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
Date of event requiring this shell company report.................
|
|
Title of each class
|
Name of each exchange on which registered
|
|
Ordinary Shares, NIS 0.03 Par Value
|
NASDAQ Capital Market
|
|
Large accelerated filer
☐
|
Accelerated filer
☐
|
Non-accelerated filer
☒
|
Emerging growth company
☐
|
|
U.S. GAAP
☒
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
☐
|
Other
☐
|
|
84
|
|||
|
84
|
|||
|
84
|
|||
|
84
|
|||
|
85
|
|||
|
85
|
|||
|
85
|
|||
|
86
|
|||
|
86
|
|||
|
86
|
|||
|
86
|
|||
|
86
|
|||
| MINE SAFETY DISCLOSURE |
87
|
||
|
87
|
|||
|
87
|
|||
|
87
|
|||
|
88
|
|||
|
90
|
|||
|
Statement of Operations Data:
|
||||||||||||||||||||
|
Year Ended December 31,
|
||||||||||||||||||||
|
2017
|
2016
|
2015
|
2014
|
2013
|
||||||||||||||||
|
(U.S. dollars in thousands, except share and per share data)
|
||||||||||||||||||||
|
Revenues
|
$
|
8,626
|
$
|
14,052
|
$
|
14,712
|
$
|
7,066
|
$
|
12,472
|
||||||||||
|
Cost of revenues
|
3,511
|
6,913
|
8,414
|
2,893
|
4,024
|
|||||||||||||||
|
Gross profit
|
5,115
|
7,139
|
6,298
|
4,173
|
8,448
|
|||||||||||||||
|
Selling and marketing
|
1,829
|
2,343
|
2,225
|
1,868
|
2,164
|
|||||||||||||||
|
Research and development
|
2,145
|
2,763
|
1,805
|
1,387
|
1,389
|
|||||||||||||||
|
General and administrative
|
3,009
|
3,472
|
3,459
|
2,459
|
3,188
|
|||||||||||||||
|
Goodwill and technology impairment, net of change in contingent earn-out consideration
|
-
|
4,245
|
3,514
|
--
|
--
|
|||||||||||||||
|
Operating income (loss)
|
(1,868
|
)
|
(5,684
|
)
|
(4,705
|
)
|
(1,541
|
)
|
1,707
|
|||||||||||
|
Financial (expenses) income, net
|
144
|
(17
|
)
|
(17
|
)
|
(95
|
)
|
61
|
||||||||||||
|
Income (loss) before taxes on income
|
(1,724
|
)
|
(5,701
|
)
|
(4,722
|
)
|
(1,636
|
)
|
1,768
|
|||||||||||
|
Taxes on income (benefit), net
|
(9
|
)
|
(507
|
)
|
194
|
54
|
435
|
|||||||||||||
|
Net income (loss) from continuing operations
|
(1,715
|
)
|
(5,194
|
)
|
(4,916
|
)
|
(1,690
|
)
|
1,333
|
|||||||||||
|
Net income (loss) from discontinued operations
|
(53
|
)
|
(27
|
)
|
177
|
80
|
73
|
|||||||||||||
|
Net income (loss)
|
(1,768
|
)
|
(5,221
|
)
|
(4,739
|
)
|
(1,610
|
)
|
1,406
|
|||||||||||
|
Basic and diluted net income (loss) per share from continuing operations
|
$
|
(0.57
|
)
|
$
|
(1.84
|
)
|
$
|
(2.05
|
)
|
$
|
(1.08
|
)
|
$
|
0.84
|
||||||
|
Basic and diluted net income (loss)per share from discontinued operations
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
0.07
|
$
|
0.06
|
$
|
0.06
|
||||||||
|
Basic and diluted net income (loss) per share
|
$
|
(0.59
|
)
|
$
|
(1.85
|
)
|
$
|
(1.98
|
)
|
$
|
(0.14
|
)
|
$
|
0.90
|
||||||
|
Weighted average number of ordinary shares used in computing basic net income (loss) per share
|
2,991,547
|
2,817,427
|
2,391,664
|
1,556,988
|
1,553,230
|
|||||||||||||||
|
Weighted average number of ordinary shares used in computing diluted net income (loss) per share
|
2,991,547
|
2,817,427
|
2,391,664
|
1,556,988
|
1,573,655
|
|||||||||||||||
|
As of December 31,
|
||||||||||||||||||||
|
2017
|
2016
|
2015
|
2014
|
2013
|
||||||||||||||||
|
(in thousands)
|
||||||||||||||||||||
|
Working capital (deficiency)
1
|
$
|
(1,409
|
)
|
$
|
(1,552
|
)
|
$
|
(438
|
)
|
$
|
2,090
|
$
|
3,455
|
|||||||
|
Total assets
|
8,646
|
12,288
|
22,024
|
10,892
|
12,629
|
|||||||||||||||
|
Shareholders’ equity
|
1,712
|
1,860
|
6,149
|
5,632
|
7,161
|
|||||||||||||||
| 1. |
Working capital (deficiency) excludes discontinued operations.
|
| · |
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.
|
| • |
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;
|
| • |
Vexigo’s ability to obtain quality advertising space;
|
| • |
developments in technology or new devices that enable users to block advertising;
|
| • |
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;
|
| • |
Vexigo’s inability to obtain long-term commitments from advertisers;
|
| • |
changes in the way advertisers verify safe video impressions;
|
| • |
changes in publishers’ policy for running in-banner video advertising, preventing Vexigo from utilizing its media assets;
|
| • |
changes in video platforms regulation, preventing Vexigo from selling its inventory to its advertisers;
|
| • |
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; and
|
| • |
changes in Vexigo’s capital expenditures as it acquires the hardware, equipment and other assets required to support its business.
|
| · |
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.
|
| · |
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.
|
| · |
UC&C Analytics
(eXsight)
- Collection of call data records, Instant messaging, app sharing, video, presence information directly from the UC&C provider, including rates and pricing of calls, serviceability, employee productivity,
and generation of insights.
|
| · |
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.
|
| • |
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; and
|
| • |
Vexigo offers digital advertisers a 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;
|
| • |
continuing to leverage its business model as its customers allocate their digital marketing expenditure towards higher quality and more personalized exposures. 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; and
|
| • |
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.
