condensed combined balance sheet includes the adjustments
necessary to give effect to the acquisitions as if it had occurred on
January 1, 2003 and to reflect the allocation of the acquisitions cost to
the fair value of tangible and intangible assets acquired as noted above,
including the elimination of Quasar's equity account and Odem's equity
account.
Adjustments included in the pro forma condensed combined balance sheet are
summarized as follows:
a) Cash consideration paid for Odem Incorporated was estimated as
follows:
Cash consideration $ 1,971
Estimated transaction costs 120
-----------------
Total consideration $ 2,091
=================
b) Valuation of Odem's intangible assets allocated to customers base, and
goodwill at the amount of $ 1,406 and $ 527 respectively.
c) Valuation of Call options to Odem's sellers at the amount of $ 230
presented in other intangible assets.
d) Valuation of deferred tax liabilities amounted to $ 430.
e) Valuation of Put options to Odem's sellers at the amount of $ 359.
f) Elimination of the Odem Equity at the amount of $ 2,331.
g) Issuance of 290,532 Ordinary shares valuated at $770.
h) The minority rights in a subsidiary of 36.2% amounted to $ 844.
i) Amortization of Odem's intangible assets of $ 141 and $ 105 for the
year ended December 31, 2003 and for the nine-month period ended
September 30, 2004.
j) Deferred tax benefit on account of amortization of intangible assets
of $ 51 and $ 37 for the year ended December 31, 2003 and for the
nine-month period ended September 30, 2004.
k) Amortization of Quasar's intangible assets of $ 91 and $ 68 for the
year ended December 31, 2003 and for the nine-month period ended
September 30, 2004 respectively.
l) Minority interest in earnings in Odem of 36.2% amounted to $ 27 and $
111 for the year ended December 31, 2003 and for the nine-month period
ended September 30, 2004 respectively.
8
BOS BETTER ONLINE SOLUTIONS LTD. AND ITS SUBSIDIARY
NOTE 3- AMORTIZATION OF INTANGIBLE ASSETS
Amortization of acquired intangible assets is calculated using the
following estimated useful lives:
YEARS
-----
Current Technology 5
Distribution network 5
Customer base 10
Trade name 7
Goodwill Indefinite
9
SURF-COMMUNICATION SOLUTIONS LTD. AND SUBSIDIARIES
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2004
IN U.S. DOLLARS
UNAUDITED
INDEX
PAGE
-----------
CONSOLIDATED BALANCE SHEETS S-2 - S-3
CONSOLIDATED STATEMENTS OF OPERATIONS S-4
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY S-5
CONSOLIDATED STATEMENTS OF CASH FLOWS S-6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS S-7
SURF-COMMUNICATION SOLUTIONS LTD. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
SEPTEMBER 30, DECEMBER 31,
2004 2003
------ ------
UNAUDITED
-------
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $1,945 $3,552
Short-term deposits 1,102 1,124
Trade receivables (net of allowance for doubtful accounts of $ 52 at
September 30, 2004 and December 31, 2003) 493 434
Other accounts receivable 250 229
------ ------
TOTAL current assets 3,790 5,339
------ ------
LONG-TERM INVESTMENTS:
Long-term deposits 60 34
Severance pay fund 389 388
------ ------
TOTAL long-term investments 449 422
------ ------
PROPERTY AND EQUIPMENT, NET 409 471
------ ------
$4,648 $6,232
====== ======
The accompanying notes are an integral part of the consolidated financial
statements.
S - 2
SURF-COMMUNICATION SOLUTIONS LTD. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS (EXCEPT FOR SHARE DATA)
SEPTEMBER 30, DECEMBER 31,
2004 2003
-------- --------
UNAUDITED
--------
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Trade payables $ 227 $ 133
Accrued expenses and other liabilities 694 1,042
-------- --------
TOTAL current liabilities 921 1,175
-------- --------
LONG-TERM LIABILITIES:
Accrued severance pay 476 472
-------- --------
SHAREHOLDERS' EQUITY:
Ordinary shares of NIS 0.01 par value:
Authorized: 15,631,286 shares at September 30, 2004 and December 31,
2003; Issued and outstanding: 1,089,846 and 1,055,471 shares at
September 30, 2004 and December 31, 2003, respectively 3 3
Preferred shares of NIS 0.01 par value:
Authorized: 4,368,714 shares at September 30, 2004 and December 31,
2003; Issued and outstanding: 3,300,034 shares at September 30, 2004 and
December 31, 2003; Aggregate liquidation preference of $ 43,063 at
September 30, 2004 7 7
Additional paid-in capital 30,881 30,881
Deferred stock compensation (142) (181)
Accumulated deficit (27,498) (26,125)
-------- --------
TOTAL shareholders' equity 3,251 4,585
-------- --------
$ 4,648 $ 6,232
======== ========
The accompanying notes are an integral part of the consolidated financial
statements.
S - 3
SURF-COMMUNICATION SOLUTIONS LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
NINE MONTHS ENDED THREE MONTHS ENDED YEAR ENDED
SEPTEMBER 30, SEPTEMBER 30, DECEMBER 31,
--------------------- ---------------------- -------
2004 2003 2004 2003 2003
------- ------- ------- ------- -------
UNAUDITED
---------------------------------------------------
Revenues:
Software licenses $ 1,672 $ 831 $ 261 $ 310 $ 1,242
Royalties 321 66 213 15 161
------- ------- ------- ------- -------
TOTAL revenues 1,993 897 474 325 1,403
------- ------- ------- ------- -------
Cost of revenues:
Software licenses 475 359 132 106 522
Royalties 39 26 6 9 41
------- ------- ------- ------- -------
TOTAL cost of revenues 514 385 138 115 563
------- ------- ------- ------- -------
Gross profit 1,479 512 336 210 840
------- ------- ------- ------- -------
Operating expenses:
Research and development, net 1,096 1,598 253 422 2,035
Selling and marketing, net 1,273 1,029 415 338 1,486
General and administrative 472 475 186 190 577
Non-recurring costs - 102 - - 234
------- ------- ------- ------- -------
TOTAL operating expenses 2,841 3,204 854 950 4,332
------- ------- ------- ------- -------
Operating loss 1,362 2,692 518 740 3,492
Financial expenses (income), net 11 (59) (2) (14) (72)
------- ------- ------- ------- -------
Loss before income taxes 1,373 2,633 516 726 3,420
Income taxes - - - - 7
------- ------- ------- ------- -------
Net loss $ 1,373 $ 2,633 $ 516 $ 726 $ 3,427
======= ======= ======= ======= =======
The accompanying notes are an integral part of the consolidated financial
statements.
S - 4
SURF-COMMUNICATION SOLUTIONS LTD. AND SUBSIDIARIES
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS (EXCEPT FOR SHARE DATA)
ORDINARY SHARES PREFERRED SHARES ADDITIONAL DEFERRED TOTAL
--------------------- --------------------- PAID-IN STOCK ACCUMULATED SHAREHOLDERS'
SHARES AMOUNT SHARES AMOUNT CAPITAL COMPENSATION DEFICIT EQUITY
--------- --------- --------- --------- --------- --------- --------- ---------
Balance as of January 1, 2003 965,000 $ 3 3,300,034 $ 7 $ 30,773 $ (207) $ (22,698) $ 7,878
Deferred compensation related to
options issued to employees - - - - 108 (78) - 30
Amortization of deferred stock
compensation - - - - - 104 - 104
Exercise of stock options 90,471 *) - - - - - - -
Net loss - - - - - - (3,427) (3,427)
--------- --------- --------- --------- --------- --------- --------- ---------
Balance as of December 31, 2003 1,055,471 3 3,300,034 7 30,881 (181) (26,125) 4,585
Amortization of deferred stock
compensation - - - - - 39 - 39
Exercise of stock options 34,375 *) - - - - - - -
Net loss - - - - - - (1,373) (1,373)
--------- --------- --------- --------- --------- --------- --------- ---------
Balance as of September 30, 2004
(unaudited) 1,089,846 $ 3 3,300,034 $ 7 $ 30,881 $ (142) $ (27,498) $ 3,251
========= ========= ========= ========= ========= ========= ========= =========
The accompanying notes are an integral part of the consolidated financial
statements.
S - 5
SURF-COMMUNICATION SOLUTIONS LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
NINE MONTHS ENDED YEAR ENDED
SEPTEMBER 30, DECEMBER 31,
---------------------- -------
2004 2003 2003
------- ------- -------
UNAUDITED
----------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss $(1,373) $(2,633) $(3,427)
Adjustments to reconcile net loss to net cash used in
operating activities:
Depreciation 153 289 382
Increase in accrued severance pay, net 3 - 5
Amortization of deferred stock compensation 39 108 134
Interest income (expenses) from short-term deposits 22 1 (3)
Decrease (increase) in trade receivables (59) 167 41
Increase in other accounts receivable (21) (30) (21)
Increase (decrease) in trade payables 94 (36) (44)
Increase (decrease) in accrued expenses and other
liabilities (348) (44) 433
------- ------- -------
Net cash used in operating activities (1,490) (2,178) (2,500)
------- ------- -------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment (91) (20) (35)
Long-term deposits - 51 39
Short-term deposit (26) - (1,000)
------- ------- -------
Net cash provided by (used in) investing activities (117) 31 (996)
------- ------- -------
Decrease in cash and cash equivalents (1,607) (2,147) (3,496)
Cash and cash equivalents at the beginning of the period 3,552 7,048 7,048
------- ------- -------
Cash and cash equivalents at the end of the period $ 1,945 $ 4,901 $ 3,552
======= ======= =======
The accompanying notes are an integral part of the consolidated financial
statements.
S - 6
SURF-COMMUNICATION SOLUTIONS LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
NOTE 1:- GENERAL
Surf-Communication Solutions Ltd. ("the Company") was incorporated and
commenced its activities under the laws of State of Israel in 1996. The
Company is a developer and global supplier of universal access and network
convergence software solutions to the wire line and wireless
telecommunications and data communications industries.
The Company owns and controls 100% of its subsidiaries Surf Communication
Solutions Inc. registered in the USA and Surf Communication Solutions B.V.
registered in Holland.
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES
The significant accounting policies applied in the annual financial
statements of the Company as of December 31, 2003, are applied consistently
in these financial statements.
NOTE 3:- UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
The accompanying unaudited interim consolidated financial statements have
been prepared in accordance with accounting principles generally accepted
in the United States for interim financial information. Accordingly, they
do not include all the information and footnotes required by accounting
principles generally accepted in the United States for complete financial
statements. In the opinion of management, all adjustments (consisting of
normal recurring accruals) considered necessary for a fair presentation
have been included. Operating results for the nine-month period ended
September 30, 2004, are not necessarily indicative of the results that may
be expected for the year ended December 31, 2004.
S - 7
QUASAR COMMUNICATION SYSTEMS LTD.
FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2003
QUASAR COMMUNICATION SYSTEMS LTD.
FINANCIAL STATEMENTS DECEMBER 31, 2003
--------------------------------------------------------------------------------
CONTENTS
Auditor's report Q-2
FINANCIAL STATEMENTS :
Balance Sheets Q-3 - Q-4
Statements of Operations Q-5
Statements of Changes in Shareholders' Equity Q-6
Statements of Cash Flows Q-7
Notes to the Financial Statements Q-8 - Q-30
Q - 1
CHAIKIN, COHEN, RUBIN & GILBOA.
Atidim Technology Park, Bldg. 4,
P.O.B. 58143 Tel-Aviv 61580, Israel
TEL: 972-3-6489858 FAX: 972-3-6489946
e-mail: accounting@ccrcpa.co.il
-------------------------------------------------------------------------------
CERTIFIED PUBLIC ACCOUNTANTS (ISR.)
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
TO THE SHAREHOLDERS OF
QUASAR COMMUNICATION SYSTEMS LTD.
We have audited the Quasar Communication Systems Ltd., ("the Company") balance
sheets as of December 31, 2003 and 2002 and the related statements of
operations, changes in shareholders' equity and cash flows for each of the two
years in the period ended December 31, 2003. These financial statements are the
responsibility of the Company's Board of Directors and management. Our
responsibility is to express an opinion on the financial statements based on our
audit.
We conducted our audit in accordance with auditing standards generally accepted
in Israel, including those prescribed by the Israeli Auditors (Mode of
Performance) Regulations, 1973 and with the standards of the Public Company
Oversight Board (United State). Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatements. 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 statements presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, based on our examination, the financial statements referred to
above present fairly, in all material respects, the financial position of the
Company as of December 31, 2003 and 2002 and the results of its operations,
changes in shareholders equity and its cash flows for each of the two years in
the period ended December 31, 2003, in conformity with accounting principles
generally accepted in the Israel Furthermore, in our opinion, the financial
statements referred to above are prepared in accordance with the Israeli
Securities (Preparation of Annual Financial Statements) Regulations, 1993.
