B.O.S. Better Online Solutions Ltd.
(Registrant)
|
|||
Dated: March 22, 2011
|
By:
|
/s/ Eyal Cohen
|
|
Eyal Cohen
|
|||
CFO
|
|
1.
|
Revenues grew by 24% to $7.8 million, up from $6.3 million in the same quarter last year.
|
|
2.
|
Operating income amounted to $264,000, compared to an operating loss of $2 million in the same quarter last year. This is the fourth consecutive quarter in 2010 that BOS has posted an operating income.
|
|
3.
|
EBIDTA amounted to $453,000, compared to a negative EBITDA of $1.7 million in the same quarter last year.
|
|
4.
|
Net income amounted to $84,000, compared to a net loss of $2.9 million in the same quarter last year. This is the third consecutive quarter in 2010 that BOS has posted a net profit.
|
|
5.
|
Net income (excluding amortization of intangible assets and stock-based compensation) amounted to $289,000, compared to a net loss of $2.5 million in the same quarter last year.
|
|
1.
|
Revenues grew by 18% to $30.2 million, up from $25.5 million in the same period last year.
|
|
2.
|
Operating income amounted to $1.3 million, compared to an operating loss of $4.7 million in the same period last year.
|
|
3.
|
EBIDTA amounted to $2.1 million, compared to a negative EBITDA of $3.1 million in the same period last year.
|
|
4.
|
Net profit amounted to $171,000, compared to a net loss of $6 million in the same period last year.
|
|
5.
|
Net profit (excluding amortization and impairment of intangible assets and stock based compensation) was $1.0 million, compared to a net loss of $4.5 million in the same period last year.
|
|
6.
|
Positive cash flows from operating activities amounted to $1.5 million, compared to $21,000 in the same period last year.
|
North America + 1-888-668-9141
|
Israel + 03-9180685
|
International + 972-3-9180685
|
Year ended December 31,
|
Three months ended
December 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Revenues
|
$ | 30,187 | $ | 25,467 | $ | 7,813 | $ | 6,284 | ||||||||
Inventory write off
|
36 | 2,235 | 92 | 1,373 | ||||||||||||
Cost of revenues
|
22,668 | 19,741 | 5,798 | 5,200 | ||||||||||||
Gross profit (loss)
|
7,483 | 3,491 | 1,923 | (289 | ) | |||||||||||
Operating costs and expenses:
|
||||||||||||||||
Research and development
|
372 | 360 | 97 | (137 | ) | |||||||||||
Sales and marketing
|
4,068 | 5,426 | 1,112 | 834 | ||||||||||||
General and administrative
|
1,786 | 2,004 | 450 | 1,048 | ||||||||||||
Impairment of goodwill
|
- | 383 | - | - | ||||||||||||
Total operating costs and expenses
|
6,226 | 8,173 | 1,659 | 1,745 | ||||||||||||
Operating income (loss)
|
1,257 | (4,682 | ) | 264 | (2,034 | ) | ||||||||||
Financial expenses, net
|
(961 | ) | (606 | ) | (169 | ) | (253 | ) | ||||||||
Other expenses net
|
(120 | ) | (409 | ) | (11 | ) | (106 | ) | ||||||||
Loss before taxes on income
|
176 | (5,697 | ) | 84 | (2,393 | ) | ||||||||||
Tax benefit (Taxes on income)
|
(5 | ) | (329 | ) | - | (475 | ) | |||||||||
Income (loss) from continuing operations
|
171 | (6,026 | ) | 84 | (2,868 | ) | ||||||||||
Loss from discontinued operations
|
(806 | ) | (3,075 | ) | (744 | ) | (392 | ) | ||||||||
Net income (loss)
|
$ | (635 | ) | $ | (9,101 | ) | $ | (660 | ) | $ | (3,260 | ) | ||||
Basic and diluted net profit (loss) per share from continuing operations (*)
|
$ | 0.07 | $ | (2.32 | ) | $ | 0.03 | $ | (1.10 | ) | ||||||
Basic and diluted net earnings (loss) per share from discontinued operations (*)
|
$ | (0.31 | ) | $ | (1.18 | ) | $ | (0.27 | ) | $ | (0.15 | ) | ||||
Basic and diluted net loss per share (*)
|
$ | (0.24 | ) | $ | (3.50 | ) | $ | (0.24 | ) | $ | (1.25 | ) | ||||
Weighted average number of shares used in computing basic net earnings per share
|
2,622,147 | 2,606,021 | 2,750,756 | 2,607,556 | ||||||||||||
Weighted average number of shares used in computing diluted net earnings per share
|
2,757,066 | 2,606,021 | 2,835,761 | 2,607,556 |
Year ended December 31,
|
||||||||
2010
|
2009
|
|||||||
Net cash provided by operating activities from continuing operations
|
$ | 1,460 | $ | 21 | ||||
Net cash used in operating activities from discontinued operations
|
(176 | ) | (1,291 | ) | ||||
