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.
| ☐ |
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
| ☒ |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
| ☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
| ☐ |
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
☐
|
Accelerated filer ☐
|
Non-accelerated filer
☒
|
|
U.S. GAAP
☒
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
☐
|
Other
☐
|
| 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
|
24
|
|
|
C.
|
Organizational Structure
|
31
|
|
|
D.
|
Property, Plants and Equipment
|
31
|
|
|
31
|
|||
|
31
|
|||
|
A.
|
Operating Results
|
31
|
|
|
B.
|
Liquidity and Capital Resources
|
40
|
|
|
C.
|
Research and Development
|
48
|
|
|
D.
|
Trend Information
|
49
|
|
|
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
|
54
|
|
|
D.
|
Employees
|
62
|
|
|
E.
|
Share Ownership
|
63
|
|
|
65
|
|||
|
A.
|
Major Shareholders
|
65
|
|
|
B.
|
Related Party Transactions
|
67
|
|
|
C.
|
Interests of Experts and Counsel
|
68
|
|
|
68
|
|||
|
A.
|
Consolidated Statements and Other Financial Information
|
68
|
|
|
B.
|
Significant Changes
|
69
|
|
|
69
|
|||
|
A.
|
Offer and Listing Details
|
69
|
|
|
B.
|
Plan of Distribution
|
70
|
|
|
C.
|
Markets
|
70
|
|
|
D.
|
Selling Shareholders
|
70
|
|
|
E.
|
Dilution
|
70
|
|
|
F.
|
Expense of the Issue
|
70
|
|
|
71
|
|||
|
A.
|
Share Capital
|
71
|
|
|
B.
|
Memorandum and Articles of Association
|
71
|
|
|
C.
|
Material Contracts
|
74
|
|
|
D.
|
Exchange Controls
|
74
|
|
|
E.
|
Taxation
|
75
|
|
|
F.
|
Dividend and Paying Agents
|
85
|
|
|
G.
|
Statement by Experts
|
85
|
|
|
H.
|
Documents on Display
|
85
|
|
|
I.
|
Subsidiary Information
|
85
|
|
|
85
|
|||
|
ITEM 12
.
|
86 |
|
86
|
|||
|
86
|
|||
|
86
|
|||
|
86
|
|||
|
87
|
|||
|
87
|
|||
|
87
|
|||
|
88
|
|||
|
88
|
|||
|
88
|
|||
|
88
|
|||
|
88
|
|||
|
89
|
|||
|
|
89
|
||
|
89
|
|||
|
89
|
|||
|
90
|
|||
|
92
|
|||
|
Statement of Operations Data:
|
||||||||||||||||||||
|
Year Ended December 31,
|
||||||||||||||||||||
|
2016
|
2015
|
2014
|
2013
|
2012
|
||||||||||||||||
|
(U.S. dollars in thousands, except share and per share data)
|
||||||||||||||||||||
|
Revenues
|
$
|
14,052
|
$
|
14,712
|
$
|
7,066
|
$
|
12,472
|
$
|
13,126
|
||||||||||
|
Cost of revenues
|
6,913
|
8,414
|
2,893
|
4,024
|
4,494
|
|||||||||||||||
|
Gross profit
|
7,139
|
6,298
|
4,173
|
8,448
|
8,632
|
|||||||||||||||
|
Selling and marketing
|
2,343
|
2,225
|
1,868
|
2,164
|
2,457
|
|||||||||||||||
|
Research and development
|
2,763
|
1,805
|
1,387
|
1,389
|
1,329
|
|||||||||||||||
|
General and administrative
|
3,472
|
3,459
|
2,459
|
3,188
|
2,804
|
|||||||||||||||
|
Goodwill and technology impairment, net of change in contingent earn-out consideration
|
4,245
|
3,514
|
--
|
--
|
--
|
|||||||||||||||
|
Operating income (loss)
|
(5,684
|
)
|
(4,705
|
)
|
(1,541
|
)
|
1,707
|
2,042
|
||||||||||||
|
Financial (expenses) income, net
|
(17
|
)
|
(17
|
)
|
(95
|
)
|
61
|
60
|
||||||||||||
|
Income (loss) before taxes on income
|
(5,701
|
)
|
(4,722
|
)
|
(1,636
|
)
|
1,768
|
2,102
|
||||||||||||
|
Taxes on income (benefit), net
|
(507
|
)
|
194
|
54
|
435
|
736
|
||||||||||||||
|
Net income (loss) from continuing operations
|
(5,194
|
)
|
(4,916
|
)
|
(1,690
|
)
|
1,333
|
1,366
|
||||||||||||
|
Net income (loss) from discontinued operations
|
(27
|
)
|
177
|
80
|
73
|
-
|
||||||||||||||
|
Net income (loss)
|
(5,221
|
)
|
(4,739
|
)
|
(1,610
|
)
|
1,406
|
1,366
|
||||||||||||
|
Basic and diluted net income (loss) per share from continuing operations
|
$
|
(0.62
|
)
|
$
|
(0.68
|
)
|
$
|
(0.36
|
)
|
$
|
0.28
|
$
|
0.30
|
|||||||
|
Basic and diluted net income (loss)per share from discontinued operations
|
$
|
0.00
|
$
|
0.02
|
$
|
0.02
|
$
|
0.02
|
--
|
|||||||||||
|
Basic and diluted net income (loss) per share
|
$
|
(0.62
|
)
|
$
|
(0.66
|
)
|
$
|
(0.34
|
)
|
$
|
0.30
|
$
|
0.30
|
|||||||
|
Weighted average number of ordinary shares used in computing basic net income (loss) per share
|
8,452,280
|
7,174,991
|
4,670,964
|
4,659,230
|
4,478,677
|
|||||||||||||||
|
Weighted average number of ordinary shares used in computing diluted net income (loss) per share
|
8,452,280
|
7,174,991
|
4,670,964
|
4,720,966
|
4,531,384
|
|||||||||||||||
|
As of December 31,
|
||||||||||||||||||||
|
2016
|
2015
|
2014
|
2013
|
2012
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||
|
Working capital (deficiency)
|
$
|
(1,552
|
)
|
$
|
(438
|
)
|
$
|
2,090
|
$
|
3,455
|
$
|
1,659
|
||||||||
|
Total assets
|
12,288
|
22,024
|
10,892
|
12,629
|
11,124
|
|||||||||||||||
|
Shareholders’ equity
|
1,860
|
6,149
|
5,632
|
7,161
|
5,569
|
|||||||||||||||
| • |
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;
|
| • |
consolidation of Vexigo’s competitors and the entry into the advertising sales market of the major players and web services providers;
|
| • |
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 and the overall reduction in the prices of online advertising placements;
|
| • |
changes in the way advertisers verify safe video impressions;
|
| • |
changes in publishers’ policy for running in-banner video advertising, preventing Vexigo from utilizing their media assets;
|
| • |
changes in video platforms regulation, preventing Vexigo from selling its inventory to its advertisers;
|
| • |
Vexigo’s ability to effectively market and integrate its bidder solution and other solutions it developed in an effort to t improve its performance and results of operations;
|
| • |
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;
|
| · |
foreign currency exchange rate fluctuations
|
| · |
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.
