These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
o |
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
x |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
| o |
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Title of each class
|
Name of each exchange on which registered
|
|
Ordinary Shares, NIS 0.01 Par Value
|
NASDAQ Capital Market
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
x
|
|
U.S. GAAP
x
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
o
|
Other
o
|
|
PART I
|
5
|
|
|
5
|
||
|
5
|
||
|
5
|
||
|
A.
Selected Financial Data
|
5
|
|
|
B.
Capitalization and Indebtedness
|
6
|
|
|
C.
Reasons for the Offer and Use of Proceeds
|
6
|
|
|
D.
Risk Factors
|
6
|
|
|
27
|
||
|
A.
History and Development of the Company
|
27
|
|
|
B.
Business Overview
|
27
|
|
|
C.
Organizational Structure
|
32
|
|
|
D.
Property, Plants and Equipment
|
32
|
|
|
32
|
||
|
33
|
||
|
A.
Operating Results
|
33
|
|
|
B.
Liquidity and Capital Resources
|
39
|
|
|
C.
Research and Development
|
43
|
|
|
D.
Trend Information
|
44
|
|
|
E.
Off-Balance Sheet Arrangements
|
44
|
|
|
F.
Tabular Disclosure of Contractual Obligations
|
44
|
|
|
44
|
||
|
A.
Directors and Senior Management
|
44
|
|
|
B.
Compensation
|
47
|
|
|
C.
Board Practices
|
49
|
|
|
D.
Employees
|
57
|
|
|
E.
Share Ownership
|
58
|
|
|
60
|
||
|
A.
Major Shareholders
|
60
|
|
|
B.
Related Party Transactions
|
62
|
|
|
C.
Interests of Experts and Counsel
|
62
|
|
|
63
|
||
|
A.
Consolidated Statements and Other Financial Information
|
63
|
|
|
B.
Significant Changes
|
63
|
|
|
63
|
||
|
A.
Offer and Listing Details
|
63
|
|
|
B.
Plan of Distribution
|
64
|
|
|
C.
Markets
|
64
|
|
|
D.
Selling Shareholders
|
65
|
|
|
E.
Dilution
|
65
|
|
|
F.
Expense of the Issue
|
65
|
|
|
65
|
||
|
A.
Share Capital
|
65
|
|
|
B.
Memorandum and Articles of Association
|
65
|
|
|
C.
Material Contracts
|
68
|
|
|
D.
Exchange Controls
|
68
|
|
|
E.
Taxation
|
69
|
|
|
F.
Dividend and Paying Agents
|
78
|
|
|
G.
Statement by Experts
|
78
|
|
|
H.
Documents on Display
|
78
|
|
|
I.
Subsidiary Information
|
79
|
|
|
79
|
||
|
80
|
||
|
PART II
|
80
|
|
|
80
|
||
|
80
|
||
|
80
|
||
|
81
|
||
|
81
|
||
|
81
|
||
|
81
|
||
|
82
|
||
|
82
|
||
|
82
|
||
|
82
|
||
| 83 | ||
|
PART III
|
83
|
|
|
83
|
||
|
83
|
||
|
83
|
||
|
85
|
||
|
Statement of Operations Data:
|
||||||||||||||||||||
|
Year Ended December 31,
|
||||||||||||||||||||
|
2010
|
2011
|
2012
|
2013
|
2014
|
||||||||||||||||
|
(in thousands, except share and per share data)
|
||||||||||||||||||||
|
Revenues
|
$ | 11,639 | $ | 12,003 | $ | 13,126 | $ | 12,472 | $ | 7,066 | ||||||||||
|
Cost of revenues
|
4,201 | 3,941 | 4,494 | 4,024 | 2,893 | |||||||||||||||
|
Gross profit
|
7,438 | 8,062 | 8,632 | 8,448 | 4,173 | |||||||||||||||
|
Selling and marketing
|
2,584 | 1,905 | 2,457 | 2,164 | 1,868 | |||||||||||||||
|
Research and development
|
1,547 | 1,909 | 1,329 | 1,389 | 1,387 | |||||||||||||||
|
General and administrative
|
3,016 | 3,847 | 2,804 | 3,188 | 2,459 | |||||||||||||||
|
Operating income (loss)
|
291 | 401 | 2,042 | 1,707 | (1,541 | ) | ||||||||||||||
|
Financial (expenses) income, net
|
-- | 2 | 60 | 61 | (95 | ) | ||||||||||||||
|
Capital gain on sale of long-term investment
|
-- | 78 | -- | -- | -- | |||||||||||||||
|
Income (loss) before taxes on income
|
291 | 481 | 2,102 | 1,768 | (1,636 | ) | ||||||||||||||
|
Taxes on income, net
|
47 | 10 | 736 | 435 | 54 | |||||||||||||||
|
Net income (loss) from continuing operations
|
$ | 244 | $ | 471 | 1,366 | 1,333 | (1,690 | ) | ||||||||||||
|
Net income (loss) from discontinued operations
|
(68 | ) | (84 | ) | - | 73 | 80 | |||||||||||||
|
Net income (loss)
|
$ | 176 | $ | 387 | 1,366 | 1,406 | (1,610 | ) | ||||||||||||
|
Basic and diluted net income (loss) per share from continuing operations
|
$ | 0.05 | $ | 0.11 | $ | 0.30 | $ | 0.28 | $ | (0.36 | ) | |||||||||
|
Basic and diluted net income (loss) per share from discontinued operations
|
$ | (0.01 | ) | $ | (0.02 | ) | -- | $ | 0.02 | $ | 0.02 | |||||||||
|
Basic and diluted net income (loss) per share
|
$ | 0.04 | $ | 0.09 | $ | 0.30 | $ | 0.30 | $ | (0.34 | ) | |||||||||
|
Weighted average number of ordinary shares used in computing basic net income (loss) per share
|
4,459,057 | 4,459,057 | 4,478,677 | 4,659,230 | 4,670,964 | |||||||||||||||
|
Weighted average number of ordinary shares used in computing diluted net income (loss) per share
|
4,459,057 | 4,459,057 | 4,531,384 | 4,720,966 | 4,670,964 | |||||||||||||||
|
As of December 31,
|
||||||||||||||||||||
|
2010
|
2011
|
2012
|
2013
|
2014
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||
|
Working capital (deficiency)
|
$ | (1,129 | ) | $ | (317 | ) | $ | 1,659 | $ | 3,455 | $ | 2,090 | ||||||||
|
Total assets
|
9,607 | 9,734 | 11,124 | 12,629 | 10,892 | |||||||||||||||
|
Shareholders’ equity
|
3,363 | 3,832 | 5,569 | 7,161 | 5,632 | |||||||||||||||
|
|
·
|
demand for our products;
|
|
|
·
|
ability to retain existing customers;
|
|
|
·
|
changes in our pricing policies or those of our competitors;
|
|
|
·
|
new product announcements by us and our competitors;
|
|
|
·
|
the number, timing and significance of product enhancements;
|
|
|
·
|
product life cycles;
|
|
|
·
|
our ability to develop, introduce and market new and enhanced products on a timely basis;
|
|
|
·
|
changes in the level of our operating expenses;
|
|
|
·
|
budgeting cycles of our customers;
|
|
|
·
|
customer order deferrals in anticipation of enhancements or new products that we or our competitors offer;
|
|
|
·
|
changes in our strategy;
|
|
|
·
|
seasonal trends and general domestic and international economic and political conditions, among others; and
|
|
|
·
|
currency exchange rate fluctuations and economic conditions in the geographic areas where we operate.
|
|
|
·
|
the impact of recessionary environments in multiple foreign markets;
|
|
|
·
|
costs of localizing products for foreign markets;
|
|
|
·
|
longer receivables collection periods and greater difficulty in accounts receivable collection;
|
|
|
·
|
unexpected changes in regulatory requirements;
|
|
|
·
|
difficulties and costs of staffing and managing foreign operations;
|
|
|
·
|
reduced protection for intellectual property rights in some countries;
|
|
|
·
|
potentially adverse tax consequences; and
|
|
|
·
|
political and economic instability.
|
|
|
·
|
Difficulties in integrating the operations, systems, technologies, products, and personnel of the acquired businesses or enterprises;
|
|
|
·
|
Diversion of management
’
s attention from normal daily operations of the business and the challenges of managing larger and more widespread operations resulting from acquisitions;
|
|
|
·
|
Potential difficulties in completing projects associated with in-process research and development;
|
|
|
·
|
Difficulties in entering markets in which we have no or limited direct prior experience and where competitors in such markets have stronger market positions;
|
|
|
·
|
Insufficient revenue to offset increased expenses associated with acquisitions; and
|
|
|
·
|
The potential loss of key employees, customers, distributors, vendors and other business partners of the companies we acquire following and continuing after announcement of acquisition plans.
|
|
|
·
|
recruiting, training and retaining skilled technical, marketing and management personnel;
|
|
|
·
|
maintaining high quality standards;
|
|
|
·
|
preserving our corporate culture, values and entrepreneurial environment;
|
|
|
·
|
developing and improving our internal administrative infrastructure, particularly our financial, operational, communications and other internal controls; and
|
|
|
·
|
maintaining high levels of customer satisfaction.
|
|
●
|
develop and offer a competitive technology platform and offerings that meet Vexigo’s advertising and publishing customers’ needs as they change;
|
|
●
|
build a reputation for superior solutions and create trust and long-term relationships with advertisers and advertising agencies, as well as owners of mobile and online publishing platforms;
|
|
●
|
distinguish itself from competitors in the industry;
|
|
●
|
maintain and expand its relationships with the sources of quality advertising space through which Vexigo executes its customers’ media campaigns;
|
|
●
|
respond to evolving industry standards and government regulations that impact Vexigo’s business, particularly in the areas of data collection and consumer privacy;
|
|
●
|
prevent or otherwise mitigate failures or breaches of security or privacy;
|
|
●
|
expand its business internationally; and
|
|
●
|
attract, hire, integrate and retain qualified and motivated employees.