Accounting principles generally accepted in Israel vary in certain significant
respects from accounting principles generally accepted in the United States of
America. Information relating to the nature and effect of such differences is
presented in note 19 to the financial statements.
As explained in note 2, the above mentioned financial statements are presented
in values adjusted to changes in the general purchasing power of the Israeli
currency, in accordance with pronouncements of the Institute of Certified Public
Accountants in Israel.
Without qualifying our opinion, we wish to draw your attention to note 1C in the
financial statements. The Company had suffered a loss of approximately NIS 6.5
millions in the year ended December 31, 2003. The Company's capital and working
capital deficiencies as of December 31, 2003 amounted to approximately NIS 1.4
million and NIS 1.1 millions respectively.
The ability of the Company to continue to operate as a going concern is
dependent upon increasing profitability and/or raising additional financial
support.
The financial statements do not include any adjustments relating to
recoverability and classification of the assets and liabilities that might be
necessary should the company be unable to continue as a going concern.
This opinion is based on our opinion to the financial statements for the above
mentioned years, the last one of which, for the year ended December 31, 2003 was
at March 28, 2004.
CHAIKIN, COHEN, RUBIN & GILBOA
Certified Public Accountants (Isr.)
Tel-Aviv, January 4, 2005
Q - 2
QUASAR COMMUNICATION SYSTEMS LTD.
BALANCE SHEETS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
DECEMBER 31, SEPTEMBER 28,
------------------- ------
2002 2003 2004
------ ------ ------
AUDITED AUDITED UNAUDITED
------ ------ ------
ADJUSTED AMOUNTS FOR THE
ISRAELI CPI AS OF REPORTED
NOTE DECEMBER 2003 AMOUNTS (*)
------ ------------------ ------
ASSETS
CURRENT ASSETS
Cash and cash equivalents 722 283 39
Trade receivables 3 4,931 2,800 2,289
Other receivables and prepaid expenses 4 1,241 326 181
Inventories 5 3,481 2,236 2,322
------ ------ ------
10,375 5,645 4,831
------ ------ ------
FUND FOR EMPLOYEE RIGHTS UPON RETIREMENT, NET 11 - 74 -
------ ------ ------
FIXED ASSETS 6
Cost 2,031 2,165 2,056
Less-accumulated depreciation 909 1,202 1,312
------ ------ ------
1,122 963 744
====== ====== ======
11,497 6,682 5,575
====== ====== ======
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY)
CURRENT LIABILITIES
Credit from banks 7 147 1,565 1,864
Loans from related parties - - 2,839
Trade payables 8 4,572 2,941 1,572
Other current liabilities and accruals 9 1,960 2,235 2,175
------ ------ ------
6,679 6,741 8,450
------ ------ ------
LONG TERM LIABILITY
Liability for employee rights upon retirement, net of
amount funded 11 63 - 82
Loans from related parties 10 - 1,354 -
Deferred taxes 11 - -
------ ------ ------
74 1,354 82
------ ------ ------
CONTINGENCIES, COMMITMENTS, GUARANTEES AND LIENS 12
------ ------ ------
TOTAL LIABILITIES 6,753 8,095 8,532
SHAREHOLDERS' EQUITY (DEFICIENCY) 4,744 (1,413) (2,957)
====== ====== ======
11,497 6,682 5,575
====== ====== ======
(*) Discontinuance of the adjustment for the effects of inflation according to
the Israeli CPI as of December 2003 (see note 2b).
Approved by the Board of Directors on January 4, 2005.
---------------------------------- ----------------------------------
AMIRAM GOLDMAN SHIMON MAMO
CHAIRMAN OF THE BOARD OF DIRECTORS DIRECTOR
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS
Q - 3
QUASAR COMMUNICATION SYSTEMS LTD.
STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
FOR THE NINE MONTHS ENDED
----------------------
YEAR ENDED DECEMBER 31, SEPTEMBER 30, SEPTEMBER 28,
--------------------- ------- -------
2002 2003 2003 2004
------- ------- ------- -------
AUDITED AUDITED UNAUDITED UNAUDITED
------- ------- ------- -------
ADJUSTED AMOUNTS FOR THE ISRAELI CPI AS OF
----------------------------------- REPORTED
NOTE DECEMBER 2003 AMOUNTS (*)
------- ----------------------------------- -------
Sales 18a 24,790 17,810 13,566 10,432
Cost of sales 18b 13,610 16,641 13,346 8,637
------- ------- ------- -------
GROSS PROFIT 11,180 1,169 220 1,795
------- ------- ------- -------
Marketing and selling expenses 18c 4,404 2,962 2,451 1,168
General and administrative expenses 18d 3,985 3,216 2,561 2,116
------- ------- ------- -------
8,389 6,178 5,012 3,284
======= ======= ======= =======
OPERATING INCOME (LOSS) 2,791 (5,009) (4,792) (1,489)
Financial expenses, net 18e 175 474 262 214
Other expenses, net 2 - - 7
------- ------- ------- -------
INCOME (LOSS) BEFORE TAXES ON INCOME 2,614 (5,483) (5,054) (1,710)
Taxes on income 14b 1,174 1,071 1,133 -
------- ------- ------- -------
NET INCOME (LOSS) 1,440 (6,554) (6,187) (1,710)
======= ======= ======= =======
(*) Discontinuance of the adjustment for the effects of inflation according to
the Israeli CPI as of December 2003 (see note 2b).
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS
Q - 4
QUASAR COMMUNICATION SYSTEMS LTD.
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
SHARE PREMIUM ON RETAINED
CAPITAL SHARES EARNINGS TOTAL
------ ------ ------ ------
ADJUSTED AMOUNTS FOR THE ISRAELI CPI AS OF DECEMBER 2003
BALANCE AT DECEMBER 31, 2001 11 206 6,558 6,775
CHANGES DURING 2002:
Net income 206 (206) 1,440 1,440
Issuance of bonus shares
Dividend paid - - (3,471) (3,471)
------ ------ ------ ------
BALANCE AT DECEMBER 31, 2002 217 - 4,527 4,744
CHANGES DURING 2003:
ADJUSTED AMOUNT FOR THE ISRAELI CPI AS OF DECEMBER 2003
Net loss - - (6,554) (6,554)
Issuance of share capital 397 - - 397
------ ------ ------ ------
BALANCE AT DECEMBER 31, 2003 614 - (2,027) (1,413)
REPORTED AMOUNTS (*)
Net loss for the period (UNAUDITED) - - (1,710) (1,710)
Issuance of shares capital (UNAUDITED) 166 - - 166
------ ------ ------ ------
BALANCE AT SEPTEMBER 28, 2004 (UNAUDITED) 780 - (3,737) (2,957)
====== ====== ====== ======
(*) Discontinuance of the adjustment for the effects of inflation according to
the Israeli CPI as of December 2003 (see note 2b).
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS
Q - 5
QUASAR COMMUNICATION SYSTEMS LTD.
STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
FOR THE NINE MONTHS ENDED
--------------------
YEAR ENDED DECEMBER 31, SEPTEMBER 30, SEPTEMBER 28,
-------------------- ------ ------
2002 2003 2003 2004
------ ------ ------ ------
AUDITED AUDITED UNAUDITED UNAUDITED
------ ------ ------ ------
ADJUSTED AMOUNTS FOR THE ISRAELI CPI AS OF
---------------------------------- REPORTED
DECEMBER 2003 AMOUNTS (*)
---------------------------------- ------
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss) for the period 1,440 (6,554) (6,187) (1,710)
Adjustments required to reflect the cash flows from
operating activities (Appendix A) 10 3,076 3,912 (506)
------ ------ ------ ------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 1,450 (3,478) (2,275) (2,216)
CASH FLOWS FROM INVESTING ACTIVITIES
Investment in (proceeds from) loans to employees - 4 - -
Purchase of fixed assets (192) (134) (132) (58)
Proceeds from sale of fixed assets 99 - - 80
------ ------ ------ ------
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES (93) (130) (132) 22
------ ------ ------ ------
CASH FLOWS FROM FINANCING ACTIVITIES
Issuance of share capital - 397 - 166
Dividend paid (3,882) - - -
Loans received from related parties - 1,354 - 1,485
Increase (decrease) in short term credit from banks, net (114) 1,418 1,860 299
------ ------ ------ ------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (3,996) 3,169 1,860 1,950
====== ====== ====== ======
DECREASE IN CASH AND CASH EQUIVALENTS (2,639) (439) (547) (244)
BALANCE OF CASH AND CASH EQUIVALENTS AT BEGINNING OF
THE PERIOD 3,361 722 722 283
BALANCE OF CASH AND CASH EQUIVALENTS AT END OF THE
PERIOD 722 283 175 39
====== ====== ====== ======
(*) Discontinuance of the adjustment for the effects of inflation according to
the Israeli CPI as of December 2003 (see note 2b).
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS
Q - 6
QUASAR COMMUNICATION SYSTEMS LTD.
STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
FOR THE NINE MONTHS ENDED
--------------------
YEAR ENDED DECEMBER 31, SEPTEMBER 30, SEPTEMBER 28,
-------------------- ------ ------
2002 2003 2003 2004
------ ------ ------ ------
AUDITED AUDITED UNAUDITED UNAUDITED
------ ------ ------ ------
ADJUSTED AMOUNTS FOR THE ISRAELI CPI AS OF
---------------------------------- REPORTED
DECEMBER 2003 AMOUNTS (*)
---------------------------------- ------
APPENDIX A:
ADJUSTMENTS REQUIRED TO REFLECT THE CASH FLOWS FROM
OPERATING ACTIVITIES
INCOME AND EXPENSES NOT INVOLVING CASH FLOWS:
Depreciation 372 293 157 190
Increase (decrease) in liability for employee rights
upon retirement, net (160) (137) 237 156
Decrease (increase) in deferred income taxes, net (74) 367 (12) -
Other items, net (5) - - 7
------ ------ ------ ------
133 523 382 353
------ ------ ------ ------
CHANGES IN OPERATING ASSETS AND LIABILITIES:
Decrease in trade receivables 930 2,131 2,194 511
Decrease (increase) in other receivables and prepaid
expenses (642) 533 389 145
Decrease (increase) in inventories (1,540) 1,245 815 (86)
Increase (decrease) in trade payables 2,379 (1,631) (789) (1,369)
Increase (decrease) in other current liabilities and
accruals (1,250) 275 921 (60)
------ ------ ------ ------
(123) 2,553 3,530 (859)
====== ====== ====== ======
10 3,076 3,912 (506)
====== ====== ====== ======
(*) Discontinuance of the adjustment for the effects of inflation according to
the Israeli CPI as of December 2003 (see note 2b).
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS
Q - 7
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 1 - GENERAL
A. Quasar Communication Systems Ltd. (the Company) was founded and
commenced its operation on August 1993. The Company engaged in
developing, manufacturing and selling of cellular communication
gateways.
B. DISCONTINUED OPERATION
On September 29, 2004, the company entered into an assets purchase
agreement with B.O.S Better On-Line Solutions Ltd. ("BOS). Under the
agreement BOS will purchase the majority of the company's assets
relating to the company's business, including its fixed assets,
product lines, intellectual property rights and industrial rights. BOS
also committed to purchase the company's inventory.
These financial statements have been prepared as of September 28,
2004, immediately before the above-mentioned transaction, and do not
reflect the impact of the agreement on the financial statements.
C. GOING CONCERN ASSUMPTION
The company had suffered a loss of approximately NIS 6.5 millions and
NIS 1.7 millions for the year ended December 31, 2003 and for the
period of nine months ended September 28, 2004, respectively. The
company had also suffered from negative cash flows from operations
amounting to approximately NIS 3.5 millions and NIS 2.2 millions as
for these periods, respectively. The company's capital deficiencies as
of December 31, 2003 and September 28, 2004 amounted to approximately
NIS 1.4 millions and NIS 3 millions, respectively. The company's
working capital deficiencies as for these days, amounted to
approximately NIS 1.1 millions and NIS 3.6 millions, respectively. The
ability of the Company to continue to operate as a going concern is
dependent upon increasing its profitability and/or raising additional
financial support.
D. THE USE OF ESTIMATES IN THE PREPARATION OF THE FINANCIAL STATEMENTS
The preparation of the financial statements in conformity with
generally accepted accounting principles requires management to make
estimates and assumptions that effect the amounts reported in the
financial statements and accompanying notes. Actual results could
differ from those estimates.
E. UNAUDITED INTERIM FINANCIAL STATEMENTS
1) The accompanying balance sheet as of September 28, 2004, the
statements of operations and of cash flows for the nine months
ended September 28, 2004 and September 30, 2003, and the
statements of changes in shareholders' equity for the nine months
ended September 28, 2004 are unaudited.
2) The interim financial statements have been prepared in accordance
with generally accepted accounting principles for the preparation
of financial statements for interim periods, as prescribed in
Accounting Standard No. 14 of the Israeli Accounting Standards
Board.
The significant accounting policies applied in the preparation of
the interim financial statements are identical to those followed
in the preparation of the latest annual financial statements,
except as described below.