|
| · |
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.
|
| • |
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
|
| • |
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;
|
| • |
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.
|
| · |
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,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Revenues:
|
||||||||||||
|
Telecom
Product sales
|
11.1
|
%
|
11.4
|
%
|
19.7
|
%
|
||||||
|
Telecom
Services
|
42.6
|
40.9
|
80.3
|
|||||||||
|
Video Advertising, net
|
46.3
|
47.7
|
0
|
|||||||||
|
Total revenues
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||
|
Cost of revenues:
|
||||||||||||
|
Telecom
Product sales
|
3.3
|
3.6
|
7.2
|
|||||||||
|
Telecom
Services
|
16.0
|
17.3
|
33.7
|
|||||||||
|
Video Advertising
|
29.9
|
36.3
|
-
|
|||||||||
|
Total cost of revenues
|
49.2
|
57.2
|
40.9
|
|||||||||
|
Gross profit
|
50.8
|
42.8
|
59.1
|
|||||||||
|
Selling and marketing
|
16.6
|
15.1
|
26.4
|
|||||||||
|
Research and development
|
19.7
|
12.3
|
19.6
|
|||||||||
|
General and administrative
|
24.7
|
23.5
|
34.8
|
|||||||||
|
Goodwill and technology impairment, net of evaluation of contingent consideration
|
30.2
|
23.9
|
--
|
|||||||||
|
Operating loss
|
(40.4
|
)
|
(32.0
|
)
|
(21.7
|
)
|
||||||
|
Financial expenses, net
|
(0.1
|
)
|
(0.1
|
)
|
(1.3
|
)
|
||||||
|
Loss before taxes on income
|
(40.5
|
)
|
(32.1
|
)
|
(23.0
|
)
|
||||||
|
Taxes on income (tax benefit)
|
(3.6
|
)
|
1.3
|
0.8
|
||||||||
|
Loss from continuing operations
|
(36.9
|
)
|
(33.4
|
)
|
(23.8
|
)
|
||||||
|
Net income (loss) from discontinued operations
|
(0.2
|
)
|
1.2
|
1.1
|
||||||||
|
Loss
|
(37.1
|
)
|
(32.2
|
)
|
(22.7
|
)
|
||||||
|
Year ended
December 31, |
Israeli inflation
rate % |
NIS devaluation (appreciation)
rate % |
Israeli inflation adjusted for devaluation (appreciation) %
|
||||||||||
|
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
|
)
|
||||||||
|
2016
|
(0.2
|
)
|
(1.5
|
)
|
1.3
|
||||||||
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
(in US$ thousands)
|
||||||||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
(726
|
)
|
818
|
(1,482
|
)
|
|||||||
|
Net cash used in investing activities
|
(1,910
|
)
|
(2,789
|
)
|
(37
|
)
|
||||||
|
Net cash provided by financing activities
|
700
|
551
|
14
|
|||||||||
|
Net (decrease) in cash and cash equivalents
|
(1,936
|
)
|
(1,420
|
)
|
(1,505
|
)
|
||||||
|
Cash and cash equivalents at beginning of period
|
3,444
|
4,864
|
6,369
|
|||||||||
|
Cash and cash equivalents at end of period
|
1,508
|
3,444
|
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
|
302
|
176
|
116
|
10
|
--
|
|||||||||||||||
|
Accrued severance pay*
|
914
|
--
|
--
|
--
|
914
|
|||||||||||||||
|
Total
|
1,216
|
176
|
116
|
10
|
914
|
|||||||||||||||
|
Name
|
Age
|
Position with the Company
|
||
|
Haim Mer
|
69
|
Chairman of the Board of Directors
|
||
|
Alon Mualem
|
50
|
Chief Financial Officer and Interim CEO
|
||
|
Koby Ram
|
42
|
Vexigo CEO
|
||
|
Josef Brikman
|
59
|
President, North America Operations
|
||
|
Roger Challen
|
71
|
Director
|
||
|
Tzvika Friedman
|
55
|
Director
|
||
|
Adi Orzel
|
45
|
Director
|
||
|
Steven J. Glusband
|
70
|
Director
|
||
|
Yaacov Goldman
(1) (2)
|
61
|
Director
|
||
|
Eytan Barak
(1) (2)
|
72
|
Outside Director
|
||
|
Varda Trivaks
(1) (2)
|
60
|
Outside Director
|
|
Name and Position
|
Salary & Social Benefits
(1)
|
Bonus
|
Share-Based
Payment
(2)
|
Other
Compensation
(3)
|
Total
|
|||||||||||||||
|
|
(U.S. Dollars)
(4)
|
|||||||||||||||||||
|
Orey Gilliam
, Former Chief Executive Officer
(5)
|
$
|
166,880
|
-
|
$
|
61,072
|
-
|
$
|
227,952
|
||||||||||||
|
Lior Salansky,
Former Chief Executive Officer
(6)
|
202,132
|
-
|
17,600
|
-
|
219,732
|
|||||||||||||||
|
Alon Mualem,
Chief Financial Officer and Interim Chief Executive Officer
|
207,457
|
-
|
15,599
|
16,128
|
239,184
|
|||||||||||||||
|
Josef Brikman,
President, North America Operations
(7)
|
213,191
|
38,654
|
50,625
|
-
|
302,470
|
|||||||||||||||
|
Koby Ram,
Chief Executive Officer of Vexigo
|
195,196
|
-
|
18,632
|
-
|
213,828
|
|||||||||||||||
|
|
(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, 2016 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 NIS3.84 = $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, 2016.
|
|
|
(5)
|
As noted above, reflects the period from June 1, 2016 through December 31, 2016. Mr. Gilliam ceased serving as our CEO on February 6, 2017.
|
|
|
(6)
|
Reflects the period from January 1, 2016 through August 31, 2016.
|
|
|
(7)
|
Mr. Josef Brikman devotes 80% of his time to our company.
