B.O.S. Better Online Solutions Ltd.
(Registrant)
|
|||
Dated: March 28, 2012
|
By:
|
/s/ Eyal Cohen
|
|
Eyal Cohen
|
|||
CFO
|
1.
|
Financial expenses related to the Company’s convertible loan (that was converted in December 2011) of $951,000 and $1.3 million, respectively, in fourth quarter and fiscal year ended December 31, 2011;
|
2.
|
Impairment of intangible assets in the amount of $555,000 which was recorded in the fourth quarter of fiscal 2011;
|
3.
|
Amortization of intangible assets and stock based compensation in the amount of $129,000 and $545,000, respectively, in the fourth quarter and fiscal year ended December 31, 2011.
|
4.
|
Inventory write-offs in the amount of $443,000 for the year ended December 31, 2011, of which $310,000 were recorded in the fourth quarter of fiscal 2011;
|
5.
|
Costs due to impairment of related investments in companies amounting to $188,000 for the fiscal year ended December 31, 2011.
|
North America + 1-888-407-2553
Israel + 03-9180644
International + 972-3-9180644
|
Year ended
December 31,
|
Three months ended
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$ | 33,434 | $ | 30,187 | $ | 7,698 | $ | 7,813 | ||||||||
Cost of revenues
|
26,481 | 22,668 | 6,199 | 5,798 | ||||||||||||
Inventory write offs
|
443 | 36 | 310 | 92 | ||||||||||||
Gross profit
|
6,510 | 7,483 | 1,189 | 1,923 | ||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Research and development, net
|
403 | 372 | 68 | 97 | ||||||||||||
Sales and marketing
|
4,273 | 4,068 | 1,018 | 1,112 | ||||||||||||
General and administrative
|
2,252 | 1,786 | 605 | 450 | ||||||||||||
Impairment of other intangible assets
|
555 | - | 555 | - | ||||||||||||
Total operating costs and expenses
|
7,483 | 6,226 | 2,246 | 1,659 | ||||||||||||
Operating profit (loss)
|
(973 | ) | 1,257 | (1,057 | ) | 264 | ||||||||||
Financial expenses, net
|
(2,241 | ) | (961 | ) | (1,231 | ) | (169 | ) | ||||||||
Other expenses, net
|
(172 | ) | (120 | ) | - | (11 | ) | |||||||||
Income (loss) before taxes on income
|
(3,386 | ) | 176 | (2,288 | ) | 84 | ||||||||||
Tax benefit (taxes on income)
|
172 | (5 | ) | 187 | - | |||||||||||
Income (loss) from continuing operations
|
(3,214 | ) | 171 | (2,101 | ) | 84 | ||||||||||
Loss from discontinued operations
|
- | (806 | ) | - | (744 | ) | ||||||||||
Net loss
|
$ | (3,214 | ) | $ | (635 | ) | $ | (2,101 | ) | $ | (660 | ) | ||||
Basic and diluted net earnings (loss) per share from continuing operations
|
$ | (1.14 | ) | $ | 0.07 | $ | (0.71 | ) | $ | 0.03 | ||||||
Basic and diluted net loss per share from discontinued operations
|
$ | - | $ | (0.31 | ) | $ | - | $ | (0.27 | ) | ||||||
Basic and diluted net loss per share
|
$ | (1.14 | ) | $ | (0.24 | ) | $ | (0.71 | ) | $ | (0.24 | ) | ||||
Weighted average number of shares used in computing basic net earnings per share
|
2,818,052 | 2,622,147 | 2,968,781 | 2,750,756 | ||||||||||||
Weighted average number of shares used in computing diluted net earnings per share
|
2,818,052 | 2,757,066 | 2,968,781 | 2,835,761 |
December 31, 2011
|
December 31, 2010
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 411 | $ | 703 | ||||
Trade receivables
|
8,507 | 7,884 | ||||||
Other accounts receivable and prepaid expenses
|
744 | 1,183 | ||||||
Inventories
|
4,020 | 5,125 | ||||||
Total current assets
|
13,682 | 14,895 | ||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
41 | 47 | ||||||
Bank deposit
|
427 | - | ||||||
Investment in other companies
|
68 | 107 | ||||||
Other assets
|
23 | 161 | ||||||
Total long-term assets
|
559 | 315 | ||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