3) The results for the nine months ended September 30, 2004 are not
necessarily indicative of the results to be expected for the
whole year ending December 31, 2004.
Q - 8
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
The principal accounting policies which have been applied consistently with
those of prior year, are as follows:
A. ADJUSTED FINANCIAL STATEMENTS
1) The financial statements have been prepared on the basis of
historical cost adjusted for the changes in the general
purchasing power of Israeli currency, in accordance with
pronouncements of the Institute of Certified Public Accountants
in Israel (hereafter - the Israeli Institute). All figures in the
financial statements are presented in adjusted new Israeli
shekels (NIS), which have a uniform purchasing power (December
2003 adjusted NIS) - based upon the changes in the consumer price
index (hereafter - the CPI). As to the discontinuance of
adjusting financial statements for the effects of inflation, with
effects from January 1, 2004, see note below.
The adjustment of the financial statements is based on the
accounts of the Company maintained in nominal NIS.
The income statement items were, for the most part, adjusted as
follows: the components relating to transactions carried out
during the year - sales, purchases, labor costs, etc. - were
adjusted on the basis of the index for the month in which the
transaction was carried out, while those relating to non-monetary
balance sheet items (mainly -depreciation and changes in
inventories) were adjusted on the same basis as the related
balance sheet item. The financing component represents financial
income and expenses in real terms including the effect of the
erosion of balances of monetary items due to inflation.
2) The adjusted amounts of non-monetary assets do not necessarily
represent realization value or current economic value, but only
the original historical values, adjusted for the changes in the
general purchasing power of Israeli currency. In these financial
statements, the term "cost" signifies cost in adjusted Israeli
currency.
B. DISCONTINUANCE OF THE ADJUSTMENT OF FINANCIAL STATEMENTS FOR THE
EFFECTS OF INFLATION AND FINANCIAL REPORTING IN REPORTED AMOUNTS:
In 2001, the Israel Accounting Standards Board published Accounting
Standard No. 12 with respect to the discontinuance of the adjustment
of financial statements ("Standard No. 12"). According to this
Standard (as amended by Accounting Standard No. 17), the adjustment of
financial statements for the effects of inflation should be
discontinued beginning January 1, 2004. The Company applied the
provisions of the Standard, and accordingly, the adjustment for the
effects of inflation was discontinued as from January 1, 2004.
1. STARTING POINT FOR THE PREPARATION OF FINANCIAL STATEMENTS:
a) In the past, the Company prepared its financial statements
on the basis of the historical cost convention, adjusted for
the changes in the general purchasing power of the Israeli
currency based on the changes in the Israeli Consumer Price
Index ("Israeli CPI"). These adjusted amounts, as included
in the financial statements as of December 31, 2003 (the
transition date), served as a starting point for nominal
financial reporting beginning January 1, 2004. Additions
made after the transition date are included at nominal
values.
Q - 9
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
B. DISCONTINUANCE OF THE ADJUSTMENT OF FINANCIAL STATEMENTS FOR THE
EFFECTS OF INFLATION AND FINANCIAL REPORTING IN REPORTED AMOUNTS
1. STARTING POINT FOR THE PREPARATION OF FINANCIAL STATEMENTS:
(cont.)
b) The amounts for non-monetary assets do not necessarily
represent realizable value or current economic value, but
only the reported amounts for those assets.
c) In the financial statements "cost" represents cost in the
reported amount (see 2 below).
d) All comparative data for previous periods are presented
after adjustment for the Israeli CPI as of the transition
date (the Israeli CPI for December 2003).
2. FINANCIAL STATEMENTS IN REPORTED AMOUNTS:
a) Definitions:
ADJUSTED AMOUNT - historical nominal amount adjusted for the
Israeli CPI as of December 2003, according to the provisions
of Opinions No. 23 and No. 36 of the Institute of Certified
Public Accountants in Israel.
REPORTED AMOUNT - adjusted amount as of the transition date,
plus additions in nominal values after the transition date
and less amounts deducted after the transition date. The
amounts deducted after the transition date are in historical
nominal values, adjusted amounts as of the transition date
or in a combination of historical nominal values and
adjusted amounts as of the transition date, according to the
relevant situation.
b) Balance sheet:
1) Non-monetary items are presented in reported amounts.
2) Monetary items are presented in nominal values as of
the balance sheet date.
c) Statement of operations:
1) Income and expenses relating to non-monetary items are
derived from the change in the reported amount between
the opening balance and the closing balance.
2) Other items in the statement of operations are
presented in nominal values.
Q - 10
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
C. EXCHANGE RATES AND BASIS OF LINKAGE
Balances in, or linked to, foreign currency are stated in the
financial statements at the representative rates of exchange in effect
at balance sheet date, as published by The Bank of Israel. Balances
linked to the CPI are included in the balance sheets according to the
latest index published prior to balance sheet date. Changes in
monetary balances caused by changes in foreign currency exchange rate
or from changes in the CPI are changed to the statement of operation
as incurred. Hereunder are details of the CPI and dollar exchange
rates:
EXCHANGE RATE
OF ONE U.S.
DOLLAR CPI*
------ ------
NIS POINTS
------ ------
At December 31, 2003 4.379 106.16
At December 31, 2002 4.737 108.20
At September 28, 2004 4.480 100.6
At September 30, 2003 4.441 99.8
RATES OF INCREASE (DECREASE) IN PERCENTAGE %
---------------------------- ---------------
Year ended December 31, 2003 (7.6) (1.9)
Year ended December 31, 2002 7.3 6.5
Nine months ended September 28, 2004 2.4 1.2
Nine months ended September 30, 2003 (6.2) (1.48)
* Based on the CPI of the month which ended in the balance date, on
the average basis 2000=100.
D. CASH AND CASH EQUIVALENTS
The company considers all highly liquid investments, which include
short-term bank deposits (up to 3 months from date of deposit), that
are not restricted as to withdrawal or use to be cash equivalents.
E. ALLOWANCE FOR DOUBTFUL ACCOUNTS
The allowance for doubtful accounts is determined with respect to
specific debts of doubtful collecttibility.
F. INVENTORIES
Inventories are valued at the lower of cost or market value. Cost is
determined on "first-in first-out" basis. Labor and production
overheads component - on the basis of actual manufacturing costs.
Q - 11
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
G. FIXED ASSETS
Fixed assets are stated at cost.
Depreciation is calculated according to the straight-line method at
the following rates, which are considered to be adequate to the
depreciation of the assets over the course of their estimated useful
lives. Leasehold improvements are amortized over the related lease
period.
%
--------
Machinery and equipment 7-20
Furniture and office equipment 20
Computers and computerized equipment 25-33
Vehicles 15
Leasehold improvements 6-20
H. DEFERRED TAXES
1) Deferred taxes are computed in respect of differences between the
amounts presented in the financial statements and those taken
into account for tax purposes.
Deferred taxes are measured at the tax rates, which will be in
effect at time of release to income from the deferred tax
accounts. Changes in deferred taxes during the reported year are
reflected in the statement of income.
2) The Company recognizes tax benefits receivable where the
expectation of realization according to management estimate, is
more likely than not.
3) The Company may incur additional tax liability in the event of a
dividend distribution by the company. No account was taken of the
additional tax, since it is the Company's policy not to cause
distribution of dividend, which would involve additional tax
liability to the Company in the foreseeable future.
I. REVENUE RECOGNITION
Revenues from sale of products are generally recognized upon delivery
to the customer, provided that payment is fixed or determinable,
collectibility is probable and there is no significant obligation
remaining.
Revenues from services are recognized ratably over the contractual
period.
Q - 12
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONT.)
J. IMPAIRMENT OF ASSETS
In February 2003, Accounting Standard No. 15 of the Israeli Accounting
Standards Board ("the IASB") - "Impairment of Assets", became
effective. Requires a periodic assessment - at each balance sheet date
- to evaluate the need for a provision for the impairment of the
company's non-monetary assets - fixed assets and identifiable
intangibles, including goodwill, as well as investments in associated
companies. As promulgated by the standard, its provisions are applied
as of January 1, 2003. Pursuant to the provisions of the standard if
any events have occurred or changed in circumstances have taken place,
which might indicate that there has been an impairment of one or more
of the above assets, the company is required to evaluate whether the
carrying value of the investment in the asset is recoverable from the
cash flows anticipated from that asset, and, if necessary, to record
an impairment provision up to the amount needed to adjust its carrying
amount to its recoverable amount. The impairment loss is carried
directly to income.
The adoption of this standard has not had any effect on the company's
financial statements.
K. DISCLOSURE OF EFFECT OF NEW ACCOUNTING STANDARDS IN THE PERIOD PRIOR
TO THEIR APPLICATION
On July 2004, the Israeli Accounting Standards Board published
Accounting Standard No. 19, "Taxes on Income". The Standard provides
that a liability for deferred taxes is to be recorded for all
temporary differences subject to tax, except for a limited number of
exceptions. In addition, a deferred tax asset is to be recorded for
all temporary differences that may be deducted, losses for tax
purposes and tax benefits not yet utilized, if it is anticipated that
there will be taxable income against which they can be offset, except
for a limited number of exceptions. The new Standard applies to
financial statements for periods beginning on January 1, 2005. The
Standard provides that it is to be implemented by means of a
cumulative effect of a change in accounting method. The Company
estimates that the implementation of the Standard will not have a
significant effect on the Company's statements
Q - 13
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 3 - TRADE RECEIVABLES
DECEMBER 31,
--------------------
2002 2003
------ ------
Open accounts - domestic 3,012 1,880
Open accounts - foreign 1,503 1,624
Checks for collection 1,327 178
------ ------
5,842 3,682
Less - allowance for doubtful debts (911) (882)
------ ------
4,931 2,800
====== ======
NOTE 4 - OTHER RECEIVABLES AND PREPAID EXPENSES
DECEMBER 31,
-----------------
2002 2003
----- -----
Government institutions 623 149
Prepaid expenses 205 41
Deferred taxes 378 -
Advances to suppliers 15 96
Employees * 10 6
Other 10 34
----- -----
1,241 326
===== =====
* Loans given to employees linked to the CPI and bore interest of
4% per annum.
NOTE 5 - INVENTORIES
DECEMBER 31,
-----------------
2002 2003
----- -----
Raw Materials 2,074 1,625
Work in process 344 439
Finished products 1,063 172
----- -----
3,481 2,236
===== =====
Q - 14
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 6 - FIXED ASSETS
COMPUTERS
FURNITURE & AND
MACHINERY & MOTOR OFFICE LEASEHOLD COMPUTERIZED
EQUIPMENT VEHICLES EQUIPMENT IMPROVEMENTS EQUIPMENT TOTAL
----- ----- ----- ----- ----- -----
COST
Balance at January 1, 2003 615 168 535 152 561 2,031
Additions during the year 46 - 21 19 48 134
----- ----- ----- ----- ----- -----
Balance as December 31, 2003 661 168 556 171 609 2,165
----- ----- ----- ----- ----- -----
ACCUMULATED DEPRECIATION
Balance at January 1, 2003 339 37 86 35 412 909
Additions during the year 117 25 19 25 107 293
----- ----- ----- ----- ----- -----
Balance as December 31, 2003 456 62 105 60 519 1,202
===== ===== ===== ===== ===== =====
DEPRECIATED COST
Depreciated cost at December 31, 2003 205 106 451 111 90 963
===== ===== ===== ===== ===== =====
Depreciated cost at December 31, 2002 276 131 449 117 149 1,122
===== ===== ===== ===== ===== =====
NOTE 7 - CREDIT FROM BANKS
ANNUAL
INTEREST RATE DECEMBER 31,
AS OF ----------------
31.12.2003 2002 2003
---------- ----- -----
Short-term overdrafts 10 - 163
Short-term loans from bank 8 147 1,402
----- -----
147 1,565
===== =====
Q - 15
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 8 - TRADE PAYABLES
DECEMBER 31,
-----------------
2002 2003
----- -----
Open accounts - domestic 3,672 1,376
Open accounts - foreign 5 -
Checks for collection 895 1,565
----- -----
4,572 2,941
===== =====
NOTE 9 - OTHER CURRENT LIABILITIES
DECEMBER 31,
-----------------
2002 2003
----- -----
Payroll and related expenses 1,038 564
Customers advances 251 239
Deferred income 117 175
Government institutions 334 401
Accrued expenses 37 316
Related party - 327
Provision for warranty 183 190
Other - 23
----- -----
1,960 2,235
===== =====
NOTE 10 - LOANS FROM RELATED PARTIES
The loans were given as part of an investment agreement from November
23, 2003 (see Note 13b).
The loans are linked to the CPI and bear interest on a rate of 4% per
annum. The lenders were committed not to demand the repayment of the
loans before the repayment of the loans received from banks and in any
case not before January 1, 2005.