|
| · |
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.
|
| · |
The overall compensation of each employee and especially of our officers
is based on a number of components, so that each component rewards the employee for a different aspect of his contribution to the company.
|
|
|
·
|
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
|
1,396,019
|
(3)
|
15.9
|
%
|
||||
|
Roger Challen
|
1,085,301
|
(4)
|
12.4
|
%
|
||||
|
Tzvika Friedman
|
604,136
|
(5)
|
6.9
|
%
|
||||
|
Adi Orzel
|
186,707
|
2.1
|
%
|
|||||
|
Steven J. Glusband
|
3,000
|
*
|
||||||
|
Yaacov Goldman
|
--
|
--
|
||||||
|
Eytan Barak
|
--
|
--
|
||||||
|
Varda Trivaks
|
--
|
--
|
||||||
|
All directors and executive officers as a group (11 persons)
|
3,951,057
|
(6)
|
44.1
|
%
|
||||
| (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.
|
| (2) |
The percentages shown are based on
8,754,157
ordinary shares (excluding 5,400 ordinary shares held as treasury stock) issued and outstanding as of March 24, 2017.
|
| (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
517,975
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.
Mr. Challen is the record holder of 92,593 ordinary shares and the beneficial owner of 992,708 ordinary shares through his controlling interest in the Info Group, Inc., a Massachusetts corporation.
|
| (5) |
Based upon a Schedule 13D filed with the SEC on April 15, 2015 and other information available to us.
|
| (6) |
The number of ordinary shares beneficially owned includes 204,145 ordinary shares subject to options that are currently exercisable or exercisable within 60 days of the date of this report.
|
| 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
|
1,396,019
|
(3)
|
15.9
|
%
|
||||
|
Roger Challen
|
1,085,301
|
(4)
|
12.4
|
%
|
||||
|
Tzvika Friedman
|
604,136
|
(5)
|
6.9
|
%
|
||||
|
David Sussan
|
604,136
|
(6)
|
6.9
|
%
|
||||
|
Koby Ram
|
501,749
|
(7)
|
5.7
|
%
|
||||
|
Amit Reshef
|
494,540
|
(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
8,754,157
ordinary shares (excluding 5,400 ordinary shares held as treasury stock) issued and outstanding as of
March 24
, 2017.
|
| (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. Mr. Challen is the record holder of 92,593 ordinary shares and the beneficial owner of 992,708 ordinary shares through his controlling interest in the Info Group, Inc., a Massachusetts corporation.
|
| (5) |
Based upon a Schedule 13D filed with the SEC on April 15, 2015 and other information available to us.
|
| (6) |
Based upon a Schedule 13G filed with the SEC on April 30, 2015 and other information available to us.
|
| (7) |
Based upon a Schedule 13G filed with the SEC on April 23, 2015 and other information available to us.
|
| (8) |
Based upon a Schedule 13G filed with the SEC on April 30, 2015 and other information available to us.
|
| B. |
Significant Changes
|
|
Year
|
High
|
Low
|
||||||
|
2016
|
$
|
1.45
|
$
|
0.69
|
||||
|
2015
|
$
|
3.20
|
$
|
0.75
|
||||
|
2014
|
$
|
2.67
|
$
|
0.98
|
||||
|
2013
|
$
|
5.11
|
$
|
1.55
|
||||
|
2012
|
$
|
3.99
|
$
|
1.37
|
||||
|
High
|
Low
|
|||||||
|
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
|
$
|
1. 29
|
$
|
0.69
|
||||
|
Second Quarter
|
$
|
1. 29
|
$
|
0.88
|
||||
|
Third Quarter
|
$
|
1. 45
|
$
|
0.93
|
||||
|
Fourth Quarter
|
$
|
1. 29
|
$
|
0.82
|
||||
|
2017
|
||||||||
|
First Quarter (through
March 27
)
|
$
|
1.13
|
$
|
0.60
|
||||
|
Month
|
High
|
Low
|
||||||
|
October 2016
|
$
|
1. 29
|
$
|
1. 02
|
||||
|
November 2016
|
$
|
1. 28
|
$
|
0. 82
|
||||
|
December 2016
|
$
|
1. 20
|
$
|
0. 82
|
||||
|
January 2017
|
$
|
1. 13
|
$
|
0. 85
|
||||
|
February 2017
|
$
|
0. 96
|
$
|
0. 84
|
||||
|
March 2017 (through
March 27
)
|
$
|
0. 85
|
$
|
0.
60
|
||||
| · |
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.
|
| 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 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
|
2015
|
2016
|
||||||
|
Audit
(1)
|
$
|
123,000
|
$
|
120,000
|
||||
|
Audit Related
|
$
|
0
|
$
|
0
|
||||
|
Tax
|
$
|
12,000
|
$
|
15,000
|
||||
|
Other Services
(2)
|
$
|
3,000
|
$
|
7,500
|
||||
| (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 in 2015 are related 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 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-47
|
|
Exhibit
|
Description
|
| 1.1 |
Memorandum of Association of the Registrant
(1)
|
| 1.2 |
Articles of Association of the Registrant
(1)
|
| 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
(7)
|
| 4.6 |
Purchase Agreement
by and among the Registrant and investors consisting of all of the shareholders of Vexigo as of March 31, 2015 and all of the shareholders of FPSV as of March 31, 2015; and Messrs. Haim Mer, Roger Challen and Lior Salansky,
dated as of
February 18
, 2016
(8)
|
|
4.7
|
Directors’ and Officers’ Compensation Policy
(9)
|
|
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.
|
| (7) |
Filed as an exhibit to the Registrant’s Form 20-F for the fiscal year ended December 31, 2015, and incorporated herein by reference.
|
| (8) |
Filed as Exhibit A to the Registrant’s Report on Form 6-K for the month of April 2016 submitted on April 1, 2016, and incorporated herein by reference.