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Revenues:
|
||||||||||||
|
Telecom
Product sales
|
15.1
|
%
|
11.1
|
%
|
11.4
|
%
|
||||||
|
Telecom
Services
|
63.4
|
42.6
|
40.9
|
|||||||||
|
Video Advertising, net
|
21.5
|
46.3
|
47.7
|
|||||||||
|
Total revenues
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||
|
Cost of revenues:
|
||||||||||||
|
Telecom
Product sales
|
4.8
|
3.3
|
3.6
|
|||||||||
| Telecom Services |
19.1
|
16.0
|
17.3
|
|||||||||
|
Video Advertising
|
16.8
|
29.9
|
36.3
|
|||||||||
|
Total cost of revenues
|
40.7
|
49.2
|
57.2
|
|||||||||
|
Gross profit
|
59.3
|
50.8
|
42.8
|
|||||||||
|
Selling and marketing
|
21.2
|
16.6
|
15.1
|
|||||||||
|
Research and development
|
24.9
|
19.7
|
12.3
|
|||||||||
|
General and administrative
|
34.9
|
24.7
|
23.5
|
|||||||||
|
Goodwill and technology impairment, net of evaluation of contingent consideration
|
-
|
30.2
|
23.9
|
|||||||||
|
Operating loss
|
(21.7
|
)
|
(40.4
|
)
|
(32.0
|
)
|
||||||
|
Financial expenses, net
|
(1.7
|
)
|
(0.1
|
)
|
(0.1
|
)
|
||||||
|
Loss before taxes on income
|
(20.0
|
)
|
(40.5
|
)
|
(32.1
|
)
|
||||||
|
Taxes on income (tax benefit)
|
(0.1
|
)
|
(3.6
|
)
|
1.3
|
|||||||
|
Loss from continuing operations
|
(19.9
|
)
|
(36.9
|
)
|
(33.4
|
)
|
||||||
|
Net income (loss) from discontinued operations
|
(0.6
|
)
|
(0.2
|
)
|
1.2
|
|||||||
|
Loss
|
(20.5
|
)
|
(37.1
|
)
|
(32.2
|
)
|
||||||
|
Year ended
December 31,
|
Israeli inflation
rate % |
NIS devaluation
(appreciation) rate %
|
Israeli inflation adjusted for devaluation (appreciation) %
|
|||||||||||
|
2013
|
1.9
|
(7.0
|
)
|
8.9
|
||||||||||
|
2014
|
(0.2
|
)
|
12.0
|
(12.2
|
)
|
|||||||||
|
2015
|
(1.0
|
)
|
0.3
|
(1.3
|
)
|
|||||||||
|
2016
|
(0.2
|
)
|
(1.5
|
)
|
1.3
|
|||||||||
|
2017
|
0.4
|
(9.0
|
)
|
9.4
|
||||||||||
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
(in US$ thousands)
|
||||||||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
(668
|
)
|
(726
|
)
|
818
|
|||||||
|
Net cash provided by (used in) investing activities
|
88
|
(1,910
|
)
|
(2,789
|
)
|
|||||||
|
Net cash provided by financing activities
|
400
|
700
|
551
|
|||||||||
|
Net (decrease) in cash and cash equivalents
|
(180
|
)
|
(1,936
|
)
|
(1,420
|
)
|
||||||
|
Cash and cash equivalents at beginning of period
|
1,508
|
3,444
|
4,864
|
|||||||||
|
Cash and cash equivalents at end of period
|
1,328
|
1,508
|
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
|
221
|
196
|
25
|
-
|
-
|
|||||||||||||||
|
Accrued severance pay*
|
1,073
|
-
|
-
|
-
|
1,073
|
|||||||||||||||
|
Total
|
1,294
|
203
|
25
|
-
|
1,073
|
|||||||||||||||
|
Name
|
Age
|
Position with the Company
|
||
|
Haim Mer
|
70
|
Chairman of the Board of Directors
|
||
|
Roy Hess
|
56
|
Chief Executive Officer
|
||
|
Alon Mualem
|
51
|
Chief Financial Officer
|
||
|
Roger Challen
|
72
|
Director
|
||
|
Tzvika Friedman
|
56
|
Director
|
||
|
Steven J. Glusband
|
71
|
Director
|
||
|
Yaacov Goldman
(1) (2)
|
62
|
Director
|
||
|
Eytan Barak
(1) (2)
|
73
|
Outside Director
|
||
|
Varda Trivaks
(1) (2)
|
61
|
Outside Director
|
|
Name and Position
|
Salary & Social Benefits
(1)
|
Bonus
|
Share-Based Payment
(2)
|
Other Compensation
(3)
|
Total
|
|||||||||||||||
|
|
(U.S. Dollars)
(4)
|
|||||||||||||||||||
|
Roy Hess
, Chief Executive Officer
(5)
|
82,098
|
-
|
25,254
|
-
|
107,352
|
|||||||||||||||
|
Alon Mualem,
Chief Financial Officer
|
263,937
|
-
|
1,216
|
18,341
|
283,494
|
|||||||||||||||
|
Josef Brikman,
Former President, North America Operations
(6)
|
269,523
|
-
|
-
|
-
|
269,523
|
|||||||||||||||
|
Koby Ram,
Former
Chief Executive Officer of Vexigo
(7)
|
132,929
|
-
|
9,857
|
-
|
142,786
|
|||||||||||||||
|
Haim Mer,
Chairman of the board of directors
(8)
|
80,500
|
-
|
-
|
-
|
80,500
|
|||||||||||||||
| (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, 2017 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 from NIS into U.S. dollars at the rate of NIS 3.615 = $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, 2017.
|
| (5) |
Reflects that period from October 1, 2017 through December 31, 2017.
|
| (6) |
Mr. Josef Brikman devoted 80% of his time to our company. As of April 25, 2018, Mr. Brikman ceased to serve in this position. The salary and social benefits includes accruals related to Mr. Brikman remaining notice period in 2018.
|
| (7) |
Represents full time employment until March 31, 2017 and, starting April 1, 2017 and through December 31, 2017, a 50% position. As of April 25, 2018, Mr. Ram ceased to serve in this position. The salary and social benefits include accruals related to Mr. Ram remaining notice period in 2018.
|
| (8) |
In 2017, we paid Mr. Mer a monthly fee of $7,000 for his services as the Chairman of the Board. Mr. Mer devotes 20% of his time to our company. Commencing in December 2017, Mr. Mer on a voluntarily basis temporarily deferred 50% of his monthly fee and is currently being paid a monthly fee of $3,500.
|
| · |
Monthly Salary and Benefits: A base monthly salary of NIS 75,000 (approximately $21,500) In addition, Mr. Hess is entitled to twenty-four (24) vacation days per year and to sick leave and recuperation pay in accordance with applicable law. Mr. Hess agreed to be subject to Section 14 of the Israeli Severance Pay Law and in connection with this arrangement we will contribute: (a) an amount equal to 8.33% of Mr. Hess’s fixed monthly salary towards severance pay liability in lieu of paying the full amount of severance pay upon termination of employment, (b) an amount equal to 5% of Mr. Hess’s fixed monthly salary towards manager’s insurance, and (c) the lower of: (i) up to 2.5% of Mr. Hess’s fixed monthly salary or (ii) an amount required in order to ensure 75% of Mr. Hess’s salary for disability insurance. MTS will also contribute 7.5% Mr. Hess’s fixed monthly salary, up to the tax ceiling, to an education fund;
|
| · |
Travel and other Expenses: Mr. Hess is entitled to reimbursement of travel and other business expenses based on our policies and to NIS 300 per month for travel expenses;
|
| · |
Option Grant: Mr. Hess received a
grant of options to acquire 116,667 ordinary shares under our 2003 Israeli Share Option Plan. These options vest over a period of four years (25% vesting on October 1, 2018 and an additional 12.5% vesting every six months for the following three years)
, subject to the fulfillment of a condition to vesting. The condition to vesting will be fulfilled in the event the closing price of our ordinary shares is equal to or higher than a price per share of $4.5 for a consecutive period of three months.
