Top
Image Systems Ltd.
|
|||
Date:
March 3, 2010
|
|||
By: |
/s/ Ido Schechter
|
||
Ido
Schechter
|
|||
Chief
Executive Officer
|
-
|
Revenues
of $5.9 million
|
-
|
Non-GAAP
operating income of $0.2 million
|
-
|
Positive
cash flow from operations of $0.4
million
|
-
|
Strong
performance in Europe and APAC
|
-
|
Increased
focus on selling solutions with a higher software
component
|
-
|
Continued
strong and globally diversified sales
pipeline
|
-
|
Amortization
of intangible assets;
|
-
|
Equity-based
compensation expense
|
-
|
Non-cash
income/(expenses) relating to change in fair value of convertible
debentures
|
-
|
Write
off of investment in affiliates
|
Top
Image Systems Ltd.
|
|
Consolidated
Balance Sheet as of
|
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
In
thousands
|
||||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 2,866 | $ | 5,777 | ||||
Restricted
cash
|
613 | 1,231 | ||||||
Short
term deposits
|
- | 722 | ||||||
Marketable
securities
|
- | 630 | ||||||
Trade
receivables, net
|
6,081 | 6,469 | ||||||
Other receivable
and prepaid expenses
|
707 | 1,081 | ||||||
Total
current assets
|
10,267 | 15,910 | ||||||
Long
term assets:
|
||||||||
Severance
pay funds
|
1,104 | 856 | ||||||
Long-term
deposits and long-term asset
|
246 | 194 | ||||||
Property
and equipment, net
|
509 | 672 | ||||||
Investment
in affiliates
|
331 | 861 | ||||||
Intangible
assets, net
|
104 | 336 | ||||||
Goodwill
|
5,937 | 5,813 | ||||||
Total
long-term assets
|
8,231 | 8,732 | ||||||
Total
assets
|
$ | 18,498 | $ | 24,642 | ||||
Liabilities
and Shareholders' Equity
|
||||||||
Current
liabilities:
|
||||||||
Short-term
bank loans
|
$ | 109 | $ | 3,342 | ||||
Current
maturity of convertible debentures
|
1,936 | 1,155 | ||||||
Trade
payables
|
684 | 1,124 | ||||||
Deferred
revenues
|
1,321 | 975 | ||||||
Accrued
expenses and other accounts payable
|
2,358 | 3,284 | ||||||
Total
current liabilities
|
6,408 | 9,880 | ||||||
Long-term
liabilities:
|
||||||||
Convertible
debentures
|
5,362 | 3,464 | ||||||
Accrued
severance pay
|
1,367 | 1,196 | ||||||
Total
long-term liabilities
|
6,729 | 4,660 | ||||||
Total
liabilities
|
13,137 | 14,540 | ||||||
Shareholders'
equity
|
5,361 | 10,102 | ||||||
Total
liabilities and shareholders' equity
|
$ | 18,498 | $ | 24,642 |
Top
Image Systems Ltd.
