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
|
| Page | |||
|
4
|
|||
|
4
|
|||
|
4
|
|||
|
4
|
|||
|
A.
|
Selected Financial Data
|
4
|
|
|
B.
|
Capitalization and Indebtedness
|
5
|
|
|
C.
|
Reasons for the Offer and Use of Proceeds
|
5
|
|
|
D.
|
Risk Factors
|
5
|
|
|
24
|
|||
|
A.
|
History and Development of the Company
|
24
|
|
|
B.
|
Business Overview
|
25
|
|
|
C.
|
Organizational Structure
|
33
|
|
|
D.
|
Property, Plants and Equipment
|
33
|
|
|
33
|
|||
|
33
|
|||
|
A.
|
Operating Results
|
33
|
|
|
B.
|
Liquidity and Capital Resources
|
42
|
|
|
C.
|
Research and Development
|
47
|
|
|
D.
|
Trend Information
|
48
|
|
|
E.
|
Off-Balance Sheet Arrangements
|
49
|
|
|
F.
|
Tabular Disclosure of Contractual Obligations
|
49
|
|
|
49
|
|||
|
A.
|
Directors and Senior Management
|
49
|
|
|
B.
|
Compensation
|
52
|
|
|
C.
|
Board Practices
|
53
|
|
|
D.
|
Employees
|
61
|
|
|
E.
|
Share Ownership
|
62
|
|
|
65
|
|||
|
A.
|
Major Shareholders
|
65
|
|
|
B.
|
Related Party Transactions
|
66
|
|
|
C.
|
Interests of Experts and Counsel
|
67
|
|
|
67
|
|||
|
A.
|
Consolidated Statements and Other Financial Information
|
67
|
|
|
B.
|
Significant Changes
|
68
|
|
|
68
|
|||
|
A.
|
Offer and Listing Details
|
68
|
|
|
B.
|
Plan of Distribution
|
68
|
|
|
C.
|
Markets
|
69
|
|
|
D.
|
Selling Shareholders
|
69
|
|
|
E.
|
Dilution
|
69
|
|
|
F.
|
Expense of the Issue
|
69
|
|
|
69
|
|||
|
A.
|
Share Capital
|
69
|
|
|
B.
|
Memorandum and Articles of Association
|
69
|
|
|
C.
|
Material Contracts
|
72
|
|
|
D.
|
Exchange Controls
|
73
|
|
|
E.
|
Taxation
|
73
|
|
|
F.
|
Dividend and Paying Agents
|
83
|
|
|
G.
|
Statement by Experts
|
83
|
|
|
H.
|
Documents on Display
|
83
|
|
|
I.
|
Subsidiary Information
|
84
|
|
|
84
|
|||
|
85
|
|
85
|
|||
|
85
|
|||
|
85
|
|||
|
85
|
|||
|
86
|
|||
|
86
|
|||
|
86
|
|||
|
86
|
|||
|
87
|
|||
|
87
|
|||
|
87
|
|||
|
87
|
|||
|
88
|
|||
|
|
88
|
||
|
88
|
|||
|
88
|
|||
|
88
|
|||
|
90
|
|||
|
Year Ended December 31,
|
||||||||||||||||||||
|
2011
|
2012
|
2013
|
2014
|
2015
|
||||||||||||||||
|
(in thousands, except share and per share data)
|
||||||||||||||||||||
|
Revenues
|
$ | 12,003 | $ | 13,126 | $ | 12,472 | $ | 7,066 | $ | 14,712 | ||||||||||
|
Cost of revenues
|
3,941 | 4,494 | 4,024 | 2,893 | 8,414 | |||||||||||||||
|
Gross profit
|
8,062 | 8,632 | 8,448 | 4,173 | 6,298 | |||||||||||||||
|
Selling and marketing
|
1,905 | 2,457 | 2,164 | 1,868 | 2,225 | |||||||||||||||
|
Research and development
|
1,909 | 1,329 | 1,389 | 1,387 | 1,805 | |||||||||||||||
|
General and administrative
|
3,847 | 2,804 | 3,188 | 2,459 | 3,459 | |||||||||||||||
|
Goodwill impairment, net of evaluation of contingent consideration
|
-- | -- | -- | -- | 3,514 | |||||||||||||||
|
Operating income (loss)
|
401 | 2,042 | 1,707 | (1,541 | ) | (4,705 | ) | |||||||||||||
|
Financial (expenses) income, net
|
2 | 60 | 61 | (95 | ) | (17 | ) | |||||||||||||
|
Capital gain on sale of long-term investment
|
78 | -- | -- | -- | -- | |||||||||||||||
|
Income (loss) before taxes on income
|
481 | 2,102 | 1,768 | (1,636 | ) | (4,722 | ) | |||||||||||||
|
Taxes on income, net
|
10 | 736 | 435 | 54 | 194 | |||||||||||||||
|
Net income (loss) from continuing operations
|
$ | 471 | 1,366 | 1,333 | (1,690 | ) | (4,916 | ) | ||||||||||||
|
Net income (loss) from discontinued operations
|
(84 | ) | - | 73 | 80 | 177 | ||||||||||||||
|
Net income (loss)
|
$ | 387 | 1,366 | 1,406 | (1,610 | ) | (4,739 | ) | ||||||||||||
|
Basic and diluted net income (loss) per share from continuing operations
|
$ | 0.11 | $ | 0.30 | $ | 0.28 | $ | (0.36 | ) | $ | (0.68 | ) | ||||||||
|
Basic and diluted net income (loss) per share from discontinued operations
|
$ | (0.02 | ) | -- | $ | 0.02 | $ | 0.02 | $ | 0.02 | ||||||||||
|
Basic and diluted net income (loss) per share
|
$ | 0.09 | $ | 0.30 | $ | 0.30 | $ | (0.34 | ) | $ | (0.66 | ) | ||||||||
|
Weighted average number of ordinary shares used in computing basic net income (loss) per share
|
4,459,057 | 4,478,677 | 4,659,230 | 4,670,964 | 7,174,991 | |||||||||||||||
|
Weighted average number of ordinary shares used in computing diluted net income (loss) per share
|
4,459,057 | 4,531,384 | 4,720,966 | 4,670,964 | 7,174,991 | |||||||||||||||
|
As of December 31,
|
||||||||||||||||||||
|
2011
|
2012
|
2013
|
2014
|
2015
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||
|
Working capital (deficiency)
|
$ | (317 | ) | $ | 1,659 | $ | 3,455 | $ | 2,090 | $ | (438 | ) | ||||||||
|
Total assets
|
9,734 | 11,124 | 12,629 | 10,892 | 22,024 | |||||||||||||||
|
Shareholders’ equity
|
3,832 | 5,569 | 7,161 | 5,632 | 6,149 | |||||||||||||||
|
|
•
|
changes and new measures implemented by internet browsers and manufacturers of mobile devices limiting the scope and type of advertising that can be placed using Vexigo’s solutions;
|
|
|
•
|
increases in the percentage of advertising space that Vexigo acquires but does not sell, thereby increasing its operating costs without a parallel increase in its revenues;
|
|
|
•
|
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 ad-exchanges that may prevent running rotating advertisements;
|
|
|
•
|
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.