|
|
|
●
|
the addition or loss of media affiliates;
|
|
|
●
|
changes in demand and pricing for Vexigo’s solutions;
|
|
|
●
|
Vexigo’s ability to effectively market and integrate its newly introduced Visualizr solution;
|
|
|
●
|
the seasonal nature of Vexigo’s customers’ spending on video advertising campaigns;
|
|
|
●
|
changes in Vexigo’s pricing policies or the pricing policies of its competitors and the pricing of video advertising space or of other third-party services;
|
|
|
●
|
the introduction of new technologies, products or service offerings by Vexigo’s competitors;
|
|
|
●
|
changes in Vexigo’s customers’ video advertising budget allocations, agency affiliations, or marketing strategies;
|
|
|
●
|
changes and uncertainty in the regulatory environment applicable to Vexigo or its affiliates;
|
|
|
●
|
changes in the economic prospects of Vexigo’s video advertisers or the economy generally, which could alter current or prospective advertisers’ spending priorities or could increase the time or costs required to complete sales with advertisers;
|
|
|
●
|
changes in the availability of video advertising space through real-time advertising exchanges or in the cost to reach end consumers through video advertising;
|
|
|
●
|
changes in Vexigo’s capital expenditures as it acquires the hardware, equipment and other assets required to support its business; and
|
|
|
●
|
costs related to acquisitions of businesses or technologies and to recruitment and retention of employees and consultants.
|
|
|
·
|
recruiting, training and retaining skilled technical, marketing and management personnel;
|
|
|
·
|
maintaining high quality standards;
|
|
|
·
|
preserving our corporate culture, values and entrepreneurial environment;
|
|
|
·
|
developing and improving our internal administrative infrastructure, particularly our financial, operational, communications and other internal controls; and
|
|
|
·
|
maintaining high levels of customer satisfaction.
|
|
|
·
|
quarterly variations in our operating results;
|
|
|
·
|
operating results that vary from the expectations of securities analysts and investors;
|
|
|
·
|
changes in expectations as to our future financial performance, including financial estimates by investors;
|
|
|
·
|
announcements of technological innovations or new products by us or our competitors;
|
|
|
·
|
announcements by us or our competitors of significant contracts, acquisitions, strategic partnerships, joint ventures or capital commitments;
|
|
|
·
|
announcements by third parties of significant claims or proceedings against us;
|
|
|
·
|
changes in the status of our intellectual property rights;
|
|
|
·
|
additions or departures of key personnel;
|
|
|
·
|
future sales of our ordinary shares; and
|
|
|
·
|
general stock market prices and volume fluctuations.
|
|
A.
|
History and Development of the Company
|
|
|
·
|
Invoice Management
- Provides enterprises with a simplified and automated tool for monitoring, managing, verifying and routing invoices for payment or correction. Invoice items originate from various sources, which include the telecommunication service provider, the devices used such as calling cards, mobile lines, landlines, circuits as well as services and equipment provided. Our solution provides an analysis of all invoice data against the agreement between the enterprise and the service provider, real device usage, online inventory, as well as additional equipment or services. This reduces overhead costs caused by invoice and contract discrepancies, disputes and errors.
|
|
|
·
|
Call Accounting
- Collection of call data records directly from PBXs, including rates and pricing of calls,
and generation of detailed and summary reports.
|
|
|
·
|
Asset Management
|
|
|
·
|
Cable Management
|
|
|
·
|
Private Calls Management
|
|
|
·
|
My Portal
|
|
|
·
|
VOIP Quality of Service
|
|
|
·
|
Proactive Alerts
|
|
|
·
|
Tenant Resale
|
|
|
·
|
Work Order Management
|
|
|
·
|
Procurement Management
|
|
|
·
|
invoice and inventory audit and recovery;
|
|
|
·
|
contract negotiations and strategic sourcing;
|
|
|
·
|
discovery and road mapping services;
|
|
|
·
|
process diagnosis and solution design;
|
|
|
·
|
wireless optimization; and
|
|
|
·
|
creation and implementation of IT governance, risk and compliance policies.
|
|
|
·
|
Product Catalog
|
|
|
·
|
Point Of Sale
|
|
|
·
|
Customer Service and Self Care
|
|
|
·
|
Asset management
|
|
|
·
|
Billing (prepaid and postpaid)
|
|
|
·
|
Reseller and distributor management
|
|
|
·
|
SIM Management: Full SIM management functionalities accessible from self-care interfaces including MACD (Move, Add, Change, Delete), activation, life-cycle management, suspend/resume and more, as well as notifications and alerts for connectivity, usage, fraud and security.
|
|
|
·
|
Location Management (GIS): Enables the retrieval of geographical information from any SIM or sensor. Capabilities include device virtualization, location historical path, GIS layers management and geo-fencing, as well as notifications and alerts.
|
|
|
·
|
Flexible Billing Engine: Accommodates and processes any type of billing structure. Sophisticated product catalog, Rating, Customer care supporting the full customer life cycle operations, Self care, Partner management for full sales channel operations management, Accounting and dunning, Invoicing and billing.
|
|
|
·
|
Big Data: Enables gathering, filtering, validating, consolidating as well as auditing and controlling of information (records describing usage and performance events) from various data sources of the service delivery platform and application servers automatically or in near real time.
|
|
Year Ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Revenues:
|
||||||||||||
|
Product sales
|
27.9 | % | 16.6 | % | 19.7 | % | ||||||
|
Services
|
72.1 | % | 83.4 | % | 80.3 | % | ||||||
|
Total revenues
|
100.0 | % | 100.0 | % | 100.0 | % | ||||||
|
Cost of revenues:
|
||||||||||||
|
Product sales
|
8.8 | 6.2 | 7.2 | |||||||||
|
Services
|
25.4 | 26.1 | 33.7 | |||||||||
|
Total cost of revenues
|
34.2 | 32.3 | 40.9 | |||||||||
|
Gross profit
|
65.8 | 67.7 | 59.1 | |||||||||
|
Selling and marketing
|
18.7 | 17.4 | 26.4 | |||||||||
|
Research and development
|
10.1 | 11.1 | 19.6 | |||||||||
|
General and administrative
|
21.4 | 25.5 | 34.8 | |||||||||
|
Operating income (loss)
|
15.6 | 13.7 | (21.7 | ) | ||||||||
|
Financial income (expenses), net
|
0.5 | 0.5 | (1.3 | ) | ||||||||
|
Income (loss) before taxes on income
|
16.0 | 14.2 | (23.0 | ) | ||||||||
|
Taxes on income, net
|
5.6 | 3.5 | 0.8 | |||||||||
|
Net income (loss) from continuing operations
|
10.4 | 10.7 | (23.8 | ) | ||||||||
|
Net income from discontinued operations
|
- | 0.6 | 1.1 | |||||||||
|
Net income (loss)
|
10.4 | 11.3 | (22.7 | ) | ||||||||
|
Year ended
December 31,
|
Israeli inflation
rate %
|
NIS devaluation (appreciation)
rate %
|
Israeli inflation adjusted for devaluation (appreciation) %
|
|||||||||
|
2010
|
2.7 | (6.0 | ) | 8.7 | ||||||||
|
2011
|
2.2 | 7.7 | (5.5 | ) | ||||||||
|
2012
|
1.6 | (2.3 | ) | 3.9 | ||||||||
|
2013
|
1.9 | (7.0 | ) | 8.9 | ||||||||
|
2014
|
(0.2 | ) | 12.1 | (12.3 | ) | |||||||
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
(in thousands)
|
||||||||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
807 | 2,147 | (1,482 | ) | ||||||||
|
Net cash used in investing activities
|
(189 | ) | (58 | ) | (37 | ) | ||||||
|
Net cash provided by financing activities from continuing operations
|
303 | 90 | 14 | |||||||||
|
Net increase (decrease) in cash and cash equivalents
|
921 | 2,179 | (1,505 | ) | ||||||||
|
Cash and cash equivalents at beginning of period
|
3,269 | 4,190 | 6,369 | |||||||||
|
Cash and cash equivalents at end of period
|
4,190 | 6,369 | 4,864 | |||||||||
|
|
·
|
Persuasive evidence of an arrangement exists. We require evidence of an agreement with a customer specifying the terms and conditions of the products or services to be delivered typically in the form of a purchase order or the customer’s signature on our proposal;
|
|
|
·
|
Delivery has occurred. For software licenses, delivery takes place when the software is installed on site or remotely or is shipped via mail on a compact disc or server. For services, delivery takes place as the services are provided;
|
|
|
·
|
The fee is fixed or determinable. Fees are fixed or determinable if they are not subject to a refund or cancellation and do not have payment terms that exceed our customary payment terms; and
|
|
|
·
|
Collection is probable. We perform a credit review of all customers with significant transactions to determine whether a customer is credit worthy and collection is probable.
|
|
Contractual Obligations
|
Payments due by period
|
|||||||||||||||||||
|
Total
|
Less than 1 year
|
1-3 years
|
3-5 years
|
More than 5 years
|
||||||||||||||||
|
(U.S. dollars in thousands)
|
||||||||||||||||||||
|
Operating lease obligations
|
385 | 185 | 132 | 68 | - | |||||||||||||||
|
Accrued severance pay*
|
712 | -- | -- | -- | 712 | |||||||||||||||
|
Total
|
1,097 | 185 | 132 | 68 | 712 | |||||||||||||||
|
Name
|
Age
|
Position with the Company
|
||
|
Chaim Mer
|
67 |
Chairman of the Board of Directors
|
||
|
Lior Salansky
|
50 |
Chief Executive Officer
|
||
|
Alon Mualem
|
48 |
Chief Financial Officer
|
||
|
Josef Brikman
|
57 |
President, North America Operations
|
||
|
Nir Flatau
|
45 |
Executive Vice President, Business Development
|
||
|
Isaac Ben-Bassat
|
61 |
Director
|
||
|
Eytan Barak (1) (2)
|
70 |
Outside Director
|
||
|
Roger Challen
|
69 |
Director
|
||
|
Steven J. Glusband
|
68 |
Director
|
||
|
Yaacov Goldman (1) (2)
|
59 |
Director
|
||
|
Varda Trivaks (1) (2)
|
58 |
Outside Director
|
|
Name and Position
|
Salary & Social Benefits (1)
|
Bonus
|
Share-Based Payment (2)
|
Other Compensation (3)
|
Total
|
|||||||||||||||
|
(U.S. Dollars) (4)
|
||||||||||||||||||||
|
Eytan Bar
, Chief Executive Officer(5)
|
239,577
|
-
|
|
17,354
|
-
|
256,931
|
||||||||||||||
|
Alon Mualem
, Chief Financial Officer
|
195,068
|
-
|
23,664
|
28,484
|
247,216
|
|||||||||||||||
|
Josef Brikman,
President, North America Operations
(6)
|
214,722
|
-
|
10,059
|
-
|
224,781
|
|||||||||||||||
|
Chaim Mer,
Chairman of the Board of Directors
(7)
|
84,000
|
-
|
-
|
-
|
84,000
|
|||||||||||||||
|
Nir Flatau,
Executive Vice President, Business Development (8)
|
34,475
|
--
|
-
|
2,508
|
36,983
|
|||||||||||||||
|
(1)
|
Represents the office holder’s gross salary or consulting fees plus payment of mandatory social benefits made by the company on behalf of such office holder, to the extent applicable. Such benefits may include, to the extent applicable to the executive, payments, contributions and/or allocations for savings funds (e.g., Managers’ Life Insurance Policy), education funds (referred to in Hebrew as “keren hishtalmut”), pension, severance, risk insurances (e.g., life, or work disability insurance), payments for social security, tax gross-up payments, vacation, car, phone, convalescence pay and other benefits and perquisites consistent with our policies.