|
| (9) |
Filed as Exhibit A to the Registrant’s Report on Form 6-K for the month of June 2016 submitted on June 23, 2016, 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 - 47
|
|
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,
|
||||||||
|
2016
|
2015
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
1,508
|
$
|
3,444
|
||||
|
Restricted cash
|
504
|
231
|
||||||
|
Restricted marketable securities (Note 4)
|
136
|
134
|
||||||
|
Trade receivables (net of allowance for doubtful accounts of $ 44 and $ 49 at December 31, 2016 and 2015)
|
5,305
|
4,485
|
||||||
|
Deferred tax asset (Note 11)
|
-
|
40
|
||||||
|
Other accounts receivable and prepaid expenses (Note 5)
|
343
|
103
|
||||||
|
Total
current assets
|
7,796
|
8,437
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Severance pay fund
|
752
|
668
|
||||||
|
PROPERTY AND EQUIPMENT, NET (Note 6)
|
198
|
160
|
||||||
|
OTHER ASSETS:
|
||||||||
|
Intangible assets, net (Note 7)
|
63
|
4,461
|
||||||
|
Goodwill (Note 8)
|
3,479
|
8,298
|
||||||
|
Total
other assets
|
3,542
|
12,759
|
||||||
|
Total
assets
|
$
|
12,288
|
$
|
22,024
|
||||
|
December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$
|
4,086
|
$
|
3,297
|
||||
|
Deferred revenues
|
1,374
|
1,826
|
||||||
|
Deferred tax liability (Note 11)
|
-
|
142
|
||||||
|
Accrued expenses and other liabilities (Note 9)
|
3,756
|
3,505
|
||||||
|
Liabilities of discontinued operations (Note 1b)
|
132
|
105
|
||||||
|
Total
current liabilities
|
9,348
|
8,875
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Liabilities related to Vexigo acquisition (Note 3)
|
-
|
5,624
|
||||||
|
Accrued severance pay
|
914
|
798
|
||||||
|
Deferred tax liability (Note 11)
|
166
|
578
|
||||||
|
Total
long-term liabilities
|
1,080
|
7,000
|
||||||
|
COMMITMENTS AND CONTINGENT LIABILITIES (Note 10)
|
||||||||
|
SHAREHOLDERS' EQUITY (Note 13):
|
||||||||
|
Share capital -
|
||||||||
|
Ordinary shares of NIS 0.01 par value - Authorized: 20,000,000 shares at December 31, 2016 and 2015; Issued: 8,697,255 and 8,048,780 shares at December 31, 2016 and 2015, respectively; Outstanding: 8,691,855 and 8,043,380 shares at December 31, 2016 and 2015, respectively
|
23
|
21
|
||||||
|
Additional paid-in capital
|
26,569
|
25,648
|
||||||
|
Treasury shares
at cost
(5,400 Ordinary shares at December 31, 2015 and 2016)
|
(29
|
)
|
(29
|
)
|
||||
|
Accumulated other comprehensive income (loss)
|
1
|
(8
|
)
|
|||||
|
Accumulated deficit
|
(24,704
|
)
|
(19,483
|
)
|
||||
|
Total
shareholders' equity
|
1,860
|
6,149
|
||||||
|
Total
liabilities and shareholders' equity
|
$
|
12,288
|
$
|
22,024
|
||||
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Revenues (Note 2.l)
|
||||||||||||
|
Telecom services
|
$
|
5,985
|
$
|
6,018
|
$
|
5,674
|
||||||
|
Telecom product sales
|
1,566
|
1,677
|
1,392
|
|||||||||
|
Video advertising
|
6,501
|
7,017
|
-
|
|||||||||
|
Total
revenues
|
14,052
|
14,712
|
7,066
|
|||||||||
|
Cost of revenues
|
||||||||||||
|
Telecom services
|
2,248
|
2,546
|
2,384
|
|||||||||
|
Telecom product sales
|
460
|
522
|
509
|
|||||||||
|
Video advertising
|
4,205
|
5,346
|
-
|
|||||||||
|
Total
cost of revenues
|
6,913
|
8,414
|
2,893
|
|||||||||
|
Gross profit
|
7,139
|
6,298
|
4,173
|
|||||||||
|
Operating expenses
|
||||||||||||
|
Research and development
|
2,763
|
1,805
|
1,387
|
|||||||||
|
Selling and marketing
|
2,343
|
2,225
|
1,868
|
|||||||||
|
General and administrative
|
3,472
|
3,459
|
2,459
|
|||||||||
|
Goodwill and technology impairments, net of change in contingent earn-out consideration
|
4,245
|
3,514
|
-
|
|||||||||
|
Total
operating expenses
|
12,823
|
11,003
|
5,714
|
|||||||||
|
Operating loss
|
(5,684
|
)
|
(4,705
|
)
|
(1,541
|
)
|
||||||
|
Financial expense, net
|
(17
|
)
|
(17
|
)
|
(95
|
)
|
||||||
|
Loss before taxes on income
|
(5,701
|
)
|
(4,722
|
)
|
(1,636
|
)
|
||||||
|
Taxes on income (tax benefit), net (Note 11)
|
(507
|
)
|
194
|
54
|
||||||||
|
Net loss from continuing operations
|
(5,194
|
)
|
(4,916
|
)
|
(1,690
|
)
|
||||||
|
Income (loss) from discontinued operations
|
(27
|
)
|
177
|
80
|
||||||||
|
Net loss
|
$
|
(5,221
|
)
|
$
|
(4,739
|
)
|
$
|
(1,610
|
)
|
|||
|
Net loss per share:
|
||||||||||||
|
Basic and diluted net loss per ordinary share from continuing operations
|
$
|
(0.62
|
)
|
$
|
(0.68
|
)
|
$
|
(0.36
|
)
|
|||
|
Basic and diluted net earnings per ordinary share from discontinued operations
|
0.00
|
0.02
|
0.02
|
|||||||||
|
Basic and diluted net loss per share
|
$
|
(0.62
|
)
|
$
|
(0.66
|
)
|
$
|
(0.34
|
)
|
|||
|
Weighted average number of Ordinary shares used in computing basic and diluted net loss per share
|
8,452,280
|
7,174,991
|
4,670,964
|
|||||||||
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Net loss
|
$
|
(5,221
|
)
|
$
|
(4,739
|
)
|
$
|
(1,610
|
)
|
|||
|
Other comprehensive income (loss):
|
||||||||||||
|
Change in foreign currency translation adjustments
|
5
|
-
|
21
|
|||||||||
|
Available-for-sale investments:
|
||||||||||||
|
Change in net unrealized gains (loss)
|
4
|
*) -
|
|
(23
|
)
|
|||||||
|
Other comprehensive income (loss)
|
9
|
-
|
(2
|
)
|
||||||||
|
Comprehensive loss
|
$
|
(5,212
|
)
|
$
|
(4,739
|
)
|
$
|
(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, 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 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
loss
|
-
|
-
|
-
|
-
|
-
|
(1,610
|
)
|
(1,610
|
)
|
|||||||||||||||||||
|
Balance as of December 31, 2014
|