|
|
|
·
|
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.
|
|
|
·
|
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.
|
|
|
·
|
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.
|
|
|
•
|
Vexigo’s advanced automation technology allows for utilization of a wide range of digital media properties on a 24/7 basis;
|
|
|
•
|
Digital media property owners enjoy Vexigo’s solutions to effectively verify, validate, filter and sift through large quantities of media, thus obtaining high quality media that is appropriate to the nature of their properties, with lower quality or fraudulent media being eliminated by Vexigo’s technology in the process;
|
|
|
•
|
Vexigo offers digital advertisers an exceptional package of advertising opportunities by aggregating digital media property categories, providing an optimized solution and avoiding the need to manually select relevant media properties for advertising; and
|
|
|
•
|
Vexigo’s Visualizr enables mobile accessibility of digital media and provides advanced personalization and customization capabilities of digital properties, across a wide range of desktop, mobile and wearable internet-connected devices.
|
|
|
•
|
continuing to leverage its business model and advanced proprietary technology as its customers allocate their digital marketing expenditure towards higher quality and more personalized exposures. Through its proprietary video optimization platform, Vexigo aims to attract new customers to its business, as well as capture a bigger share of its existing customers’ advertising budgets by providing optimized results for advertisers and higher revenue sharing arrangements for digital property owners. By furthering the penetration of its proprietary Visualizr, Vexigo believes it will enhance advertising, revenue sharing and other monetization opportunities;
|
|
|
•
|
increasing the number of digital advertising sources in its network to ensure its customers have access to a large and diversified supply of advertisements across a wide variety of media channels. This includes plans to strengthen Vexigo’s relationships with advertising exchanges and direct advertisers. By expanding its network of digital advertisers, Vexigo believes it will strengthen its market profile as an independent digital marketing company with low dependency on any one advertising source and attract additional customers seeking a large and diversified network of digital media; and
|
|
|
•
|
advancing its technological capabilities by continuing to invest in research and development efforts, which serve as the basis for its efforts to further enhance its existing platform and develop new platforms for publishers. Vexigo’s video player has served over 400 advertisers and advertising agencies in over 20 countries with more than 8,000 domains, and ads served by it have generated over 3 billion video impressions around the world.
|
|
•
|
large and well-established technology companies, such as Facebook, Google, Twitter and Yahoo!;
|
|
•
|
advertising agencies, such as Omnicom, Publicis and WPP;
|
|
•
|
digital marketing companies, such as Conversant, Criteo, Millennial Media, Rocket Fuel, XL Marketing, YuMe and Zanox; and
|
|
•
|
other players, including Vexigo’s existing digital media sources, who also compete in the digital performance-based marketing segment through their relationships with advertisers.
|
|
Year Ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Revenues:
|
||||||||||||
|
Telecom
Product sales
|
16.6 | % | 19.7 | % | 11.4 | % | ||||||
|
Telecom
Services
|
83.4 | % | 80.3 | % | 40.9 | % | ||||||
|
Video Advertising, net
|
0 | % | 0 | % | 47.7 | % | ||||||
|
Total revenues
|
100.0 | % | 100.0 | % | 100.0 | % | ||||||
|
Cost of revenues:
|
||||||||||||
|
Telecom
Product sales
|
6.2 | 7.2 | 4.3 | |||||||||
|
Telecom
Services
|
26.1 | 33.7 | 20.7 | |||||||||
|
Video Advertising
|
- | - | 32.2 | |||||||||
|
Total cost of revenues
|
32.3 | 40.9 | 57.2 | |||||||||
|
Gross profit
|
67.7 | 59.1 | 42.8 | |||||||||
|
Selling and marketing
|
17.4 | 26.4 | 15.1 | |||||||||
|
Research and development
|
11.1 | 19.6 | 12.3 | |||||||||
|
General and administrative
|
25.5 | 34.8 | 23.5 | |||||||||
|
Goodwill impairment, net of evaluation of contingent consideration.
|
-- | -- | 23.9 | |||||||||
|
Operating income (loss)
|
13.7 | (21.7 | ) | (32.0 | ) | |||||||
|
Financial income (expenses), net
|
0.5 | (1.3 | ) | (0.1 | ) | |||||||
|
Income (loss) before taxes on income
|
14.2 | (23.0 | ) | (32.1 | ) | |||||||
|
Taxes on income, net
|
3.5 | 0.8 | 1.3 | |||||||||
|
Net income (loss) from continuing operations
|
10.7 | (23.8 | ) | (33.4 | ) | |||||||
|
Net income from discontinued operations
|
0.6 | 1.1 | 1.2 | |||||||||
|
Net income (loss)
|
11.3 | (22.7 | ) | (32.2 | ) | |||||||
|
Year ended
December 31,
|
Israeli inflation
rate %
|
NIS devaluation (appreciation)
rate %
|
Israeli inflation adjusted for devaluation (appreciation) %
|
|||||||||
|
2011
|
2.2 | 7.7 | (5.5 | ) | ||||||||
|
2012
|
1.6 | (2.3 | ) | 3.9 | ||||||||
|
2013
|
1.9 | (7.0 | ) | 8.9 | ||||||||
|
2014
|
(0.2 | ) | 12.0 | (12.3 | ) | |||||||
|
2015
|
(1.0 | ) | 0.3 | (1.3 | ) | |||||||
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
(in thousands)
|
||||||||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
2,147 | (1,482 | ) | 818 | ||||||||
|
Net cash used in investing activities
|
(58 | ) | (37 | ) | (2,789 | ) | ||||||
|
Net cash provided by financing activities from continuing operations
|
90 | 14 | 551 | |||||||||
|
Net increase (decrease) in cash and cash equivalents
|
2,179 | (1,505 | ) | (1,420 | ) | |||||||
|
Cash and cash equivalents at beginning of period
|
4,190 | 6,369 | 4,864 | |||||||||
|
Cash and cash equivalents at end of period
|
6,369 | 4,864 | 3,444 | |||||||||
|
|
·
|
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
|
359 | 217 | 132 | 10 | - | |||||||||||||||
|
Accrued severance pay*
|
798 | -- | -- | -- | 798 | |||||||||||||||
|
Total
|
1,157 | 217 | 132 | 10 | 798 | |||||||||||||||
|
Name
|
Age
|
Position with the Company
|
||
|
Haim Mer
|
68
|
Chairman of the Board of Directors
|
||
|
Lior Salansky
|
51
|
Chief Executive Officer
|
||
|
Alon Mualem
|
49
|
Chief Financial Officer
|
||
|
Koby Ram
|
41
|
Vexigo CEO
|
||
|
Josef Brikman
|
58
|
President, North America Operations
|
||
|
Nir Flatau
|
46
|
Executive Vice President, Business Development
|
||
|
Roger Challen
|
70
|
Director
|
||
|
Tzvika Friedman
|
54
|
Director
|
||
|
Adi Orzel
|
44
|
Director
|
||
|
Steven J. Glusband
|
69
|
Director
|
||
|
Yaacov Goldman
(1) (2)
|
60
|
Director
|
||
|
Eytan Barak
(1) (2)
|
71
|
Outside Director
|
||
|
Varda Trivaks
(1) (2)
|
59
|
Outside Director
|
|
Name and Position
|
Salary & Social Benefits
(1)
|
Bonus
|
Share-Based Payment
(2)
|
Other Compensation
(3)
|
Total
|
|||||||||||||||
|
(U.S. Dollars)
(4)
|
||||||||||||||||||||
|
Lior Salansky
, Chief Executive Officer
(5)
|
283,778 | - | 101,265 | - | 385,043 | |||||||||||||||
|
Alon Mualem, Chief Financial Officer
|
191,272 | - | 12,051 | 18,326 | 221,649 | |||||||||||||||
|
Josef Brikman,
President, North America Operations
(6)
|
212,755 | - | 2,429 | - | 215,184 | |||||||||||||||
|
Nir Flatau,
Executive Vice President, Business Development
|
153,404 | - | 9,210 | 14,708 | 177,322 | |||||||||||||||
|
Kobi Ram,
Chief Executive Officer of Vexigo
(7)
|
122,089 | 21,817 | 143,907 | |||||||||||||||||
|
(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, 2015 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 3.88 = $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, 2015.