The exercise price per share of the options is equal to $2.16 (the closing price per share of our ordinary shares on the NASDAQ Capital Market on September 28, 2017, the date of our Board of Directors’ approval of the terms). In addition, in the event of an M&A or reverse merger transaction (where current shareholders will hold less than 50% of the shares of the company) and if Mr. Hess will not continue to serve as the CEO of the company (or is released during the six month period following the closing of the transaction), 50% of all of Mr. Hess’s unvested options will become vested. The options are due to expire on October 1, 2027, unless earlier terminated pursuant to the terms of our 2003 Israeli Share Option Plan.
|
| · |
Term and Termination: During the first six months of employment, Mr. Hess is required to provide, and will be entitled to receive, a two-month prior resignation or termination notice, as the case may be; provided, however, that under certain circumstances, including a material breach by Mr. Hess of his employment agreement, we may terminate the employment agreement without notice. Following the first six months of employment, such period will be extended to three months; and
|
| · |
Indemnification and Liability Insurance: Mr. Hess will be entitled to receive an indemnification letter in the form identical to the form provided to our other officers and directors, attached as Annex A to the proxy statement distributed to our shareholders in connection with our 2011 annual general meeting of shareholders and to be included in our directors and officers liability insurance policy, whose terms were recently approved in connection with our 2014 annual general meeting of shareholders.
|
| · |
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
|
540,641
|
(3)
|
17.3
|
%
|
||||
|
Roger Challen
|
437,068
|
(4)
|
14.0
|
%
|
||||
|
Tzvika Friedman
|
180,653
|
(5)
|
5.8
|
%
|
||||
|
Steven J. Glusband
|
1,168
|
*
|
||||||
|
Yaacov Goldman
|
--
|
--
|
||||||
|
Eytan Barak
|
--
|
--
|
||||||
|
Varda Trivaks
|
--
|
--
|
||||||
|
All directors and executive officers as a group (10 persons)
|
1,180,078
|
(6)
|
37.6
|
%
|
||||
| (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
3,118,884
ordinary shares (excluding 1,800 ordinary shares held as treasury stock) issued and outstanding as of April 25, 2018.
|
| (3) |
Based upon a Schedule 13D/A filed with the SEC on August 24, 2017
and other information available to us. Mr. Haim Mer and his wife, Mrs. Dora Mer, are the record holders of
247,960
ordinary shares and the beneficial owners of 290,742 ordinary shares through their controlling interest in Mer Ofekim Ltd., 1,923 ordinary shares through their controlling interest in Mer Services Ltd. and 16 ordinary shares through their controlling interest in Mer & Co. (1982) Ltd.
|
| (4) |
Based upon a Schedule 13D/A filed with the SEC on August 24, 2017.
Mr. Challen is the beneficial owner of 437,068 ordinary shares through his controlling interest in the Info Group, Inc., a Massachusetts corporation.
|
| (5) |
Based upon a Schedule 13D/A filed with the SEC on December 4, 2017 and other information available to us.
|
| (6) |
Excludes shares beneficially owned by Mr. Ram and Mr. Brikman who ceased to serve as officers of our company prior to
April 25
, 2018
. The number of ordinary shares beneficially owned includes 20,548 ordinary shares subject to options that are currently exercisable or exercisable within 60 days of the date of this report.
|
|
Name
|
Number of
Ordinary Shares Beneficially Owned (1) |
Percentage of
Outstanding Ordinary Shares (2) |
||||||
|
Haim Mer and Dora Mer
|
540,641
|
(3)
|
17.3
|
%
|
||||
|
Roger Challen
|
437,068
|
(4)
|
14.0
|
%
|
||||
|
Tzvika Friedman
|
180,653
|
(5)
|
5.8
|
%
|
||||
|
David Sussan
|
207,654
|
(6)
|
6.7
|
%
|
||||
| (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
3,118,884
ordinary shares (excluding 1,800 ordinary shares held as treasury stock) issued and outstanding as of
April 25
, 2018.
|
| (3) |
Based upon a Schedule 13D/A filed with the SEC on August 24, 2017
and other information available to us. Mr. Haim Mer and his wife, Mrs. Dora Mer, are the record holders of 247,960 ordinary shares and the beneficial owners of 290,742 ordinary shares through their controlling interest in Mer Ofekim Ltd., 1,923 ordinary shares through their controlling interest in Mer Services Ltd. and 16 ordinary shares through their controlling interest in Mer & Co. (1982) Ltd.
|
| (4) |
Based upon a Schedule 13D/A filed with the SEC on August 24, 2017. Mr. Challen is the beneficial owner of 437,068 ordinary shares through his controlling interest in the Info Group, Inc., a Massachusetts corporation.
|
| (5) |
Based upon a Schedule 13D/A filed with the SEC on December 4, 2017 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.
|
| B. |
Significant Changes
|
|
Year
|
High
|
Low
|
||||||
|
2017
|
$
|
3.39
|
$
|
1.35
|
||||
|
2016
|
$
|
4. 35
|
$
|
2.07
|
||||
|
2015
|
$
|
9.60
|
$
|
2. 25
|
||||
|
2014
|
$
|
8.01
|
$
|
2.94
|
||||
|
2013
|
$
|
15.33
|
$
|
4.65
|
||||
|
High
|
Low
|
|||||||
|
2016
|
||||||||
|
First Quarter
|
$
|
3.87
|
$
|
2.07
|
||||
|
Second Quarter
|
$
|
3.87
|
$
|
2.64
|
||||
|
Third Quarter
|
$
|
4.35
|
$
|
2.79
|
||||
|
Fourth Quarter
|
$
|
3.87
|
$
|
2.46
|
||||
|
2017
|
||||||||
|
First Quarter
|
$
|
3.39
|
$
|
1.68
|
||||
|
Second Quarter
|
$
|
2.04
|
$
|
1.35
|
||||
|
Third Quarter
|
$
|
2.28
|
$
|
1.41
|
||||
|
Fourth Quarter
|
$
|
2.79
|
$
|
1.80
|
||||
|
2018
|
||||||||
|
First Quarter
|
$
|
3.87
|
$
|
2.07
|
||||
|
Second Quarter (
through April 25)
|
$
|
1.77
|
$
|
1.66
|
||||
|
Month
|
High
|
Low
|
||||||
|
October 2017
|
$
|
2.27
|
$
|
2.00
|
||||
|
November 2017
|
$
|
2.67
|
$
|
1.96
|
||||
|
December 2017
|
$
|
2.79
|
$
|
1.80
|
||||
|
January 2018
|
$
|
2.41
|
$
|
1.75
|
||||
|
February 2018
|
$
|
2.05
|
$
|
1.61
|
||||
|
March 2018
|
$
|
1.96
|
$
|
1.72
|
||||
|
April 2018 (through
April 25
)
|
$
|
1.77
|
$
|
1.66
|
||||
| · |
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.
