B.O.S. Better Online Solutions Ltd.
(Registrant)
|
|||
Dated: August 29, 2011
|
By:
|
/s/ Eyal Cohen
|
|
Eyal Cohen
|
|||
CFO
|
|
1.
|
Revenues grew by 7.6% to $8.4 million, up from $7.8 million in the same quarter last year.
|
|
2.
|
Operating loss amounted to $89,000 compared to operating income of $376,000 in the same quarter last year.
|
|
3.
|
EBITDA amounted to $139,000 compared to $588,000 in the same quarter last year.
|
|
4.
|
Net loss amounted to $324,000 compared to a net loss of $37,000 in the same quarter last year.
|
|
5.
|
Net loss on a non-GAAP basis amounted to $17,000 compared to net income amounted to $235,000 in the same quarter last year.
|
|
6.
|
Backlog and deferred revenues grew by 14% to $10.3 million, compared to $9 million in June 30, 2010. The majority of the backlog relates to the Supply Chain division.
|
·
|
Revenue forecast remains unchanged: we expect revenues to exceed $33 million, compared to $30.2 million in 2010.
|
·
|
EBITDA forecast will be reduced to $1.4 million from our initial forecast of $2.3 million, compared to $2.1 million in 2010.
|
·
|
Net profit forecast: we will be profitable on non GAAP basis but not on a GAAP basis, as initially forecasted."
|
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues
|
$ | 17,536 | $ | 15,208 | $ | 8,393 | $ | 7,801 | ||||||||
Write off (reversal) of slow moving inventory
|
47 | (92 | ) | 47 | (49 | ) | ||||||||||
Cost of revenues
|
13,631 | 11,570 | 6,625 | 5,898 | ||||||||||||
Gross profit
|
3,858 | 3,730 | 1,721 | 1,952 | ||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Research and development
|
220 | 182 | 116 | 62 | ||||||||||||
Sales and marketing
|
2,262 | 2,049 | 1,166 | 992 | ||||||||||||
General and administrative
|
1,089 | 976 | 528 | 522 | ||||||||||||
Total operating costs and expenses
|
3,571 | 3,207 | 1,810 | 1,576 | ||||||||||||
Operating profit (loss)
|
287 | 523 | (89 | ) | 376 | |||||||||||
Financial expenses, net
|
(499 | ) | (549 | ) | (275 | ) | (310 | ) | ||||||||
Other expenses, net
|
(97 | ) | (108 | ) | (39 | ) | (101 | ) | ||||||||
Loss before taxes benefit
|
(309 | ) | (134 | ) | (403 | ) | (35 | ) | ||||||||
Taxes benefit (taxes on income)
|
19 | (4 | ) | 79 | (2 | ) | ||||||||||
Loss from continuing operations
|
(290 | ) | (138 | ) | (324 | ) | (37 | ) | ||||||||
Profit related to discontinued operations
|
- | 153 | - | 152 | ||||||||||||
Net income (loss)
|
$ | (290 | ) | $ | 15 | $ | (324 | ) | $ | 115 | ||||||
Basic and diluted net loss per share from continuing operations
|
$ | (0.11 | ) | $ | (0.05 | ) | $ | (0.12 | ) | $ | (0.02 | ) | ||||
Basic and diluted net profit per share from discontinued operations
|
$ | - | $ | 0.06 | $ | - | $ | 0.06 | ||||||||
Basic and diluted net profit (loss) per share
|
$ | (0.11 | ) | $ | 0.01 | $ | (0.12 | ) | $ | 0.04 | ||||||
Weighted average number of shares used in computing basic net earnings per share
|
2,758,734 | 2,627,055 | 2,762,590 | 2,626,760 | ||||||||||||
Weighted average number of shares used in computing diluted net earnings per share
|
2,758,734 | 2,753,356 | 2,762,590 | 2,753,036 |