|
|
(5)
|
Share-based compensation of Mr. Salansky includes only expenses for options granted to him in his capacity of Chief Executive Officer, and excludes expenses related to warrants issued to him in connection with the Vexigo acquisition based on his consulting agreement.
|
|
(6)
|
Mr. Josef Brikman devotes 80% of his time to our company.
|
|
(7)
|
Represents compensation of Mr. Koby Ram since the acquisition of Vexigo on April 1, 2015.
|
|
|
·
|
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.
|
|
|
·
|
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.
|
|
|
·
|
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.
|
|
|
·
|
Our directors and officers will be motivated to achieve a high level of business performance without taking unreasonable risks;
|
|
|
·
|
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)
|
||||||
|
Haim Mer and Dora Mer
|
1,303,426 | (3) | 16.2 | % | ||||
|
Roger Challen
|
992,708 | (4) | 12.3 | % | ||||
|
Tzvika Friedman
|
539,940 | (5) | 6.7 | % | ||||
|
Adi Orzel
|
170,124 | 2.1 | % | |||||
|
Steven J. Glusband
|
3,000 | * | ||||||
|
Yaacov Goldman
|
-- | -- | ||||||
|
Eytan Barak
|
-- | -- | ||||||
|
Varda Trivaks
|
-- | -- | ||||||
|
All directors and executive officers as a group (13 persons)
|
3,925,998 | (6) | 46.8 | % | ||||
|
(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.
|
|
(2)
|
The percentages shown are based on 8,043,380 ordinary shares (excluding 5,400 ordinary shares held as treasury stock) issued and outstanding as of March 24, 2016.
|
|
(3)
|
Based upon a Schedule 13D/A filed with the SEC on June 15, 2015
and other information available to us. Mr. Haim Mer and his wife, Mrs. Dora Mer, are the record holders of 425,382 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 with the SEC on September 6, 2012 and other information available to us. The 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.
|
|
(5)
|
Based upon a Schedule 13D filed with the SEC on April 15, 2015.
|
|
(6)
|
Includes 352,598 ordinary shares subject to warrants and options granted under our 2003 Israeli Share Option Plan and 2006 Option Plan and that are all currently exercisable or exercisable within 60 days of the date of this table.
|
|
ITEM
7.
|
MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS
|
|
Name
|
Number of
Ordinary Shares
Beneficially Owned
(1)
|
Percentage of
Outstanding
Ordinary Shares
(2)
|
||||||
|
Haim Mer and Dora Mer
|
1,303,426 | (3) | 16.2 | % | ||||
|
Roger Challen
|
992,708 | (4) | 12.3 | % | ||||
|
Tzvika Friedman
|
539,940 | (5) | 6.7 | % | ||||
|
David Sussan
|
539,940 | (6) | 6.7 | % | ||||
|
Kobi Ram
|
451,055 | (7) | 5.6 | % | ||||
|
Amit Reshef
|
448,555 | (8) | 5.6 | % | ||||
|
|
(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.
|
|
|
(2)
|
The percentages shown are based on 8,043,380 ordinary shares (excluding 5,400 ordinary shares held as treasury stock) issued and outstanding as of
March 2
4, 2016.
|
|
|
(3)
|
Based upon a Schedule 13D/A filed with the SEC on June 15, 2015
and other information available to us. Mr. Haim Mer and his wife, Mrs. Dora Mer, are the record holders of 425,382 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 with the SEC on September 6, 2012 and other information available to us. The 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.
|
|
|
(5)
|
Based upon a Schedule 13D filed with the SEC on April 15, 2015.
|
|
|
(6)
|
Based upon a Schedule 13G filed with the SEC on April 30, 2015.
|
|
|
(7)
|
Based upon a Schedule 13G filed with the SEC on April 23, 2015 and other information available to us. Includes options exercisable into 15,000 ordinary shares currently exercisable or exercisable within 60 days of the date of this table.
|
|
|
(8)
|
Based upon a Schedule 13G filed with the SEC on April 30, 2015 and other information available to us. Includes options exercisable into 12,500 ordinary shares currently exercisable or exercisable within 60 days of the date of this table.
|
|
B.
|
Significant Changes
|
|
Year
|
High
|
Low
|
||||||
|
2015
|
$ | 3. 20 | $ | 0. 75 | ||||
|
2014
|
$ | 2. 67 | $ | 0. 98 | ||||
|
2013
|
$ | 5. 11 | $ | 1. 55 | ||||
|
2012
|
$ | 3. 99 | $ | 1. 37 | ||||
|
2011
|
$ | 2. 14 | $ | 1. 15 | ||||
|
High
|
Low
|
|||||||
|
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
|
$ | 2. 30 | $ | 0. 75 | ||||
|
Second Quarter
|
$ | 3. 10 | $ | 1. 50 | ||||
|
Third Quarter
|
$ | 3. 20 | $ | 1. 14 | ||||
|
Fourth Quarter
|
$ | 1. 45 | $ | 0. 75 | ||||
|
2016
|
||||||||
|
First Quarter (through
March 23
)
|
$ | 1. 16 | $ | 0. 69 | ||||
|
Month
|
High
|
Low
|
||||||
|
October 2015
|
$ | 1. 45 | $ | 1. 21 | ||||
|
November 2015
|
$ | 1. 40 | $ | 0. 75 | ||||
|
December 2015
|
$ | 0. 96 | $ | 0. 79 | ||||
|
January 2016
|
$ | 0. 90 | $ | 0. 72 | ||||
|
February 2016
|
$ | 0. 80 | $ | 0. 71 | ||||
|
March 2016 (through
March 23
)
|
$ | 1. 16 | $ | 0. 69 | ||||
|
|
·
|
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.