|
|
(2)
|
Represents the equity-based compensation expenses recorded in the company’s consolidated financial statements for the year ended December 31, 2014 based on the options’ grant date fair value in accordance with accounting guidance for equity-based compensation.
|
|
(3)
|
Represents the other benefits to such officer, which includes car expenses, including lease costs, gas and maintenance, provided to the officers.
|
|
(4)
|
Translated (i) from NIS into U.S. dollars at the rate of NIS 3.6 = $1.00, based on the average representative rate of exchange between the NIS and the U.S. dollar as reported by the Bank of Israel in the year ended December 31, 2014.
|
|
(5)
|
Represents compensation granted to Mr. Bar until November 2014. Our Board of Directors approved the appointment of Mr. Lior Salansky as our CEO, succeeding Mr. Eytan Bar, on January 18, 2015, replacing Mr. Alon Mualem, our CFO, who served as CEO on an interim basis since May 2014, when Mr. Bar resigned. Our Compensation Committee and Board of Directors approved the proposed terms of employment of Mr. Salansky at their meetings held on January 11, 2015 and January 18, 2015. These terms, subject to shareholder approval, are described in the Proxy Statement furnished to the SEC on Form 6-K for the month of February 2015 and submitted on February 18, 2015. If the Vexigo Transaction closes in April 2015, further changes are expected to be made to the compensation table which will be adapted to include Vexigo’s chief executive officer. For further details on the Vexigo Transaction, please consult the Proxy Statement furnished to the SEC on Form 6-K for the month of February 2015 and submitted on February 18, 2015.
|
|
(6)
|
Represents compensation of Mr. Josef Brikman who devotes 80% of his time to our company.
|
|
(7)
|
Mr. Chaim Mer, the Chairman of our Board of Directors, devotes approximately 20% of his time to the management of our company in consideration of which we pay him a monthly salary of $7,000.
|
|
(8)
|
Represents compensation of Mr. Nir Flatau since he joined the company on October 22, 2014.
|
|
·
|
an employment relationship;
|
|
·
|
a business or professional relationship maintained on a regular basis;
|
|
·
|
control; and
|
|
·
|
service as an officer holder, excluding service as an outside director of a company that is offering its shares to the public for the first time.
|
|
|
o
|
The interests of the directors and officers of our company will be as close as possible and in the closest possible conformity to the interests of our shareholders.
|
|
|
o
|
We will be able to recruit and retain senior managers who have the ability to lead our company to business success and to confront the challenges we face.
|
|
o
|
Our directors and officers will be motivated to achieve a high level of business performance without taking unreasonable risks;
|
|
o
|
An appropriate balance will be created between the various components of compensation - fixed components vs. variable components, short-term vs. long-term, and compensation in cash vs. equity based compensation.
|
|
·
|
Fixed base salary - intended to compensate the employee for the time spent in carrying out his work for the company and for execution of the ongoing tasks of his position on a daily basis. The base salary represents the employees' skills on one hand (such as: experience, job knowledge, expertise, education, professional qualifications, etc.) and on the other hand, the job requirements and the scope of authority and responsibilities of the employee.
|
|
·
|
Social and Incidental Benefits - some of which are statutorily defined (pension savings, severance contributions, loss of work capacity insurance, vacation, sick leave, etc.), some of which reflect standard work market practice (such as savings in education funds in Israel while maximizing the inherent advantages for the employee in the tax benefits offered by the State of Israel) and some of which are intended to supplement the fixed salary and to compensate the employee for expenses incurred in the performance of his work (such as travel costs).
|
|
·
|
Variable, Performance Based Rewards (Annual Bonus, Commissions and Grants) - Is intended to compensate the employee for his achievements and contribution to our company’s goals during the period for which the variable compensation is paid. In general, the weight ascribed to this component as a part of the total compensation package increases as the employee is in a more senior position.
|
|
·
|
Equity based compensation - is intended to tie between the maximization of shareholders’ value as expressed in the value of our shares in the long-term and the compensation given to managers and employees of our company. We believe that this compensation creates proximity between the interests of our employees and managers and our shareholders, and thus assists in motivating and retaining the key positions holders in our company.
|
|
Name
|
Number of Ordinary Shares Beneficially Owned (1)
|
Percentage of Outstanding Ordinary Shares (2)
|
||||||
|
Chaim Mer
|
1,112,654 | (3 | ) | 23.8 | % | |||
|
Isaac Ben-Bassat
|
344,607 | (4 | ) | 7.4 | % | |||
|
Eytan Barak
|
-- | -- | ||||||
|
Roger Challen
|
992,708 | (5 | ) | 21.2 | % | |||
|
Steven J. Glusband
|
500 | * | ||||||
|
Yaacov Goldman
|
-- | -- | ||||||
|
Varda Trivaks
|
-- | -- | ||||||
|
Alon Mualem
|
57,500 | (7 | ) | 1.2 | % | |||
|
Josef Brikman
|
112,500 | (7 | ) | 2.4 | % | |||
|
Lior Salansky
|
-- | (6 | ) | -- | ||||
|
Nir Flatau
|
-- | -- | ||||||
|
All executive officers and directors as a group (11 persons)
|
2,620,469 | (8 | ) | 54.1 | % | |||
|
(1)
|
Beneficial ownership is determined in accordance with the rules of the SEC and generally includes voting or investment power with respect to securities. Ordinary shares relating to options currently exercisable or exercisable within 60 days of the date of this table are deemed outstanding for computing the percentage of the person holding such securities but are not deemed outstanding for computing the percentage of any other person. Except as indicated by footnote, and subject to community property laws where applicable, the persons named in the table above have sole voting and investment power with respect to all shares shown as beneficially owned by them. The number of ordinary shares beneficially owned set forth in the table and the footnotes to the table have been adjusted to reflect the one-for-two reverse stock split that was effected on March 2, 2010.
|
|
(2)
|
The percentages shown are based on 4,672,664 ordinary shares (excluding 5,400 ordinary shares held as treasury stock) issued and outstanding as of March 23, 2015.
|
|
(3)
|
Based upon a Schedule 13D/A filed with the SEC on May 26, 2009 and other information available to our company. Mr. Chaim Mer and his wife, Mrs. Dora Mer, are the record holders of 234,610 ordinary shares and the beneficial owners of 872,226 ordinary shares through their controlling interest in Mer Ofekim Ltd., 5,770 ordinary shares through their controlling interest in Mer Services Ltd. and 48 ordinary shares through their controlling interest in Mer & Co. (1982) Ltd.
|
|
(4)
|
Based upon a Schedule 13D/A filed with the SEC on October 30, 2008 and other information available to our company. Includes 29,584 ordinary shares owned of record by Mr. Ben-Bassat and 315,023 ordinary shares owned of record by Ron Dan Investments Ltd., a company controlled by Mr. Ben-Bassat.
|
|
(5)
|
Based upon a Schedule 13D filed by Mr. Roger Challen and The Info Group, Inc. with the SEC on September 6, 2012 and other information available to our company. The 992,708 ordinary shares are held of record by The Info Group, Inc., a Massachusetts corporation controlled by Mr. Roger Challen. Accordingly, Mr. Roger Challen may be deemed to have the sole voting and dispositive power as to the ordinary shares held of record by The Info Group, Inc.
|
|
(6)
|
Mr. Lior Salansky, our current chief executive officer, acted as a consultant to our Board of Directors in connection with prospective acquisitions prior to his assuming his position as chief executive officer. Under a consulting agreement entered into in May 18, 2014, he is entitled to receive upon the closing of the Vexigo Transaction a warrant based on a cashless exercise mechanism to acquire 2% of our outstanding ordinary shares on a pre-closing basis (93,453 ordinary shares based on the number of shares outstanding prior to the closing), with an exercise price equal to the market price of our ordinary shares at the signing of the agreement with Vexigo’s shareholders (i.e. $0.96 per share) valid for a period of five years. These warrants are to become outstanding and exercisable upon the expected closing of the Vexigo Transaction in April 2015.
|
|
(7)
|
Relating to options currently exercisable or exercisable within 60 days of the date of this table.
|
|
(8)
|
Includes 170,000 ordinary shares subject to options granted under our 2003 Israeli Share Option Plan and 2006 Option Plan that are currently exercisable or exercisable within 60 days of the date of this table.
|
|
Name
|
Number of
Ordinary Shares
Beneficially Owned(1)
|
Percentage of
Outstanding
Ordinary
Shares(2)
|
||||||
|
Chaim Mer and Dora Mer
|
1,112,654 | (3 | ) | 23.8 | % | |||
|
Roger Challen
|
992,708 | (4 | ) | 21.2 | % | |||
|
Isaac Ben-Bassat
|
344,607 | (5 | ) | 7.4 | % | |||
|
|
(1)
|
Beneficial ownership is determined in accordance with the rules of the SEC and generally includes voting or investment power with respect to securities. Ordinary shares relating to options currently exercisable or exercisable within 60 days of the date of this table are deemed outstanding for computing the percentage of the person holding such securities but are not deemed outstanding for computing the percentage of any other person. Except as indicated by footnote, and subject to community property laws where applicable, the persons named in the table above have sole voting and investment power with respect to all shares shown as beneficially owned by them.