June 30, 2011
|
December 31, 2010
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 983 | $ | 703 | ||||
Trade receivables
|
8,783 | 7,719 | ||||||
Other accounts receivable and prepaid expenses
|
929 | 1,183 | ||||||
Inventories
|
5,608 | 5,125 | ||||||
Total current assets
|
16,303 | 14,730 | ||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
49 | 47 | ||||||
Investment in other companies
|
167 | 107 | ||||||
Other assets
|
97 | 161 | ||||||
Total long-term assets
|
313 | 315 | ||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
1,316 | 1,135 | ||||||
OTHER INTANGIBLE ASSETS, NET
|
1,349 | 1,512 | ||||||
GOODWILL
|
4,612 | 4,438 | ||||||
$ | 23,893 | $ | 22,130 |
June 30, 2011
|
December 31, 2010
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank loans and current maturities
|
$ | 8,677 | $ | 7,778 | ||||
Trade payables
|
4,942 | 4,317 | ||||||
Employees and payroll accruals
|
838 | 735 | ||||||
Deferred revenues
|
738 | 474 | ||||||
Accrued expenses and other liabilities
|
970 | 1,040 | ||||||
Total current liabilities
|
16,165 | 14,344 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Long-term bank loans, net of current maturities
|
262 | 394 | ||||||
Income tax accruals
|
459 | 488 | ||||||
Accrued severance pay
|
199 | 167 | ||||||
Convertible note
|
2,671 | 2,460 | ||||||
Other long-term liabilities
|
456 | 564 | ||||||
Total long-term liabilities
|
4,047 | 4,073 | ||||||
COMMITMENTS AND CONTINGENT LIABILITIES
|
||||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Share capital
|
14,154 | 13,959 | ||||||
Additional paid-in capital
|
56,704 | 56,805 | ||||||
Accumulated other comprehensive profit
|
216 | 52 | ||||||
Accumulated deficit
|
67,393 | (67,103 | ) | |||||
Total shareholders' equity
|
3,681 | 3,713 | ||||||
Total liabilities and shareholders' equity
|
$ | 23,893 | $ | 22,130 |
Six months
ended
June 30,
|
Three months
ended
June 30,
|
|||||||
2011
|
2011
|
|||||||
(Unaudited)
|
||||||||
Cash flows provided by operating activities
|
93 | 1,040 | ||||||
Net cash used in investing activities
|
(432 | ) | (276 | ) | ||||
|
||||||||
Net cash provided by financing activities
|
619 | 34 | ||||||
Increase in cash and cash equivalents
|
280 | 798 | ||||||
Cash and equivalents at the beginning of the period
|
703 | 185 | ||||||
Cash and cash equivalents at the end of the period
|
$ | 983 | $ | 983 |
Three months ended June 30,
|
||||||||||||||||
2011
|
2010
|
|||||||||||||||
GAAP
(as reported)
|
Adjustments
|
Non-GAAP
|
Non-GAAP
|
|||||||||||||
Revenues
|
$ | 8,393 | $ | - | $ | 8,519 | $ | 7,801 | ||||||||
Gross profit
|
1,721 | 47 | a | 1,768 | 1,903 | |||||||||||
Operating costs and expenses:
|
||||||||||||||||
Research and development
|
116 | - | 116 | 62 | ||||||||||||
Sales and marketing
|
1,166 | (96 | )b | 1,070 | 890 | |||||||||||
General and administrative
|
528 | (56 | )c | 472 | 473 | |||||||||||
Total operating costs and expenses
|
1,810 | (152 | ) | 1,658 | 1,425 | |||||||||||
Operating profit (loss)
|
(89 | ) | 199 | 110 | 478 | |||||||||||
Financial expenses, net
|
(275 | ) | 69 | e | (206 | ) | (241 | ) | ||||||||