|
|
ITEM
11.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM
12.
|
DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES
|
|
ITEM
14.
|
MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERSAND 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
|
2014
|
2015
|
||||||
|
Audit
(1)
|
$ | 84,006 | $ | 123,000 | ||||
|
Audit Related
|
$ | 0 | $ | 0 | ||||
|
Tax
|
$ | 0 | $ | 12,000 | ||||
|
Other Services
(2)
|
$ | 35,000 | $ | 3,000 | ||||
|
|
(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 Vexigo transaction.
|
|
ITEM
16D.
|
EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES
|
|
ITEM
16E.
|
PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS
|
|
ITEM
16F.
|
CHANGES IN REGISTRANT’S CERTIFYING ACCOUNTANT
|
|
ITEM
16G.
|
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 6C. “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 10B. “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-45
|
|
Exhibit
|
Description
|
|
|
1.1
|
Memorandum of Association of the Registrant
(1)
|
|
|
1.2
|
Articles of Association of the Registrant (1) | |
|
2.1
|
Specimen of Ordinary Share Certificate (2) | |
|
4.1
|
2003 Israeli Share Option Plan (3) | |
|
4.2
|
2006 Stock Option Plan (4) | |
|
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 (5) | |
|
4.4
|
Purchase Agreement by and among the Registrant and Messrs. Haim Mer, Lior Salansky and Adi Orzel, dated as of May 11, 2015 (6) | |
|
4.5
|
Payment Rescheduling Letter Agreement by and among the Registrant, FPSV, Vexigo and the former Vexigo shareholders, dated as of February 18 , 2016 |
|
8.1
|
List of Subsidiaries of the Registrant | |
|
11.1
|
Code of Ethics (4) | |
|
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 Form 20-F for the fiscal year ended December 31, 2014, and incorporated herein by reference.
|
|
|
(2)
|
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.
|
|
|
(3)
|
Filed as Exhibit B to Item IV of Exhibit 99.1 of the Registrant’s Report on Form 6-K for the month of July 2013 submitted on July 2, 2013, and incorporated herein by reference.
|
|
|
(4)
|
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.
|
|
|
(5)
|
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.
|
|
|
(6)
|
Filed as Exhibit 99.1 to the Registrant’s Report on Form 6-K for the month of May 2015 submitted on May 27, 2015, and incorporated herein by reference.
|
|
Page
|
|
|
F - 2
|
|
|
F - 3 - F - 4
|
|
|
F - 5
|
|
|
F - 6
|
|
|
F - 7 - F - 8
|
|
|
F - 9 - F - 10
|
|
|
F - 11- F - 45
|
|
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 28, 2016
|
A Member of Ernst & Young Global
|
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$ | 4,864 | $ | 3,444 | ||||
|
Restricted cash
|
648 | 231 | ||||||
|
Marketable securities (Note 4)
|
136 | 134 | ||||||
|
Trade receivables (net of allowance for doubtful accounts of $ 49 at December 31, 2014 and 2015)
|
579 | 4,485 | ||||||
|
Deferred tax asset (Note 11)
|
- | 40 | ||||||
|
Other accounts receivable and prepaid expenses (Note 5)
|
75 | 103 | ||||||
|
Total
current assets
|
6,302 | 8,437 | ||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Severance pay fund
|
604 | 668 | ||||||
|
PROPERTY AND EQUIPMENT, NET (Note 6)
|
118 | 160 | ||||||
|
OTHER ASSETS:
|
||||||||
|
Intangible assets, net (Note 7)
|
389 | 4,461 | ||||||
|
Goodwill (Note 8)
|
3,479 | 8,298 | ||||||
|
Total
other assets
|
3,868 | 12,759 | ||||||
|
Total
assets
|
$ | 10,892 | $ | 22,024 | ||||
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$ | 254 | $ | 3,297 | ||||
|
Accrued expenses and other liabilities (Note 9)
|
2,252 | 3,505 | ||||||
|
Deferred tax liability (Note 11)
|
- | 142 | ||||||
|
Deferred revenues
|
1,706 | 1,826 | ||||||
|
Liabilities of discontinued operations (Note 1b)
|
282 | 105 | ||||||
|
Total
current liabilities
|
4,494 | 8,875 | ||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Liabilities related to Vexigo acquisition (Note 3)
|
- | 5,624 | ||||||
|
Accrued severance pay
|
712 | 798 | ||||||
|
Deferred tax liability (Note 11)
|
54 | 578 | ||||||
|
Total
long-term liabilities
|
766 | 7,000 | ||||||
|
COMMITMENTS AND CONTINGENT LIABILITIES (Note 10)
|
||||||||
|
SHAREHOLDERS' EQUITY (Note 13):
|
||||||||
|
Share capital -
|
||||||||
|
Ordinary shares of NIS 0.01 par value - Authorized: 12,000,000 shares at December 31, 2014 and 2015; Issued: 4,678,064 and 8,048,780 shares at December 31, 2014 and 2015, respectively; Outstanding: 4,672,664 and 8,043,380 shares at December 31, 2014 and 2015, respectively
|
13 | 21 | ||||||
|
Additional paid-in capital
|
20,400 | 25,648 | ||||||
|
Treasury shares (5,400 Ordinary shares at December 31, 2014 and 2015)
|
(29 | ) | (29 | ) | ||||
|
Accumulated other comprehensive loss
|
(8 | ) | (8 | ) | ||||
|
Accumulated deficit
|
(14,744 | ) | (19,483 | ) | ||||
|
Total
shareholders' equity
|
5,632 | 6,149 | ||||||
|
Total
liabilities and shareholders' equity
|
$ | 10,892 | $ | 22,024 | ||||
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Revenues (Note 2.l)
|
||||||||||||
|
Telecom services
|
$ | 10,396 | $ | 5,674 | $ | 6,018 | ||||||
|
Telecom product sales
|
2,076 | 1,392 | 1,677 | |||||||||
|
Video advertising
, net
|
- | - | 7,017 | |||||||||
|
Total
revenues
|
12,472 | 7,066 | 14,712 | |||||||||
|
Cost of revenues
|
||||||||||||
|
Telecom services
|
3,254 | 2,384 | 3,049 | |||||||||
|
Telecom product sales
|
770 | 509 | 624 | |||||||||
|
Video advertising
|
- | - | 4,741 | |||||||||
|
Total
cost of revenues
|
4,024 | 2,893 | 8,414 | |||||||||
|
Gross profit
|
8,448 | 4,173 | 6,298 | |||||||||
|
Operating expenses
|
||||||||||||
|
Research and development
|
1,389 | 1,387 | 1,805 | |||||||||
|
Selling and marketing
|
2,164 | 1,868 | 2,225 | |||||||||
|
General and administrative
|
3,188 | 2,459 | 3,459 | |||||||||
|
Goodwill impairment, net of change in contingent earn-out considerations
|
- | - | 3,514 | |||||||||
|
Total
operating expenses
|
6,741 | 5,714 | 11,003 | |||||||||
|
Operating income (loss)
|
1,707 | (1,541 | ) | (4,705 | ) | |||||||
|
Financial income (expense), net
|
61 | (95 | ) | (17 | ) | |||||||
|
Income (loss) before taxes on income
|
1,768 | (1,636 | ) | (4,722 | ) | |||||||
|
Taxes on income, net (Note 11)
|
435 | 54 | 194 | |||||||||
|
Net income (loss) from continuing operations
|
1,333 | (1,690 | ) | (4,916 | ) | |||||||
|
Income from discontinued operations
|
73 | 80 | 177 | |||||||||
|
Net income (loss)
|
$ | 1,406 | $ | (1,610 | ) | $ | (4,739 | ) | ||||
|
Net earnings (loss) per share:
|
||||||||||||
|
Basic and diluted net earnings (loss) per ordinary share from continuing operations
|