Q - 16
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 11 - LIABILITY FOR EMPLOYEE RIGHTS UPON RETIREMENT
a. Labor laws and agreements require the company to pay severance pay to
employees dismissed or reliving from their employ in certain other
circumstances. The Company's liability for the payment of severance
pay to its employees is covered mainly by purchase of insurance
policies. The amounts so funded are not included in the balance sheets
since they are not under the control or management of the Company.
b. Monthly employees (for whom the company makes regular deposits in
severance pay funds) dismissed before attaining retirement age are
entitled to severance pay computed on the basis of the latest pay
rate. In respect of' these employees, the company has undertaken to
supplement the difference between severance pay computed as above and
the amounts accumulated in the above-mentioned funds. An appropriate
provision has been made for this liability.
c. The liability to employees whose salary is partly based on commissions
is computed on the basis of the average salary for the preceding 12
months.
d. The amount of the liability for severance pay presented in the balance
sheets reflects that portion of the liability which is not funded as
described above. Part of this liability is covered by deposits, in the
Company name, with recognized severance pay funds.
The liability for employee rights upon retirement, and the amount
funded are composed as follows: DECEMBER 31,
DECEMBER 31,
-----------------
2002 2003
---- ----
For severance pay 649 347
Less - amount funded (586) (421)
---- ----
63 (74)
==== ====
The Company may only make withdrawals from the severance pay funds for
the purpose of paying severance pay.
Q - 17
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 12 - CONTINGENCIES, COMMITMENTS, GUARANTEES AND LIENS
CONTINGENCY
A former employee who is a related party of the company filed a claim
against the company for payment of vacations days in the amount of 186,000
NIS.
At this stage of the legal proceedings, the company is unable to estimate
the prospects of this legal claim, therefore the company has not made a
provision in its financial statements.
COMMITMENTS
1) The facilities of the company are rented under a lease agreement, for
period of 4 years (with extension option for 3 years) started July 1,
1999.
The annual rental payments are at the amount of $77,000 per annum (the
rented payments will increase in 2.5% for each year in the next
becoming 3 years).
On June 2003, the company entered into an agreement with the renter of
which the annual rental payments will be decreasing in 2.5% from the
above mentioned mounts (NIS 77,000).
2) As of December 31, 2003 the company's vehicle are rented under lease
agreements. The company committed for minimum payments of 394,000 NIS
for the year of 2004, and 21,000 NIS for the year 2005.
GUARANTEES
On December 31, 2003 the company has given a guarantee of 86,000 NIS for
the renter of the company's facilities.
LIENS
There are fixed and floating liens, unlimited in amounts on all of the
company's assets, including a first degree fixed lien on the company's
checks for collection, unpaid share capital and goodwill, in favor of bank
Leumi. In addition, the company pledged, in a first degree fixed lien one
of its customers account on favor of Bank, according to an agreement from
April 29, 2003.
Q - 18
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 13 - SHARE CAPITAL
A. Balance as of December 31, 2003 and 2002 -
DECEMBER 31,
----------------------
2002 2003
------ ------
NUMBER OF NUMBER OF
SHARES SHARES
------ ------
AUTHORIZED:
Ordinary shares of NIS 1 par value 222,920 1,000,000
ISSUED AND FULLY PAID UP
Ordinary shares of NIS 1 par value 204,040 613,729
B. INVESTMENT IN THE COMPANY
On November 23, 2003 the company entered into investment agreement
with some of its shareholders and another investor for investing of
398,000 NIS, in consideration to issuance of 398,000 ordinary shares
and for lending 1,357,000 NIS.
After the above-mentioned issuance, the new investor holds 50.85% of
the issued share capital.
In addition the company granted the new investor warrants in case the
company will issue additional shares.
After December 31, 2003, the investors lended additional amount of
500,000 NIS.
NOTE 14 - TAXES ON INCOME
a. TAXATION UNDER INFLATIONARY CONDITIONS
The Company reports on its income for tax purposes according to the
provisions of the Israeli Income Tax Law (Inflationary Adjustments),
1985, whereby taxable income is measured in NIS adjusted for the
changes in the Israeli CPI.
In November 2001, an amendment to the Income Tax (Inflationary
Adjustments) Law (Amendment No. 14), 2001 was passed by the "Knesset"
(Israeli parliament), pursuant to which until February 28 of the year
following the reported tax year, the Minister of Finance, with the
approval of the finance committee of the Knesset, is entitled to
determine by an order that the provisions of the aforesaid law, in
whole or in part, will not apply with respect to a certain tax year if
the Israeli CPI in that year did not increase by more than 3%. On
January 2004, the Minister of Finance and the finance committee
decided that the Inflationary Adjustments Law will be implemented with
respect to 2003.
Q - 19
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 14 - TAXES ON INCOME (CONT.)
b. COMPOSITION OF TAX EXPENSES
YEAR ENDED DECEMBER 31,
--------------------
2002 2003
------ ------
Current taxes 903 -
Previous year taxes 345 704
Deferred taxes (74) 367
------ ------
1,174 1,071
====== ======
c. DEFERRED TAXES ARE RECORDED IN THE BALANCE SHEETS AS FOLLOWS:
DECEMBER 31,
--------------
2002 2003
---- ----
In current assets 378 -
In long-term liabilities (11) -
---- ----
367 -
==== ====
d. CHANGES IN DEFERRED TAXES
Balance at December 31, 2002 367
Changes in 2003 (367)
----
Balance at December 31, 2003 -
====
e. FOLLOWING IS A RECONCILIATION OF THE THEORETICAL TAX EXPENSE (THE
REGULAR TAX RATES APPLIED TO THE REPORTED INCOME BEFORE TAX) AND THE
ACTUAL TAX EXPENSE:
YEAR ENDED DECEMBER 31,
---------------------
2002 2003
------ ------
Income (loss) before taxes on income, as reported in the
income statements 2,614 (5,483)
====== ======
Statutory tax rate 36% 36%
====== ======
Theoretical tax 941 (1,974)
Increase (decrease) in tax due to tax benefit on account of
previous years from an "approved enterprise" (211) -
Taxes for previous year 346 704
Increase in taxes in respect of tax losses for which deferred
taxes were not created - 2,274
Other, net 98 67
------ ------
Taxes on income for the reported year 1,174 1,071
====== ======
Q - 20
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 14 - TAXES ON INCOME (CONT.)
f. TAXES ON INCOME
On June 29, 2004 the Israeli parliament adopted an income tax
ordinance amendment. The amendment determines a gradual reduction in
the rate of corporate tax commencing from January 1, 2004. In
accordance with the amendment the Company's nominal tax rate from 2004
has been reduced from 36% to 35%. In addition future reduction will
come into effect at the beginning of 2005 (34%), 2006 (32%) and 2007
until a final tax rate of 30% is achieved.
The adoption of the amendment did not have significant effect on the
Company's statements.
g. BENEFITS UNDER THE LAW FOR THE ENCOURAGEMENT OF CAPITAL INVESTMENTS
The Company's plan for investment of NIS 630,000 in fixed assets have
been granted on December 6, 2000, an "approved enterprise" status
subject to the law for Encouragement of Capital Investments,
5709-1959.
The Company chose the alternative income course, accordingly income
from the "approved enterprise" will be exempt from taxes for two years
after which a reduced tax rate of 25% will be enacted for the
remaining benefit period. The benefit period is a 7 years period
beginning the year in which the company first generates taxable income
and contingent to a time period limitation as stated in the law.
According to management opinion the benefit period commenced on 2000.
Dividends distributed from the "approved enterprise" income will be
liable to a 15% tax rate.
If the Company distributes a cash dividend to its shareholders out of
income attributable to revenues from approved enterprises which
received a tax exemption, the Company would be liable for taxes at the
rate of the corporate tax (up to 25%) saved from the amount of the
earnings distributed.
The above mentioned benefits are contingent on the company meeting the
terms of the law and its regulations and an authorization letter
according to which the company invested in an "approved enterprise".
Non-fulfillment of these terms may lead to the cancellation of some or
all of the above mentioned befits and a demand for the repayment of
certain amounts including interest.
The Company applied the "Investment Center" for confirmation of the
year 2000 as the year of commencing the benefit period.
On December 2, 2001 the Company applied for additional approved plan
under the said law. This application was not approved, yet.
h. FINAL TAX ASSESSMENTS
The company has final tax assessments under the law up to and
including the tax year ended at December 31, 1998.
Q - 21
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 15 - LINKAGE OF MONETARY BALANCES
DECEMBER 31, 2003
-----------------------------------------------
IN, OR LINKED
TO, FOREIGN LINKED TO
CURRENCY * THE CPI UNLINKED TOTAL
------ ------ ------ ------
ASSETS
CURRENT ASSETS
Cash and cash equivalents 244 - 39 283
Trade receivables 1,009 - 1,791 2,800
Other receivables - 6 183 189
Fund for employee rights upon
retirement, net - - 74 74
------ ------ ------ ------
1,253 6 2,087 3,346
------ ------ ------ ------
LIABILITIES
CURRENT LIABILITIES
Short-term credit from banks - - 1,565 1,565
Trade payables 904 - 2,037 2,941
Other current liabilities - 401 1,420 1,821
Loans from related parties - 1,354 - 1,354
------ ------ ------ ------
904 1,755 5,022 7,681
====== ====== ====== ======
NET. MONETARY ASSETS (LIABILITIES) 349 (1,749) (2,935) (4,335)
====== ====== ====== ======
* Mainly in US dollars
Q - 22
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 15 - LINKAGE OF MONETARY BALANCES (CONT.)
DECEMBER 31, 2002
----------------------------------------------
IN, OR LINKED
TO, FOREIGN LINKED TO
CURRENCY * THE CPI UNLINKED TOTAL
------ ------ ------ ------
ASSETS
CURRENT ASSETS
Cash and cash equivalents 448 108 166 722
Trade receivables 920 - 4,010 4,931
Other receivables 4 633 226 862
Fund for employee rights upon
retirement, net - - - -
------ ------ ------ ------
1,372 741 4,402 6,515
------ ------ ------ ------
LIABILITIES
CURRENT LIABILITIES
Short-term credit from banks - 147 - 147
Trade payables 5 - 4,567 4,572
Other current liabilities 251 - 1,709 1,960
------ ------ ------ ------
256 147 6,276 6,679
====== ====== ====== ======
NET. MONETARY ASSETS (LIABILITIES) 1,116 594 (1,874) (164)
====== ====== ====== ======
* Mainly in US dollars.
Q - 23
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 16 - TRANSACTIONS AND BALANCES WITH RELATED PARTIES
A. AGREEMENT WITH A RELATED PARTY
An agreement with a related party was signed on April 28, 2003, under
which the related party will receive from the Company a monthly
remuneration of NIS 13,000 until January 31, 2004 ("End of
employment"). In addition the Company will pay 5% of the monthly
remuneration to a "Management Insurance Policy" and 7.5% for an
Education Fund. On the end of employment period the Company will grant
the related party all funds accrued in the "Management Insurance
Policy" and in the "Education Fund" and will pay him increased
severance pay of NIS 300,000 not later than 30 days after the end of
employment. The Company accounted in its financial statement a
provision for the said amounts.
B. TRANSACTIONS WITH RELATED PARTIES
FOR THE NINE MONTHS ENDED
----------------------
YEAR ENDED DECEMBER 31, SEPTEMBER 30, SEPTEMBER 28,
--------------------- ------- -------
2002 2003 2003 2004
------- ------- ------- -------
AUDITED AUDITED UNAUDITED UNAUDITED
------- ------- ------- -------
ADJUSTED AMOUNTS FOR THE ISRAELI CPI AS OF
----------------------------- REPORTED
DECEMBER 200 AMOUNTS (*)
----------------------------- ---------
Payroll and related expenses to related party employed by
the company 725 210 158 55
=== === === ===
Purchase from related party - 24 24 3
=== === === ===
Financing expenses - 3 - 80
=== === === ===
Directors remuneration - 81 61 -
=== === === ===
C. BALANCES WITH RELATED PARTIES
DECEMBER 31, SEPTEMBER 30, SEPTEMBER 28,
--------------------- ------- -------
2002 2003 2003 2004
------- ------- ------- -------
AUDITED AUDITED UNAUDITED UNAUDITED
------- ------- ------- -------
ADJUSTED AMOUNTS FOR THE ISRAELI CPI AS OF
----------------------------- REPORTED
DECEMBER 200 AMOUNTS (*)
----------------------------- ---------
1) Include in current liabilities
Other current liabilities 110 327 97 -
=== ===== == =====
Acruded interest - 6 - -
=== ===== == =====
2) Loans from related parties - 1,354 - 2,839
=== ===== == =====
(*) Discontinuance of the adjustment for the effects of inflation according to
the Israeli CPI as of December 2003 (see note 2b).
Q - 24
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 17 - CREDIT RISKS AND CURRENCY RISKS
A. CONCENTRATION OF CREDIT RISKS
Most of Accounts receivables are not secured. The company allowances
for specific doubtful accounts, which their collection is in doubt.
In addition the company is exposed to losses from differences between
the changes in CPI and foreign exchange rates.