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 equity investment
|
227,271
|
-
|
500
|
-
|
-
|
-
|
500
|
|||||||||||||||||||||
|
Contribution from shareholders with regards to payment deferral agreement with former shareholders of Vexigo
|
-
|
20
|
-
|
-
|
-
|
20
|
||||||||||||||||||||||
|
Exercise of stock options
|
28,355
|
*) -
|
|
51
|
-
|
-
|
-
|
51
|
||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Unrealized gains 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
|
||||||||||||
|
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, 2016
|
8,043,380
|
$
|
21
|
$
|
25,648
|
$
|
(29
|
)
|
$
|
(8
|
)
|
$
|
(19,483
|
)
|
$
|
6,149
|
||||||||||||
|
Stock-based compensation related to options issued to employees
|
-
|
*) -
|
|
223
|
-
|
-
|
-
|
223
|
||||||||||||||||||||
|
Issuance of shares
|
648,475
|
2
|
698
|
-
|
-
|
-
|
700
|
|||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Unrealized gain of available-for-sale marketable securities, net
|
-
|
-
|
-
|
-
|
4
|
-
|
4
|
|||||||||||||||||||||
|
Foreign currency translation adjustments
|
-
|
-
|
-
|
-
|
5
|
-
|
5
|
|||||||||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
(5,221
|
)
|
(5,221
|
)
|
|||||||||||||||||||
|
Balance as of December 31, 2016
|
8,691,855
|
$
|
23
|
$
|
26,569
|
$
|
(29
|
)
|
$
|
1
|
$
|
(24,704
|
)
|
$
|
1,860
|
|||||||||||||
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net loss
|
$
|
(5,221
|
)
|
$
|
(4,739
|
)
|
$
|
(1,610
|
)
|
|||
|
Loss (Income) loss from discontinued operations
|
27
|
(177
|
)
|
(80
|
)
|
|||||||
|
Net loss from continuing operations
|
(5,194
|
)
|
(4,916
|
)
|
(1,690
|
)
|
||||||
|
Adjustments required to reconcile net loss from continuing operations to net cash provided by (used in) operating activities:
|
||||||||||||
|
Loss (gain) on sale of available-for-sale marketable securities
|
4
|
8
|
(10
|
)
|
||||||||
|
Depreciation and amortization
|
1,106
|
868
|
284
|
|||||||||
|
Impairment of goodwill
|
4,819
|
6,288
|
-
|
|||||||||
|
Change in payment obligation related to acquisition
|
(4,337
|
)
|
(2,774
|
)
|
-
|
|||||||
|
Impairment of technology
|
3,763
|
-
|
-
|
|||||||||
|
Increase (decrease) in deferred tax, net
|
(514
|
)
|
41
|
25
|
||||||||
|
Employees and non-employees stock-based compensation and contribution from shareholders
|
223
|
190
|
69
|
|||||||||
|
Increase (decrease) in accrued severance pay, net
|
32
|
(16
|
)
|
(24
|
)
|
|||||||
|
Decrease (increase) in trade receivables, net
|
(820
|
)
|
387
|
364
|
||||||||
|
Decrease (increase) in other accounts receivable and prepaid expenses
|
(240
|
)
|
43
|
72
|
||||||||
|
Increase in trade payables
|
789
|
1,676
|
-
|
|||||||||
|
Increase (decrease) in accrued expenses and other liabilities
|
368
|
(1,514
|
)
|
73
|
||||||||
|
Increase (decrease) in deferred revenues
|
(452
|
)
|
120
|
(60
|
)
|
|||||||
|
Decrease (increase) in restricted cash
|
(273
|
)
|
417
|
(585
|
)
|
|||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
(726
|
)
|
818
|
(1,482
|
)
|
|||||||
|
Cash flows from investing activities
|
||||||||||||
|
Purchase of property and equipment
|
(129
|
)
|
(108
|
)
|
(41
|
)
|
||||||
|
Cash paid in connection with acquisition of Vexigo Ltd., net of cash acquired (a)
|
(1400
|
)
|
(2,264
|
)
|
-
|
|||||||
|
Capitalization of software development costs
|
(380
|
)
|
(411
|
)
|
-
|
|||||||
|
Investment in available-for-sale marketable securities
|
(86
|
)
|
(104
|
)
|
(153
|
)
|
||||||
|
Proceeds from sale of available-for-sale marketable securities
|
85
|
98
|
157
|
|||||||||
|
Net cash used in investing activities
|
(1,910
|
)
|
(2,789
|
)
|
(37
|
)
|
||||||
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
| Cash flows from financing activities | ||||||||||||
|
Proceeds from issuance of shares
|
700
|
500
|
-
|
|||||||||
|
Proceeds from exercise of stock options
|
-
|
51
|
14
|
|||||||||
|
Net cash provided by financing activities
|
700
|
551
|
14
|
|||||||||
|
Decrease in cash and cash equivalents
|
(1,936
|
)
|
(1,420
|
)
|
(1,505
|
)
|
||||||
|
Cash and cash equivalents at the beginning of the year
|
3,444
|
4,864
|
6,369
|
|||||||||
|
Cash and cash equivalents at the end of the year
|
$
|
1,508
|
$
|
3,444
|
$
|
4,864
|
||||||
|
Supplemental disclosure of cash flows activities
|
||||||||||||
|
Cash paid during the year for income taxes
|
$
|
5
|
$
|
7
|
$
|
16
|
||||||
|
Year ended December 31
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
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 consideration, 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. The results of operations of such subsidiary, which is inactive, are classified as discontinued operations in the statement of operations.
|
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Net income (loss) from discontinued operations
|
$
|
(27
|
)
|
$
|
177
|
$
|
80
|
|||||
|
Basic and diluted net income per Ordinary share from discontinued operations
|
$
|
0.00
|
$
|
0.02
|
$
|
0.02
|
||||||
| c. |
The Company has incurred an accumulated deficit of approximately $24,704 since inception. As of December 31, 2016, the Company's total shareholders' equity amounted to $1,860. During the year ended December 31, 2016, the Company incurred an operating loss of $5,684 and its cash flows used in operating activities amounted to $726.
|
| 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. |
Intangible assets:
|
| j. |
Goodwill
|
| k. |
Severance pay:
|
| l. |
Revenue recognition:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (CONT.)