$ | 0.28 | $ | (0.36 | ) | $ | (0.68 | ) | ||||
|
Basic and diluted net earnings per ordinary share from discontinued operations
|
0.02 | 0.02 | 0.02 | |||||||||
|
Basic and diluted net income (loss) per share
|
$ | 0.30 | $ | (0.34 | ) | $ | (0.66 | ) | ||||
|
Weighted average number of Ordinary shares used in computing basic net earnings (loss) per share
|
4,659,230 | 4,670,964 | 7,174,991 | |||||||||
|
Weighted average number of Ordinary shares used in computing diluted net earnings (loss) per share
|
4,720,966 | 4,670,964 | 7,174,991 | |||||||||
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Net income (loss)
|
$ | 1,406 | $ | (1,610 | ) | $ | (4,739 | ) | ||||
|
Other comprehensive income (loss):
|
||||||||||||
|
Change in foreign currency translation adjustments
|
(29 | ) | 21 | - | ||||||||
|
Available-for-sale investments:
|
||||||||||||
|
Change in net unrealized gains (loss)
|
18 | (23 | ) | *) - | ||||||||
|
Other comprehensive income (loss)
|
(11 | ) | (2 | ) | - | |||||||
|
Comprehensive income (loss)
|
$ | 1,395 | $ | (1,612 | ) | $ | (4,739 | ) | ||||
|
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, 2013
|
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
|
4,665,589 | 13 | 20,317 | (29 | ) | (6 | ) | (13,134 | ) | 7,161 | ||||||||||||||||||
|
Stock-based compensation related to options issued to employees
|
- | - | 84 | - | - | - | 84 | |||||||||||||||||||||
|
Stock-based compensation related to options issued to non-employees
|
- | - | (15 | ) | - | - | - | (15 | ) | |||||||||||||||||||
|
Exercise of stock options
|
7,078 | *) - | 14 | - | - | - | 14 | |||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Unrealized gains of available-for-sale marketable securities, net
|
- | - | - | - | (23 | ) | - | (23 | ) | |||||||||||||||||||
|
Foreign currency translation adjustments
|
- | - | - | - | 21 | - | 21 | |||||||||||||||||||||
|
Net income
|
- | - | - | - | - | (1,610 | ) | (1,610 | ) | |||||||||||||||||||
|
Balance as of December 31, 2014
|
4,672,664 | $ | 13 | $ | 20,400 | $ | (29 | ) | $ | (8 | ) | $ | (14,744 | ) | $ | 5,632 | ||||||||||||
|
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, 2015
|
4,672,664 | $ | 13 | $ | 20,400 | $ | (29 | ) | $ | (8 | ) | $ | (14,744 | ) | $ | 5,632 | ||||||||||||
|
Issuance of shares related to Vexigo acquisition
|
3,115,090 | 8 | 4,507 | 4,515 | ||||||||||||||||||||||||
|
Stock-based compensation related to options issued to employees
|
- | - | 170 | - | - | - | 170 | |||||||||||||||||||||
|
May 2015 share purchase agreement
|
227,271 | - | 500 | - | - | - | 500 | |||||||||||||||||||||
|
Contribution from shareholders with regards to payment deferral agreement with former shareholders of Vexigo
|
- | - | 20 | - | - | - | 20 | |||||||||||||||||||||
|
Exercise of share options
|
28,355 | *) - | 51 | - | - | - | 51 | |||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Unrealized gain of available-for-sale marketable securities, net
|
- | - | - | - | *) - | - | *) - | |||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | (4,739 | ) | (4,739 | ) | |||||||||||||||||||
|
Balance as of December 31, 2015
|
8,043,380 | $ | 21 | $ | 25,648 | $ | (29 | ) | $ | (8 | ) | $ | (19,483 | ) | $ | 6,149 | ||||||||||||
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net income (loss)
|
$ | 1,406 | $ | (1,610 | ) | $ | (4,739 | ) | ||||
|
Income from discontinued operations
|
73 | 80 | 177 | |||||||||
|
Net income (loss) from continuing operations
|
1,333 | (1,690 | ) | (4,916 | ) | |||||||
|
Adjustments required to reconcile net income (loss) from continuing operations to net cash provided by (used in) operating activities:
|
||||||||||||
|
(Loss) gain on sale of available-for-sale marketable securities
|
(1 | ) | (10 | ) | 8 | |||||||
|
Depreciation and amortization
|
316 | 284 | 868 | |||||||||
|
Impairment of goodwill
|
- | - | 6,288 | |||||||||
|
Change in deferred tax, net
|
400 | 25 | 41 | |||||||||
|
Employees and non-employees stock-based compensation and contribution from shareholders
|
107 | 69 | 190 | |||||||||
|
Decrease in accrued severance pay, net
|
(10 | ) | (24 | ) | (16 | ) | ||||||
|
Decrease in trade receivables, net
|
123 | 364 | 387 | |||||||||
|
Decrease in other accounts receivable and prepaid expenses
|
33 | 72 | 43 | |||||||||
|
Decrease in trade payables
|
(25 | ) | - | 1,676 | ||||||||
|
Increase (decrease) in accrued expenses and other liabilities
|
(222 | ) | 73 | (1,514 | ) | |||||||
|
Change in payment obligation related to acquisition
|
- | - | (2,774 | ) | ||||||||
|
Increase (decrease) in deferred revenues
|
118 | (60 | ) | 120 | ||||||||
|
Decrease (increase) in restricted cash
|
(25 | ) | (585 | ) | 417 | |||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
2,147 | (1,482 | ) | 818 | ||||||||
|
Cash flows from investing activities
|
||||||||||||
|
Purchase of property and equipment
|
(62 | ) | (41 | ) | (108 | ) | ||||||
|
Cash paid in connection with acquisition of Vexigo Ltd., net of cash acquired (a)
|
- | - | (2,264 | ) | ||||||||
|
Capitalization of software development costs
|
- | - | (411 | ) | ||||||||
|
Investment in available-for-sale marketable securities
|
(80 | ) | (153 | ) | (104 | ) | ||||||
|
Proceeds from sale of available-for-sale marketable securities
|
84 | 157 | 98 | |||||||||
|
Net cash used in investing activities
|
(58 | ) | (37 | ) | (2,789 | ) | ||||||
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Cash flows from financing activities
|
||||||||||||
|
Issuance of shares
|
- | - | 500 | |||||||||
|
Exercise of stock options
|
90 | 14 | 51 | |||||||||
|
Net cash used in financing activities
|
90 | 14 | 551 | |||||||||
|
Increase (decrease) in cash and cash equivalents
|
2,179 | (1,505 | ) | (1,420 | ) | |||||||
|
Cash and cash equivalents at the beginning of the year
|
4,190 | 6,369 | 4,864 | |||||||||
|
Cash and cash equivalents at the end of the year
|
$ | 6,369 | $ | 4,864 | $ | 3,444 | ||||||
|
Supplemental disclosure of cash flows activities
|
||||||||||||
|
Cash paid during the year for income taxes
|
$ | 274 | $ | 16 | $ | 7 | ||||||
|
Total assets, net of cash
|
$ | 4,691 | ||
|
Total liabilities
|
(4,512 | ) | ||
|
Technology
|
4,433 | |||
|
Deferred tax liability
|
(709 | ) | ||
|
Goodwill
|
11,107 | |||
|
Issuance of shares
|
(4,369 | ) | ||
|
Payment obligations in connection with acquisition
|
(1,845 | ) | ||
|
Contingent earn-out considerations, net
|
(6,532 | ) | ||
|
|
||||
|
Total cash paid during the year
|
$ | 2,264 |
|
|
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”), mobile money solutions and online video advertising solutions and services.
