EX-99.1 3 dex991.htm AUDITED FINANCIAL STATEMENTS OF TEVET PROCESS CONTROL TECHNOLOGIES, LTD. Audited Financial Statements of Tevet Process Control Technologies, Ltd.
Table of Contents

Exhibit 99.1

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

CONSOLIDATED FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2007


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

CONSOLIDATED FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2007

INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

     Page

Independent Auditors’ Report

   3

Consolidated Financial Statements:

  

Balance Sheets

   4

Statements of Operations

   5

Statements of Changes in Shareholders’ Equity

   6

Statements of Cash Flows

   7

Notes to the Consolidated Financial Statements

   9

The accompanying notes are an integral part of the consolidated financial statements.

 

2


Table of Contents

INDEPENDENT AUDITORS’ REPORT

TO THE SHAREHOLDERS OF

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

We have audited the accompanying consolidated balance sheets of Tevet Process Control Technologies Ltd. (“the Company”) and its subsidiary as of December 31, 2007 and 2006, and the related consolidated statements of operations, changes in shareholders’ equity and cash flows for the years then ended. These consolidated financial statements are the responsibility of the Company’s Board of Directors and management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing standards, including those prescribed by the Auditors’ regulations (Auditors’ Mode of Performance) - 1973. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by the Company’s Board of Directors and management, as well as evaluating the overall financial statements presentation. We believe that our audits provide a reasonable basis for our opinion.

As described in Note 2A, the Company’s financial statements do not reflect the effect of the treatment for stock based compensation as required by Israeli Accounting Standard No. 24.

In our opinion, except for the matter mentioned above, the aforementioned consolidated financial statements, present fairly, in all material respects, the financial position of the Company and its subsidiary as of December 31, 2007 and 2006 and the results of their operations, changes in shareholders’ equity and cash flows for the years then ended, in conformity with generally accepted accounting principles in Israel.

As explained in Note 2C, the financial statements have been presented in U.S. dollars.

Without qualifying our opinion, we draw attention to Note 1B to the financial statements which indicates that the Company incurred a net loss of $2,483,627 and negative cash flows from operations of $2,261,099 during the year ended December 31, 2007. These conditions, along with other matters as set forth in Note 1B, indicate the existence of a material uncertainty which may cause substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of the uncertainty.

Brightman Almagor Zohar & Co.

Certified Public Accountants

Tel Aviv, Israel

July 30, 2008

The accompanying notes are an integral part of the consolidated financial statements.

 

3


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

CONSOLIDATED BALANCE SHEETS

(In U.S. dollars)

 

     (unaudited)
March 31,
        December 31,
     2008    Note    2007    2006
ASSETS            

CURRENT ASSETS

           

Cash and cash equivalents

   232,486       720,275    1,151,222

Short-term bank deposits

   264,358       464,358    139,040

Trade accounts receivable

   306,807       142,438    793,070

Other current assets

   81,470    3    85,049    168,356

Inventories

   335,315       435,315    386,119
                 

Total current assets

   1,220,436       1,847,435    2,637,807

FINISHED GOODS USED IN OPERATIONS

   5,924    2F    5,924    12,387

LONG-TERM DEPOSITS

   12,878       12,878    19,333

PROPERTY AND EQUIPMENT, NET

   280,483    4    276,765    302,462
                 
   1,519,721       2,143,002    2,971,989
                 
LIABILITIES AND SHAREHOLDERS’ EQUITY            

CURRENT LIABILITIES

           

Trade accounts payable

   —         266,234    466,833

Deferred revenue

   357,189       109,414    —  

Current maturities on long-term loan

   376,300    6    481,208    466,016

Other current liabilities

   252,433    5    387,285    872,260
                 

Total current liabilities

   985,922       1,244,141    1,805,109

LONG-TERM LIABILITIES

           

Long term loan, net of current maturities

   —      6    —      481,208

Liability for severance pay, net

   31,717    7    31,717    40,414
                 
         31,717    521,622

COMMITMENTS AND CONTINGENT LIABILITIES

      8      

SHAREHOLDERS’ EQUITY

   502,082    9    867,144    645,258
                 
   1,519,721       2,143,002    2,971,989
                 

 

July 30, 2008

  
Date of approval    Ofer Du-Nour - Director and CEO

 

The accompanying notes are an integral part of the consolidated financial statements.