|
| m. |
Research and development expenses:
|
| n. |
Capitalized development costs:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| o. |
Income taxes:
|
| p. |
Accounting for share-based compensation ("ASC 718"):
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
Year ended December 31,
|
||||||
|
Stock options
|
2016
|
2015
|
||||
|
Expected volatility (1)
|
87.59%-90.62%
|
|
81.57%-85.95%
|
|
||
|
Risk-free interest (2)
|
0.95%-1.29
|
|
1.08%-1.09%
|
|
||
|
Dividend yield (3)
|
0%
|
|
0%
|
|
||
|
Expected life (years) (4)
|
3.75-6.25
|
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.
|
| q. |
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.
|
| r. |
Concentrations of credit risk:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| s. |
Basic and diluted net earnings (loss) per share:
|
| t. |
Derivatives instruments:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| u. |
Comprehensive income (loss):
|
| v. |
Treasury shares:
|
| w. |
Impact of recently issued accounting standards
|
| 1. |
In February 2016, the FASB issued ASU 2016‑02—Leases (ASC 842), which sets out the principles for the recognition, measurement, presentation and disclosure of leases for both parties to a contract (i.e. lessees and lessors). The new standard requires lessees to apply a dual approach, classifying leases as either finance or operating leases based on the principle of whether or not the lease is effectively a financed purchase by the lessee. This classification will determine whether lease expense is recognized based on an effective interest method or on a straight line basis over the term of the lease, respectively. A lessee is also required to record a right‑of‑use asset and a lease liability for all leases with a term of greater than 12 months regardless of their classification. Leases with a term of 12 months or less will be accounted for similar to existing guidance for operating leases today. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales‑type leases, direct financing leases and operating leases. The ASU is expected to impact our consolidated financial statements as we have certain operating lease arrangements. ASC 842 supersedes the previous leases standard, ASC 840 Leases. The standard is effective on January 1, 2019, with early adoption permitted. The Company is currently in the process of evaluating the impact of the adoption of this standard on its consolidated financial statements.
|
| 2. |
In March 2016, the FASB issued ASU 2016-09 "Improvements to Employee Share-Based Payment Accounting". This ASU affects entities that issue share-based payment awards to their employees. The ASU is designed to simplify several aspects of accounting for share-based payment award transactions which include the income tax consequences, classification of awards as either equity or liabilities, classification on the statement of cash flows and forfeiture rate calculations. ASU 2016-09 will become effective for the Company in the annual period ending August 31, 2018. Early adoption is permitted in any interim or annual period. The Company is currently in the process of evaluating the impact of the adoption of this standard on its consolidated financial statements.
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| 3. |
On May 28, 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, requiring an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The updated standard will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective and permits the use of either the retrospective or cumulative effect transition method.
|
| 4. |
In August 2016, FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230) Classification of Certain Cash Receipts and Cash Payments. ASU 2016-15 eliminates the diversity in practice related to the classification of certain cash receipts and payments for debt prepayment or extinguishment costs, the maturing of a zero coupon bond, the settlement of contingent liabilities arising from a business combination, proceeds from insurance settlements, distributions from certain equity method investees and beneficial interests obtained in a financial asset securitization. ASU 2016-15 designates the appropriate cash flow classification, including requirements to allocate certain components of these cash receipts and payments among operating, investing and financing activities. The retrospective transition method, requiring adjustment to all comparative periods presented, is required unless it is impracticable for some of the amendments, in which case those amendments would be prospectively as of the earliest date practicable. The standard is effective on January 1, 2019. The Company is currently assessing the impact of the adoption of this standard on its consolidated financial statements and footnote disclosures.
|
| NOTE 3:- |
BUSINESS COMBINATION
|
| · |
Cash consideration of $4,000, was 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 Date having a total value of $ 4,368, which considered the market restrictions on these shares.
|
| · |
Milestone-based contingent cash payments 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.
|
| NOTE 3:- |
BUSINESS COMBINATION (Cont.)
|
|
Closing Date
April 1, 2015
|
||||
|
Total assets
|
$
|
204
|
||
|
Total liabilities
|
(148
|
)
|
||
|
Technology
|
4,433
|
|||
|
Goodwill
|
11,107
|
|||
|
Deferred tax liability
|
(709
|
)
|
||
|
Total consideration
|
$
|
14,887
|
||
| NOTE 3:- |
BUSINESS COMBINATION (Cont.)
|
|
Year ended December 31,
|
||||||||
|
2015
|
2014
|
|||||||
|
Unaudited
|
||||||||
|
Revenues
|
$
|
18,964
|
$
|
17,319
|
||||
|
Net income (loss)
|
(3, 923
|
)
|
251
|
|||||
|
Basic and diluted earnings (loss) per share
|
$
|
(0.55
|
)
|
$
|
0.03
|
|||
|
December 31, 2016
|
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
|
$
|
77
|
$
|
-
|
$
|
-
|
$
|
77
|
$
|
87
|
$
|
-
|
$
|
(2
|
)
|
$
|
85
|
|||||||||||||||
|
Corporate bonds
|
41
|
*) -
|
|
-
|
41
|
16
|
*) -
|
|
-
|
16
|
||||||||||||||||||||||
|
Israeli Government debt
|
18
|
-
|
*) -
|
|
18
|
36
|
-
|
(3
|
)
|
33
|
||||||||||||||||||||||
|
$
|
136
|
$
|
-
|
$
|
-
|
$
|
136
|
$
|
139
|
$
|
-
|
$
|
(5
|
)
|
$
|
134
|
||||||||||||||||
|
December 31, 2016
|
December 31, 2015
|
|||||||||||||||
|
Amortized cost
|
Fair market value
|
Amortized cost
|
Fair market value
|
|||||||||||||
|
Matures up to one year
|
$
|
94
|
$
|
94
|
$
|
126
|
$
|
121
|
||||||||
|
Matures after one year through five years
|
34
|
34
|
12
|
13
|
||||||||||||
|
Matures after five years
|
8
|
8
|
-
|
-
|
||||||||||||
|
Total
|
$
|
136
|
$
|
136
|
$
|
138
|
$
|
134
|
||||||||
| NOTE 5:- |
OTHER ACCOUNTS RECEIVABLE AND PREPAID EXPENSES
|
|
December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
Government authorities
|
$
|
278
|
$
|
58
|
||||
|
Prepaid expenses
|
37
|
21
|
||||||
|
Lease deposits
|
4
|
6
|
||||||
|
Others
|
24
|
18
|
||||||
|
$
|
343
|
$
|
103
|
|||||
| NOTE 6:- |
PROPERTY AND EQUIPMENT
|
|
December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
Cost:
|
||||||||
|
Computers and peripheral equipment
|
$
|
1,094
|
$
|
987
|
||||
|
Office furniture and equipment
|
216
|
200
|
||||||
|
Leasehold improvements
|
36
|
30
|
||||||
|
1,346
|
1,217
|
|||||||
|
Accumulated depreciation:
|
||||||||
|
Computers and peripheral equipment
|
961
|
877
|
||||||
|
Office furniture and equipment
|
170
|
164
|
||||||
|
Leasehold improvements
|
17
|
16
|
||||||
|
Accumulated depreciation
|
1,148
|
1,057
|
||||||
|
Depreciated cost
|
$
|
198
|
$
|
160
|
||||
| NOTE 7:- |
INTANGIBLE ASSETS, NET
|
| a. |
Intangibles consist of the following:
|
|
December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
Cost:
|
||||||||
|
Developed
technology
|
$
|
2,170
|
$
|
2,170
|
||||
|
Customer relationships
|
1,015
|
1,015
|
||||||
|
Brand name
|
229
|
229
|
||||||
|
Capitalized
developed
costs
|
791
|
411
|
||||||
|
Video technology
|
4,433
|
4,433
|
||||||
|
Video technology and capitalized
developed
cost impairment
|
(3,763
|
)
|
-
|
|||||
|
4,875
|
8,258
|
|||||||
|
Accumulated amortization:
|
||||||||
|
Developed
technology
|
2,170
|
2,045
|
||||||
|
Customer relationships
|
1,015
|
1,001
|
||||||
|
Brand name
|
166
|
146
|
||||||
|
Video technology
|
1,461
|
605
|
||||||
|
4,812
|
3,797
|
|||||||
|
Amortized cost
|
$
|
63
|
$
|
4,461
|
||||
| NOTE 7:- |
INTANGIBLE ASSETS, NET (Cont.)