The number of ordinary shares beneficially owned set forth in the table and the footnotes to the table have been adjusted to reflect the one-for-two reverse stock split that was effected on March 2, 2010.
|
|
|
(2)
|
The percentages shown are based on 4,672,664 ordinary shares (excluding 5,400 ordinary shares held as treasury stock) issued and outstanding as of March 23, 2015.
|
|
|
(3)
|
Based upon a Schedule 13D/A filed with the SEC on May 26, 2009 and other information available to our company. Mr. Chaim Mer and his wife, Mrs. Dora Mer, are the record holders of 234,610 ordinary shares and the beneficial owners of 872,226 ordinary shares through their controlling interest in Mer Ofekim Ltd., 5,770 ordinary shares through their controlling interest in Mer Services Ltd. and 48 ordinary shares through their controlling interest in Mer & Co. (1982) Ltd.
|
|
|
(4)
|
Based upon a Schedule 13D filed by Mr. Roger Challen and The Info Group, Inc. with the SEC on September 6, 2012 and other information available to our company. The Info Group, Inc. is a Massachusetts corporation controlled by Mr. Roger Challen. Accordingly, Mr. Roger Challen may be deemed to have the sole voting and dispositive power of our ordinary shares held of record by The Info Group, Inc.
|
|
|
(5)
|
Based upon a Schedule 13D/A filed with the SEC on October 30, 2008 and other information available to our company. Includes 29,584 ordinary shares owned of record by Mr. Ben-Bassat and 315,023 ordinary shares owned of record by Ron Dan Investments Ltd., a company controlled by Mr. Ben-Bassat.
|
|
B.
|
Significant Changes
|
|
Year
|
High
|
Low
|
||||||
|
2014
|
$ | 2.67 | $ | 0.98 | ||||
|
2013
|
$ | 5.11 | $ | 1.55 | ||||
|
2012
|
$ | 3.99 | $ | 1.37 | ||||
|
2011
|
$ | 2.14 | $ | 1.15 | ||||
|
2010
|
$ | 4.00 | $ | 0.60 | ||||
|
High
|
Low
|
|||||||
|
2013
|
||||||||
|
First Quarter
|
$ | 5.11 | $ | 2.47 | ||||
|
Second Quarter
|
$ | 2.71 | $ | 1.55 | ||||
|
Third Quarter
|
$ | 2.27 | $ | 1.55 | ||||
|
Fourth Quarter
|
$ | 2.75 | $ | 1.67 | ||||
|
2014
|
||||||||
|
First Quarter
|
$ | 2.63 | $ | 1.74 | ||||
|
Second Quarter
|
$ | 2.11 | $ | 1.49 | ||||
|
Third Quarter
|
$ | 1.99 | $ | 1.21 | ||||
|
Fourth Quarter
|
$ | 1.63 | $ | 0.99 | ||||
|
2015
|
||||||||
|
First Quarter (through March 23)
|
$ | 2.30 | $ | 0.75 | ||||
|
Month
|
High
|
Low
|
||||||
|
Oct-14
|
$ | 1.69 | $ | 1.12 | ||||
|
Nov-14
|
$ | 1.37 | $ | 1.10 | ||||
|
Dec-1
|
$ | 1.15 | $ | 0.98 | ||||
|
Jan-15
|
$ | 1.05 | $ | 0.75 | ||||
|
Feb-15
|
$ | 2.30 | $ | 0.80 | ||||
|
March 2015 (through March 23)
|
$ | 1.67 | $ | 1.38 | ||||
|
|
·
|
the merger does not require the alteration of the memorandum or articles of association of the surviving company;
|
|
|
·
|
the surviving company would not issue more than 20% of the voting rights thereof in the course of the merger and no person will become, as a result of the issuance, a controlling shareholder of the surviving company (for this purpose any securities convertible into shares of the surviving company that such person holds or that are issued to him in the course of the merger are deemed to have been converted or exercised);
|
|
|
·
|
neither the target company, nor any shareholder that holds 25% of the means of control of the target company is a shareholder of the surviving company; and
|
|
|
·
|
there is no person that holds 25% or more of the means of control in both companies.
|
|
For a company with foreign investment of
|
The company tax
rate is
|
|||
|
over 25% but less than 49%
|
25 | % | ||
|
49% or more but less than 74%
|
20 | % | ||
|
74% or more but less than 90%
|
15 | % | ||
|
90% or more
|
10 | % | ||
|
|
·
|
deduction, under certain conditions, of purchases of know-how and patents over an eight-year period for tax purposes;
|
|
|
·
|
right to elect, under specified conditions, to file a consolidated tax return with additional related Israeli Industrial Companies; and
|
|
|
·
|
deductions over a three-year period of expenses involved with the issuance and listing of shares on the Tel Aviv Stock Exchange or, on or after January 1, 2003, on a recognized stock market outside of Israel.
|
|
·
|
broker-dealers,
|
|
·
|
financial institutions,
|
|
·
|
certain insurance companies,
|
|
·
|
investors liable for alternative minimum tax,
|
|
·
|
tax-exempt organizations,
|
|
·
|
non-resident aliens of the United States or taxpayers whose functional currency is not the U.S. dollar,
|
|
·
|
persons who hold the ordinary shares through partnerships or other pass-through entities,
|
|
·
|
persons who acquire their ordinary shares through the exercise or cancellation of employee stock options or otherwise as compensation for services,
|
|
·
|
investors that actually or constructively own 10% or more of our shares by vote or value, and
|
|
·
|
investors holding ordinary shares as part of a straddle, appreciated financial position, a hedging transaction or conversion transaction.
|
|
·
|
an individual who is a citizen or, for U.S. federal income tax purposes, a resident of the United States;
|
|
·
|
a corporation or other entity taxable as a corporation created or organized in or under the laws of the United States or any political subdivision thereof;
|
|
·
|
an estate whose income is subject to U.S. federal income tax regardless of its source; or
|
|
·
|
a trust that (a) is subject to the primary supervision of a court within the United States and the control of one or more U.S. persons or (b) has a valid election in effect under applicable U.S. Treasury regulations to be treated as a U.S. person.
|
|
|
·
|
you would be required to allocate income recognized upon receiving certain dividends or gain recognized upon the disposition of ordinary shares ratably over your holding period for such ordinary shares,
|
|
|
·
|
the amount allocated to the current taxable year, and to any taxable years in your holding period prior to the first day in which we were treated as a PFIC will be treated as ordinary income, and
|
|
|
·
|
the amount allocated to each prior taxable year during which we are considered a PFIC would be subject to tax at the highest individual or corporate tax rate, as the case may be, and an interest charge would be imposed with respect to the resulting tax liability allocated to each such year.
|
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS
|
|
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
|
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS
|
|
|
·
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transaction and dispositions of the assets of the company;
|
|
|
·
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
|
|
|
·
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.
|
|
Year Ended December 31,
|
||||||||
|
Services Rendered
|
2013
|
2014
|
||||||
|
Audit (1)
|
$ | 97,025 | $ | 84,006 | ||||
|
Audit Related
|
$ | 0 | $ | 0 | ||||
|
Tax
|
$ | 0 | $ | 0 | ||||
|
Other Services (2)
|
$ | 25,000 | $ | 35,000 | ||||
|
|
(1)
|
Audit fees relate to audit services provided for each of the years shown in the table, including fees associated with the annual audit and reviews of our interim financial results, consultations on various accounting issues and audit services provided in connection with other statutory or regulatory filings.
|
|
|
(2)
|
Other services relate to due diligence services provided with respect to a proposed transaction.
|
|
EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEE
S
|
|
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS
|
|
CHANGES IN REGISTRANT’S CERTIFYING ACCOUNTANT
|
|
CORPORATE GOVERNANCE
|
|
|
·
|
The requirement to maintain a majority of independent directors, as defined under the NASDAQ Marketplace Rules. Instead, under Israeli law and practice, we are required to appoint at least two outside directors, within the meaning of the Israeli Companies Law, to our board of directors. In addition, in accordance with the rules of the SEC and NASDAQ, we have the mandated three independent directors, as defined by the rules of the SEC and NASDAQ, on our audit committee. See Item 6C. “Directors, Senior Management and Employees - Board Practices - Outside and Independent Directors.”
|
|
|
·
|
The requirements regarding the directors’ nominations process. Instead, we follow Israeli law and practice in accordance with which our directors are recommended by our board of directors for election by our shareholders. See Item 6C. “Directors, Senior Management and Employees - Board Practices - Election of Directors.
|
|
|
·
|
The requirement to obtain shareholder approval for the establishment or amendment of certain equity based compensation plans, an issuance that will result in a change of control of the company, certain transactions other than a public offering involving issuances of a 20% or more interest in the company and certain acquisitions of the stock or assets of another company. Under Israeli law and practice, the approval of the board of directors is required for the establishment or amendment of equity based compensation plans and private placements. Under Israeli regulations, Israeli companies whose shares have been publicly offered only outside of Israel or are listed for trade only on an exchange outside of Israel, such as our company, are exempt from the Israeli law requirement to obtain shareholder approval for private placements of a 20% or more interest in the company. For the approvals and procedures required under Israeli law and practice for an issuance that will result in a change of control of the company and acquisitions of the stock or assets of another company, see Item 6.C. “Directors, Senior Management and Employee - Board Practices - Approval of Related Party Transactions Under Israeli Law-Disclosure of Personal Interests of a Controlling Shareholder; Approval of Transactions with Controlling Shareholders” and Item 10.B. “Additional Information -- Memorandum and Articles of Association - Provisions Restricting Change in Control of Our Company.”
|
|
Index to Consolidated Financial Statements
|
F-1
|
|
Report of Independent Registered Public Accounting Firm
|
F-2
|
|
Consolidated Balance Sheets
|
F-3 -F-4
|
|
Consolidated Statements of Operations
|
F-5
|
|
Consolidated Statements of Comprehensive Income
|
F-6
|
|
Consolidated Statements of Changes in Shareholders’ Equity
|
F-7 - F-8
|
|
Consolidated Statements of Cash Flows
|
F-9 - F-10
|
|
Notes to Consolidated Financial Statements
|
F-11 - F-43
|
| Exhibit | Description | |
|
1.1
|
Memorandum of Association of the Registrant
|
|
|
1.2
|
Articles of Association of the Registrant
|
|
|
2.1
|
Specimen of Ordinary Share Certificate (1)
|
|
|
4.1
|
2003 Israeli Share Option Plan (2)
|
|
|
4.2
|
2006 Stock Option Plan (3)
|
|
|
4.3
|
Share Purchase Agreement by and among the Registrant, Vexigo Ltd., FPSV Holdings Ltd. and the shareholders of Vexigo Ltd. and of FPSV Holdings Ltd., dated as of February 3, 2015 (4)
|
|
|
8.1
|
List of Subsidiaries of the Registrant
|
|
|
11.1
|
Code of Ethics (2)
|
|
12.1
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended
|
|
|
12.2
|
Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended.