1,166 | 1,135 | ||||||
OTHER INTANGIBLE ASSETS, NET
|
540 | 1,512 | ||||||
GOODWILL
|
4,122 | 4,438 | ||||||
$ | 20,069 | $ | 22,295 |
December 31, 2011
|
December 31, 2010
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank loans and current maturities
|
$ | 7,496 | $ | 7,778 | ||||
Trade payables
|
4,165 | 4,317 | ||||||
Employees and payroll accruals
|
553 | 735 | ||||||
Deferred revenues
|
550 | 639 | ||||||
Accrued expenses and other liabilities
|
994 | 1,040 | ||||||
Total current liabilities
|
13,758 | 14,509 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Long-term bank loans, net of current maturities
|
1,530 | 394 | ||||||
Income tax accruals
|
273 | 488 | ||||||
Accrued severance pay
|
163 | 167 | ||||||
Convertible note
|
- | 2,460 | ||||||
Liability to Dimex Systems
|
747 | 564 | ||||||
Total long-term liabilities
|
2,713 | 4,073 | ||||||
COMMITMENTS AND CONTINGENT LIABILITIES
|
||||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Share capital
|
23,065 | 13,959 | ||||||
Additional paid-in capital
|
51,093 | 56,805 | ||||||
Accumulated other comprehensive profit
|
(243 | ) | 52 | |||||
Accumulated deficit
|
(70,317 | ) | (67,103 | ) | ||||
Total shareholders' equity
|
3,598 | 3,713 | ||||||
Total liabilities and shareholders' equity
|
$ | 20,069 | $ | 22,295 |
Year ended
December 31,
|
Year ended
December 31,
|
|||||||
2011
|
2010
|
|||||||
(Unaudited)
|
||||||||
Net Cash provided by (used in) operating activities from continuing operations
|
(365 | ) | 1,460 | |||||
Net flows used in operating activities from discontinued operations
|
- | (176 | ) | |||||
Net Cash provided by (used in) operating activities
|
(365 | ) | 1,284 | |||||
Net cash used in investing activities from continuing operations
|
(1,040 | ) | (105 | ) | ||||
Net cash used in investing activities from discontinued operations
|
- | - | ||||||
Net cash used in investing activities
|
(1,040 | ) | (105 | ) | ||||
Net cash provided by (used in) financing activities from continuing operations
|
1,113 | (604 | ) | |||||
Net cash used in financing activities from discontinued operations
|
- | (308 | ) | |||||
Net cash provided by (used in) financing activities
|
1,113 | (912 | ) | |||||
Increase (Decrease) in cash and cash equivalents
|
(292 | ) | 267 | |||||
Decrease in cash and cash equivalents from discontinued operations
|
- | (128 | ) | |||||
Cash and equivalents at the beginning of the period
|
703 | 564 | ||||||
Cash and cash equivalents at the end of the period
|
$ | 411 | $ | 703 |
Three months ended December 31,
|
||||||||||||||||
2011
|
2010
|
|||||||||||||||
GAAP
(as reported)
|
Adjustments
|
Non-GAAP
|
Non-GAAP
|
|||||||||||||
Revenues
|
$ | 7,698 | $ | - | $ | 7,698 | $ | 7,813 | ||||||||
Gross profit
|
1,189 | 310 | a | 1,499 | 2,015 | |||||||||||
Operating costs and expenses:
|
||||||||||||||||
Research and development, net
|
68 | - | 68 | 97 | ||||||||||||
Sales and marketing
|
1,018 | (93 | )b | 925 | 1,012 | |||||||||||
General and administrative
|
605 | (36 | )c | 569 | 420 | |||||||||||
Impairment of other intangible assets
|
555 | (555 | )d | - | - | |||||||||||
Total operating costs and expenses
|
2,246 | (684 | ) | 1,562 | 1,529 | |||||||||||
Operating profit (loss)
|
(1,057 | ) | 994 | (63 | ) | 486 | ||||||||||
Financial expenses, net
|
(1,231 | ) | 44f , 47e, 860g | (280 | ) | (92 | ) | |||||||||
Income (loss) before taxes on income
|
(2,288 | ) | 1,945 | (343 | ) | 394 | ||||||||||
Tax benefit (taxes on income)
|
187 | - | 187 | - | ||||||||||||
Income (loss) from continuing operations
|
$ | (2,101 | ) | $ | 1,945 | $ | (156 | ) | $ | 394 | ||||||