|
| b. |
Amortization expense amounted to $ 1,015, $ 772 and $ 1,782 for the years ended December 31, 2016, 2015 and 2014, respectively.
|
| c. |
Estimated amortization expense for:
|
|
Year ended December 31,
|
||||
|
2017
|
$
|
21
|
||
|
2018
|
21
|
|||
|
2019
|
21
|
|||
|
$
|
63
|
|||
| NOTE 8:- |
GOODWILL
|
|
December 31,
2016
|
||||
|
January 1, 2014 and December 31, 2014 (Enterprise reporting unit)
|
$
|
3,479
|
||
|
Acquisition of Video Advertising business (Note 3)
|
11,107
|
|||
|
Goodwill impairment
in 2015 (Note 1)
|
(6,288
|
)
|
||
|
Goodwill impairment
in 2016 (Note 1)
|
(4,819
|
)
|
||
|
December 31, 2016
|
$
|
3,479
|
||
| NOTE 9:- |
ACCRUED EXPENSES AND OTHER LIABILITIES
|
|
December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
Employees and payroll accruals
|
$
|
969
|
$
|
759
|
||||
|
Institutions and income tax payable
|
177
|
303
|
||||||
|
Accrued expenses
|
1,390
|
1,152
|
||||||
|
Related parties
|
1,220
|
1,291
|
||||||
|
$
|
3,756
|
$
|
3,505
|
|||||
| NOTE 10:- |
COMMITMENTS AND CONTINGENT LIABILITIES
|
| a. |
Lease commitments:
|
|
Year ended December 31,
|
||||
|
2017
|
$
|
176
|
||
|
2018
|
116
|
|||
|
2019
|
10
|
|||
|
$
|
302
|
|||
| 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, 2016 and 2015, the Company
provided
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"):
|
| 3. |
The Law for the Encouragement of Industry (Taxation), 1969:
|
| 4. |
Tax Benefits for Research and Development:
|
| 5. |
Tax assessments:
|
| b. |
Income taxes on non-Israeli subsidiaries:
|
| c. |
Net operating loss carry-forwards:
|
| d. |
Deferred income taxes:
|
|
December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
Deferred tax asset (liability):
|
||||||||
|
Tax loss carry-forwards
|
$
|
5,492
|
$
|
5,593
|
||||
|
Allowances for doubtful accounts and accruals for employee benefits
|
111
|
103
|
||||||
|
Intangible assets
|
67
|
81
|
||||||
|
Depreciation, accruals for interest and other
|
808
|
746
|
||||||
|
Deferred tax asset before valuation allowance
|
6,478
|
6,523
|
||||||
|
Goodwill and deferred tax
|
(989
|
)
|
(834
|
)
|
||||
|
Valuation allowance
|
(5,323
|
)
|
(6,369
|
)
|
||||
|
Deferred tax liability, net
|
$
|
(166
|
)
|
$
|
(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,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Loss
before taxes on income, net, as reported in the statements of operations from continuing operations
|
$
|
(5,701
|
)
|
$
|
(4,722
|
)
|
$
|
(1,636
|
)
|
|||
|
Tax rates
|
25
|
%
|
26.5
|
%
|
26.5
|
%
|
||||||
|
Theoretical tax benefit
|
$
|
(1,425
|
)
|
$
|
(1,251
|
)
|
$
|
(434
|
)
|
|||
|
Decrease in taxes resulting from:
|
||||||||||||
|
Non – deductible expenses
|
1,175
|
1,255
|
156
|
|||||||||
|
Loss and timing differences for which no deferred tax was provided
|
(334
|
)
|
209
|
297
|
||||||||
|
Tax adjustment in respect of different tax rate of subsidiaries
|
75
|
(49
|
)
|
34
|
||||||||
|
Changes in provision for uncertain tax positions
|
2
|
30
|
1
|
|||||||||
|
Taxes on income, net, as reported in the statements of operations
|
$
|
(507
|
)
|
$
|
194
|
$
|
54
|
|||||
| f. |
Loss
before income taxes is comprised as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Domestic
|
$
|
(5,743
|
)
|
$
|
(4,855
|
)
|
$
|
(1,785
|
)
|
|||
|
Foreign
|
42
|
133
|
149
|
|||||||||
|
$
|
(5,701
|
)
|
$
|
(4,722
|
)
|
$
|
(1,636
|
)
|
||||
| g. |
Taxes on income are comprised as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Current taxes
|
$
|
7
|
$
|
153
|
$
|
29
|
||||||
|
Deferred taxes
|
(514
|
)
|
41
|
25
|
||||||||
|
$
|
(507
|
)
|
$
|
194
|
$
|
54
|
||||||
|
Foreign
|
$
|
63
|
$
|
57
|
$
|
45
|
||||||
|
Domestic
|
$
|
(570
|
)
|
$
|
137
|
$
|
9
|
|||||
|
$
|
(507
|
)
|
$
|
194
|
$
|
54
|
||||||
| h. |
As of December 31, 2016, the Company recorded a liability for unrecognized tax benefits of $135. A reconciliation of the opening and closing amounts of unrecognized tax benefits is as follows:
|
|
December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
Balance as of beginning of the year
|
$
|
132
|
$
|
102
|
||||
|
Additions based on tax positions taken during the current period
|
3
|
30
|
||||||
|
Balance at the end of the year
|
$
|
135
|
$
|
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 former 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, 2016, 2015 and 2014, the Company paid or accrued $12, $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 $ 14, $ 33 and $ 33 in 2016, 2015 and 2014, respectively. As of December 31, 2016 the solution was implemented, but the customer has not yet activated the solution.