|
||||||||
Statements
of Operations for the
|
Three
months ended
|
Three
months ended
|
Year
ended
|
Year
ended
|
|||||||||||||
December
31,
|
December
31,
|
December
31,
|
December
31,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
In
thousands, except per share data
|
||||||||||||||||
Revenues
|
5,898 | 6,542 | 23,534 | 32,222 | ||||||||||||
Cost
of revenues
|
2,007 | 3,227 | 9,258 | 15,075 | ||||||||||||
Gross
profit
|
3,891 | 3,315 | 14,276 | 17,147 | ||||||||||||
Expenses
|
||||||||||||||||
Research
and development costs, net
|
441 | 502 | 1,558 | 1,762 | ||||||||||||
Selling
and marketing
|
2,189 | 2,530 | 7,202 | 9,292 | ||||||||||||
General
and administrative
|
1,056 | 1,486 | 4,381 | 5,956 | ||||||||||||
Impairment
of goodwill and other intangible assets
|
- | 1,839 | - | 1,839 | ||||||||||||
3,686 | 6,357 | 13,141 | 18,849 | |||||||||||||
Operating
income (loss)
|
205 | (3,042 | ) | 1,135 | (1,702 | ) | ||||||||||
Financing
income (expenses), net
|
(1,327 | ) | 5,063 | (5,452 | ) | 3,136 | ||||||||||
Income
(loss) before taxes on income
|
(1,122 | ) | 2,021 | (4,317 | ) | 1,434 | ||||||||||
Taxes
on Income
|
(89 | ) | (36 | ) | (91 | ) | (74 | ) | ||||||||
Other
expenses, net
|
(325 | ) | - | (332 | ) | - | ||||||||||
Income
(loss) from discontinued operation
|
- | (418 | ) | 13 | (840 | ) | ||||||||||
Equity
in income (loss) of affiliates companies
|
(1 | ) | (17 | ) | (40 | ) | 84 | |||||||||
Net
income (loss) for the period
|
(1,537 | ) | 1,550 | (4,767 | ) | 604 | ||||||||||
Earnings per Share
|
||||||||||||||||
Basic
|
||||||||||||||||
Earnings
(loss) from continuing operations
|
(0.16 | ) | 0.22 | (0.51 | ) | 0.16 | ||||||||||
Loss
from discontinued operation
|
- | (0.05 | ) | - | (0.09 | ) | ||||||||||
Earnings
(loss) per share - basic
|
(0.16 | ) | 0.17 | (0.51 | ) | 0.07 | ||||||||||
Weighted
average number of shares used in computation of basic net income (loss)
per share
|
9,326 | 8,926 | 9,322 | 8,922 | ||||||||||||
Diluted
|
||||||||||||||||
Income
(loss) from continuing operations
|
(0.16 | ) | 0.17 | (0.51 | ) | 0.16 | ||||||||||
Loss
from discontinued operation
|
- | (0.04 | ) | - | (0.09 | ) | ||||||||||
Earnings
(loss) per share - Diluted
|
(0.16 | ) | 0.13 | (0.51 | ) | 0.07 | ||||||||||
Weighted
average number of shares used in computation of diluted net earnings
(loss) per share
|
9,326 | 11,568 | 9,322 | 8,936 |
Reconciliation
of GAAP to Non-GAAP results:
|
Three
months ended
|
Three
months ended
|
Year
ended
|
Year
ended
|
|||||||||||||
December
31,
|
December
31,
|
December
31,
|
December
31,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
In
thousands, except per share data
|
||||||||||||||||
GAAP
operating income (loss)
|
205 | (3,042 | ) | 1,135 | (1,702 | ) | ||||||||||
Employees
ESOP related costs
|
3 | 22 | 11 | 90 | ||||||||||||
Amortization
of intangible assets related to acquisition
|
12 | 166 | 244 | 560 | ||||||||||||
Impairment
of goodwill and other intangible assets
|
- | 1,839 | - | 1,839 | ||||||||||||
Non-
GAAP operating income (loss)
|
220 | (1,015 | ) | 1,390 | 787 | |||||||||||
Net
income (loss) for the period
|
(1,537 | ) | 1,550 | (4,767 | ) | 604 | ||||||||||
Employees
ESOP related costs
|
3 | 22 | 11 | 90 | ||||||||||||
Amortization
of intangible assets related to acquisition
|
12 | 166 | 244 | 560 | ||||||||||||
Impairment
of goodwill and other intangible assets
|
- | 1,839 | - | 1,839 | ||||||||||||
Write
off of investment in affiliates
|
306 | - | 306 | - | ||||||||||||
Change
In Fair Value of Convertible Debentures
|
975 | (4,604 | ) | 5,070 | (3,471 | ) | ||||||||||
Change
In Fair Value of Long Term Assets
|
- | 457 | - | 457 | ||||||||||||
Non-GAAP
Net income (loss)
|
(241 | ) | (570 | ) | 864 | 79 | ||||||||||
Shares
used in diluted earnings per share calculation
|
9,326 | 8,926 | 11,550 | 8,936 | ||||||||||||
Non-GAAP
diluted earnings per share
|
(0.03 | ) | (0.06 | ) | 0.08 | 0.01 |