|
|
|
13.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
13.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
15.1
|
Consent of Kost Forer Gabbay & Kasierer, a Member of Ernst & Young Global
|
|
|
101.INS*
|
XBRL Instance Document
|
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL*
|
XBRL Taxonomy Calculation Linkbase Document
|
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB*
|
XBRL Taxonomy Label Linkbase Document
|
|
|
101.PRE*
|
XBRL Taxonomy Presentation Linkbase Document
|
|
|
*
|
Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for the purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
|
|
(1)
|
Filed as an exhibit to the Registrant’s Registration Statement on Form F-1, registration number 333-05814, filed with the Securities and Exchange Commission, and incorporated herein by reference.
|
|
|
(2)
|
Filed as an Exhibit to the Registrant’s Annual Report on Form 20-F for the year ended December 31, 2003, and incorporated herein by reference.
|
|
|
(3)
|
Filed as Appendix B to Item 1 of the Registrant’s Report on Form 6-K for the month of June 2006 submitted on June 23, 2006, and incorporated herein by reference.
|
|
|
(4)
|
Filed as Exhibit A to Item I of Exhibit 99.2 of the Registrant’s Report on Form 6-K for the month of February 2015 submitted on February 18, 2015, and incorporated herein by reference.
|
|
MER TELEMANAGEMENT SOLUTIONS LTD. AND ITS SUBSIDIARIES
|
|
Page
|
|
|
F - 2
|
|
|
F- 3 - F - 4
|
|
|
F - 5
|
|
|
F - 6
|
|
|
F - 7 - F - 8
|
|
|
F - 9 - F - 10
|
|
|
F - 11- F - 43
|
|
Kost Forer Gabbay & Kasierer
3 Aminadav St.
Tel-Aviv 6706703, Israel
|
Tel: +972-3-6232525
Fax: +972-3-5622555
ey.com
|
| /s/Kost Forer Gabbay & Kasierer | |
|
Tel-Aviv, Israel
|
KOST FORER GABBAY & KASIERER
|
|
March 25, 2015
|
A Member of Ernst & Young Global
|
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$ | 6,369 | $ | 4,864 | ||||
|
Restricted cash
|
63 | 648 | ||||||
|
Marketable securities (Note 3)
|
153 | 136 | ||||||
|
Trade receivables (net of allowance for doubtful accounts of $ 46 and $ 49 at December 31, 2013 and 2014, respectively)
|
943 | 579 | ||||||
|
Other accounts receivable and prepaid expenses (Note 4)
|
147 | 75 | ||||||
|
Total
current assets
|
7,675 | 6,302 | ||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Severance pay fund
|
725 | 604 | ||||||
|
PROPERTY AND EQUIPMENT, NET (Note 5)
|
183 | 118 | ||||||
|
OTHER ASSETS:
|
||||||||
|
Intangible assets, net (Note 6a)
|
567 | 389 | ||||||
|
Goodwill
|
3,479 | 3,479 | ||||||
|
Total
other assets
|
4,046 | 3,868 | ||||||
|
Total
assets
|
$ | 12,629 | $ | 10,892 | ||||
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$ | 254 | $ | 254 | ||||
|
Accrued expenses and other liabilities (Note 7)
|
2,200 | 2,252 | ||||||
|
Deferred revenues
|
1,766 | 1,706 | ||||||
|
Liabilities of discontinued operations (Note 1a)
|
362 | 282 | ||||||
|
Total
current liabilities
|
4,582 | 4,494 | ||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Accrued severance pay
|
857 | 712 | ||||||
|
Deferred tax liability
|
29 | 54 | ||||||
|
Total
long-term liabilities
|
886 | 766 | ||||||
|
COMMITMENTS AND CONTINGENT LIABILITIES (Note 8)
|
||||||||
|
SHAREHOLDERS' EQUITY (Note 11):
|
||||||||
|
Share capital -
|
||||||||
|
Ordinary shares of NIS 0.01 par value - Authorized: 12,000,000 shares at December 31, 2013 and 2014;
Issued: 4,670,957 and 4,672,664 shares at December 31, 2013 and 2014, respectively; Outstanding:
4,665,557 and 4,667,264 shares at December 31, 2013 and 2014, respectively
|
13 | 13 | ||||||
|
Additional paid-in capital
|
20,317 | 20,400 | ||||||
|
Treasury shares (5,400 Ordinary shares at December 31, 2013 and 2014)
|
(29 | ) | (29 | ) | ||||
|
Accumulated other comprehensive loss
|
(6 | ) | (8 | ) | ||||
|
Accumulated deficit
|
(13,134 | ) | (14,744 | ) | ||||
|
Total
shareholders' equity
|
7,161 | 5,632 | ||||||
|
Total
liabilities and shareholders' equity
|
$ | 12,629 | $ | 10,892 | ||||
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Revenues (Note 12):
|
||||||||||||
|
Product sales
|
$ | 3,665 | $ | 2,076 | $ | 1,392 | ||||||
|
Services
|
9,461 | 10,396 | 5,674 | |||||||||
|
Total
revenues
|
13,126 | 12,472 | 7,066 | |||||||||
|
Cost of revenues:
|
||||||||||||
|
Product sales
|
1,154 | 770 | 509 | |||||||||
|
Services
|
3,340 | 3,254 | 2,384 | |||||||||
|
Total
cost of revenues
|
4,494 | 4,024 | 2,893 | |||||||||
|
Gross profit
|
8,632 | 8,448 | 4,173 | |||||||||
|
Operating expenses:
|
||||||||||||
|
Research and development
|
1,329 | 1,389 | 1,387 | |||||||||
|
Selling and marketing
|
2,457 | 2,164 | 1,868 | |||||||||
|
General and administrative
|
2,804 | 3,188 | 2,459 | |||||||||
|
Total
operating expenses
|
6,590 | 6,741 | 5,714 | |||||||||
|
Operating income (loss)
|
2,042 | 1,707 | (1,541 | ) | ||||||||
|
Financial income (expense), net
|
60 | 61 | (95 | ) | ||||||||
|
Income (loss) before taxes on income
|
2,102 | 1,768 | (1,636 | ) | ||||||||
|
Taxes on income, net (Note 9)
|
736 | 435 | 54 | |||||||||
|
Net income (loss) from continuing operations
|
1,366 | 1,333 | (1,690 | ) | ||||||||
|
Income from discontinued operations
|
- | 73 | 80 | |||||||||
|
Net income (loss)
|
$ | 1,366 | 1,406 | (1,610 | ) | |||||||
|
Net earnings (loss) per share:
|
||||||||||||
|
Basic and diluted net earnings (loss) per Ordinary share from continuing operations
|
$ | 0.30 | $ | 0.28 | $ | (0.36 | ) | |||||
|
Basic and diluted net earnings per Ordinary share from discontinued operations
|
- | 0.02 | 0.02 | |||||||||
|
Basic and diluted net income (loss) per share
|
$ | 0.30 | $ | 0.30 | $ | (0.34 | ) | |||||
|
Weighted average number of Ordinary shares used in computing basic net earnings (loss) per share
|
4,478,677 | 4,659,230 | 4,670,964 | |||||||||
|
Weighted average number of Ordinary shares used in computing diluted net earnings (loss) per share
|
4,531,384 | 4,720,966 | 4,670,964 | |||||||||
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Net income (loss)
|
$ | 1,366 | $ | 1,406 | $ | (1,610 | ) | |||||
|
Other comprehensive income (loss):
|
||||||||||||
|
Change in foreign currency translation adjustments
|
10 | (29 | ) | 21 | ||||||||
|
Available-for-sale investments:
|
||||||||||||
|
Change in net unrealized gains (loss)
|
14 | 18 | (23 | ) | ||||||||
|
Other comprehensive income (loss)
|
24 | (11 | ) | (2 | ) | |||||||
|
Comprehensive income (loss)
|
$ | 1,390 | $ | 1,395 | $ | (1,612 | ) | |||||
|
Additional
|
Accumulated other
|
Total
|
||||||||||||||||||||||||||
|
Share capital
|
paid-in
|
Treasury
|
comprehensive
|
Accumulated
|
shareholders'
|
|||||||||||||||||||||||
|
Number
|
Amount
|
capital
|
shares
|
income (loss)
|
deficit
|
equity
|
||||||||||||||||||||||
|
Balance as of January 1, 2012
|
4,459,057 | $ | 13 | $ | 19,773 | $ | (29 | ) | $ | (19 | ) | $ | (15,906 | ) | $ | 3,832 | ||||||||||||
|
Stock-based compensation related to options issued to employees
|
- | - | 41 | - | - | - | 41 | |||||||||||||||||||||
|
Stock-based compensation related to options issued to non-employees
|
- | - | 3 | - | - | - | 3 | |||||||||||||||||||||
|
Exercise of stock options
|
161,250 | *) - | 303 | - | - | - | 303 | |||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Unrealized gains of available-for-sale marketable securities, net
|
- | - | - | - | 14 | - | 14 | |||||||||||||||||||||
|
Foreign currency translation adjustments
|
- | - | - | - | 10 | - | 10 | |||||||||||||||||||||
|
Net income
|
- | - | - | - | - | 1,366 | 1,366 | |||||||||||||||||||||
|
Balance as of December 31, 2012
|
4,620,307 | 13 | 20,120 | (29 | ) | 5 | (14,540 | ) | 5,569 | |||||||||||||||||||
|
Stock-based compensation related to options issued to employees
|
- | - | 93 | - | - | - | 93 | |||||||||||||||||||||
|
Stock-based compensation related to options issued to non-employees
|
- | - | 14 | - | - | - | 14 | |||||||||||||||||||||
|
Exercise of stock options
|
45,250 | *) - | 90 | - | - | - | 90 | |||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Unrealized gains of available-for-sale marketable securities, net
|
- | - | - | - | 18 | - | 18 | |||||||||||||||||||||
|
Foreign currency translation adjustments
|
- | - | - | - | (29 | ) | - | (29 | ) | |||||||||||||||||||
|
Net income
|
- | - | - | - | - | 1,406 | 1,406 | |||||||||||||||||||||
|
Balance as of December 31, 2013
|
$ | 4,665,557 | $ | 13 | $ | 20,317 | $ | (29 | ) | (6 | ) | $ | (13,134 | ) | $ | 7,161 | ||||||||||||
|
Additional
|
Accumulated other
|
Total
|
||||||||||||||||||||||||||
|
Share capital
|
paid-in
|
Treasury
|
comprehensive
|
Accumulated
|
shareholders'
|
|||||||||||||||||||||||
|
Number
|
Amount
|
capital
|
shares
|
income (loss)
|
deficit
|
equity
|
||||||||||||||||||||||
|
Cont.
