EX-99.1 2 v473362_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands

 

   June 30,   June 30, 
   2017   2017 
   Unaudited – As reported   Unaudited – Proforma (1) 
ASSETS          
           
CURRENT ASSETS:          
Cash and cash equivalents  $1,461   $1,861 
Restricted cash   416    416 
Restricted marketable securities   -    - 
Trade receivables, net   2,907    2,907 
Other accounts receivable and prepaid expenses   477    477 
           
Total current assets   5,261    5,661 
           
LONG-TERM ASSETS:          
Severance pay fund   804    804 
           
           
PROPERTY AND EQUIPMENT, NET   191    191 
           
           
OTHER ASSETS:          
Goodwill   3,479    3,479 
Other intangible assets, net   52    52 
           
Total other assets   3,531    3,531 
           
Total assets  $9,787   $10,187 

 _______________________

 

(1) As adjusted to reflect the conversion of approximately $1.2 million of debt held by former Vexigo shareholders into warrants and the sale of 602,409 ordinary shares at $0.664 per share, and the receipt of $400,000 in proceeds, both in August 2017.

 

 

 

CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands (except share and per share data)

 

   June 30,   June 30, 
   2017   2017 
   Unaudited – As reported   Unaudited – Proforma (1) 
LIABILITIES AND SHAREHOLDERS' EQUITY          
           
CURRENT LIABILITIES:          
Trade payables  $2,844   $2,844 
Deferred revenues   1,638    1,638 
Accrued expenses and other liabilities   1,740    1,740 
Liabilities related to Vexigo acquisition   1,216    - 
Liabilities of discontinued operations   132    132 
           
Total current liabilities   7,570    6,354 
           
LONG-TERM LIABILITIES          
Accrued severance pay   1,024    1,024 
Deferred tax liability   166    166 
           
Total long-term liabilities   1,190    1,190 
           
COMMITMENTS AND CONTINGENT LIABILITIES          
           
SHAREHOLDERS' EQUITY:          
Share capital   24    26 
Additional paid-in capital   26,539    28,153 
Treasury shares   (29)   (29)
Accumulated other comprehensive income   5    5 
Accumulated deficit   (25,512)   (25,512)
           
Total shareholders' equity   1,027    2,643 
           
Total liabilities and shareholders' equity  $9,787   $10,187 

_______________________

 

(1) As adjusted to reflect the conversion of approximately $1.2 million of debt held by former Vexigo shareholders into warrants and the sale of 602,409 ordinary shares at $0.664 per share, and the receipt of $400,000 in proceeds, both in August 2017.