|
| · |
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
|
2017
|
2016
|
||||||
|
Audit
(1)
|
$
|
103,000
|
$
|
120,000
|
||||
|
Audit Related
|
$
|
0
|
$
|
0
|
||||
|
Tax
|
$
|
15,000
|
$
|
15,000
|
||||
|
Other Services
|
$
|
17,000
|
$
|
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.
|
| · |
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 |
|
F - 2
|
|
|
F - 3 - F - 4
|
|
|
F - 5
|
|
|
F - 6
|
|
|
F - 7 - F - 8
|
|
|
F - 9 - F - 10
|
|
|
F - 11 - F - 50
|
| Exhibit |
Description
|
| 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
|
|
(1)
|
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.
|
| (2) |
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.
|
| (3) |
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.
|
| (4) |
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.
|
| (5) |
Filed as an exhibit to the Registrant’s Form 20-F for the fiscal year ended December 31, 2015, and incorporated herein by reference.
|
| (6) |
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.
|
| (7) |
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.
|
| * |
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.
|
|
Page
|
|
|
F - 2
|
|
|
F - 3 - F - 4
|
|
|
F - 5
|
|
|
F - 6
|
|
|
F - 7 - F - 8
|
|
|
F - 9 - F - 10
|
|
|
F - 11 - F - 50
|
|
Kost Forer Gabbay & Kasierer
144 Menachem Begin Road, Building A
Tel-Aviv 6492102, Israel
|
Tel: +972-3-6232525
Fax: +972-3-5622555
ey.com
|
|
/s/ Kost Forer Gabbay & Kasierer
KOST FORER GABBAY & KASIERER
|
|
A Member of Ernst & Young Global
|
|
We have served as the Company‘s auditor since 1995.
|
|
Tel-Aviv, Israel
|
|
April 30, 2018
|
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
1,328
|
$
|
1,508
|
||||
|
Restricted cash
|
1,068
|
504
|
||||||
|
Restricted marketable securities (Note 3)
|
-
|
136
|
||||||
|
Trade receivables (net of allowance for doubtful accounts of $47 and $44 at December 31, 2017 and 2016, respectively)
|
1,391
|
5,305
|
||||||
|
Other accounts receivable and prepaid expenses (Note 4)
|
334
|
343
|
||||||
|
Total
current assets
|
4,121
|
7,796
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Severance pay fund
|
856
|
752
|
||||||
|
Property and equipment, net (Note 5)
|
148
|
198
|
||||||
|
Intangible assets, net (Note 6)
|
42
|
63
|
||||||
|
Goodwill
|
3,479
|
3,479
|
||||||
|
Total
long-term assets
|
4,525
|
4,492
|
||||||
|
Total
assets
|
$
|
8,646
|
$
|
12,288
|
||||
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Trade payables
|
$
|
1,288
|
$
|
4,086
|
||||
|
Deferred revenues
|
1,744
|
1,374
|
||||||
|
Accrued expenses and other liabilities (Note 7)
|
2,498
|
3,756
|
||||||
|
Liabilities of discontinued operations (Note 1b)
|
185
|
132
|
||||||
|
Total
current liabilities
|
5,715
|
9,348
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Accrued severance pay
|
1,073
|
914
|
||||||
|
Deferred tax liability (Note 9)
|
146
|
166
|
||||||
|
Total
long-term liabilities
|
1,219
|
1,080
|
||||||
|
COMMITMENTS AND CONTINGENT LIABILITIES (Note 8)
|
||||||||
|
SHAREHOLDERS' EQUITY (Note 11):
|
||||||||
|
Share capital -
|
||||||||
|
Ordinary shares of NIS 0.03 par value - Authorized: 6,666,667 shares at December 31, 2017 and 2016; Issued: 3,120,684 and 2,899,314 shares at December 31, 2017 and 2016, respectively; Outstanding: 3,118,884 and 2,897,314 shares at December 31, 2017 and 2016, respectively
|
25
|
23
|
||||||
|
Additional paid-in capital
|
28,188
|
26,569
|
||||||
|
Treasury shares at cost (1,800 Ordinary shares at December 31, 2017 and 2016)
|
(29
|
)
|
(29
|
)
|
||||
|
Accumulated other comprehensive income
|
-
|
1
|
||||||
|
Accumulated deficit
|
(26,472
|
)
|
(24,704
|
)
|
||||
|
Total
shareholders' equity
|
1,712
|
1,860
|
||||||
|
Total
liabilities and shareholders' equity
|
$
|
8,646
|
$
|
12,288
|
||||
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Revenues (Note 2m)
|
||||||||||||
|
Telecom services
|
$
|
5,467
|
$
|
5,985
|
$
|
6,018
|
||||||
|
Telecom product sales
|
1,306
|
1,566
|
1,677
|
|||||||||
|
Video advertising
|
1,853
|
6,501
|
7,017
|
|||||||||
|
Total
revenues
|
8,626
|
14,052
|
14,712
|
|||||||||
|
Cost of revenues
|
||||||||||||
|
Telecom services
|
1,646
|
2,248
|
2,546
|
|||||||||
|
Telecom product sales
|
412
|
460
|
522
|
|||||||||
|
Video advertising
|
1,453
|
4,205
|
5,346
|
|||||||||
|
Total
cost of revenues
|
3,511
|
6,913
|
8,414
|
|||||||||
|
Gross profit
|
5,115
|
7,139
|
6,298
|
|||||||||
|
Operating expenses
|
||||||||||||
|
Research and development
|
2,145
|
2,763
|
1,805
|
|||||||||
|
Selling and marketing
|
1,829
|
2,343
|
2,225
|
|||||||||
|
General and administrative
|
3,009
|
3,472
|
3,459
|
|||||||||
|
Goodwill and technology impairments, net of change in contingent earn-out consideration
|
-
|
4,245
|
3,514
|
|||||||||
|
Total
operating expenses
|
6,983
|
12,823
|
11,003
|
|||||||||
|
Operating loss
|
(1,868
|
)
|
(5,684
|
)
|
(4,705
|
)
|
||||||
|
Financial income (expense), net
|
144
|
(17
|
)
|
(17
|
)
|
|||||||
|
Loss before taxes on income
|
(1,724
|
)
|
(5,701
|
)
|
(4,722
|
)
|
||||||
|
Taxes on income (tax benefit), net (Note 9)
|
(9
|
)
|
(507
|
)
|
194
|
|||||||
|
Net loss from continuing operations
|
(1,715
|
)
|
(5,194
|
)
|
(4,916
|
)
|
||||||
|
Income (loss) from discontinued operations
|
(53
|
)
|
(27
|
)
|
177
|
|||||||
|
Net loss
|
$
|
(1,768
|
)
|
$
|
(5,221
|
)
|
$
|
(4,739
|
)
|
|||
|
Net loss per share:
|
||||||||||||
|
Basic and diluted net loss per Ordinary share from continuing operations
|
$
|
(0.57
|
)
|
$
|
(1.84
|
)
|
$
|
(2.05
|
)
|
|||
|
Basic and diluted net earnings per Ordinary share from discontinued operations
|
(0.02
|
)
|
(0.01
|
)
|
0.07
|
|||||||
|
Basic and diluted net loss per share
|
$
|
(0.59
|
)
|
$
|
(1.85
|
)
|
$
|
(1.98
|
)
|
|||
|
Weighted average number of Ordinary shares used in computing basic and diluted net loss per share
|
2,991,547
|
2,817,427
|
2,391,664
|
|||||||||
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Net loss
|
$
|
(1,768
|
)
|
$
|
(5,221
|
)
|
$
|
(4,739
|
)
|
|||
|
Other comprehensive income (loss):
|
||||||||||||
|
Change in foreign currency translation adjustments
|
-
|
5
|
-
|
|||||||||
|
Available-for-sale investments:
|
||||||||||||
|