|
|
|
b.
|
In March 2009, the Company discontinued the operations of TABS Brazil Ltda. its wholly owned subsidiary in Brazil. Such subsidiary's results of operations were classified as discontinued operations in the statement of operations.
|
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Net income from discontinued operations
|
$ | 73 | $ | 80 | $ | 177 | ||||||
|
Basic and diluted net income per Ordinary share from discontinued operations
|
$ | 0.02 | $ | 0.02 | $ | 0.02 | ||||||
|
|
c.
|
The Company has incurred an accumulated deficit of approximately $19,483 since inception. As of December 31, 2015, the Company’s total shareholders’ equity amounted to $6,149. During the year ended December 31, 2015, the Company incurred operating loss of $4,705 and cash flows provided by operating activities amounting to $818.
|
|
|
a.
|
Use of estimates
|
|
|
b.
|
Financial statements in United States 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
|
|
|
j.
|
Intangible assets:
|
|
|
k.
|
Severance pay:
|
|
|
l.
|
Revenue recognition:
|
|
|
m.
|
Research and development expenses:
|
|
|
n.
|
Capitalized development costs:
|
|
|
o.
|
Income taxes:
|
|
|
p.
|
Accounting for share-based compensation (“ASC 718”):
|
|
q.
|
Company shares held by MTS as treasury shares are recognized at cost, and as a deduction from equity. Any gain or loss arising from a purchase, sale, issuance or cancellation of treasury shares is recognized directly in equity.
|
|
Year ended December 31,
|
||||||||
|
Stock options
|
2014
|
2015
|
||||||
|
Expected volatility (1)
|
85.2 | % | 81.57%-85.95 | % | ||||
|
Risk-free interest (2)
|
0.93 | % | 1.08%-1.09 | % | ||||
|
Dividend yield (3)
|
0 | % | 0 | % | ||||
|
Expected life (years) (4)
|
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.
|
|
|
r.
|
Fair value of financial instruments:
|
|
|
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.
|
|
|
s.
|
Concentrations of credit risk:
|
|
|
t.
|
Basic and diluted net earnings (loss) per share:
|
|
|
u.
|
Derivatives instruments:
|
|
|
v.
|
Comprehensive income (loss):
|
|
|
w.
|
Impact of recently issued accounting standards
|
|
|
1.
|
In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2014-09,
Revenue from Contracts with Customers (Topic 606)
(ASU 2014-09), which amends the existing accounting standards for revenue recognition. In August 2015, the FASB issued ASU No. 2015-14,
Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date
, which delays the effective date of ASU 2014-09 by one year. The FASB also agreed to allow entities to choose to adopt the standard as of the original effective date. As such, the updated standard will be effective for us in the first quarter of 2018 with the option to adopt it in the first quarter of 2017. The Company is still evaluating the effect that the updated standard will have on the Company's consolidated financial statements and related disclosures.
|
|
|
2.
|
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.
|
|
|
3.
|
In November 2015, the FASB issued ASU No. 2015-17, "Income Taxes – Balance Sheet Classification of Deferred Taxes” ("ASU 2015-17"). The purpose of the standard is to simplify the presentation of deferred taxes on a classified balance sheet. Under current GAAP, deferred income tax assets and liabilities are separated into current and noncurrent amounts in the balance sheet. The amendments in ASU 2015-17 require that all deferred tax assets and liabilities be classified as noncurrent in the balance sheet. ASU 2015-17 is effective for interim and annual periods beginning after December 15, 2017, and interim periods within annual periods beginning after December 15, 2018. Companies can adopt the guidance either prospectively or retrospectively. The Company does not expect the adoption of ASU 2015-17 to have a material impact on its consolidated financial statements or presentation. The Company is currently in the process of evaluating the impact of the adoption of ASU 2015-17 on its consolidated financial statements.
|
|
|
·
|
Cash consideration of $4,000, to be paid in three instalments as follows: (a) at Closing Date $3,000 and, (b) two additional instalments of $500 each, three and six months following the Closing Date. Such payments were further extended as described below.
|
|
|
·
|
3,115,090 ordinary shares of the Company issued at Closing having a total value of $ 4,368, which considered the market restrictions on these shares.
|
|
|
·
|
A milestones-based contingent cash payment based on Vexigo's product line EBITDA post acquisition, of up to $16,000 payable over 5.5 years. The fair value of the contingent consideration amounted to approximately $6,532, net of termination fees. At Closing Date the Company recorded a related liability.
|
|
|
·
|
The SPA assumed zero working capital and included customary net working capital adjustments to the purchase price as defined in the SPA.