B. CURRENCY RISKS
As of December 31, 2003, excess of monetary assets over liabilities in
foreign currency or linked to it amounted to NIS 349,000.
Excess of unlinked monetary liabilities over unlinked monetary assets
amounted to NIS 2,935,000.
C. FAIR VALUE OF FINANCIAL INSTRUMENTS
The carrying values of cash and cash equivalents, receivables and
debit balances, short-term credit from banks, payables and other
current liabilities approximate fair values due to the short-term
maturities of these instruments.
Q - 25
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 18 - STATEMENTS OF OPERATIONS
YEAR ENDED DECEMBER 31,
-------------------------
2002 2003
------- -------
A. THE SALES INCLUDE SALES TO PRINCIPAL CUSTOMERS (ABOVE 10% FROM
SALES):
Principal customer a 5,699 4,257
Principal customer b - 2,621
Principal customer c - 2,326
B. COST OF SALES
1) Composition:
Materials consumed 8,476 9,800
Payroll and related expenses 4,036 3,780
Sub-contractors 1,115 1,229
Changes in inventories of work in process (146) (95)
Changes in inventories of finished products (933) 891
Other 1,062 1,036
------- -------
13,610 16,641
======= =======
2) The purchases include purchases from principal suppliers
(above 10%) from purchases):
Principal supplier a 1,494 3,750
Principal supplier b 1,151 1,010
Principal supplier c - 571
C. SELLING AND MARKETING EXPENSES
Payroll and related expenses 3,177 2,202
Marketing expenses 341 136
Traveling 593 338
Exhibitions 144 102
Others 291 337
------- -------
4,546 3,115
Less - grants from the government of Israel (142) (153)
------- -------
4,404 2,962
======= =======
D. GENERAL AND ADMINISTRATIVE EXPENSES
Payroll and related expenses 1,428 1,154
Office rent and maintenance 967 955
Professional fees 230 349
Depreciation and amortization 372 293
provision for doubtful accounts and bad debts, net 235 (9)
other 753 474
------- -------
3,985 3,216
======= =======
E. FINANCING EXPENSES, NET
Commissions (70) (79)
Financial income (expenses) (net of inflationary erosion) (105) (395)
------- -------
(175) (474)
======= =======
Q - 26
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 19 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A.
The company prepares its financial statements in accordance with
Israeli GAAP. As applicable to these financial statements, Israeli
GAAP and U.S. of America GAAP vary in certain significant respects, as
described below:
1) EFFECT OF INFLATION
In accordance with Israeli GAAP, through December 31, 2003, the
company comprehensively includes the effect of the changes in the
general purchasing power of Israeli currency in these financial
statements, as described in note 2a above. In view of the
inflation in Israel, this is considered a more meaningful
presentation than financial reporting based on historical cost.
2) LIABILITIES FOR EMPLOYEE RIGHTS UPON RETIREMENT
Under Israeli GAAP, amounts funded in respect of severance pay
liability by purchase of insurance policies are deducted from the
related liability. Under U.S. GAAP, the amounts funded should be
presented as a long-term investment among the Company's assets.
Correspondingly, the entire change in the liability will be
classified as part of wages expenses and the income from the
funding arrangements will be classified as financing income.
3) IMPAIRMENT OF LONG-LIVED ASSETS
In accordance with Israeli GAAP, the review of an asset for
impairment is performed in relation to its recoverable value. The
recoverable value of an asset is determined according to the
higher of the net selling price of the asset or its value in use
to the company. The value in use is determined according to the
present value of anticipated cash flow from the continued use of
the asset, including those expected at the time of its future
retirement and disposal.
For U.S. GAAP purposes the company adopted in 2002 FAS 144
"Accounting for the Impairment or Disposal of Long-Lived Assets"
("FAS 144"). Under FAS 144, if the sum of the expected future
cash flows (undiscounted and without interest charges) of the
tong-lived assets is less than the carrying amount of such
assets, an impairment loss would be recognized, and the assets
are written down to their estimated fair values.
Since the company did not record an impairment loss in any of the
reported periods, this GAAP difference results with no effect of
the Company's financial statements.
Q - 27
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 19 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A. (CONT.)
4) FINANCIAL STATEMENTS RECONCILED TO U.S. GAAP AS STATED ABOVE:
a. BALANCE SHEET DATA:
DECEMBER 31, SEPTEMBER 28,
---------------------- ------
2002 2003 2004
------ ------ ------
AUDITED AUDITED UNAUDITED
------ ------ ------
ASSETS
CURRENT ASSETS
Cash and cash equivalents 736 283 39
Trade receivables 5,026 2,800 2,289
Other receivables and prepaid expenses 1,264 326 181
Inventories 3,548 2,236 2,322
------ ------ ------
10,574 5,645 4,831
------ ------ ------
FUND FOR EMPLOYEE RIGHTS UPON RETIREMENT 597 421 181
------ ------ ------
FIXED ASSETS
Cost 1,913 2,049 1,940
Less-accumulated depreciation 835 1,114 1,219
------ ------ ------
1,078 935 721
====== ====== ======
12,249 7,001 5,733
====== ====== ======
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY)
CURRENT LIABILITIES
Credit from banks 150 1,565 1,864
Loans from related parties - - 2,839
Trade payables 4,660 2,941 1,572
Other current liabilities and accruals 1,998 2,227 2,167
------ ------ ------
Total current liabilities 6,808 6,733 8,442
------ ------ ------
LONG TERM LIABILITY
Liability for employee rights upon retirement 661 347 263
Deferred taxes 11 - -
Loans from related parties - 1,354 -
------ ------ ------
672 1,701 263
====== ====== ======
Total liabilities 7,480 8,434 8,705
SHAREHOLDERS' EQUITY (DEFICIENCY) 4,769 (1,433) (2,972)
====== ====== ======
12,249 7,001 5,733
====== ====== ======
Q - 28
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 19 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A. (CONT.)
4) FINANCIAL STATEMENTS RECONCILED TO U.S. GAAP AS STATED ABOVE:
(cont.)
b. STATEMENTS OF OPERATION:
FOR THE NINE MONTHS ENDED
----------------------
YEAR ENDED DECEMBER 31, SEPTEMBER 30, SEPTEMBER 28,
---------------------- ------- -------
2002 2003 2003 2004
------- ------- ------- -------
AUDITED AUDITED UNAUDITED UNAUDITED
------- ------- ------- -------
Sales 24,902 18,061 13,812 10,432
Cost of sales 13,579 16,974 13,629 8,637
------- ------- ------- -------
GROSS PROFIT 11,323 1,087 183 1,795
------- ------- ------- -------
Marketing and Selling expenses 4,431 2,973 2,495 1,168
General and administrative expenses 3,986 3,245 2,597 2,111
------- ------- ------- -------
8,417 6,218 5,092 3,279
======= ======= ======= =======
OPERATING INCOME (LOSS) 2,906 (5,131) (4,909) (1,484)
Financial income (expenses), net 12 (391) (202) (214)
Other expenses, net (2) - - (7)
------- ------- ------- -------
INCOME (LOSS) BEFORE TAXES ON INCOME 2,916 (5,522) (5,111) (1,705)
Taxes on income 1,179 1,078 1,146 -
------- ------- ------- -------
NET INCOME (LOSS) FOR THE YEAR 1,737 (6,600) (6,257) (1,705)
======= ======= ======= =======
Q - 29
QUASAR COMMUNICATION SYSTEMS LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
IN THOUSANDS IN NEW ISRAELI SHEKELS
NOTE 19 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A. (CONT.)
4) FINANCIAL STATEMENTS RECONCILED TO U.S. GAAP AS STATED ABOVE:
(cont.)
c. STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY:
RETAINED
SHARE CAPITAL EARNINGS TOTAL
------ ------ ------
BALANCE AT DECEMBER 31, 2001 204 6,258 6,462
CHANGES DURING 2002:
Net income - 1,737 1,737
Dividend paid - (3,430) (3,430)
------ ------ ------
BALANCE AT DECEMBER 31, 2002 204 4,565 4,769
CHANGES DURING 2003:
Net loss - (6,600) (6,600)
Issuance of share capital 398 - 398
------ ------ ------
BALANCE AT DECEMBER 31, 2003 602 (2,035) (1,433)
Net loss for the period (UNAUDITED) - (1,705) (1,705)
Issuance of shares capital (UNAUDITED) 166 - 166
------ ------ ------
BALANCE AT SEPTEMBER 28, 2004 (UNAUDITED) 768 (3,740) (2,972)
====== ====== ======
Q - 30
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
2003 ANNUAL REPORT
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
2003 ANNUAL REPORT
TABLE OF CONTENTS
PAGE
REPORT OF INDEPENDENT REGISTERED ACCOUNTING FIRM O-2
CONSOLIDATED FINANCIAL STATEMENTS:
Balance sheets O-3 - O-4
Statements of income (loss) O-5
Statements of changes in shareholders' equity O-6
Statements of cash flows O-7 - O-8
Notes to financial statements O-9 - O-28
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the shareholders of
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
We have audited the consolidated balance sheet of Odem Electronic Technologies
1992 Ltd (hereafter - the Company) and its subsidiaries as of December 31, 2002
and 2003 and the related statements of income (loss), changes in shareholders'
equity and cash flows for each of the years ended on those dates. These
financial statements are the responsibility of the Company's Board of Directors
and management. Our responsibility is to express an opinion on these financial
statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted
in Israel and the standards of the Public Company Accounting Oversight Board
(United States), including those prescribed by the Israeli Auditors (Mode of
Performance) Regulations, 1973. 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 the Company's Board of Directors and management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position as of
December 31, 2002 and 2003 and the consolidated results of operations, changes
in shareholders' equity and cash flows for each of the years ended on those
dates in conformity with accounting principles generally accepted in Israel.
As explained in note 1b, the financial statements referred to above are
presented in values adjusted for the changes in the general purchasing power of
the Israeli currency, in accordance with pronouncements of the Institute of
Certified Public Accountants in Israel.
Accounting principles generally accepted in Israel vary in certain significant
respects from accounting principles generally accepted in the United States of
America. Information relating to the nature and effect of such differences is
presented in note 13 to the consolidated financial statements.
Jerusalem, Israel KESSELMAN & KESSELMAN
December 12, 2004. CERTIFIED PUBLIC ACCOUNTANTS (ISR.)
O - 2
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
CONSOLIDATED BALANCE SHEETS
DECEMBER 31
--------------- SEPTEMBER 30,
NOTE 2002* 2003* 2004
---- ------ ------ ------
(UNAUDITED)
------
NIS IN THOUSANDS (SEE NOTE 1B)
------------------------
A S S E T S
CURRENT ASSETS:
Cash and cash equivalents 1j 1,360 339 900
Accounts receivable:
Trade 6,460 12,115 16,576
Other 903 822 1,582
Inventories 9a 5,107 5,777 6,275
------ ------ ------
T o t a l current assets 13,830 19,053 25,333
------ ------ ------
DEFERRED INCOME TAXES 7c 79 50 92
------ ------ ------
FIXED ASSETS: 3
Cost 3,285 3,303 3,472
L e s s - accumulated depreciation 864 1,024 1,192
------ ------ ------
2,421 2,279 2,280
------ ------ ------
ASSETS RELATED TO DISCONTINUED
OPERATION 2 2,154 3,983
------ ------ ------
18,484 25,365 27,705
====== ====== ======
* Reclassified due to discontinued operations, see note 2.
-------------- CHAIRMAN OF THE BOARD OF DIRECTORS,
YAAKOV NOYHOF, AND CHIEF EXECUTIVE OFFICER
-------------- CHIEF FINANCIAL
TOMER AMIT, OFFICER
Date of approval of the financial statements: December 12, 2004
O - 3
DECEMBER 31
--------------- SEPTEMBER 30,
NOTE 2002* 2003* 2004
---- ------ ------ ------
(UNAUDITED)
------
NIS IN THOUSANDS (SEE NOTE 1B)
------------------------
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Credit and loans from banks 9b 2,310 5,482 6,212
Accounts payable and accruals:
Trade 4,386 6,949 9,267
Other 703 743 1,117
------ ------ ------
T o t a l current liabilities 7,399 13,174 16,596
------ ------ ------
LONG-TERM LIABILITIES:
Liability for employee rights upon
retirement, net of amount funded 4 173 72 236
Bank loans (net of current maturities) 5 863 434 282
------ ------ ------
T o t a l long-term liabilities 1,036 506 518
------ ------ ------
CONTINGENT LIABILITY 11
------ ------ ------
T o t a l liabilities 8,435 13,680 17,114
------ ------ ------
LIABILITIES RELATED TO DISCONTINUED OPERATION 2 1,430 2,651
------ ------
------ ------ ------
SHAREHOLDERS' EQUITY 6 8,619 9,034 10,591
------ ------ ------
18,484 25,365 27,705
====== ====== ======
* Reclassified due to discontinued operations, see note 2.
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.