Change in net unrealized gains (loss)
|
(1
|
)
|
4
|
*) -
|
|
|||||||
|
Other comprehensive income (loss)
|
(1
|
)
|
9
|
-
|
||||||||
|
Comprehensive loss
|
$
|
(1,769
|
)
|
$
|
(5,212
|
)
|
$
|
(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, 2015
|
1,557,584
|
$
|
13
|
20,400
|
$
|
(29
|
)
|
$
|
(8
|
)
|
$
|
(14,744
|
)
|
$
|
5,632
|
|||||||||||||
|
Issuance of shares related to Vexigo acquisition
|
1,038,363
|
8
|
4,507
|
-
|
-
|
-
|
4,515
|
|||||||||||||||||||||
|
Stock-based compensation related to options issued to employees
|
-
|
-
|
170
|
-
|
-
|
-
|
170
|
|||||||||||||||||||||
|
May 2015 equity investment
|
75,757
|
-
|
500
|
-
|
-
|
-
|
500
|
|||||||||||||||||||||
|
Contribution from shareholders with regards to payment deferral agreement with former shareholders of Vexigo
|
-
|
-
|
20
|
-
|
-
|
-
|
20
|
|||||||||||||||||||||
|
Exercise of stock options
|
9,452
|
*) -
|
|
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
|
2,681,156
|
21
|
25,648
|
(29
|
)
|
(8
|
)
|
(19,483
|
)
|
6,149
|
||||||||||||||||||
|
Stock-based compensation related to options issued to employees
|
-
|
*) -
|
|
223
|
-
|
-
|
-
|
223
|
||||||||||||||||||||
|
Issuance of shares
|
216,158
|
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
|
2,897,314
|
23
|
26,569
|
(29
|
)
|
1
|
(24,704
|
)
|
1,860
|
|||||||||||||||||||
|
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, 2017
|
2,897,314
|
23
|
26,569
|
(29
|
)
|
1
|
(24,704
|
)
|
1,860
|
|||||||||||||||||||
|
Stock-based compensation related to options issued to employees
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
|||||||||||||||||||||
|
Issuance of shares
|
200,803
|
2
|
398
|
-
|
-
|
-
|
400
|
|||||||||||||||||||||
|
Shareholders debt conversion into warrants
|
-
|
-
|
1,220
|
-
|
-
|
-
|
1,220
|
|||||||||||||||||||||
|
Exercise of stock options
|
20,767
|
*) -
|
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||
|
Unrealized gain of available-for-sale marketable securities, net
|
-
|
-
|
-
|
-
|
(1
|
)
|
-
|
(1
|
)
|
|||||||||||||||||||
|
Net loss
|
-
|
-
|
-
|
-
|
-
|
(1,768
|
)
|
(1,768
|
)
|
|||||||||||||||||||
|
Balance as of December 31, 2017
|
3,118,884
|
25
|
28,188
|
(29
|
)
|
-
|
(26,472
|
)
|
1,712
|
|||||||||||||||||||
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net loss
|
$
|
(1,768
|
)
|
$
|
(5,221
|
)
|
$
|
(4,739
|
)
|
|||
|
Loss (income) loss from discontinued operations
|
53
|
27
|
(177
|
)
|
||||||||
|
Net loss from continuing operations
|
(1,715
|
)
|
(5,194
|
)
|
(4,916
|
)
|
||||||
|
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
|
(5
|
)
|
4
|
8
|
||||||||
|
Depreciation and amortization
|
124
|
1,106
|
868
|
|||||||||
|
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
|
(20
|
)
|
(514
|
)
|
41
|
|||||||
|
Employees and non-employees stock-based compensation and contribution from shareholders
|
1
|
223
|
190
|
|||||||||
|
Increase (decrease) in accrued severance pay, net
|
55
|
32
|
(16
|
)
|
||||||||
|
Decrease (increase) in trade receivables, net
|
3,914
|
(820
|
)
|
387
|
||||||||
|
Decrease (increase) in other accounts receivable and prepaid expenses
|
9
|
(240
|
)
|
43
|
||||||||
|
Increase (decrease) in trade payables
|
(2,798
|
)
|
789
|
1,676
|
||||||||
|
Increase (decrease) in accrued expenses and other liabilities
|
(39
|
)
|
368
|
(1,514
|
)
|
|||||||
|
Increase (decrease) in deferred revenues
|
370
|
(452
|
)
|
120
|
||||||||
|
Decrease (increase) in restricted cash
|
(564
|
)
|
(273
|
)
|
417
|
|||||||
|
Net cash provided by (used in) operating activities from continuing operations
|
(668
|
)
|
(726
|
)
|
818
|
|||||||
|
Cash flows from investing activities
|
||||||||||||
|
Purchase of property and equipment
|
(53
|
)
|
(129
|
)
|
(108
|
)
|
||||||
|
Cash paid in connection with acquisition of Vexigo Ltd., net of cash acquired (a)
|
-
|
(1,400
|
)
|
(2,264
|
)
|
|||||||
|
Capitalization of software development costs
|
-
|
(380
|
)
|
(411
|
)
|
|||||||
|
Investment in available-for-sale marketable securities
|
(56
|
)
|
(86
|
)
|
(104
|
)
|
||||||
|
Proceeds from sale of available-for-sale marketable securities
|
197
|
85
|
98
|
|||||||||
|
Net cash provided by (used in) investing activities
|
88
|
(1,910
|
)
|
(2,789
|
)
|
|||||||
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Cash flows from financing activities
|
||||||||||||
|
Proceeds from issuance of shares
|
400
|
700
|
500
|
|||||||||
|
Proceeds from exercise of stock options
|
-
|
-
|
51
|
|||||||||
|
Net cash provided by financing activities
|
400
|
700
|
551
|
|||||||||
|
Decrease in cash and cash equivalents
|
(180
|
)
|
(1,936
|
)
|
(1,420
|
)
|
||||||
|
Cash and cash equivalents at the beginning of the year
|
1,508
|
3,444
|
4,864
|
|||||||||
|
Cash and cash equivalents at the end of the year
|
$
|
1,328
|
$
|
1,508
|
$
|
3,444
|
||||||
|
Supplemental disclosure of cash flows activities
|
||||||||||||
|
Cash paid during the year for income taxes
|
$
|
9
|
$
|
5
|
$
|
7
|
||||||
|
Non-cash activities:
|
||||||||||||
|
Shareholders debt conversion into warrants
|
$
|
1,220
|
$
|
-
|
$
|
-
|
||||||
|
(a)
|
Cash paid n connection with acquisition of Vexigo Ltd., net of cash acquired:
|
||||||||||||
|
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”), billing 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,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Net income (loss) from discontinued operations
|
$
|
(53
|
)
|
$
|
(27
|
)
|
$
|
177
|
||||
|
Basic and diluted net income per Ordinary share from discontinued operations
|
$
|
(0.02
|
) |
$
|
(0.01
|
) |
$
|
0.07
|
||||
| c. |
The Company has historically suffered recurring losses from operations .The Company incurred losses for the year ended December 31, 2017, amounting to $ 1,768, and accumulated deficit of $ 26,472. In addition, the Company incurred negative cash flows from operations of $ 668 for the year ended December 31, 2017, and has a working capital deficiency of $ 1,409 as of that date. Those factors raise substantial doubt about the Company's ability to continue as a going concern. The ability to continue as a going concern is dependent upon the Company obtaining the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they become due.