Loss from discontinued operations
|
- | - | - | (744 | ) | |||||||||||
Net income (loss)
|
$ | (2,101 | ) | $ | 1,945 | $ | (156 | ) | $ | (350 | ) |
Year ended December 31,
|
||||||||||||||||
2011
|
2010
|
|||||||||||||||
GAAP
(as reported)
|
Adjustments
|
Non-GAAP
|
Non-GAAP
|
|||||||||||||
Revenues
|
$ | 33,434 | - | $ | 33,434 | $ | 30,187 | |||||||||
Gross profit
|
6,510 | 443 | a | 6,953 | 7,519 | |||||||||||
Operating costs and expenses:
|
||||||||||||||||
Research and development, net
|
403 | - | 403 | 372 | ||||||||||||
Sales and marketing
|
4,273 | (376)b , (3 | )c | 3,897 | 3,659 | |||||||||||
General and administrative
|
2,252 | (166 | )c | 2,083 | 1,609 | |||||||||||
Impairment of other intangible assets
|
555 | (555 | )d | - | - | |||||||||||
Total operating costs and expenses
|
7,483 | (1,100 | ) | 6,383 | 5,640 | |||||||||||
Operating profit (loss)
|
(973 | ) | 1,543 | 570 | 1,879 | |||||||||||
Financial expenses, net
|
(2,241 | ) | 192f , 255e, 860 | g | (934 | ) | (677 | ) | ||||||||
Other income (expenses), net
|
(172 | ) | 188 | h | 16 | - | ||||||||||
Income (loss) before taxes on income
|
(3,386 | ) | 3,038 | (348 | ) | 1,202 | ||||||||||
Tax benefit (taxes on income )
|
172 | - | 172 | (5 | ) | |||||||||||
Income (loss) from continuing operations
|
$ | (3,214 | ) | $ | 3,038 | $ | (176 | ) | $ | 1,197 | ||||||
Loss from discontinued operations
|
- | - | - | (806 | ) | |||||||||||
Net income (loss)
|
$ | (3,214 | ) | $ | 3,038 | $ | (176 | ) | $ | 391 |
Year ended
December 31,
|
Three months ended
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Operating Profit (loss) from continuing operations
|
$ | (973 | ) | $ | 1,257 | $ | (1,057 | ) | $ | 264 | ||||||
Add:
|
||||||||||||||||
Amortization of intangible assets
|
376 | 369 | 93 | 94 | ||||||||||||
Stock based compensation
|
169 | 217 | 36 | 35 | ||||||||||||
Depreciation
|
280 | 241 | 73 | 60 | ||||||||||||
Impairment of intangible assets
|
555 | - | 555 | |||||||||||||
EBITDA
|
$ | 407 | $ | 2,084 | $ | (300 | ) | $ | 453 |
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Intercompany
|
Consolidated
|
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Intercompany
|
Consolidated
|
|||||||||||||||||||||||||
Year ended December 31,
2011
|
Three months ended December 31,
2011
|
|||||||||||||||||||||||||||||||
Revenues
|
$ | 13,128 | $ | 21,332 | $ | (1,026 | ) | $ | 33,434 | $ | 3,261 | $ | 4,869 | $ | (432 | ) | $ | 7,698 | ||||||||||||||
Cost of Revenues
|
$ | 9,802 | $ | 17,705 | $ | (1,026 | ) | $ | 26,481 | $ | 2,358 | $ | 4,273 | $ | (432 | ) | $ | 6,199 | ||||||||||||||
Inventory write offs
|
$ | 221 | $ | 222 | $ | - | $ | 443 | $ | 129 | $ | 181 | $ | - | $ | 310 | ||||||||||||||||
Gross profit
|
$ | 3,105 | $ | 3,405 | $ | - | $ | 6,510 | $ | 774 | $ | 415 | $ | - | $ | 1,189 |
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Intercompany
|
Consolidated
|
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Intercompany
|
Consolidated
|
|||||||||||||||||||||||||
Year ended December 31,
2010
|
Three months ended December 31,
2010
|
|||||||||||||||||||||||||||||||
Revenues
|
$ | 12,337 | $ | 18,578 | $ | (728 | ) | $ | 30,187 | $ | 3,509 | $ | 4,472 | $ | (168 | ) | $ | 7,813 | ||||||||||||||
Cost of Revenues
|
$ | 8,169 | $ | 15,227 | $ | (728 | ) | $ | 22,668 | $ | 2,338 | $ | 3,628 | $ | (168 | ) | $ | 5,798 | ||||||||||||||
Inventory write offs
|
$ | 12 | $ | 24 | $ | - | $ | 36 | $ | - | $ | 92 | $ | - | $ | 92 | ||||||||||||||||
Gross profit
|
$ | 4,156 | $ | 3,327 | $ | - | $ | 7,483 | $ | 1,171 | $ | 752 | $ | - | $ | 1,923 |