O - 4
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
YEAR ENDED NINE MONTHS ENDED
DECEMBER 31 SEPTEMBER 30
------------------ ------------------
NOTE 2002* 2003* 2003* 2004
---- ------- ------- ------- -------
(UNAUDITED)
------------------
NIS IN THOUSANDS (SEE NOTE 1B)
----------------------------------------
REVENUE 9c 32,836 36,938 25,490 52,497
COST OF REVENUE 26,317 29,976 19,960 43,306
------- ------- ------- -------
GROSS PROFIT 6,519 6,962 5,530 9,191
------- ------- ------- -------
SELLING, MARKETING, GENERAL AND
ADMINISTRATIVE EXPENSES:
Selling and marketing 3,590 3,877 2,807 4,451
General and administrative 2,022 1,856 1,349 1,750
------- ------- ------- -------
5,612 5,733 4,156 6,201
------- ------- ------- -------
INCOME FROM ORDINARY OPERATIONS 907 1,229 1,374 2,990
FINANCIAL EXPENSES - net 9d (1,070) (539) (167) (669)
OTHER INCOME (EXPENSES) - net (10) 2 2 (33)
------- ------- ------- -------
INCOME (LOSS) BEFORE TAXES ON INCOME (173) 692 1,209 2,288
TAXES ON INCOME 7d 24 (278) (464) (793)
------- ------- ------- -------
INCOME (LOSS) FROM CONTINUING OPERATIONS (149) 414 745 1,495
GAIN (LOSS) FROM DISCONTINUED OPERATION (246) 1 (143) 62
------- ------- ------- -------
NET INCOME (LOSS) FOR THE PERIOD (395) 415 602 1,557
======= ======= ======= =======
* Reclassified due to discontinued operations, see note 2.
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.
O - 5
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
CONSOLIDATED STATEMENTS OF CHANGES IN
SHAREHOLDERS' EQUITY
ADDITIONAL
SHARE PAID-IN RETAINED
CAPITAL CAPITAL EARNINGS TOTAL
--- ------- ------- -------
NIS IN THOUSANDS (SEE NOTE 1B)
----------------------------------
BALANCE AT JANUARY 1, 2002 * 3,827 5,187 9,014
CHANGES DURING 2002 -
loss (395) (395)
--- ------- ------- -------
BALANCE AT DECEMBER 31, 2002 * 3,827 4,792 8,619
CHANGES DURING 2003-
net income 415 415
--- ------- ------- -------
BALANCE AT DECEMBER 31, 2003 * 3,827 5,207 9,034
CHANGES DURING THE NINE-MONTH
PERIOD ENDED SEPTEMBER 30, 2004 (unaudited)-
net income 1,557 1,557
--- ------- ------- -------
BALANCE AT SEPTEMBER 30, 2004 (UNAUDITED) * 3,827 6,764 10,591
=== ======= ======= =======
* Represents an amount of less than NIS 1,000.
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.
O - 6
(Continued) - 1
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEAR ENDED NINE MONTHS ENDED
DECEMBER 31 SEPTEMBER 30
---------------- ----------------
2002* 2003* 2003* 2004
------ ------ ------ ------
(UNAUDITED)
---------------- ----------------
NIS IN THOUSANDS (SEE NOTE 1B)
------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) for the period (395) 415 602 1,557
Adjustments required to reflect the cash flows from operating
activities (a) (595) (3,420) (2,566) (1,954)
------ ------ ------ ------
Net cash used in continuing operating activities (990) (3,005) (1,964) (397)
Net cash used in discontinued operating activities (994) (1,343) (870) 38
------ ------ ------ ------
Net cash used in operating activities (1,984) (4,348) (2,834) (359)
------ ------ ------ ------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of fixed assets (56) (288) (264) (235)
Proceeds from sale of fixed assets 31 165 165
------ ------ ------ ------
Net cash used in continuing investment activities (25) (123) (99) (235)
Net cash provided by (used in) discontinued investment
activities (90) 55 59 (b)552
------ ------ ------ ------
Net cash provided by (used in) investment activities (115) (68) (40) 317
------ ------ ------ ------
CASH FLOWS FROM FINANCING ACTIVITIES:
Long-term loans received from banks 783 149 147
Repayment of long-term loans (191) (596) (418) (443)
Short-term credit from banks - net 96 3,161 1,508 1,026
------ ------ ------ ------
Net cash provided by continuing financing activities 688 2,714 1,237 583
Net cash provided by discontinued financing activities 585 681 322 20
------ ------ ------ ------
Net cash provided by financing activities 1,273 3,395 1,559 603
------ ------ ------ ------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (826) (1,021) (1,315) 561
BALANCE OF CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 2,186 1,360 1,360 339
------ ------ ------ ------
BALANCE OF CASH AND CASH EQUIVALENTS AT END OF PERIOD 1,360 339 45 900
====== ====== ====== ======
O - 7
(Concluded) - 2
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEAR ENDED NINE MONTHS ENDED
DECEMBER 31 SEPTEMBER 30
---------------- ----------------
2002* 2003* 2003* 2004
------ ------ ------ ------
(UNAUDITED)
----------------
NIS IN THOUSANDS (SEE NOTE 1B)
------ -----------------------------
(A) ADJUSTMENTS REQUIRED TO REFLECT THE CASH FLOWS
FROM CONTINUING OPERATING ACTIVITIES:
Income and expenses not involving cash flows:
Discontinued operation 246 (1) 143 (62)
Depreciation 288 267 201 201
Liability for employee rights upon retirement - net (278) (101) 80 164
Exchange differences on (erosion of) principal
of long-term loans (27) 29 (5)
Deferred income taxes - net (79) 159 105 (83)
Capital loss (gain) on sale fixed assets - net 10 (2) (2) 33
------ ------ ------ ------
160 351 527 248
------ ------ ------ ------
Changes in operating asset and liability items:
Decrease (increase) in accounts receivable:
Trade 2,802 (5,655) (4,346) (4,461)
Other (287) (49) 418 65
Increase (decrease) in accounts payable and accruals:
Trade (1,725) 2,563 837 2,318
Other (641) 40 (57) 374
Decrease (increase) in inventories (904) (670) 55 (498)
------ ------ ------ ------
(755) (3,771) (3,093) (2,202)
------ ------ ------ ------
(595) (3,420) (2,566) (1,954)
====== ====== ====== ======
(B) PROCEEDS FROM DISPOSAL OF INVESTMENT IN SUBSIDIARY
CONSOLIDATED IN PREVIOUS YEARS, INCLUDED AMOUNT NET CASH PROVIDED
BY DISCONTINUED INVESTMENTS OPERATIONS:
Assets and liabilities of the subsidiary previously
consolidated at date of disposal - net (479)
Inter-company long-term loan 1,666
Capital gain on sale of investments in the subsidiary 163
------
1,350
Net of amount receivable (784)
------
566
======
Supplementary information regareding cash flows from discontinued operations:
1. Net cash used in operating activities in respect of the discontinued
operation includes cash received from customers and other debtors, cash
paid to suppliers and other creditors and taxes paid in cash.
2. Changes in asset and liability items, as presented in the statement of cash
flows, relate solely to continuing activities.
* Reclassified due to discontinued operations, see note 2.
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
O - 8
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES
The significant accounting policies, applied on a consistent basis (see
also b. below), are as follows:
A. GENERAL:
1) Data on the operations of the parent Company and its
subsidiaries:
Odem Electronic Technologies 1992 Ltd. (hereafter - The Company)
and its subsidiaries (hereafter - the group) are engaged in the
marketing of electronic components and image processing products,
provision of solutions for data communication networks and until
May 2004 marketing of anti-static products to the electronics
industry (see note 2).
2) Unaudited interim results
The accompanying consolidated balance sheet as of September 30,
2004, the consolidated statements of income and of cash flows for
the nine month periods ended September 30, 2003 and 2004, and the
consolidated statement of changes in shareholders' equity for the
nine month period ended September 30, 2004 are unaudited. The
unaudited interim financial statements have been prepared on the
same basis as the annual consolidated financial statements and,
in the opinion of the Company's management, reflect all
adjustments, which include only normal recurring adjustments,
necessary to present fairly the Group's financial position as of
September 30, 2004 and results of operations and cash flows for
the nine months ended September 30, 2003 and 2004. The financial
data and other information disclosed in these notes to the
financial statements relating to these nine-month periods are
unaudited. The results for the nine months ended September 30,
2004 are not necessarily indicative of the results to be expected
for the year ending December 31, 2004 or for any other interim
period or for any future year.
3) Definitions:
Subsidiaries - Ruby-Tech Inc. is a company registered in
the United States - wholly owned and
controlled by the company.
Motinit Technologies Ltd. is registered in
Israel and was wholly owned and controlled
by the company through May 2004, see also
note 2.
Related parties - as defined in Opinion No. 29 of the
Institute of Certified Public Accountants
in Israel.
B. ADJUSTED FINANCIAL STATEMENTS:
1) As from January 1, 2004, the Company applies the provisions of
Accounting Standard No. 12 of the Israel Accounting Standards
Board ("IASB") - "Discontinuance of Adjusting Financial
Statements for Inflation". Accordingly, as of said date, the
Company no longer adjusts its financial statements for the
effects of inflation.
O - 9
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (continued):
Until December 31, 2003, the Company prepared its financial
statements on the basis of historical cost adjusted for the
changes in the general purchasing power of Israeli currency
(NIS), in accordance with the changes in the Israeli consumer
price index (hereafter - the CPI), see also note 8a, this in
conformity with the principles prescribed by Opinions of the
Institute of Certified Public Accountants in Israel. The amounts
adjusted as above, which were included in the financial
statements as of December 31, 2003 (hereafter - transition date)
served as the basis for the nominal financial reporting in the
following periods. Additions made after the transition date are
presented in the financial statements at their nominal amounts.
The comparative figures included in these financial statements
are based on the adjusted financial statements for the prior
reporting periods, as previously presented, after adjustment to
the CPI for December 2003 (the CPI in effect at the transition
date). As to the principles of adjustment applied in the
preparation of financial statements until the transition date,
see (2) below.
The amounts reported for periods after the transition date are
composed as follows: all the amounts originating from the period
prior to the transition date are composed of their adjusted
amount at the transition date, with the addition of amounts in
nominal values that were added after the transition date and net
of amounts that were deducted after the transition date (the
retirement of such sums is effected at their adjusted values as
of transition date, their nominal values, or a combination of the
two, according to the circumstances). All the amounts originating
from the period after the transition date are included in the
financial statements at their nominal values.
2) Until the transition date, the adjustment of the financial
statements was based on the accounts of the Company and its
former Israeli subsidiary, which were maintained in nominal NIS.
The components of the income statements were, for the most part,
adjusted as follows: the components relating to transactions
carried out during the period - sales, purchases, labor costs,
etc. - were adjusted on the basis of the index for the month in
which the transaction was carried out, while those relating to
non-monetary balance sheet items (mainly - changes in inventories
and depreciation) were adjusted on the same basis as the related
balance sheet item. The financing component represents financial
income and expenses in real terms and the erosion of balances of
monetary items during the period.
3) The adjusted amounts of non-monetary assets did not necessarily
represent realization value or current economic value, but only
the reported amounts of such assets, as described in (1) above.
In these financial statements, the term "cost" signifies cost in
reported amounts, as described in (1) above.
O - 10
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (continued):
4) For purposes of consolidation, the financial statements of the
company's foreign subsidiary, the activities of which are an
integral part of the activities of the Company, were remeasured
(in terms of foreign currency). The remeasurement was effected by
way of translation of the amounts (in terms of foreign currency)
on the basis of the historical exchange rates in relation to
Israeli currency. Until December 31, 2003, the resulting nominal
NIS amounts were then adjusted on the basis of the changes in the
CPI by the same method as the financial statements of the Company
were adjusted.
Differences resulting from the above treatment are included in
the statements of income under financial income or expenses.
C. PRINCIPLES OF CONSOLIDATION:
1) The consolidated financial statements include the accounts of the
Company and its subsidiaries, see also note note 2 as to disposal
of subsidiary.
2) Inter-company balances and transactions have been eliminated in
consolidation. Profits from inter-company sales, not yet realized
outside the group, have also been eliminated.
D. INVENTORIES
Inventories are valued at the lower of cost or market value. Cost is
determined on "first-in first-out" basis.
E. FIXED ASSETS:
1) These assets are stated at cost.
2) The assets are depreciated by the straight-line method, on basis
of their estimated useful life.
Annual rates of depreciation are as follows:
%
---
Buildings 4
Vehicles 15
Office furniture, equipment and computers 6-15; 33
O - 11
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (continued):
F. IMPAIRMENT OF ASSETS
AS of January 1, 2003, Accounting Standard No. 15 of the IASB -
"Impairment of Assets", became effective. This standard requires a
periodic assessment - at each balance sheet date - to evaluate the
need for a provision for the impairment of the group's non-monetary
assets - mainly fixed assets.