|
| d. |
As stated above, the Company acquired 100% of the outstanding shares of Vexigo in consideration of $ 3,000 at closing and two additional payments of $ 500 each that were to be paid three months and six months following the closing date, as well as 1,038,363 ordinary shares having a total value of $ 4,368.. The agreement further provides for earn-out payments of up to $ 16,000 over a 5.5 years period from the closing date, based on the earnings of the Vexigo product line which was valued on the date of acquisition at $ 6,532.
|
| e. |
On May 11, 2015, the Company issued an aggregate of 75,757, Ordinary shares in a private placement of securities. The aggregate proceeds of this issuance was $ 500.
|
| 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. |
Business combinations:
|
| m. |
Revenue recognition:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| o. |
Capitalized development costs:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| p. |
Income taxes:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
|
Year ended December 31,
|
||||||||
|
Stock options
|
201
7
|
201
6
|
||||||
|
Expected volatility (1)
|
87.7%
|
87.59%-90.62%
|
|
|||||
|
Risk-free interest (2)
|
2.435%
|
0.95%-1.29
|
|
|||||
|
Dividend yield (3)
|
0%
|
0%
|
||||||
|
Expected life (years) (4)
|
6.25
|
3.75-6.25
|
||||||
| (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.
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| 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:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| t. |
Basic and diluted net earnings (loss) per share:
|
| u. |
Derivatives instruments:
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| v. |
Comprehensive income (loss):
|
| w. |
Treasury shares:
|
| x. |
Impact of recently issued accounting standards:
|
| 1. |
In May 2014, and in following related amendments, the FASB issued a new comprehensive revenue recognition guidance on revenue from contracts with customers (hereinafter “the Standard”) that will supersede the current revenue recognition guidance. The Standard provides a unified model (five-step analysis of transactions) to determine when and how revenue is recognized. The core principle of the Standard is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Under the new standard, a good or service is transferred to the customer when (or as) the customer obtains control of the good or service, which differs from the risk and rewards approach under current guidance. Other major provisions include capitalization of certain contract costs, consideration of the time value of money in the transaction price and allowing estimates of variable consideration to be recognized before contingencies are resolved in certain circumstances. The Standard is effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. This Standard may be applied retrospectively to each prior period presented or retrospectively with the cumulative effect recognized in retained earnings as of the date of adoption.
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| 2. |
In February 2016, the FASB issued ASU 2016-02, “Leases” (Topic 842), whereby, lessees will be required to recognize for all leases at the commencement date a lease liability, which is a lessee‘s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Under the new guidance, lessor accounting is largely unchanged. A modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements must be applied. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period presented. Companies may not apply a full retrospective transition approach. ASU 2016-02 is effective for annual and interim periods beginning after December 15, 2018. Early application is permitted. The Company is still evaluating the potential impact of this pronouncement.
|
| 3. |
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.
|
| 4. |
In January 2017, the FASB issued ASU 2017-01 "Business Combinations (Topic 805): Clarifying the Definition of a Business" (ASU 2017-04), which provides a more robust framework to use in determining when a set of assets and activities is a business. Because the current definition of a business is interpreted broadly and can be difficult to apply, stakeholders indicated that analyzing transactions is inefficient and costly and that the definition does not permit the use of reasonable judgment. ASU 2017-04 provides more consistency in applying the guidance, reduces the costs of application, and makes the definition of a business more operable. This update is effective for annual and interim periods beginning after December 15, 2018. The Company is currently evaluating the effect that this guidance will have on its consolidated financial statements.
|
| NOTE 2:- |
SIGNIFICANT ACCOUNTING POLICIES (Cont.)
|
| 5. |
In January 2017, the FASB issued Accounting Standards Update No. 2017-04 (ASU 2017-04) “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” ASU 2017-04 eliminates step two of the goodwill impairment test and specifies that goodwill impairment should be measured by comparing the fair value of a reporting unit with its carrying amount. Additionally, the amount of goodwill allocated to each reporting unit with a zero or negative carrying amount of net assets should be disclosed. ASU 2017-04 is effective for annual or interim goodwill impairment tests performed in fiscal years beginning after December 15, 2019; early adoption is permitted. The Company does not expect that this new guidance will have a material impact on the Company’s Consolidated Financial Statements.
|
| 6. |
In August 2017, the FASB issued ASU No. 2017-12 (Topic 815) Derivatives and Hedging — Targeted Improvements to Accounting for Hedging Activities, which expands an entity's ability to hedge financial and nonfinancial risk components and amends how companies assess effectiveness as well as changes the presentation and disclosure requirements. The new standard is to be applied on a modified retrospective basis and is effective for interim and annual periods beginning after December 15, 2018, with early adoption permitted. The Company is currently evaluating the impact of adoption on the Consolidated Financial Statements.