|
|
Closing Date
|
||||
|
Total assets
|
$ | 204 | ||
|
Total liabilities
|
(148 | ) | ||
|
Technology
|
4,433 | |||
|
Goodwill
|
11,107 | |||
|
Deferred tax liability
|
(709 | ) | ||
|
Total consideration
|
$ | 14,887 | ||
|
Year ended December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
Unaudited
|
||||||||
|
Revenues
|
$ | 17,319 | $ | 18,964 | ||||
|
Net income (loss)
|
251 | (3, 923 | ) | |||||
|
Basic and diluted earnings (loss) per share
|
$ | 0.03 | $ | (0.55 | ) | |||
|
December 31, 2014
|
December 31, 2015
|
|||||||||||||||||||||||||||||||
|
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
|
$ | 62 | $ | - | $ | (3 | ) | $ | 59 | $ | 87 | $ | - | $ | (2 | ) | $ | 85 | ||||||||||||||
|
Corporate bonds
|
23 | 1 | - | 24 | 16 | *) - | - | 16 | ||||||||||||||||||||||||
|
Israeli Government debt
|
56 | - | (3 | ) | 53 | 36 | - | (3 | ) | 33 | ||||||||||||||||||||||
| $ | 141 | $ | 1 | $ | (6 | ) | $ | 136 | $ | 139 | $ | - | $ | (5 | ) | $ | 134 | |||||||||||||||
|
December 31, 2014
|
December 31, 2015
|
|||||||||||||||
|
Amortized cost
|
Fair market value
|
Amortized cost
|
Fair market value
|
|||||||||||||
|
Matures up to one year
|
$ | 124 | $ | 118 | $ | 126 | $ | 121 | ||||||||
|
Matures after one year through five years
|
14 | 15 | 12 | 13 | ||||||||||||
|
Matures after five years
|
3 | 3 | - | - | ||||||||||||
|
Total
|
$ | 141 | $ | 136 | $ | 138 | $ | 134 | ||||||||
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
Government authorities
|
$ | 20 | $ | 58 | ||||
|
Prepaid expenses
|
23 | 21 | ||||||
|
Lease deposits
|
8 | 6 | ||||||
|
Others
|
24 | 18 | ||||||
| $ | 75 | $ | 103 | |||||
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
Cost:
|
||||||||
|
Computers and peripheral equipment
|
$ | 851 | $ | 987 | ||||
|
Office furniture and equipment
|
189 | 200 | ||||||
|
Leasehold improvements
|
29 | 30 | ||||||
| 1,069 | 1,217 | |||||||
|
Accumulated depreciation:
|
||||||||
|
Computers and peripheral equipment
|
775 | 877 | ||||||
|
Office furniture and equipment
|
160 | 164 | ||||||
|
Leasehold improvements
|
16 | 16 | ||||||
|
Accumulated depreciation
|
951 | 1,057 | ||||||
|
Depreciated cost
|
$ | 118 | $ | 160 | ||||
|
|
a.
|
Intangibles consist of the following:
|
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
Cost:
|
||||||||
|
Development technology
|
$ | 2,170 | $ | 2,170 | ||||
|
Customer relationships
|
1,015 | 1,015 | ||||||
|
Brand name
|
229 | 229 | ||||||
|
Capitalized development costs
|
- | 411 | ||||||
|
Video technology
|
- | 4,433 | ||||||
| 3,414 | 8,258 | |||||||
|
Accumulated amortization:
|
||||||||
|
Development technology
|
1,922 | 2,045 | ||||||
|
Customer relationships
|
978 | 1,001 | ||||||
|
Brand name
|
125 | 146 | ||||||
|
Video technology
|
- | 605 | ||||||
| 3,025 | 3,797 | |||||||
|
Amortized cost
|
$ | 389 | $ | 4,461 | ||||
|
|
b.
|
Amortization expense amounted to $ 192, $ 178 and $ 772 for the years ended December 31, 2013, 2014 and 2015, respectively.
|
|
|
c.
|
Estimated amortization expense for:
|
|
Year ended December 31,
|
USD
|
|||
|
2016
|
$ | 1,053 | ||
|
2017
|
913 | |||
|
2018
|
913 | |||
|
2019
|
913 | |||
|
2020
|
669 | |||
| $ | 4,461 | |||
|
USD
|
||||
|
January 1, 2014 and December 31, 2014 (Enterprise reporting unit)
|
$ | 3,479 | ||
|
Acquisition of Video Advertising (Note 3)
|
11,107 | |||
|
Goodwill impairment (Note 3)
|
(6,288 | ) | ||
|
December 31, 2015
|
$ | 8,298 | ||
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
Employees and payroll accruals
|
$ | 489 | $ | 759 | ||||
|
Institutions and income tax payable
|
149 | 303 | ||||||
|
Accrued expenses
|
1,477 | 2,416 | ||||||
|
Related parties
|
137 | 27 | ||||||
| $ | 2,252 | $ | 3,505 | |||||
|
|
a.
|
Lease commitments:
|
|
Year ended December 31,
|
USD
|
|||
|
2016
|
$ | 217 | ||
|
2017
|
74 | |||
|
2018
|
58 | |||
|
2019
|
10 | |||
| $ | 359 | |||
|
|
b.
|
Royalty commitments:
|
|
|
c.
|
Claims and demands:
|
|
|
1.
|
Claims related to discontinued operations:
|
|
|
2.
|
The Israeli Government, through the Fund for Encouragement of Marketing Activities, awarded C. Mer Industries Ltd. (“C. Mer”), 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, 2014 and 2015, the Company made a provision in the amount that was considered probable.
|
|
|
d.
|
Guarantees:
|
|
|
a.
|
Israeli taxation:
|
|
|
1.
|
Corporate tax rates:
|
|
|
2.
|
Tax benefits under the Law for the Encouragement of Capital Investments, 1959 ("the Law"):
|
|
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%
|
|
|
3.
|
Tax assessments:
|
|
|
4.
|
Tax benefits under the Law for the Encouragement of Industry (Taxation), 1969:
|
|
|
5.
|
Tax Benefits for Research and Development:
|
|
|
b.
|
Income taxes on non-Israeli subsidiaries:
|
|
|
c.
|
Net operating loss carry-forwards:
|
|
|
d.
|
Deferred income taxes:
|
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
Deferred tax asset (liability):
|
||||||||
|
Tax loss carry-forwards
|
$ | 5,221 | $ | 5,593 | ||||
|
Allowances for doubtful accounts and accruals for employee benefits
|
84 | 103 | ||||||
|
Intangible assets
|
96 | 81 | ||||||
|
Depreciation, accruals for interest and other
|
732 | 746 | ||||||
|
Deferred tax asset before valuation allowance
|
6,133 | 6,523 | ||||||
|
Goodwill and deferred tax
|
(888 | ) | (834 | ) | ||||
|
Valuation allowance
|
(5,299 | ) | (6,369 | ) | ||||
|
Deferred tax liability, net
|
$ | (54 | ) | $ | (680 | ) | ||
|
|
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,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Income (loss) before taxes on income, net, as reported in the statements of operations from continuing operations
|
$ | 1,768 | $ | (1,636 | ) | $ | (4,722 | ) | ||||
|
Tax rates
|
25 | % | 26.5 | % | 26.5 | % | ||||||
|
Theoretical tax expense (benefit)
|
$ | 442 | $ | (434 | ) | $ | (1,251 | ) | ||||
|
Decrease in taxes resulting from:
|
||||||||||||
|
Non – deductible expenses
|
182 | 156 | 1,255 | |||||||||
|
Loss and timing differences for which no deferred tax was provided
|
(252 | ) | 297 | 209 | ||||||||
|
Tax adjustment in respect of different tax rate of subsidiaries
|
62 | 34 | (49 | ) | ||||||||
|
Changes in provision for uncertain tax positions
|
1 | 1 | 30 | |||||||||
|
Taxes on income, net, as reported in the statements of operations
|
$ | 435 | $ | 54 | $ | 194 | ||||||
|
|
f.