Net cash provided by (used in) operating activities
|
1,284 | (1,270 | ) | |||||
Net cash used in investing activities from continuing operations
|
(105 | ) | (1,287 | ) | ||||
Net cash used in investing activities from discontinued operations
|
- | (74 | ) | |||||
Net cash used in investing activities
|
(105 | ) | (1,361 | ) | ||||
Net cash provided by (used in) financing activities from continuing operations
|
(604 | ) | 1,204 | |||||
Net cash provided by (used in) financing activities from discontinued operations
|
(308 | ) | 385 | |||||
Net cash provided by (used in) financing activities
|
(912 | ) | 1,589 | |||||
Increase (decrease) in cash and cash equivalents
|
267 | (1,042 | ) | |||||
(Increase) decrease in cash and cash equivalents from discontinued operations
|
(128 | ) | 359 | |||||
Cash and cash equivalents at the beginning of the year
|
564 | 1,247 | ||||||
Cash and cash equivalents at the end of the year
|
$ | 703 | $ | 564 |
December 31,
|
||||||||
2010
|
2009
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 703 | $ | 564 | ||||
Trade receivables
|
7,719 | 7,252 | ||||||
Available for sale securities
|
- | 361 | ||||||
Other accounts receivable and prepaid expenses
|
1,183 | 914 | ||||||
Inventories
|
5,125 | 5,168 | ||||||
Total current assets
|
14,730 | 14,259 | ||||||
LONG-TERM ASSETS:
|
||||||||
Severance pay fund
|
47 | 110 | ||||||
Investment in other company
|
107 | 218 | ||||||
Other assets
|
161 | 123 | ||||||
Total long-term assets
|
315 | 451 | ||||||
PROPERTY, PLANT AND EQUIPMENT, NET
|
1,135 | 1,221 | ||||||
OTHER INTANGIBLE ASSETS, NET
|
1,512 | 1,836 | ||||||
GOODWILL
|
4,438 | 4,172 | ||||||
ASSETS RELATED TO DISCONTINUED OPERATIONS
|
- | 5,423 | ||||||
$ | 22,130 | $ | 27,362 |
December 31,
|
||||||||
2010
|
2009
|
|||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank loans and current maturities
|
$ | 7,778 | $ | 7,983 | ||||
Trade payables
|
4,317 | 3,906 | ||||||
Employees and payroll accruals
|
735 | 645 | ||||||
Deferred revenues
|
474 | 731 | ||||||
Accrued expenses and other liabilities
|
1,040 | 951 | ||||||
Total current liabilities
|
14,344 | 14,216 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Long-term bank loans, net of current maturities
|
394 | 816 | ||||||
Income tax accruals
|
488 | 425 | ||||||
Accrued severance pay
|
167 | 228 | ||||||
Convertible note
|
2,460 | 1,886 | ||||||
Other long-term liabilities
|
564 | 919 | ||||||
Total long-term liabilities
|
4,073 | 4,274 | ||||||
LIABILITIES RELATED TO DISCONTINUED OPERATIONS
|
- | 5,229 | ||||||
COMMITMENTS AND CONTINGENT LIABILITIES
|
||||||||
SHAREHOLDERS' EQUITY (*):
|
||||||||
Share capital:
|
||||||||
Ordinary shares of NIS 20.00 nominal value; Authorized: 7,000,000 shares at December 31, 2010 and 2009; Issued and outstanding: 2,752,517 and 2,622,533 shares at December 31, 2010 and 2009, respectively
|
13,959 | 13,225 | ||||||
Additional paid-in capital
|
56,805 | 57,042 | ||||||
Accumulated other comprehensive loss
|
52 | (156 | ) | |||||
Accumulated deficit
|
(67,103 | ) | (66,468 | ) | ||||
Total shareholders' equity
|
3,713 | 3,643 | ||||||
Total liabilities and shareholders' equity
|
$ | 22,130 | $ | 27,362 |
Year ended December 31,
|
Three months ended
December 31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Operating income (loss) from continuing operations
|
$ | 1,257 | $ | (4,682 | ) | $ | 264 | $ | (2,034 | ) | ||||||
Add:
|
||||||||||||||||
Amortization of intangible assets
|
369 | 397 | 94 | 127 | ||||||||||||
Stock based compensation
|
217 | 649 | 35 | 199 | ||||||||||||
Depreciation
|
241 | 191 | 60 | 58 | ||||||||||||
Impairment of goodwill
|
- | 383 | - | - | ||||||||||||
EBITDA
|
$ | 2,084 | $ | (3,062 | ) | $ | 453 | $ | (1,650 | ) |
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Consolidated
|
RFID and Mobile Solutions
|
Supply
Chain Solutions
|
Consolidated
|
|||||||||||||||||||
Year ended December 31, 2010
|
Year ended December 31, 2009
|
|||||||||||||||||||||||
Revenues
|
$ | 12,463 | $ | 17,724 | $ | 30,187 | $ | 10,729 | $ | 14,738 | $ | 25,467 | ||||||||||||
Gross profit
|
$ | 3,632 | $ | 3,851 | $ | 7,483 | $ | 2,255 | $ | 1,236 | $ | 3,491 |