|
| NOTE 3:- |
MARKETABLE SECURITIES
|
|
December 31, 2017
|
December 31, 2016
|
|||||||||||||||||||||||||||||||
|
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
|
||||||||||||||||
|
Corporate bonds
|
-
|
-
|
-
|
-
|
41
|
*) -
|
|
-
|
41
|
|||||||||||||||||||||||
|
Israeli Government debt
|
-
|
-
|
-
|
-
|
18
|
-
|
*) -
|
|
18
|
|||||||||||||||||||||||
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
136
|
$
|
-
|
$
|
-
|
$
|
136
|
|||||||||||||||||
|
December 31, 2017
|
December 31, 2016
|
|||||||||||||||
|
Amortized cost
|
Fair market value
|
Amortized cost
|
Fair market value
|
|||||||||||||
|
Matures up to one year
|
$
|
-
|
$
|
-
|
$
|
94
|
$
|
94
|
||||||||
|
Matures after one year through five years
|
-
|
-
|
34
|
34
|
||||||||||||
|
Matures after five years
|
-
|
-
|
8
|
8
|
||||||||||||
|
$
|
-
|
$
|
-
|
$
|
136
|
$
|
136
|
|||||||||
| NOTE 4:- |
OTHER ACCOUNTS RECEIVABLE AND PREPAID EXPENSES
|
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
Government authorities
|
$
|
274
|
$
|
278
|
||||
|
Prepaid expenses
|
35
|
37
|
||||||
|
Lease deposits
|
4
|
4
|
||||||
|
Others
|
21
|
24
|
||||||
|
$
|
334
|
$
|
343
|
|||||
| NOTE 5:- |
PROPERTY AND EQUIPMENT
|
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
Cost:
|
||||||||
|
Computers and peripheral equipment
|
$
|
1,104
|
$
|
1,094
|
||||
|
Office furniture and equipment
|
213
|
216
|
||||||
|
Leasehold improvements
|
38
|
36
|
||||||
|
1,355
|
1,346
|
|||||||
|
Accumulated depreciation:
|
||||||||
|
Computers and peripheral equipment
|
1,015
|
961
|
||||||
|
Office furniture and equipment
|
174
|
170
|
||||||
|
Leasehold improvements
|
18
|
17
|
||||||
|
Accumulated depreciation
|
1,207
|
1,148
|
||||||
|
Depreciated cost
|
$
|
148
|
$
|
198
|
||||
| NOTE 6:- |
INTANGIBLE ASSETS, NET
|
| a. |
Intangibles consist of the following:
|
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
Cost:
|
||||||||
|
Developed technology
|
$
|
2,170
|
$
|
2,170
|
||||
|
Customer relationships
|
1,015
|
1,015
|
||||||
|
Brand name
|
229
|
229
|
||||||
|
Capitalized developed costs
|
791
|
791
|
||||||
|
Video technology
|
4,433
|
4,433
|
||||||
|
Video technology and capitalized developed cost impairment
|
(3,763
|
)
|
(3,763
|
)
|
||||
|
4,875
|
4,875
|
|||||||
|
Accumulated amortization:
|
||||||||
|
Developed technology
|
2,170
|
2,170
|
||||||
|
Customer relationships
|
1,015
|
1,015
|
||||||
|
Brand name
|
187
|
166
|
||||||
|
Video technology
|
1,461
|
1,461
|
||||||
|
4,833
|
4,812
|
|||||||
|
Amortized cost
|
$
|
42
|
$
|
63
|
||||
| b. |
Amortization expense amounted to $ 21, $ 1,015 and $ 772 for the years ended December 31, 2017, 2016 and 2015, respectively.
|
| c. |
Estimated amortization expense for:
|
|
Year ended December 31,
|
||||
|
2018
|
$
|
21
|
||
|
2019
|
21
|
|||
|
$
|
42
|
|||
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
Employees and payroll accruals
|
$
|
776
|
$
|
969
|
||||
|
Institutions and income tax payable
|
119
|
177
|
||||||
|
Accrued expenses
|
1,591
|
1,390
|
||||||
|
Related parties
|
12
|
1,220
|
||||||
|
$
|
2,498
|
$
|
3,756
|
|||||
| NOTE 8:- |
COMMITMENTS AND CONTINGENT LIABILITIES
|
| a. |
Lease commitments:
|
|
Year ended December 31,
|
||||
|
2018
|
$
|
196
|
||
|
2019
|
25
|
|||
|
$
|
221
|
|||
| 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"), the former parent 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, 2017 and 2016, the Company provided an adequate provision with respect to this demand.
|
| 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:
|
| d. |
Net operating loss carry-forwards:
|
| e. |
Deferred income taxes:
|
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
Deferred tax asset (liability):
|
||||||||
|
Tax loss carry-forwards
|
$
|
6,027
|
$
|
5,492
|
||||
|
Allowances for doubtful accounts and accruals for employee benefits
|
108
|
111
|
||||||
|
Intangible assets
|
38
|
67
|
||||||
|
Depreciation, accruals for interest and other
|
724
|
808
|
||||||
|
Deferred tax asset before valuation allowance
|
6,897
|
6,478
|
||||||
|
Goodwill
|
(785
|
)
|
(989
|
)
|
||||
|
Valuation allowance
|
(6,258
|
)
|
(5,323
|
)
|
||||
|
Deferred tax liability, net
|
$
|
(146
|
)
|
$
|
(166
|
)
|
||
| f. |
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,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Loss before taxes on income, net, as reported in the statements of operations from continuing operations
|
$
|
(1,724
|
)
|
$
|
(5,701
|
)
|
$
|
(4,722
|
)
|
|||
|
Tax rates
|
24
|
%
|
25
|
%
|
26.5
|
%
|
||||||
|
Theoretical tax benefit
|
$
|
(414
|
)
|
$
|
(1,425
|
)
|
$
|
(1,251
|
)
|
|||
|
Decrease in taxes resulting from:
|
||||||||||||
|
Non– deductible expenses
|
12
|
1,175
|
1,255
|
|||||||||
|
Loss and timing differences for which no deferred tax was provided
|
260
|
(334
|
)
|
209
|
||||||||
|
Tax adjustment in respect of different tax rate of subsidiaries
|
129
|
75
|
(49
|
)
|
||||||||
|
Changes in provision for uncertain tax positions
|
4
|
2
|
30
|
|||||||||
|
Taxes on income, net, as reported in the statements of operations
|
$
|
(9
|
)
|
$
|
(507
|
)
|
$
|
194
|
||||
| g. |
Loss before income taxes is comprised as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Domestic
|
$
|
(1,664
|
)
|
$
|
(5,743
|
)
|
$
|
(4,855
|
)
|
|||
|
Foreign
|
(60
|
)
|
42
|
133
|
||||||||
|
$
|
(1,724
|
)
|
$
|
(5,701
|
)
|
$
|
(4,722
|
)
|
||||
| h. |
Taxes on income are comprised as follows:
|
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Current
|
$
|
11
|
$
|
7
|
$
|
153
|
||||||
|
Deferred
|
(20
|
)
|
(514
|
)
|
41
|
|||||||
|
$
|
(9
|
)
|
$
|
(507
|
)
|
$
|
194
|
|||||
|
Foreign
|
$
|
(12
|
)
|
$
|
63
|
$
|
57
|
|||||
|
Domestic
|
3
|
(570
|
)
|
137
|
||||||||
|
$
|
(9
|
)
|
$
|
(507
|
)
|
$
|
194
|
|||||
| i. |
As of December 31, 2017, the Company recorded a liability for unrecognized tax benefits of $ 139. A reconciliation of the opening and closing amounts of unrecognized tax benefits is as follows:
|
|
2017
|
2016
|
|||||||
|
Balance as of beginning of the year
|
$
|
135
|
$
|
132
|
||||
|
Cumulative translation adjustments and other
|
4
|
3
|
||||||
|
Balance at the end of the year
|
$
|
139
|
$
|
135
|
||||
| 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, 2017, 2016 and 2015, 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 revenues with respect to this agreement in the amount of $ 0, $ 14 and $ 33 in 2017, 2016 and 2015, respectively.