|
||||||||||||||||||||||||||||
|
Balance as of January 1, 2014
|
**)4,665,586 | $ | 13 | $ | 20,317 | $ | (29 | ) | $ | (6 | ) | $ | (13,134 | ) | $ | 7,161 | ||||||||||||
|
Stock-based compensation related to options issued to employees
|
- | - | 84 | - | - | - | 84 | |||||||||||||||||||||
|
Stock-based income related to options issued to non-employees
|
- | - | (15 | ) | - | - | - | (15 | ) | |||||||||||||||||||
|
Exercise of share options
|
7,078 | * | ) | 14 | - | - | - | 14 | ||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Unrealized loss of available-for-sale marketable securities, net
|
- | - | - | - | (23 | ) | - | (23 | ) | |||||||||||||||||||
|
Foreign currency translation adjustments
|
- | - | - | - | 21 | - | 21 | |||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (1,610 | ) | (1,610 | ) | |||||||||||||||||||
|
Balance as of December 31, 2014
|
4,672,664 | $ | 13 | $ | 20,400 | $ | (29 | ) | $ | (8 | ) | $ | (14,744 | ) | $ | 5,632 | ||||||||||||
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net income (loss)
|
$ | 1,366 | $ | 1,406 | $ | (1,610 | ) | |||||
|
Net income from discontinued operations
|
- | 73 | 80 | |||||||||
|
Net income (loss) from continuing operations
|
1,366 | 1,333 | (1,690 | ) | ||||||||
|
Adjustments required to reconcile net income from continuing
operations
to net cash provided by (used in) operating activities:
|
||||||||||||
|
Loss (gains) on sale of available-for-sale marketable securities
|
6 | (1 | ) | (10 | ) | |||||||
|
Depreciation and amortization
|
393 | 316 | 284 | |||||||||
|
Change in deferred tax liability, net
|
(340 | ) | 400 | 25 | ||||||||
|
Employees and non-employees stock-based compensation
|
44 | 107 | 69 | |||||||||
|
Decrease in accrued severance pay, net
|
(1 | ) | (10 | ) | (24 | ) | ||||||
|
Decrease (increase) in trade receivables, net
|
(212 | ) | 123 | 364 | ||||||||
|
Decrease (increase) in other accounts receivable and prepaid expenses
|
(176 | ) | 33 | 72 | ||||||||
|
Decrease in trade payables
|
(47 | ) | (25 | ) | - | |||||||
|
Increase (decrease) in accrued expenses and other liabilities
|
144 | (222 | ) | 73 | ||||||||
|
Increase (decrease) in deferred revenues
|
(377 | ) | 118 | (60 | ) | |||||||
|
Decrease (increase) in restricted cash
|
7 | (25 | ) | (585 | ) | |||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
807 | 2,147 | (1,482 | ) | ||||||||
|
Cash flows from investing activities:
|
||||||||||||
|
Purchase of property and equipment
|
(188 | ) | (62 | ) | (41 | ) | ||||||
|
Proceeds from sale of property and equipment
|
2 | - | - | |||||||||
|
Investment in available-for-sale marketable securities
|
(74 | ) | (80 | ) | (153 | ) | ||||||
|
Proceeds from sale of available-for-sale marketable securities
|
71 | 84 | 157 | |||||||||
|
Net cash used in investing activities
|
(189 | ) | (58 | ) | (37 | ) | ||||||
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Proceeds from exercise of stock options
|
303 | 90 | 14 | |||||||||
|
Net cash provided by financing activities
|
303 | 90 | 14 | |||||||||
|
Increase (decrease) in cash and cash equivalents
|
921 | 2,179 | (1,505 | ) | ||||||||
|
Cash and cash equivalents at the beginning of the year
|
3,269 | 4,190 | 6,369 | |||||||||
|
Cash and cash equivalents at the end of the year
|
$ | 4,190 | $ | 6,369 | $ | 4,864 | ||||||
|
Supplemental disclosure of cash flows activities:
|
||||||||||||
|
Cash paid during the year for income taxes
|
$ | 1,210 | $ | 274 | $ | 16 | ||||||
|
NOTE 1:-
|
GENERAL
|
|
|
a.
|
Mer Telemanagement Solutions Ltd. (the "Company" or "MTS") was incorporated on December 27, 1995. MTS and its subsidiaries (the "Group") is a worldwide provider of telecom expense management (“TEM”), mobile virtual network enabler (“MVNE”) and mobile money services and solutions.
|
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Net income from discontinued operations
|
$ | - | $ | 73 | $ | 80 | ||||||
|
Basic and diluted net income per Ordinary share from discontinued operations
|
$ | - | $ | 0.02 | $ | 0.02 | ||||||
|
|
b.
|
MTS's products are designed to provide telecommunication and information technology managers with tools to reduce communication costs, recover charges payable by third parties, and to detect and prevent abuse and misuse of telephone networks including fault telecommunication usage. MTS is a global provider of services and solutions in the TEM, cloud billing, MVNE and mobile money markets. The Company's TEM suite helps organizations reduce operational expenses, improve productivity and optimize networks and services associated with communications networks and information technology. MVNE and mobile money offerings enable mobile virtual network operators (“MVNOs”) and financial service providers to manage their customers' and resellers' lifecycles. The Company's shares are listed for trade on the NASDAQ Capital Market under the symbol "MTSL".
|
|
|
c.
|
The Company incurred an accumulated deficit of approximately $ 14,744 since inception, and incurred operating losses in the period ended December 31, 2014. As of December 31, 2014, the Company’s total shareholders’ equity amounted to $ 5,632. During the year ended December 31, 2014, the Company incurred operating losses and cash flows used in operating activities amounting to $1,541 and $1,482 respectively.
|
|
|
a.
|
Use of estimates:
|
|
|
b.
|
Financial statements in United State dollars:
|
|
|
c.
|
Principles of consolidation:
|
|
|
d.
|
Cash equivalents:
|
|
|
e.
|
Restricted cash:
|
|
|
f.
|
Marketable securities:
|
|
|
g.
|
Property and equipment, net:
|
|
%
|
|
|
Computers and peripheral equipment
|
33
|
|
Office furniture and equipment
|
3 - 20 (mainly 7)
|
|
Leasehold improvements
|
Over the shorter of the lease term or
useful economic life
|
|
|
h.
|
Impairment of long-lived assets:
|
|
|
i.
|
Goodwill:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
j.
|
Intangible assets:
|
|
|
k.
|
Severance pay:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
l.
|
Revenue recognition:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
m.
|
Research and development expenses:
|
|
|
n.
|
Income taxes:
|
|
|
o.
|
Accounting for share-based compensation (“ASC 718”):
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
Year ended December 31,
|
||||||||
|
Stock options
|
2013
|
2014
|
||||||
|
Expected volatility (1)
|
91.4%-100.3 | % | 85.2 | % | ||||
|
Risk-free interest (2)
|
0.35%-0.78 | % | 0.93 | % | ||||
|
Dividend yield (3)
|
0% | 0% | ||||||
|
Expected life (years) (4)
|
3.34-3.75 | 3.75 | ||||||
|
|
(1)
|
The computation of expected volatility is based on realized historical share price volatility of the Company's stock.
|
|
|
(2)
|
The risk-free interest rate is based on the yield from U.S. Treasury Bonds with an equivalent term;
|
|
|
(3)
|
The dividend yield assumption is based on the Company's historical experience and expectation of future dividend payouts. The Company has historically not paid dividends and has no foreseeable plans to pay cash dividends in the future.
|
|
|
(4)
|
Expected term of options granted represents the period of time that options granted are expected to be outstanding, and is estimated based on the Company's history.
|
|
|
p.
|
Fair value of financial instruments:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
Level 1 -
|
quoted prices in active markets for identical assets or liabilities.
|
|
|
Level 2 -
|
inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices in active markets for similar assets or liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
|
|
|
Level 3 -
|
unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
|
|
q.
|
Concentrations of credit risk:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
r.
|
Basic and diluted net earnings (loss) per share:
|
|
|
s.
|
Derivatives instruments:
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
t.
|
Comprehensive income (loss):
|
|
|
u.
|
Reclassification:
Certain amounts in prior years have been reclassified to conform to the current year's presentation.
|
|
|
v.
|
Impact of recently issued accounting standards
|
|
|
1.
|
In April 2014, the FASB issued amended guidance related to discontinued operations. The new guidance limits the presentation of discontinued operations to business circumstances when the disposal of the business operation represents a strategic shift that has had or will have a major effect on operations and financial results. This guidance is effective for fiscal years beginning January 1, 2015. We believe that the adoption of this new standard will not materially impact its consolidated financial statements.
|
|
|
2.
|
In May 2014, the FASB issued Accounting Standards Update No. 2014-09 (ASU 2014-09) "Revenue from Contracts with Customers" which supersedes the revenue recognition requirements in "Revenue Recognition"(Topic 605), and requires entities to recognize revenue when it transfers promised goods or services to customers in an
amount that reflects the consideration to which the entity expects to be entitled to in exchange for those goods and services. ASU 2014-09 is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early adoption is not permitted.
|
|
NOTE 2:-
|
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
|
3.
|
In August 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-15, Presentation of Financial Statements-Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an
Entity's Ability to Continue as a Going Concern, which defines management’s responsibility to assess an entity’s ability to continue as a going concern, and to provide related footnote disclosures if there is substantial doubt about its ability to continue as a going concern. The pronouncement is effective for annual reporting periods ending after December 15, 2016 with early adoption permitted. The adoption of this guidance is not expected to have a material impact on the Company’s financial statements.