Pursuant to the provisions of the standard in each balance sheet date
the company is required to check, if any events have occurred or
changes in circumstances have taken place, which might indicate that
there has been an impairment of the above assets, the company is
required to evaluate whether the carrying value of the asset is
recoverable from the cash flows anticipated from that asset, and, if
necessary, to record an impairment provision up to the amount needed
to adjust its carrying amount to its recoverable amount. The
impairment loss is carried directly to income.
The adoption of this standard has not had any effect on the company's
financial statements.
G. DEFERRED TAXES:
1) Deferred taxes are computed in respect of differences between the
amounts presented in the financial statements and those taken
into account for tax purposes. As to the main factors in respect
of which deferred taxes have been included- see note 7c.
Deferred taxes are computed at the tax rates, which will be in
effect at time of release to income from the deferred tax
accounts. Changes in deferred taxes during the reported year are
reflected in the statement of income (loss).
2) Taxes, which would apply in the event of disposal of the
investment in the foreign subsidiary, have not been taken into
account in computing the deferred taxes, as it is the company's
policy to hold this investment, not to realize it.
3) The Company may incur additional tax liability in the event of a
dividend distribution by its foreign subsidiary No account was
taken of the additional tax, since it is the Company's policy not
to cause distribution of dividend, which would involve additional
tax liability to the Company in the foreseeable future.
O - 12
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (continued):
H. CONCENTRATION OF CREDIT RISKS - ALLOWANCE FOR DOUBTFUL ACCOUNTS
Most of the sales of the Company and its subsidiaries are made in
Israel, mainly to Israeli defense industries and to large companies.
The Company and its subsidiaries regularly check the credit worthiness
of their customers and determine the extent to which they should do
business with them on that basis.
When a specific account is determined to be doubtful of collection, it
is fully provided for.
I. REVENUE RECOGNITION:
1) Selling income
Revenue from sale of products is recognized upon shipment to the
customer (which represents the point at which the title
transfers).
2) Commission income
Income from commissions is carried to the income statement upon
its actual receipt, since under agreements with suppliers
consideration is received on the basis of collection from
customers.
J. CASH EQUIVALENTS
The group considers all highly liquid investments, which include
short-term bank deposits (up to 3 months from date of deposit), that
are not restricted as to withdrawal or use to be cash equivalents.
K. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENT
In July 2004, the IASB issued Accounting Standard No. 19 - "Taxes on
Income", which is based on International Accounting Standard No. 12,
that prescribes the accounting treatment (recognition criteria,
measurement, presentation and disclosure) required for taxes on
income.
This accounting standard is to be applied to financial statements
covering periods commencing on, or after, January 1, 2005; earlier
adoption is encouraged.
The Company is currently evaluating the effect on its financial
statements of applying the provisions of this standard.
O - 13
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 2 - DISCONTINUED OPERATION
On May 10, 2004, the Company signed a contract for the sale of its
investment in its Israeli subsidiary, Motinit Technologies Ltd. (hereafter
- "Motinit"). Pursuant to this contract, the Company sold its holding of
Motinit shares, for no consideration, and the loan that it had granted to
Motinit, for a consideration of NIS 1.35 million.
In accordance with the provisions of Accounting Standard No.8 -
"Discontinued Operations" of the IASB, the sale of Motinit was presented as
a discontinued operation. Accordingly, the assets and liabilities of the
subsidiary, its operating results (including the gain from the sale of said
operations) and its cash flows were presented as separate items derived
from the discontinued operation. The comparative figures included in the
financial statements have been reclassified to conform to this
presentation.
The assets and liabilities and the operating results of the discontinued
operation included in the financial statements are as follows:
Balance sheet data:
DECEMBER 31
----------------
2002 2003
------ ------
NIS IN THOUSANDS
----------------
A s s e t s
Cash and cash equivalents 10 1
Accounts receivable 1,080 2,034
Inventories 977 1,934
Fixed assets, net 87 14
------ ------
2,154 3,983
====== ======
L i a b i l i t i e s
Credit from banks 774 1,455
Accounts payable and accruals 656 1,196
------ ------
1,430 2,651
====== ======
Operating results data:
YEAR ENDED DECEMBER 31
----------------
2002 2003
------ ------
NIS IN THOUSANDS
----------------
Revenue 2,834 4,357
Cost of revenue 1,394 2,431
Selling, marketing, general and
administrative expenses 1,490 1,730
------ ------
Income (loss) from ordinary operations (50) 196
Financial expenses - net (196) (191)
Other expenses - net (4)
------ ------
Net income (loss) for the year (246) 1
====== ======
O - 14
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 3 - FIXED ASSETS
A. COMPOSITION OF ASSETS, GROUPED BY MAJOR CLASSIFICATIONS, IS AS
FOLLOWS:
DEPRECIATED BALANCE
-------------
DECEMBER 31
-------------
2002 2003
----- -----
NIS IN THOUSANDS
-------------
Buildings, including land (see b. below) 1,495 1,442
Vehicles 593 536
Computers, office furniture and equipment 333 301
----- -----
2,421 2,279
===== =====
B. LAND AND BUILDINGS
Although the Company has ownership rights in real estate property, the
property has not yet been registered in the Company's name in the Land
Registry, since real estate rights in the area where that real estate
is located have not yet been settled. As of December 31, 2002 and
2003, the item includes land in the amount of NIS 505,000, on which
the company's offices in Rishon Lezion are located.
C. All fixed assets have been pledged to secure the Company's bank
liabilities, see note 5c.
NOTE 4 - LIABILITY FOR EMPLOYEE RIGHTS UPON RETIREMENT:
A. Labor laws and agreements require the company to pay severance pay to
employees dismissed or retiring from their employ in certain other
circumstances. The Company liability for the payment of severance pay
to its employees is covered mainly by purchase of insurance policies.
The amounts so funded are not included in the balance sheets since
they are not under the control or management of the Company.
B. Monthly employees (for whom the company makes regular deposits in
severance pay funds) dismissed before attaining retirement age are
entitled to severance pay computed on the basis of the latest pay
rate. In respect of these employees, the company has undertaken to
supplement the difference between severance pay computed as above and
the amounts accumulated in the abovementioned funds. An appropriate
provision has been made for this liability.
C. The liability to employees whose salary is partly based on commissions
is computed on the basis of average salary for the preceding 12
months.
O - 15
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 4 - LIABILITY FOR EMPLOYEE RIGHTS UPON RETIREMENT (continued):
D. The amount of the liability for severance pay presented in the balance
sheets reflects that portion of the liability which is not funded by
insurance policies as described above. Part of this liability is
covered by deposits, in the Company name, with recognized severance
pay funds.
The liability for employee rights upon retirement, and the amount
funded are composed as follows:
DECEMBER 31
---------
2002 2003
--- ---
NIS IN THOUSANDS
---------
For severance pay 524 682
L e s s - amount funded 351 610
--- ---
173 72
=== ===
The Company may only make withdrawals from the severance pay funds for
the purpose of paying severance pay.
NOTE 5 - LONG-TERM BANK LOANS:
A. Classified by linkage terms and interest rates, the total amount of
the liabilities is as follows:
WEIGHTED
INTEREST RATE DECEMBER 31
AS PER ---------------
31.12.03 2002 2003
--- ----- -----
% NIS IN THOUSANDS
--- ---------------
Linked to the Israeli CPI 6.2 357 287
Unlinked 7.3 1,065 717
----- -----
1,422 1,004
L e s s - current maturities 559 570
----- -----
863 434
===== =====
B. The loans (net of current maturities) mature in the following years
after the balance sheet dates:
DECEMBER 31
---------------
2002 2003
----- -----
NIS IN THOUSANDS
---------------
Second year 513 206
Third year 149 155
Fourth year 124 71
Fifth year 71 2
Sixth year 6
----- -----
863 434
===== =====
O - 16
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 5 - LONG-TERM BANK LOANS (continued):
C. To secure the long-term loans and the short-term credit from banks,
the Company registering fixed pledges on the real estate, plant and
equipment as well as fixed pledges on vehicles the purchase of which
had been financed by bank loans.
NOTE 6 - SHAREHOLDERS EQUITY:
A. The share capital as of December 31, 2002 and 2003 is composed of
ordinary shares of NIS 0.1 par value, as follows:
NUMBER OF
SHARES
----------
Authorized 30,000,000
==========
Issued and paid 268
==========
B. ISSUE OF COMPANY SHARES TO AN EMPLOYEE
On March 31, 2004, an agreement was signed with one of the Company's
employees, pursuant to which the employee is entitled to 5% of the
Company's issued and paid share capital (following the allocation), in
consideration of their par value, subject to the employee continuing
his employment with the Company until January 1, 2007.
Upon the sale of the majority of the Company's shares subsequent to
balance sheet date (see note 12), the employee waived its right to
shares as described above. The purchaser's issued to the employee
73,000 ordinary shares of the purchaser and options to receive 73,000
ordinary shares of the purchaser. The purchaser options shall be
issued under the purchaser's Stock Option Plan and at no exercise
price.
NOTE 7 - TAXES ON INCOME:
A. TAXES RATES APPLICABLE TO INCOME
1) The company and its former Israeli subsidiary
The tax rate applicable to these companies (under Israeli law)
was 36% for the years 2002 and 2003.
On 11 July 2004, Income Tax Ordinance Amendment (No. 140 and Ad
Hoc Provision) Law, 2004 (hereafter - the Amendment) was
published, which provides for the gradual reduction - commencing
from January 1, 2004 - in the rate of corporate taxes from 36% to
30%, in the following manner: the rate for 2004 will be 35%; 2005
- 34%; 2006 - 32%; and 2007 and thereafter - 30%.
2) Foreign subsidiary
This subsidiary is taxed on the basis of the tax laws in its
country of residence.
O - 17
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 7 - TAXES ON INCOME (continued):
B. MEASUREMENT OF RESULTS FOR TAX PURPOSES UNDER THE INCOME TAX
(INFLATIONARY ADJUSTMENTS) LAW, 1985 (HEREAFTER - THE INFLATIONARY
ADJUSTMENTS LAW)
Under the inflationary adjustments law, results for tax purposes are
measured in real terms, having regard to the changes in the CPI. The
Company and its former Israeli registered subsidiary are taxed under
this law.
C. DEFERRED TAXES:
1) The composition of the deferred taxes and the changes therein,
are as follows:
IN RESPECT OF BALANCE SHEET ITEMS
------------------------------
PROVISION FOR
EMPLOYEES RIGHTS
-----------------
IN RESPECT EMPLOYEE
OF CARRY PROVISION RIGHTS
FORWARD TAX FOR UPON
LOSSES AND DEPRECIABLE VACATION RETIREMENT
DEDUCTION * FIXED ASSETS PAY - NET TOTAL
----------- ------------ --- ----- -----
N I S I N T H O U S A N D S
----------------------------------------------------------
Balance at January 1, 2003 148 17 55 62 282
Changes in 2003- amounts carried to
income (148) 7 18 (36) (159)
---- ---- ---- ---- ----
Balance at December 31, 2003 -,- 24 73 26 123
==== ==== ==== ==== ====
* In respect of the Company's losses
2) Deferred taxes are recorded in the balance sheets as follows:
DECEMBER 31
-----------
2002 2003
---- ----
NIS IN THOUSANDS
-----------
Among current assets 203 73
Among investments and long-term receivables 79 50
--- ---
282 123
=== ===
Realization of this deferred tax balance is conditional upon
earning, in the coming years, taxable income in an appropriate
amount. The Company's management believes that the Company is
likely to earn such income in the future. The taxes as of
September 30, 2004, are updated to reflect the change in tax
rates applicable to the Company, as described in a. above.
O - 18
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 7 - TAXES ON INCOME (continued):
D. TAXES ON INCOME INCLUDED IN THE INCOME STATEMENTS:
YEAR ENDED DECEMBER 31
-------------
2002 2003
---- ----
NIS IN THOUSANDS
-------------
1) As follows:
Current (28) (119)
For previous years (27)
Deferred (see c. above) 79 (159)
---- ----
24 (278)
==== ====
The current taxes are computed at the tax rate of 36%. (see also
a. above)
2) Following is a reconciliation of the theoretical tax expense,
assuming all income is taxed at the regular tax rates applicable
to companies in Israel? and the actual tax expense:
YEAR ENDED DECEMBER 31
-------------
2002 2003
---- ----
NIS IN THOUSANDS
-------------
Income (loss) before taxes on income,
as reported in the income statements (173) 692
==== ====
Theoretical tax expense (benefit) (62) 249
Increase in tax expense
resulting from permanent
differences - the tax effect, net 11 29
Taxes for previous years 27
---- ----
Taxes on income as reported in
the income statements (24) 278
==== ====
E. TAX ASSESSMENTS
The company has received tax assessments through the year ended
December 31, 2000. for the foreign subsidiary, tax assessments have
not been received since its establishment date.
O - 19
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 8 - FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
A. DATA REGARDING THE EXCHANGE RATES AND THE CPI:
EXCHANGE RATE
OF ONE U.S.