|
Income (loss) before income taxes is comprised as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Domestic
|
$ | 1,561 | $ | (1,785 | ) | $ | (4,855 | ) | ||||
|
Foreign
|
207 | 149 | 133 | |||||||||
| $ | 1,768 | $ | (1,636 | ) | $ | (4,722 | ) | |||||
|
|
g.
|
Taxes on income are comprised as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Current taxes
|
$ | 35 | $ | 29 | $ | 153 | ||||||
|
Deferred taxes
|
400 | 25 | 41 | |||||||||
| $ | 435 | $ | 54 | $ | 194 | |||||||
|
Foreign
|
$ | 64 | $ | 45 | $ | 57 | ||||||
|
Domestic
|
$ | 371 | $ | 9 | $ | 137 | ||||||
|
|
h.
|
As of December 31, 2015, the Company recorded a liability for unrecognized tax benefits of $132. A reconciliation of the opening and closing amounts of unrecognized tax benefits is as follows:
|
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
Balance as of beginning of the year
|
$ | 101 | $ | 102 | ||||
|
Additions based on tax positions taken during the current period
|
1 | 30 | ||||||
|
Balance at the end of the year
|
$ | 102 | $ | 132 | ||||
|
|
a.
|
The Company receives certain services from 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, 2013, 2014 and 2015, the Company paid or accrued $ 16, $ 11 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 $ 29, $ 33 and $ 33 in 2013, 2014 and 2015, respectively.
|
|
|
b.
|
Balances and transactions with related parties were as follows:
|
|
|
1.
|
Balances with related parties:
|
|
December 31,
|
||||||||
|
2014
|
2015
|
|||||||
|
Other accounts receivable and prepaid expenses (Note 5)
|
$ | 10 | $ | 10 | ||||
|
Other accounts payable and accrued expenses (Note 9)
|
$ | 137 | $ | 27 | ||||
|
|
2.
|
Transactions with related parties:
|
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Revenues derived from a related party
|
$ | 74 | $ | 37 | $ | 33 | ||||||
|
Amounts charged by related parties:
|
||||||||||||
|
Cost of revenues
|
$ | 16 | $ | 83 | $ | 37 | ||||||
|
Operating expenses
|
195 | 180 | 139 | |||||||||
| $ | 211 | $ | 263 | $ | 176 | |||||||
|
|
a.
|
Share capital:
|
|
|
b.
|
Share options:
|
|
|
c.
|
A summary of option activity under the Company's stock option plans to its employees as of December 31, 2015 and changes during the year ended December 31, 2015 are as follows:
|
|
Number of options
|
Weighted-average exercise price
|
Weighted- average remaining contractual term (in years)
|
Aggregate intrinsic value
|
|||||||||||||
|
Outstanding at January 1, 2015
|
356,500 | $ | 1.68 | - | - | |||||||||||
|
Granted
|
296,000 | $ | 1.24 | 2.97 | - | |||||||||||
|
Exercised
|
28,355 | $ | 1.80 | - | - | |||||||||||
|
Expired and forfeited
|
58,000 | $ | 1.83 | - | - | |||||||||||
|
Outstanding at December 31, 2015
|
566,145 | $ | 1.45 | 2.43 | $ | - | ||||||||||
|
Vested and expected to vest
|
522,392 | $ | 1.42 | 2.48 | $ | (314.06 | ) | |||||||||
|
Exercisable at December 31, 2015
|
252,750 | $ | 1.46 | 0.91 | $ | (156.30 | ) | |||||||||
|
|
d.
|
Total stock-based compensation expenses recognized in 2014 and 2015:
|
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Cost of revenues
|
$ | 7 | $ | 11 | $ | 17 | ||||||
|
Research and development
|
7 | 13 | 45 | |||||||||
|
Selling and marketing
|
- | 1 | 12 | |||||||||
|
General and administrative
|
79 | 59 | 96 | |||||||||
| $ | 93 | $ | 84 | $ | 170 | |||||||
|
|
a.
|
Reportable segments:
|
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Enterprise
|
||||||||||||
|
Telecom Revenue
|
$ | 7,817 | $ | 6,601 | $ | 6,860 | ||||||
|
Adjusted EBITDA (unaudited)
|
$ | 1,231 | $ | 512 | $ | 676 | ||||||
|
Video Advertising (*)
|
||||||||||||
|
Video advertising revenue, net
|
$ | - | $ | - | $ | 7,017 | ||||||
|
Adjusted EBITDA (unaudited)
|
$ | - | $ | - | $ | (273 | ) | |||||
|
Service Providers
|
||||||||||||
|
Telecom revenue
|
$ | 4,655 | $ | 465 | $ | 835 | ||||||
|
Adjusted EBITDA (unaudited)
|
$ | 899 | $ | (1,700 | ) | $ | (556 | ) | ||||
|
Total
|
||||||||||||
|
Revenue
|
$ | 12,472 | $ | 7,066 | $ | 14,712 | ||||||
|
Adjusted EBITDA (unaudited)
|
$ | 2,130 | $ | (1,188 | ) | $ | (153 | ) | ||||
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
Adjusted EBITDA (unaudited)
|
$ | 2,130 | $ | (1,188 | ) | $ | (153 | ) | ||||
|
Depreciation and amortization expenses
|
(316 | ) | (284 | ) | (868 | ) | ||||||
|
Stock-based compensation
|
(107 | ) | (69 | ) | (170 | ) | ||||||
|
Financial expense (income), net
|
61 | (95 | ) | (17 | ) | |||||||
|
Goodwill impairment, net of contingent consideration
|
- | - | (3,514 | ) | ||||||||
|
Income tax expenses
|
(435 | ) | (54 | ) | (194 | ) | ||||||
|
Net income (loss) from continuing operations
|
$ | 1,333 | $ | (1,690 | ) | $ | (4,916 | ) | ||||
|
Year ended December 31,
|
||||||||||||
|
2013
|
2014
|
2015
|
||||||||||
|
United States
|
$ | 10,817 | $ | 5,642 | $ | 11,450 | ||||||
|
Asia
|
300 | 300 | 1,493 | |||||||||
|
Israel
|
400 | 440 | 571 | |||||||||
|
Europe
|
561 | 376 | 923 | |||||||||
|
Other
|
394 | 308 | 275 | |||||||||
| $ | 12,472 | $ | 7,066 | $ | 14,712 | |||||||
|
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 |
|---|