|
|
December 31, 2013
|
December 31, 2014
|
|||||||||||||||||||||||||||||||
|
Amortized
|
Gross unrealized
|
Gross unrealized
|
Fair
market
|
Amortized
|
Gross unrealized
|
Gross unrealized
|
Fair
market
|
|||||||||||||||||||||||||
|
cost
|
gains
|
losses
|
value
|
cost
|
gains
|
losses
|
value
|
|||||||||||||||||||||||||
|
Available-for-sale:
|
||||||||||||||||||||||||||||||||
|
Equity securities
|
$ | 65 | $ | 10 | $ | (1 | ) | $ | 74 | $ | 62 | - | $ | (3 | ) | $ | 59 | |||||||||||||||
|
Corporate bonds
|
36 | 6 | - | 42 | 23 | 1 | - | 24 | ||||||||||||||||||||||||
|
Israeli Government debt
|
34 | 3 | - | 37 | 56 | - | (3 | ) | 53 | |||||||||||||||||||||||
| $ | 135 | $ | 19 | $ | (1 | ) | $ | 153 | $ | 141 | $ | 1 | $ | (6 | ) | $ | 136 | |||||||||||||||
|
December 31, 2013
|
December 31, 2014
|
|||||||||||||||
|
Amortized cost
|
Fair market value
|
Amortized cost
|
Fair market value
|
|||||||||||||
|
Matures up to one year
|
$ | 79 | $ | 87 | $ | 124 | $ | 118 | ||||||||
|
Matures after one year through five years
|
28 | 32 | 14 | 15 | ||||||||||||
|
Matures after five years
|
12 | 15 | 3 | 3 | ||||||||||||
|
Equity securities - no definite maturity date
|
16 | 19 | - | - | ||||||||||||
|
Total
|
$ | 135 | $ | 153 | $ | 141 | $ | 136 | ||||||||
|
NOTE 4:-
|
OTHER ACCOUNTS RECEIVABLE AND PREPAID EXPENSES
|
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
Government authorities
|
$ | 12 | $ | 20 | ||||
|
Prepaid expenses
|
60 | 23 | ||||||
|
Lease deposits
|
41 | 8 | ||||||
|
Related parties
|
6 | 10 | ||||||
|
Others
|
28 | 14 | ||||||
| $ | 147 | $ | 75 | |||||
|
NOTE 5:-
|
PROPERTY AND EQUIPMENT
|
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
Cost:
|
||||||||
|
Computers and peripheral equipment
|
$ | 813 | $ | 851 | ||||
|
Office furniture and equipment
|
186 | 189 | ||||||
|
Leasehold improvements
|
29 | 29 | ||||||
| 1,028 | 1,069 | |||||||
|
Accumulated depreciation:
|
||||||||
|
Computers and peripheral equipment
|
678 | 775 | ||||||
|
Office furniture and equipment
|
151 | 160 | ||||||
|
Leasehold improvements
|
16 | 16 | ||||||
|
Accumulated depreciation
|
845 | 951 | ||||||
|
Depreciated cost
|
$ | 183 | $ | 118 | ||||
|
NOTE 6:-
|
INTANGIBLE ASSETS
|
|
|
a.
|
Intangibles consist of the following:
|
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
Cost:
|
||||||||
|
Development technology
|
$ | 2,170 | $ | 2,170 | ||||
|
Customer relationships
|
1,015 | 1,015 | ||||||
|
Brand name
|
229 | 229 | ||||||
| 3,414 | 3,414 | |||||||
|
Accumulated amortization:
|
||||||||
|
Development technology
|
1,798 | 1,922 | ||||||
|
Customer relationships
|
945 | 978 | ||||||
|
Brand name
|
104 | 125 | ||||||
| 2,847 | 3,025 | |||||||
|
Amortized cost
|
$ | 567 | $ | 389 | ||||
|
NOTE 6:-
|
INTANGIBLE ASSETS (Cont.)
|
|
|
b.
|
Amortization expense amounted to $ 291, $ 192 and $ 178 for the years ended December 31, 2012, 2013 and 2014, respectively.
|
|
|
c.
|
Estimated amortization expense for:
|
|
Year ended December 31,
|
US $
|
|||
|
2015
|
166 | |||
|
2016
|
160 | |||
|
2017
|
21 | |||
|
2018
|
21 | |||
|
2019
|
21 | |||
| $ | 389 | |||
|
NOTE 7:-
|
ACCRUED EXPENSES AND OTHER LIABILITIES
|
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
Employees and payroll accruals
|
$ | 1,013 | $ | 489 | ||||
|
Institutions and income tax payable
|
134 | 149 | ||||||
|
Accrued expenses
|
1,007 | 1,477 | ||||||
|
Related parties
|
46 | 137 | ||||||
| $ | 2,200 | $ | 2,252 | |||||
|
NOTE 8:-
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
|
a.
|
Lease commitments:
The Group lease office space and motor vehicles through operating leases. The facilities of the Company and its subsidiaries are leased for periods ending February 2019. Future minimum lease commitments under non-cancelable operating leases as of December 31, 2014 are as follows:
|
|
Year ended December 31,
|
US $
|
|||
|
2015
|
185 | |||
|
2016
|
74 | |||
|
2017
|
58 | |||
|
2018
|
58 | |||
|
2019
|
10 | |||
| 385 | ||||
|
|
b.
|
Royalty commitments:
|
|
NOTE 8:-
|
COMMITMENTS AND CONTINGENT LIABILITIES (Cont.)
|
|
|
c.
|
Claims and demands:
|
|
|
3.
|
In April 2000, the Israeli Tax Authorities (the "ITA") issued a demand to the Company for a tax payment for the period of 1997-1999 in the amount of approximately NIS 6 million ($ 1,607 as of December 31, 2012). The Company appealed the demand to the Israeli Tel Aviv District.
In October 2012, the Tel Aviv District Court rendered its decision, according to which, the Company's claims were partly accepted and partly denied. According to the court ruling and the final assessment letter from the ITA, the Company had to pay approximately $ 1,430, of which $ 1,190 was paid during 2012 and $ 240 was paid in 2013.
|
|
|
2.
|
Claims related to discontinued operations:
The Company is a party to various claims that arose in TABS Brazil. Accordingly, the Company recorded a provision of approximately $ 153 in respect of such claims in accordance with ASC 450, "Contingencies", based on the opinion of Company's management.
During August 2007, TABS Brazil was ordered by the Labor Law Court in Brazil to pay approximately $62 to one of its former employees. Such amount bears a 1% interest rate per month from the date that the claim was filed. The Company recorded a provision in its financial statements for the total amount of the claim. As of December 31, 2014 total claims related to discontinue operations amounted to $ 282.
|
|
|
3.
|
In September 2010, Asentinel LLC ("Asentinel"), a competitor of the Company, filed a patent infringement complaint against AnchorPoint (now known as The Info Group Inc.), from whom the Company purchased certain assets in December 2008, and two other defendants, in the United States District Court for the Western District of Tennessee. On December 2, 2011 the Company entered into a settlement agreement with Asentinel, according to which the Company made a lump sum payment for the alleged past damages, which was expensed in 2011, and Asentinel granted the Company a license to use certain of its patents in return for ongoing annual royalty payments for periods subsequent to January 1, 2012. During 2014 the Company recorded royalty payments in cost of revenues with respect to Asentinel in the amount of $ 38.
|
|
NOTE 8:-
|
COMMITMENTS AND CONTINGENT LIABILITIES (Cont.)
|
|
|
4.
|
The Israeli Government, through the Fund for Encouragement of Marketing Activities, awarded C. Mer Industries Ltd., a related party of the Company grants for participation in foreign marketing expenses, partially related to the Company's marketing activities for the years 1996 - 1998. During 2012, the Company received through an affiliated company a demand with respect to the reimbursement of above-mentioned grants. As of December 31, 2013 and 2014, the Company made a provision in the amount that was considered probable.
|
|
|
d.
|
Guarantees:
|
|
|
a.
|
Israeli taxation:
|
|
|
1.
|
Corporate tax rates:
On July 30, 2013, the Israeli Parliament approved the second and third readings of the Economic Plan for 2013-2014 ("Amended Budget Law") which consists, among others, of fiscal changes whose main aim is to enhance the collection of taxes in those years. These changes include, among others, raising the Israeli corporate tax rate from 25% to 26.5% effective from January 1, 2014.
|
|
|
2.
|
Tax benefits under the Law for the Encouragement of Capital Investments, 1959 ("the Law"):
According to the Law, the Company is entitled to various tax benefits by virtue of the "approved enterprise" status granted to part of their enterprises, as implied by this Law. The principal benefits by virtue of the Law are:
According to the provisions of the Law, the Company has chosen to enjoy the "Alternative" track. Under this track, the Company is tax exempt in the first two years of the benefit period and subject to tax at the reduced rate of 10%-25% for a period of several years for the remaining benefit period.
Another condition for receiving the benefits under the alternative track is a minimum qualifying investment. This condition requires an investment in the acquisition of productive assets such as machinery and equipment which must be carried out within three years. The minimum qualifying investment required for setting up a plant is NIS 300,000.
|
|
The value of productive
assets before the expansion
(NIS in millions)
|
The new proportion that the required investment bears to the value of productive assets
|
|||
|
Up to NIS 140 (app. $ 40)
|
12 | % | ||
|
NIS 140 - NIS 500 (app. $ 40 - $ 144)
|
7 | % | ||
|
More than NIS 500 (app.$ 144)
|
5 | % | ||
|
|
4.
|
Tax assessments:
|
|
|
4.
|
Tax benefits under the Law for the Encouragement of Industry (Taxation), 1969:
|
|
|
5.
|
Tax Benefits for Research and Development:
Israeli tax law permits, under some conditions, a tax deduction for expenditures in the year incurred, including capital expenditures, in scientific research and development projects. The deduction is permitted if, among other things, the expenditures are approved by the relevant government ministry and the research and development is for the promotion of the enterprise and is carried out by, or on behalf of, a company seeking the deduction.