4


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In U.S. dollars)

 

     (unaudited)
Three Months ended
March 31,
         Year ended December 31,  
     2008     2007     Note    2007     2006  

Sales

   514,437     244,898        1,902,580     3,000,758  

Cost of sales

   196,544     202,310        941,858     1,189,440  
                           

Gross profit

   317,893     42,588        960,722     1,811,318  

Operating costs and expenses:

           

Research and development expenses, net

   375,524     424,930     10    1,385,458     1,039,285  

Marketing expenses

   118,367     301,624     11    1,030,020     1,395,992  

General and administrative expenses

   189,064     141,852     12    900,273     767,112  
                           

Total operating costs and expenses

   682,955     868,406        3,315,751     3,202,389  
                           

Operating loss before financing expenses, net

   (365,062 )   (825,818 )      (2,355,029 )   (1,391,071 )

Financing expenses, net

   —       (33,693 )      (128,598 )   (151,457 )
                           

Net loss for the year

   (365,062 )   (859,511 )      (2,483,627 )   (1,542,528 )
                           

 

The accompanying notes are an integral part of the consolidated financial statements.

5


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(In U.S. dollars)

 

     Share
capital
    Additional
paid in
capital
   Accumulated
deficit
    Total  

Balance - January 1, 2006

   198,779     10,801,505    (8,911,376 )   2,088,908  

Warrants granted to third party

   —       98,878    —       98,878  

Net loss for the year

   —       —      (1,542,528 )   (1,542,528 )
                       

Balance - December 31, 2006

   198,779     10,900,383    (10,453,904 )   645,258  

Conversion of share capital to non par value shares

   (198,779 )   198,779    —       —    

Series AA preferred shares issuance in May 2007 (net of issuance expenses of $44,415)

   —       2,705,513    —       2,705,513  

Net loss for the year

   —       —      (2,483,627 )   (2,483,627 )
                       

Balance - December 31, 2007

   —       13,804,675    (12,937,531 )   867,144  

Net loss for the three-months (unaudited)

   —       —      (365,062 )   (365,062 )
                       

Balance - March 31, 2008 (unaudited)

   —       13,804,675    (13,302,593 )   502,082  
                       

 

The accompanying notes are an integral part of the consolidated financial statements.

6


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In U.S. dollars)

 

     (unaudited)
Three Months ended
March 31,
    Year ended December 31,  
     2008     2007     2007     2006  

CASH FLOWS - OPERATING ACTIVITIES

        

Net loss for the year

   (365,062 )   (859,511 )   (2,483,627 )   (1,542,528 )

Adjustments to reconcile net loss to net cash used in operating activities (Appendix A)

   (217,819 )   246,912     222,528     140,704  
                        

Net cash provided by (used in) operating activities

   582,881     612,599     (2,261,099 )   (1,401,824 )

CASH FLOWS - INVESTING ACTIVITIES

        

Additions to property and equipment

   —       —       (50,043 )   (29,422 )

Increase in short-term bank deposits

   200,000     4,533     (325,318 )   (139,040 )
                        

Net cash provided by (used in) investing activities

   200,000     4,533     (375,361 )   (168,462 )

CASH FLOWS - FINANCING ACTIVITIES

        

Issuance of shares, net

   —       —       2,705,513     —    

Receipt of long-term loan

   —       —       —       1,416,236  

Repayment of long-term loan

   (104,908 )   (188,243 )   (500,000 )   (403,745 )
                        

Net cash provided by (used in) financing activities

   (104,908 )   (188,243 )   2,205,513     1,012,491  
                        

Decrease in cash and cash equivalents

   (487,789 )   (796,309 )   (430,947 )   (557,795 )

Cash and cash equivalents - beginning of year

   720,275     1,151,222     1,151,222     1,709,017  
                        

Cash and cash equivalents - end of year

   232,486     354,913     720,275     1,151,222  
                        

 

The accompanying notes are an integral part of the consolidated financial statements.