DOLLAR CPI*
--------- -------------
At September 30:
2004 NIS 4.482 107.44 points
2003 NIS 4.441 106.59 points
At December 31:
2003 NIS 4.379 106.16 points
2002 NIS 4.737 108.20 points
2001 NIS 4.416 101.60 points
Changes during the periods
Nine months ended September 30:
2004 2.4% 1.2%
2003 (6.3%) (1.5%)
Increase (decrease) during the year:
2003 (7.6%) (1.9%)
2002 7.3% 6.5%
* Based on the Israeli CPI for the month ending on each
balance date, on the basis of 2000 average =100
B. CONCENTRATION OF CREDIT RISKS:
1) The group's cash and cash equivalents at December 31, 2002 and
2003 were deposited with well-established banks. The Company is
of the opinion that the credit risk in respect of these balances
is remote.
2) As to the credit risk in respect of trade receivables - see note
1h.
C. FAIR VALUE OF FINANCIAL INSTRUMENTS
The financial instruments of the company and its subsidiaries consist
of non-derivative assets: cash and cash equivalents, accounts
receivable and non-derivative liabilities: short-term and long term
bank loans payable and accounts payable.
Due to their nature, the fair value of the financial instruments
included in working capital of the group is usually identical or close
to their carrying value. The fair value of long-term bank loans also
approximates the carrying value, since they bear interest at rates
close to the prevailing market rates.
O - 20
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 9 - SUPPLEMENTARY FINANCIAL STATEMENT INFORMATION
A. The inventory includes inventories in transit in the amount of NIS
391,000, NIS 587,000 and NIS 1,414,000 (unaudited) as of December 31,
2002 and 2003 and September 30, 2004 respectively.
B. CREDIT AND LOANS FROM BANKS:
WEIGHTED
INTEREST
RATE DECEMBER 31
AS PER ----------------
31.12.03 2002 2003
--- ------ ------
% NIS IN THOUSANDS
--- ----------------
1) As follows
Short-term credit 6.9 1,751 4,912
Current maturities
of long-term loans 559 570
------ ------
2,310 5,482
====== ======
2) Regarding securities given to insure short-term loans, see note 5c.
STATEMENTS OF INCOME (LOSS):
YEAR ENDED
DECEMBER 31
----------------
2002 2003
------ ------
NIS IN THOUSANDS
----------------
C. REVENUE - composition:
Electronic components 25,434 30,424
Data communications networks 2,448 2,149
Image processing products 4,954 4,365
------ ------
32,836 36,938
====== ======
D. FINANCING EXPENSES - net
In respect of long-term loans 99 72
In respect of short-term credit 210 282
Other, net 872 185
------ ------
1,181 539
====== ======
O - 21
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 10 - RELATED PARTIES - TRANSACTIONS AND BALANCES:
A. TRANSACTIONS WITH RELATED PARTY-
Cost of revenues includes purchases from a related party of NIS 20,000
and NIS 77,000 for the years ended December 31,2002 and 2003,
respectively.
B. BALANCES WITH RELATED PARTIES:
DECEMBER 31
-----------
2002 2003
---- ----
NIS IN THOUSANDS
----------------
Accounts payable - presented in the balance
Sheets among "accounts payable and accruals-other" 15 44
== ==
NOTE 11 - CONTINGENT LIABILITY
In September 2003, a supplier filed a legal claim in the amount of NIS
460,000 against the Company. The claim alleges the breach of an agreement
for the purchase of products.
The Company's legal consel is unable to provide an opinion on this claim.
Accordingly, no provision has been included in the financial statements in
respect of this claim. Moreover the company management believes that the
chances of the claim are slight.
NOTE 12 - SUBSEQUENT EVENT
On November 2, 2004, the Company's shareholders signed an agreement for the
sale of 63.8% of the Company's shares to an Israeli company.
NOTE 13 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A
The group prepares its financial statements in accordance with Israeli
GAAP. As applicable to these financial statements, Israeli GAAP and U.S.
GAAP vary in certain significant respects, as described below:
1) Effect of inflation
In accordance with Israeli GAAP, through December 31 2003, the group
comprehensively included the effect of the changes in the general
purchasing power of Israeli currency in these financial statements, as
described in note 1b. In view of the past inflation in Israel, this is
considered a more meaningful presentation than financial reporting
based on historical cost.
Under US GAAP Israel is not considered to be an highly inflationary
country, thus the measurement currency should be the nominal NIS.
The adjustments to reflect the changes in the general purchasing power
of Israeli currency have been reversed in the reconciliation of
Israeli GAAP to U.S. GAAP.
O - 22
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 13- EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A (continued):
2) Liability for employee rights upon retirement
Under Israeli GAAP, amounts funded in respect of severance pay
liability by purchase of insurance policies are deducted from the
related liability. Under U.S. GAAP, the amounts funded in insurance
policies do not qualify as plan assets and thus should be presented as
a long-term investment among the Company's assets. Correspondingly,
the entire change in the liability will be classified as part of
salary expenses and the income from the funding arrangements will be
classified as financing income.
The amounts of severance pay expense were as follows:
YEAR ENDED NINE MONTHS ENDED
DECEMBER 31 SEPTEMBER 30
------------- ------------
2002 2003 2003 2004
---- ---- ---- ----
NIS IN THOUSANDS NIS IN THOUSANDS
------------- ------------
Gross expense 141 204 169 363
Less - income (loss) from
funding arrangements (11) 53 41 23
---- ---- ---- ----
152 151 128 340
==== ==== ==== ====
3) Accounting for stock-based compensation (see note 6b)
According to Israeli GAAP, the benefit component of stock or options
issued to employees is not recognized in the financial statements.
According to U.S. GAAP, the Company has elected to follow Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees" ("APB No. 25") and FASB Interpretation No. 44 "Accounting
for Certain Transactions Involving Stock Compensation" ("FIN No. 44")
in accounting for its employee stock option plans. Under APB No. 25,
when the exercise price of the Company's stock option is less than the
market price of the underlying shares on the date of grant,
compensation expense is recognized over the vesting period.
The amounts of compensation expense determined using the fair value
method as required by FAS 123 is not materially different from the
amounts determined under APB 25. Consequently, the disclosures
required by FAS 123 have been omitted.
As of the grant date of the employee shares, the excess of the fair
value of the shares over their par value resulted in deferred
compensation in amount of NIS 867,000. This compensation is to be
amortized over the vesting period ( 3.75 years).
O - 23
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 13 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A (continued):
4) Discontinued operations
As more fully described in note 2, the company disposed of its
investment in a consolidated subsidiary, the operations of which are
classified as discontinued operations.
Under Israeli GAAP assets and liabilities of the discontinued
operations are aggregated and presented as separate line items on the
balance sheet for all the reporting periods (including
reclassification of prior periods figures).
Under U.S. GAAP the assets and liabilities for prior periods are not
reclassified.
5) Income statement presentation
Under Israeli GAAP, the Company includes capital gains and losses on
sale of fixed assets , under "other income (expenses) - net", in the
consolidated income statements. Also the Company includes income
(expenses) from severance pay funds net of severance pay expenses.
Under U.S. GAAP, capital gains and losses from sales of fixed assets
are included in the determanation of "operating income" and income
(expenses) from severance pay funds are included under "financial
expenses" (see also 2 above).
O - 24
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 13 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A (continued):
The effect of the material differences, as described above, on the
financial statements is as follows:
ON THE CONSOLIDATED STATEMENTS OF OPERATIONS:
YEAR ENDED NINE MONTHS ENDED
DECEMBER 31 SEPTEMBER 30
----------------- -----------------
2002 2003 2003 2004
------ ------ ------ ------
(UNAUDITED)
-----------------
NIS IN THOUSANDS
---------------------------------------
Net income (loss) as reported in these financial statements
according to Israeli GAAP (395) 415 602 1,557
Adjustments due to elimination of the effect of changes
in general purchasing power of Israeli currency (not
including deferred taxes) 389 (71) (52) 12
Effect of the elimination of those adjustments on
deferred taxes 46 (24) (20) (8)
Amortization of deferred stock compensation expenses (116)
------ ------ ------ ------
Net income under to U.S GAAP 40 320 530 1,445
====== ====== ====== ======
ON THE CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY:
DECEMBER 31
------------------- SEPTEMBER 30
2002 2003 2004
------- ------- -------
(UNAUDITED)
-------
NIS IN THOUSANDS
-------------------------------
Shareholders' equity, as reported in these financial
statements, according to Israeli GAAP: 8,619 9,034 10,591
Adjustments due to elimination of effect of changes in
general purchasing power of Israeli currency (not
including deferred taxes) (154) (226) (214)
Effect of the elimination of those adjustments on
deferred taxes 101 78 70
------- ------- -------
Shareholders' equity under U.S. GAAP 8,566 8,886 10,447
======= ======= =======
O - 25
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 13 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A (continued):
CONSOLIDATED DATA RECONCILED TO U.S. GAAP AS STATED ABOVE:
BALANCE SHEET DATA:
DECEMBER 31
---------------- SEPTEMBER 30
2002 2003 2004
------ ------ ------
(UNAUDITED)
------
NOMINAL NIS IN THOUSANDS
--------------------------
A S S E T S
Current assets:
Cash and cash equivalents 1,396 340 900
Accounts receivable:
Trade 7,434 14,032 16,576
Other 1,171 939 1,582
Inventories 6,191 7,713 6,275
------ ------ ------
16,192 23,024 25,333
------ ------ ------
Long-term receivables:
Deferred income taxes 178 128 163
Funds in respect of employee rights upon
retirement 909 1,217 1,415
------ ------ ------
1,087 1,345 1,578
------ ------ ------
Fixed assets:
Cost 3,003 2,964 3,117
L e s s - accumulated depreciation 753 899 1,052
------ ------ ------
2,250 2,065 2,065
------ ------ ------
19,529 26,434 28,976
====== ====== ======
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Credit from banks 3,143 6,937 6,212
Accounts payable and accruals:
Trade 5,028 7,944 9,267
Other 827 944 1,117
------ ------ ------
T o t a l current liabilities 8,998 15,825 16,596
------ ------ ------
Long-term liabilities:
Liability for employee rights upon
retirement 1,085 1,289 1,651
Bank loans (net of current maturities) 880 434 282
------ ------ ------
1,965 1,723 1,933
------ ------ ------
T o t a l liabilities 10,963 17,548 18,529
Shareholders' equity 8,566 8,886 10,447
------ ------ ------
19,529 26,434 28,976
====== ====== ======
O - 26
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 13 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A (continued):
STATEMENTS OF INCOME (LOSS) DATA:
YEAR ENDED NINE MONTHS ENDED
DECEMBER 31 SEPTEMBER 30
------------------- -------------------
2002 2003 2003 2004
------- ------- ------- -------
(UNAUDITED)
-------------------
NOMINAL NIS IN THOUSANDS
-------------------------------------------
Revenue 32,779 37,573 25,963 52,497
Cost of revenue 26,219 30,639 20,391 43,306
------- ------- ------- -------
Gross profit 6,560 6,934 5,572 9,191
Selling, marketing, general and
administrative expenses 5,541 5,815 4,230 6,361
------- ------- ------- -------
Income from ordinary operations 1,019 1,119 1,342 2,830
Financial expenses - net (790) (508) (189) (646)
------- ------- ------- -------
Income before taxes on income 229 611 1,153 2,184
Taxes on income 71 (302) (485) (801)
------- ------- ------- -------
Income from continuing operations 300 309 668 1,383
Gain (loss) from discontinued operations (260) 11 (138) 62
------- ------- ------- -------
Net income for the period 40 320 530 1,445
======= ======= ======= =======
O - 27
ODEM ELECTRONIC TECHNOLOGIES 1992 LTD.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
NOTE 13 - EFFECT OF MATERIAL DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES IN ISRAEL AND IN THE U.S.A (continued):
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY DATA:
ADDITIONAL
SHARE PAID-IN DEFERRED RETAINED
CAPITAL CAPITAL COMPENSATION EARNINGS TOTAL
--- ------ ---- ------ ------
NOMINAL NIS IN THOUSANDS
----------------------------------------------------------
Balance at January 1, 2002 * 3,627 4,899 8,526
Changes during 2002 -
net income 40 40
--- ------ ---- ------ ------
Balance at December 31, 2002 * 3,627 4,939 8,566
Changes during 2003 -
net income 320 320
--- ------ ---- ------ ------
Balance at December 31, 2003 * 3,627 5,259 8,886
Changes during the nine month period
ended September 30, 2004 (unaudited):
Employee stock based deferred compensation 867 (867)
Amortization of deferred employee stock-based
compensation 116 116
Net income 1,445 1,445
--- ------ ---- ------ ------
Balance at September 30, 2004 (unaudited) * 4,494 (751) 6,704 10,447
=== ====== ==== ====== ======
* Represents an amount of less than NIS 1,000.
O - 28