The OCS has approved some of the Company's research and development programs and the Company has been able to deduct, for tax purposes, a portion of its research and development expenses net of the grants received. Other research
and development expenses that are not approved may be deducted for tax purposes in three equal installments during a three-year period.
|
|
|
b.
|
Income taxes on non-Israeli subsidiaries:
|
|
|
c.
|
Net operating loss carry-forwards:
|
|
|
d.
|
Deferred income taxes:
|
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
Deferred tax liability:
|
||||||||
|
Tax loss carry-forwards
|
$ | 5,377 | $ | 5,221 | ||||
|
Allowances for doubtful accounts and accruals for employee benefits
|
95 | 84 | ||||||
|
Intangible assets
|
103 | 96 | ||||||
|
Depreciation, accruals for interest and other
|
721 | 732 | ||||||
|
Deferred tax asset before valuation allowance
|
6,29 6 | 6,133 | ||||||
|
Goodwill
|
(674 | ) | (888 | ) | ||||
|
Valuation allowance
|
(5,651 | ) | (5,299 | ) | ||||
|
Deferred tax liability, net
|
$ | (29 | ) | $ | (54 | ) | ||
|
|
e.
|
A reconciliation between the theoretical tax expense, assuming all income is taxed at the statutory tax rate applicable to income of the Company and the actual tax expense as reported in the statements of operations is as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Income (loss) before taxes on income, net, as reported in the statements of operations from continuing operations
|
$ | 2,102 | $ | 1,768 | $ | (1,636 | ) | |||||
|
Tax rates
|
25 | % | 25 | % | 26.5 | % | ||||||
|
Theoretical tax expense (benefit)
|
$ | 526 | $ | 442 | $ | (434 | ) | |||||
|
Increase in taxes resulting from:
|
||||||||||||
|
Effect of different tax rates
|
25 | 27 | 15 | |||||||||
|
U.S. state tax
|
26 | 35 | 19 | |||||||||
|
Utilization of carry-forward tax losses for which valuation allowance was provided
|
(380 | ) | - | - | ||||||||
|
Taxes in respect of previous years as a result of court ruling
|
1,415 | - | 6 | |||||||||
|
Changes in provision for uncertain tax positions
|
(362 | ) | 1 | 1 | ||||||||
|
Change in valuation allowance
|
(340 | ) | 148 | 317 | ||||||||
|
Deferred taxes for which valuation allowance was provided
|
(174 | ) | (218 | ) | 130 | |||||||
|
Taxes on income, net, as reported in the statements of operations
|
$ | 736 | $ | 435 | $ | 54 | ||||||
|
|
f.
|
Income (loss) before income taxes is comprised as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Domestic
|
$ | 1,808 | $ | 1,561 | $ | (1,785 | ) | |||||
|
Foreign
|
294 | 207 | 149 | |||||||||
| $ | 2,102 | $ | 1,768 | $ | (1,636 | ) | ||||||
|
|
g.
|
Taxes on income are comprised as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Current taxes
|
$ | 26 | $ | 35 | $ | 23 | ||||||
|
Deferred taxes
|
(340 | ) | 400 | 25 | ||||||||
|
Taxes in respect of previous years as a result of court ruling
|
1,050 | - | 6 | |||||||||
| $ | 736 | $ | 435 | $ | 54 | |||||||
|
Foreign
|
$ | 57 | $ | 64 | $ | 45 | ||||||
|
|
h.
|
As of December 31, 2014, the Company had a liability for unrecognized tax benefits of $ 102. A reconciliation of the opening and closing amounts of unrecognized tax benefits is as follows:
|
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
Balance as of beginning of the year
|
$ | 100 | $ | 101 | ||||
|
Additions based on tax positions taken during the current period
|
1 | 1 | ||||||
|
Balance at the end of the year
|
$ | 101 | $ | 102 | ||||
|
NOTE 10:-
|
RELATED PARTY TRANSACTIONS AND BALANCES
|
|
|
a.
|
The Company receives certain services from C. Mer Industries Ltd. (“C. Mer”), a publicly traded company. Mr. Chaim Mer, the Company's chairman of the board and Mr. Isaac Ben Bassat, a director of the Company, are members of the controlling group of C. Mer. These services include reimbursement for shared expenses related to a commercial insurance policy. For the years ended December 31, 2012, 2013 and 2014, the Company paid or accrued $ 13, $ 16 and $ 11, respectively, with respect to the above mentioned expenses. In 2012 MTS Ltd. engaged with Mer Telecom Ltd., a subsidiary of C. Mer, in a deployment of its mobile financial services (“MFS”) solution for a customer in Africa and completed the deployment in 2013. The Company recorded revenue in the amount of $ 0, $ 29 and $ 33 in 2012, 2013 and 2014, respectively. As of December 31, 2013 the solution was implemented, but the customer has not yet activated the solution.
In 2014 the Company engaged with Athena Ltd., a subsidiary of C. Mer, in a deployment of a MFS solution for a customer in Africa in amount of $ 65. As of December 31, 2014, the solution was not completed or delivered and therefore revenue was not recognized.
From January 1, 2009 until September 2011, as part of the acquisition of certain assets and liabilities of AnchorPoint, the Company received certain services from Data Distributors Inc., a company controlled by Mr. Roger Challen, a director of the Company and the controlling shareholder of the Info Group Inc., a beneficial owner of 21.2% of the Company's Ordinary shares as of December 31, 2014. These services include reimbursement for shared expenses, development and IT services, other administrative services, and rental related fees. Expenses recognized with respect to the above mentioned services were approximately $ 0, $ 0 and $ 30 for the years ended December 31, 2012, 2013 and 2014, respectively. In addition, the Company rents an office in Powder Springs, Georgia, from Mr. Challen, under a month-to-month lease. For the year ended December 31, 2012, 2013 and 2014, the Company paid or accrued $ 56, $56, $ 56 with respect to the above mentioned rent expenses.
On March 25, 2009, the Company's Audit Committee and Board of Directors approved a transaction with Mer& Co. (1982) Ltd. (“Mer & Co”), a subsidiary of C. Mer. According to the terms of the transaction, the Company will sell its products to Mer & Co, which has an Israel Defense Forces approved supplier number, and Mer & Co will represent the Company and resell its products to the Israeli Defense Forces. During 2012, 2013 and 2014, revenues from the abovementioned transaction amounted to $101, $45 and $ 4 respectively.
|
|
NOTE 10:-
|
RELATED PARTY TRANSACTIONS AND BALANCES (Cont.)
|
|
|
b.
|
Balances and transactions with related parties were as follows:
|
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
Other accounts receivable and prepaid expenses (see Note 4)
|
$ | 6 | 10 | |||||
|
Other accounts payable and accrued expenses (see Note 7)
|
$ | 46 | 137 | |||||
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Revenues derived from a related party
|
$ | 101 | $ | 74 | 37 | |||||||
|
Amounts charged by related parties:
|
||||||||||||
|
Cost of revenues
|
$ | 53 | $ | 16 | 83 | |||||||
|
Operating expenses
|
121 | 195 | 180 | |||||||||
| $ | 174 | $ | 211 | 263 | ||||||||
|
NOTE 11:-
|
SHAREHOLDERS' EQUITY
|
|
|
a.
|
Share capital:
|
|
|
b.
|
Share options:
|
|
NOTE 11:-
|
SHAREHOLDERS' EQUITY (Cont.)
|
|
|
c.
|
A summary of option activity under the Company's stock option plans to its employees as of December 31, 2014 and changes during the year ended December 31, 2014 are as follows:
|
|
Number of options
|
Weighted-average exercise price
|
Weighted- average remaining contractual term (in years)
|
Aggregate intrinsic value
|
|||||||||||||
|
Outstanding at January 1, 2014
|
403,250 | $ | 1.86 | |||||||||||||
|
Granted
|
75,000 | $ | 1.38 | |||||||||||||
|
Exercised
|
7,078 | $ | 0.28 | |||||||||||||
|
Expired and forfeited
|
114,672 | $ | 2.49 | |||||||||||||
|
Outstanding at December 31, 2014
|
356,500 | $ | 1.68 | 2.69 | $ | (214.36 | ) | |||||||||
|
Vested and expected to vest
|
298,856 | $ | 1.68 | 2.66 | $ | (205.48 | ) | |||||||||
|
Exercisable at December 31, 2014
|
56,000 | $ | 0.51 | 2.35 | $ | (53.87 | ) | |||||||||
|
NOTE 11:-
|
SHAREHOLDERS' EQUITY (Cont.)
|
|
|
d.
|
Total stock-based compensation expenses recognized in 2012, 2013 and 2014:
|
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Cost of revenues
|
$ | - | $ | 7 | $ | 11 | ||||||
|
Research and development expenses
|
1 | 7 | 13 | |||||||||
|
Selling and marketing
|
1 | - | 1 | |||||||||
|
General and administrative expenses
|
39 | 79 | 59 | |||||||||
| $ | 41 | $ | 93 | $ | 84 | |||||||
|
|
e.
|
Options to non-employees:
|
|
Issuance date
|
In connection with
|
Number of options granted
|
Options exercisable
|
Exercise price per share
|
Exercisable through
|
|||||
|
August 8, 2013
|
consultant
|
40,000
|
-
|
2.08
|
August 2018
|
|
|
a.
|
Reportable segments:
|
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Enterprise:
|
||||||||||||
|
Revenue
|
$ | 9,041 | $ | 7,817 | $ | 6,601 | ||||||
|
Adjusted EBITDA (unaudited)
|
$ | 1,701 | $ | 1,231 | $ | 512 | ||||||
|
Service providers:
|
||||||||||||
|
Revenue
|
$ | 4,085 | $ | 4,655 | $ | 465 | ||||||
|
Adjusted EBITDA (unaudited)
|
$ | 778 | $ | 899 | $ | (1,700 | ) | |||||
|
Segments total:
|
||||||||||||
|
Revenue
|
$ | 13,126 | $ | 12,472 | $ | 7,066 | ||||||
|
Adjusted EBITDA (unaudited)
|
$ | 2,479 | $ | 2,130 | $ | (1,188 | ) | |||||
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
Adjusted EBITDA (unaudited)
|
$ | 2,479 | $ | 2,130 | $ | (1,188 | ) | |||||
|
Depreciation and amortization expenses
|
393 | 316 | 284 | |||||||||
|
Stock-based compensation
|
44 | 107 | 69 | |||||||||
|
Financial loss (income), net
|
(60 | ) | (61 | ) | 95 | |||||||
|
Income tax expenses
|
736 | 435 | 54 | |||||||||
|
Net income from continuing operations
|
$ | 1,366 | $ | 1,333 | $ | (1,690 | ) | |||||
|
Year ended December 31,
|
||||||||||||
|
2012
|
2013
|
2014
|
||||||||||
|
United States
|
$ | 10,251 | $ | 10,817 | $ | 5,642 | ||||||
|
Germany
|
482 | 252 | 90 | |||||||||
|
Far East
|
443 | 300 | 300 | |||||||||
|
Holland
|
297 | 216 | 219 | |||||||||
|
Israel
|
917 | 400 | 440 | |||||||||
|
Other
|
736 | 487 | 375 | |||||||||
| $ | 13,126 | $ | 12,472 | $ | 7,066 | |||||||
|
December 31,
|
||||||||
|
2013
|
2014
|
|||||||
|
Long-lived assets:
|
||||||||
|
Israel
|
$ | 1,348 | $ | 1,131 | ||||
|
United States
|
2,876 | 2,850 | ||||||
|
Other
|
5 | 5 | ||||||
| $ | 4,229 | $ | 3,986 | |||||
|
MER TELEMANAGEMENT SOLUTIONS LTD.
|
|||
|
|
By:
|
/s/ Lior Salansky | |
|
Lior Salansky
Chief Executive Officer
|
|||
|
By:
|
/s/ Alon Mualem | ||
|
Alon Mualem
|
|||
|
Chief Financial Officer
|
|||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|