Other expenses, net
|
(39 | ) | 39 | d | - | - | ||||||||||
Profit (loss) before taxes on income
|
(403 | ) | 307 | (96 | ) | 237 | ||||||||||
Taxes on income (tax benefit)
|
79 | - | 79 | (2 | ) | |||||||||||
Profit (loss) from continuing operations
|
$ | (324 | ) | $ | 307 | $ | (17 | ) | $ | 235 | ||||||
Profit related to discontinued operations
|
- | - | - | 203 | ||||||||||||
Net income (loss)
|
$ | (324 | ) | $ | 307 | $ | (17 | ) | $ | 438 |
Six months ended June 30,
|
||||||||||||||||
2011
|
2010
|
|||||||||||||||
GAAP
(as reported)
|
Adjustments
|
Non-GAAP
|
Non-GAAP
|
|||||||||||||
Revenues
|
17,536 | $ | - | $ | 17,662 | $ | 15,208 | |||||||||
Gross profit
|
3,858 | 47 | a | 3,905 | 3,638 | |||||||||||
Operating costs and expenses:
|
||||||||||||||||
Research and development
|
220 | - | 220 | 182 | ||||||||||||
Sales and marketing
|
2,262 | (188)b , (3 | )c | 2,071 | 1,844 | |||||||||||
General and administrative
|
1,089 | (90 | )c | 999 | 878 | |||||||||||
Total operating costs and expenses
|
3,571 | (281 | ) | 3,290 | 2,904 | |||||||||||
Operating profit (loss)
|
287 | 328 | 615 | 734 | ||||||||||||
Financial expenses, net
|
(499 | ) | 139 | e | (360 | ) | (411 | ) | ||||||||
Other expenses, net
|
(97 | ) | 97 | d | - | - | ||||||||||
Profit (loss) before taxes on income
|
(309 | ) | 564 | 255 | 323 | |||||||||||
Taxes on income (tax benefit)
|
19 | - | 19 | - | ||||||||||||
Profit (loss) from continuing operations
|
$ | (290 | ) | $ | 564 | $ | 274 | $ | 323 | |||||||
Profit loss related to discontinued operations
|
- | - | - | 250 | ||||||||||||
Net income (loss)
|
$ | (290 | ) | $ | 564 | $ | 274 | $ | 573 |
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Operating Profit (loss) from continuing operations
|
$ | 287 | $ | 523 | (89 | ) | $ | 376 | ||||||||
Add:
|
||||||||||||||||
Amortization of intangible assets
|
189 | 182 | 96 | 91 | ||||||||||||
Stock based compensation
|
94 | 120 | 57 | 61 | ||||||||||||
Depreciation
|
139 | 121 | 75 | 60 | ||||||||||||
EBITDA
|
$ | 709 | $ | 946 | $ | 139 | $ | 588 |
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Intercompany
|
Consolidated
|
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Intercompany
|
Consolidated
|
|||||||||||||||||||||||||
Six months ended June 30,
2011
|
Three months ended June 30,
2011
|
|||||||||||||||||||||||||||||||
Revenues
|
$ | 7,097 | $ | 10,957 | $ | (518 | ) | $ | 17,536 | $ | 3,605 | $ | 5,088 | $ | (300 | ) | $ | 8,393 | ||||||||||||||
Gross profit
|
$ | 1,693 | $ | 2,165 | $ | - | $ | 3,858 | $ | 757 | $ | 964 | $ | - | $ | 1,721 |
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Intercompany
|
Consolidated
|
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Intercompany
|
Consolidated
|
|||||||||||||||||||||||||
Six months ended June 30,
2010
|
Three months ended June 30,
2010
|
|||||||||||||||||||||||||||||||
Revenues
|
$ | 5,959 | $ | 9,509 | $ | (260 | ) | $ | 15,208 | $ | 3,059 | $ | 4,983 | $ | (241 | ) | $ | 7,801 | ||||||||||||||
Gross profit
|
$ | 2,008 | $ | 1,722 | $ | - | $ | 3,730 | $ | 987 | $ | 965 | $ | - | $ | 1,952 |