6-K

FORM 6-K/A

SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549

REPORT OF FOREIGN ISSUER

Pursuant to Section 13a-16 or 15d-16 of the
Securities Exchange Act of 1934

For the month of May 2004

CERAGON NETWORKS LTD.

(Translation of registrant’s name into English)



24 Raoul Wallenberg Street, Tel Aviv 69719, Israel

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F x Form 40-F o

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 o No x

If “Yes” is marked, indicate below the file number assigned to the registration in connection with Rule 12g3(b): 82 — _________________



Table of Contents

        This Form 6-K/A amends Form 6-K filed on May 6, 2004. Attached to the original Form 6-K was a press release containing unaudited financial information for the year ended December 31, 2003 and the quarter ended March 31, 2004 for Ceragon Networks Ltd. This Form 6-K/A makes the following amendments to reflect the recognition of a non-cash charge for the year ended December 31, 2003 totaling $3,432,000 resulting from recording a warrant at fair value. On October 31, 2002, the Company entered into a supplementary arrangement with one of its suppliers, according to which, the Company issued a warrant to the supplier to purchase an aggregate of 700,000 Ordinary shares of the Company. The Company recorded the carrying amount of the warrant at inception as a liability of $875,000. During November 2003, the supplier exercised the warrant by a cashless exercise into 699,624 Ordinary shares. Accordingly, the Company reclassified the fair value of the warrant at the date of exercise from a liability to equity. During 2003, as a result of the adoption and implementation of SFAS 150 “Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity” (“FAS 150”) (effective at the beginning of the first interim period beginning after June 15, 2003) the Company recognized a non-cash charge in the financial statements totaling $3,432,000. As a result, at and for the year ended December 31, 2003, the Company revised net loss to $7,722,000, basic and diluted net loss per share to ($0.33), additional paid-in capital to $175,043,000 and accumulated deficit to ($126,026,000). In addition, at and for the quarter ended March 31, 2004, the Company revised additional paid-in capital to $175,276,000 and accumulated deficit to ($125,987,000). This non-cash charge had no impact on previously reported first quarter 2004 operating results.

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.




Date: May 5, 2004
CERAGON NETWORKS LTD.


BY: /S/ Shraga Katz
——————————————
Shraga Katz
President and CEO

Exhibit Description
        Ceragon Networks Revised First Quarter 2004 and Fiscal Year 2003 Financial Results



CONSOLIDATED STATEMENTS OF OPERATIONS
U.S. dollars in thousands, except share and per share data

Three months ended
March 31,

Year ended
December 31,

2004
2003
2003
Unaudited
Unaudited
Revenues     $ 11,397   $ 7,037   $ 34,421  
Cost of revenues    6,532    4,434    20,646  



Gross profit    4,865    2,603    13,775  



Operating expenses:  
  Research and development    2,186    2,172    8,946  
  Less - grants and participations    493    450    1,976  



  Research and development, net    1,693    1,722    6,970  
  Sales and marketing, net    2,735    2,364    9,437  
  General and administrative    524    510    2,167  
  Amortization of deferred stock  
   compensation (a)    158    451    1,354  
  Non-recurring income, net    -    (82 )  (704 )



Total operating expenses    5,110    4,965    19,224  



Operating loss    (245 )  (2,362 )  (5,449 )
Financial income, net    253    264    1,159  
Other income    31    -    -  
Other financial expenses - non cash  
  charge relating to puttable warrant    0    0    (3,432 )



Net profit (loss)   $ 39   $ (2,098 ) $ (7,722 )



Basic and diluted net profit (loss)  
per share   $ 0.00   $ (0.09 ) $ (0.33 )



Weighted average number of shares  
  used in computing basic net  
  income (loss) per share    24,729,552    22,609,179    23,063,160  



   (a)  
Amortization of deferred stock  
compensation relates to the  
following:  
         Cost of revenues   $ 15   $ 37   $ 109  
         Research and development, net    44    136    400  
         Sales and marketing, net    75    171    530  
         General and administrative    24    107    315  



Total amortization of deferred  
         stock compensation   $ 158   $ 451   $ 1,354  



(more)



CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands, except share and per share data

March 31,
2004

December 31,
2003

Unaudited
Unaudited
    ASSETS            
CURRENT ASSETS:  
  Cash and cash equivalents   $ 9,602   $ 7,307  
  Short-term bank deposits    6,648    10,556  
  Marketable securities    5,937    4,861  
  Trade receivables, net    7,436    5,056  
  Other accounts receivable and prepaid expenses    2,608    2,892  
  Inventories    13,045    11,103  


Total current assets    45,276    41,775  


LONG-TERM INVESTMENTS:  
  Long-term bank deposits    5,115    1,473  
  Long-term marketable securities    11,671    14,849  
  Long-term receivables    300    -  
  Severance pay funds    1,686    1,664  


Total long-term investments    18,772    17,986  


PROPERTY AND EQUIPMENT, NET    2,654    2,667  


Total assets   $ 66,702   $ 62,428  


    LIABILITIES AND SHAREHOLDERS' EQUITY  
CURRENT LIABILITIES:  
Trade payables   $ 8,652   $ 5,662  
Other accounts payable and accrued expenses    6,351    5,632  

Total current liabilities
    15,003    11,294  


ACCRUED SEVERANCE PAY    2,542    2,451  


SHAREHOLDERS' EQUITY:  
  Share capital:  
  Ordinary shares of NIS 0.01 par value: Authorized: 40,000,000  
    shares as of December 31, 2003 and March 31, 2004; Issued  
    and outstanding: 24,675,313 shares and 24,783,791 shares as  
    of December 31, 2003 and March 31, 2004, respectively    61    61  
  Additional paid-in capital    175,276    175,043  
  Deferred stock compensation    (237 )  (395 )
  Accumulated other comprehensive income    44    -  
  Accumulated deficit    (125,987 )  (126,026 )


Total shareholders' equity    49,157    48,683  


Total liabilities and shareholders' equity   $ 66,702   $ 62,428  


(more)



This report may contain statements concerning Ceragon’s future prospects that are “forward-looking statements” under the Private Securities Litigation Reform Act of 1995. These statements are based on current expectations and projections that involve a number of risks and uncertainties. There can be no assurance that future results will be achieved, and actual results could differ materially from forecasts and estimates. Important factors that could cause actual results to differ materially from forecasts and estimates include: Ceragon’s limited operating history and history of losses; Ceragon’s dependence on a limited number of key customers, independent manufacturers and suppliers; and the demand for Ceragon’s products and technology. These risks and uncertainties, as well as others, are discussed in greater detail in Ceragon’s Annual Report on Form 20-F and Ceragon’s other filings with the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made and Ceragon undertakes no commitment to revise or update any forward-looking statement in order to reflect events or circumstances after the date any such statement is made.