|
| b. |
Balances and transactions with related parties were as follows:
|
|
December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
Other accounts receivable and prepaid expenses (Note 4)
|
$
|
10
|
$
|
10
|
||||
|
Other accounts payable and accrued expenses (Note 7)
|
$
|
12
|
$
|
1,220
|
||||
|
Other accounts payable and accrued expenses (Note 7) (*)
|
$
|
62
|
$
|
-
|
||||
|
(*)
|
The Company recorded a compensation provision for two of the Company's officers who terminated their employment during 2017, but who are owed compensation payments payable in 2018
|
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Revenues derived from a related party
|
$
|
-
|
$
|
14
|
$
|
33
|
||||||
|
Amounts charged by related parties:
|
||||||||||||
|
Cost of revenues
|
$
|
33
|
$
|
36
|
$
|
37
|
||||||
|
Operating expenses
|
197
|
142
|
139
|
|||||||||
|
$
|
230
|
$
|
178
|
$
|
176
|
|||||||
| a. |
Share capital:
|
| NOTE 11:- |
SHAREHOLDERS' EQUITY (Cont.)
|
| c. |
A summary of option activity under the Company's stock option plans to its employees as of December 31, 2017, and changes during the year ended December 31, 2017, are as follows:
|
|
Number of options
|
Weighted-average exercise price
|
Weighted- average remaining contractual term (in years)
|
Aggregate intrinsic value
|
|||||||||||||
|
Outstanding at January 1, 2017
|
317,273
|
$
|
4.35
|
4.90
|
$
|
-
|
||||||||||
|
Granted
|
116,665
|
$
|
2.16
|
-
|
$
|
-
|
||||||||||
|
Exercised
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||
|
Expired and forfeited
|
(161,891
|
)
|
$
|
3.97
|
-
|
$
|
-
|
|||||||||
|
Outstanding at December 31, 2017
|
272,047
|
$
|
3.58
|
5.41
|
$
|
-
|
||||||||||
|
Exercisable at December 31, 2017
|
109,167
|
$
|
1.66
|
0.11
|
$
|
-
|
||||||||||
| NOTE 11:- |
SHAREHOLDERS' EQUITY (Cont.)
|
| d. |
Total stock-based compensation expenses recognized in 2017 and 2016:
|
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Cost of revenues
|
$
|
4
|
$
|
8
|
$
|
17
|
||||||
|
Research and development
|
5
|
30
|
45
|
|||||||||
|
Selling and marketing
|
5
|
12
|
12
|
|||||||||
|
General and administrative
|
(13
|
)
|
155
|
96
|
||||||||
|
$
|
1
|
$
|
205
|
$
|
170
|
|||||||
| 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
|
26,667
|
-
|
2.64
|
April 2020
|
|||||||||||||||||
| a. |
Reportable segments:
|
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Enterprise
|
||||||||||||
|
Revenue
|
$
|
6,125
|
$
|
6,663
|
$
|
6,860
|
||||||
|
Adjusted EBITDA (unaudited)
|
$
|
(18
|
)
|
$
|
513
|
$
|
676
|
|||||
|
Video Advertising
|
||||||||||||
|
Telecom revenue
|
$
|
1,853
|
$
|
6,502
|
$
|
7,017
|
(*)
|
|||||
|
Adjusted EBITDA (unaudited)
|
$
|
(1,533
|
)
|
$
|
(327
|
)
|
$
|
(273
|
)
(*)
|
|||
|
Service Providers
|
||||||||||||
|
Telecom revenue
|
$
|
648
|
$
|
887
|
$
|
835
|
||||||
|
Adjusted EBITDA (unaudited)
|
$
|
(192
|
)
|
$
|
(296
|
)
|
$
|
(556
|
)
|
|||
|
Total
|
||||||||||||
|
Revenue
|
$
|
8,626
|
$
|
14,052
|
$
|
14,712
|
||||||
|
Adjusted EBITDA (unaudited)
|
$
|
(1,743
|
)
|
$
|
(110
|
)
|
$
|
(153
|
)
|
|||
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Adjusted EBITDA (unaudited)
|
$
|
(1,743
|
)
|
$
|
(110
|
)
|
$
|
(153
|
)
|
|||
|
Depreciation and amortization expenses
|
(124
|
)
|
(1,106
|
)
|
(868
|
)
|
||||||
|
Stock-based compensation
|
(1
|
)
|
(223
|
)
|
(170
|
)
|
||||||
|
Financial expense (income), net
|
144
|
(17
|
)
|
(17
|
)
|
|||||||
|
Goodwill impairment, net of contingent consideration
|
-
|
(482
|
)
|
(3,514
|
)
|
|||||||
|
Video advertising technology impairment
|
-
|
(3,763
|
)
|
-
|
||||||||
|
Income tax effect
|
9
|
507
|
(194
|
)
|
||||||||
|
Loss
|
$
|
(1,715
|
)
|
$
|
(5,194
|
)
|
$
|
(4,916
|
)
|
|||
| b. |
Geographic information:
|
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
United States
|
$
|
6,589
|
$
|
6,860
|
$
|
11,450
|
||||||
|
Asia
|
430
|
1,984
|
1,493
|
|||||||||
|
Israel
|
886
|
3,178
|
571
|
|||||||||
|
Europe
|
452
|
1,147
|
923
|
|||||||||
|
Other
|
269
|
883
|
275
|
|||||||||
|
$
|
8,626
|
$
|
14,052
|
$
|
14,712
|
|||||||
|
Year ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Customer A
|
(* -
|
|
12
|
%
|
10
|
%
|
||||||
|
Customer B
|
(* -
|
|
13
|
%
|
27
|
%
|
||||||
|
Customer C
|
(* -
|
|
10
|
%
|
(* -
|
|
||||||
| *) |
Less than 10%.
|
| MER TELEMANAGEMENT SOLUTIONS LTD. | |||
|
By:
|
/s/ Roy Hess | ||
| Roy Hess | |||
| Chief Executive 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 |
|---|