|
| b. |
Balances and transactions with related parties were as follows:
|
|
December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
Other accounts receivable and prepaid expenses (Note 5)
|
$
|
10
|
$
|
10
|
||||
|
Other accounts payable and accrued expenses (Note 9)
|
$
|
1,220
|
$
|
1,291
|
||||
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Revenues derived from a related party
|
$
|
14
|
$
|
33
|
$
|
37
|
||||||
|
Amounts charged by related parties:
|
||||||||||||
|
Cost of revenues
|
$
|
36
|
$
|
37
|
$
|
83
|
||||||
|
Operating expenses
|
142
|
139
|
180
|
|||||||||
|
$
|
178
|
$
|
176
|
$
|
263
|
|||||||
| a. |
Share capital:
|
| c. |
A summary of option activity under the Company's stock option plans to its employees as of December 31, 2016 and changes during the year ended December 31, 2016 are as follows:
|
|
Number of
options
|
Weighted-
average
exercise
price
|
Weighted-
average
remaining
contractual
term (in
years)
|
Aggregate
intrinsic
value
|
|||||||||||||
|
Outstanding at January 1, 2016
|
566,145
|
$
|
1.45
|
-
|
-
|
|||||||||||
|
Granted
|
397,674
|
$
|
1.15
|
9.58
|
-
|
|||||||||||
|
Exercised
|
-
|
$
|
-
|
-
|
-
|
|||||||||||
|
Expired and forfeited
|
12,000
|
$
|
1.07
|
-
|
-
|
|||||||||||
|
Outstanding at December 31, 2016
|
951,819
|
$
|
1.45
|
4.90
|
$
|
-
|
||||||||||
|
Vested and expected to vest
|
851,980
|
$
|
1.38
|
5.22
|
$
|
-
|
||||||||||
|
Exercisable at December 31, 2016
|
302,750
|
$
|
1.63
|
0.80
|
$
|
-
|
|
|||||||||
| NOTE 13:- |
SHAREHOLDERS' EQUITY (Cont.)
|
| d. |
Total stock-based compensation expenses recognized in 2015 and 2016:
|
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Cost of revenues
|
$
|
8
|
$
|
17
|
$
|
11
|
||||||
|
Research and development
|
30
|
45
|
13
|
|||||||||
|
Selling and marketing
|
12
|
12
|
1
|
|||||||||
|
General and administrative
|
155
|
96
|
59
|
|||||||||
|
$
|
205
|
$
|
170
|
$
|
84
|
|||||||
| e. |
Options to non-employees:
|
|
Issuance date
|
In connection with
|
Number of options granted
|
Options exercisable
|
Exercise price per share
|
Exercisable through
|
|||||||
|
April 1, 2015
|
consultant
|
80,000
|
-
|
0.88
|
April 2020
|
| a. |
Reportable segments:
|
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Enterprise
|
||||||||||||
|
Revenue
|
$
|
6,663
|
$
|
6,860
|
$
|
6,601
|
||||||
|
Adjusted EBITDA (unaudited)
|
$
|
513
|
$
|
676
|
$
|
512
|
||||||
|
Video Advertising
|
||||||||||||
|
Telecom revenue
|
$
|
6,502
|
$
|
7,017
|
(*) |
$
|
-
|
|||||
|
Adjusted EBITDA (unaudited)
|
$
|
(327
|
)
|
$
|
(273
|
)(*) |
$
|
-
|
||||
|
Service Providers
|
||||||||||||
|
Telecom revenue
|
$
|
887
|
$
|
835
|
$
|
465
|
||||||
|
Adjusted EBITDA (unaudited)
|
$
|
(296
|
)
|
$
|
(556
|
) |
$
|
(1,700
|
)
|
|||
|
Total
|
||||||||||||
|
Revenue
|
$
|
14,052
|
$
|
14,712
|
$
|
7,066
|
||||||
|
Adjusted EBITDA (unaudited)
|
$
|
(110
|
)
|
$
|
(153
|
) |
$
|
(1,188
|
)
|
|||
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
Adjusted EBITDA (unaudited)
|
$
|
(110
|
)
|
$
|
(153
|
)
|
$
|
(1,188
|
)
|
|||
|
Depreciation and amortization expenses
|
(1,106
|
)
|
(868
|
)
|
(284
|
)
|
||||||
|
Stock-based compensation
|
(223
|
)
|
(170
|
)
|
(69
|
)
|
||||||
|
Financial expense (income), net
|
(17
|
)
|
(17
|
)
|
(95
|
)
|
||||||
|
Goodwill impairment, net of contingent consideration
|
(482
|
)
|
(3,514
|
)
|
-
|
|||||||
|
Video advertising technology impairment
|
(3,763
|
)
|
-
|
-
|
||||||||
|
Income tax effect
|
507
|
(194
|
)
|
(54
|
)
|
|||||||
|
Net income (loss) from continuing operations
|
$
|
(5,194
|
)
|
$
|
(4,916
|
)
|
$
|
(1,690
|
)
|
|||
|
Year ended December 31,
|
||||||||||||
|
2016
|
2015
|
2014
|
||||||||||
|
United States
|
$
|
6,860
|
$
|
11,450
|
$
|
5,642
|
||||||
|
Asia
|
1,984
|
1,493
|
300
|
|||||||||
|
Israel
|
3,178
|
571
|
440
|
|||||||||
|
Europe
|
1,147
|
923
|
376
|
|||||||||
|
Other
|
883
|
275
|
308
|
|||||||||
|
$
|
14,052
|
$
|
14,712
|
$
|
7,066
|
|||||||
| MER TELEMANAGEMENT SOLUTIONS LTD. | |||
|
By:
|
/s/ Alon Mualem | ||
| Alon Mualem | |||
|
Interim Chief Executive Officer and 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 |
|---|