7


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

APPENDIX TO CONSOLIDATED STATEMENTS OF CASH FLOWS

(In U.S. dollars)

 

     Year ended December 31,  
     2007     2006  

A. Adjustments to reconcile net loss to net cash used in operating activities

    

Expenses not involving cash flows:

    

Depreciation and amortization

   75,740     74,313  

Decrease in liability for severance pay, net

   (8,697 )   (11,129 )

Interest due to long-term loan

   (5,179 )   10,357  

Non-cash interest expenses on long-term loan

   33,984     33,611  

Changes in operating assets and liabilities:

    

Decrease (increase) in trade account receivable

   650,632     (481,265 )

Decrease (increase) in other current assets

   83,307     (39,232 )

Decrease in long-term deposits

   6,455     66,078  

Increase in inventories and finished goods used in operations

   (42,733 )   (145,580 )

Increase in deferred revenues

   109,414     —    

Increase (decrease) in trade accounts payable and other current liabilities

   (680,395 )   633,551  
            
   222,528     140,704  
            

 

The accompanying notes are an integral part of the consolidated financial statements.

8


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 - DESCRIPTION OF BUSINESS AND GENERAL

 

  A. Description of business

Tevet Process Control Technologies Ltd. (“the Company”), was founded and commenced operations in March 1999. The Company is engaged in developing, producing and marketing of products in the field of semiconductors.

In February 2002, the Company incorporated a wholly owned U.S. subsidiary, Tevet Process Control Technologies Inc. (the “Subsidiary”), a Delaware corporation, which is engaged in marketing, sales, and limited customer support of the Company’s products in the U.S. as well as other markets outside of Israel.

 

  B. Risk factors

The Company has a limited operating history and faces a number of risks, including uncertainties regarding demand and market acceptance of the Company’s product, the effects of technological change, competition and the development of new products. Additionally, other risk factors exist such as the nature of the Company’s distribution channels, ability to manage growth, loss of key personnel and the effect of planned expansion of operations on the future results of the Company.

The financial statements of the Company for the year ended December 31, 2007, reflect a net loss in the amount of $2,483,627 and negative cash flows from operating activities in the amount of $2,261,099.

The Company anticipates that it will continue to incur significant operating costs and losses in connection with developing and marketing of its products and with increased business development and marketing efforts.

Those conditions indicate the existence of a substantial uncertainty, which may cause significant doubt about the Company’s ability to continue as a going concern.

On May 19, 2008, the Company sold its assets and liabilities in consideration of $3,525,000 cash payment less some of the Company’s liabilities, as agreed. As part of the agreement, the Company will deposit $528,750 in escrow to secure the Company’s obligations. Those will be distributed in accordance to the terms of the escrow agreement.

 

9


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The significant accounting policies followed in the preparation of the financial statements, which are consistent with those of prior years, are as follows:

 

  A. Stock based compensation

The Company’s financial statements do not reflect the effect of the treatment for stock based compensation as required by Accounting Standard No. 24.

 

  B. Use of estimates in preparation of financial statements

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.

 

  C. Cash and cash equivalents

Cash and cash equivalents consist of cash and demand deposits in banks and highly liquid investments with original maturities of less than three months.

 

  D. Property and equipment

Property and equipment are presented at cost, net of participation by the Israeli Office of the Chief Scientist (“OCS”) and less accumulated depreciation and amortization. Depreciation and amortization are calculated based on the straight-line method over the estimated useful lives of the related assets or terms of the related leases, as follows:

 

     %

Machinery and Equipment

   6-15

Computers

   33

 

  E. Revenue recognition

The Company recognizes revenue when persuasive evidence of an arrangement exists, delivery has occurred, the sales price is fixed or determinable and collectibility is probable. Sales arrangements with specific acceptance terms are not recognized until the customer has confirmed that the product has been accepted.

Service revenues include post-contract customer support. Software maintenance agreements provide technical support on an if-and-when-available basis. Post-contract customer support revenues are recognized ratably over the term of the support period (generally one year) and other service revenues are recognized as the related services are provided.

 

  F. Research and development costs

Research and development costs, net of participation by the Israeli Office of the Chief Scientist (“OCS”), are charged to operations as incurred.

 

10


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont.)

 

  G. Income taxes

Deferred tax assets in respect of carryforward losses and temporary differences are recognized when their future realization is probable. Due to the uncertainty regarding future taxable income, deferred income tax assets in respect of tax loss carryforwards and deductible temporary differences were not recorded in the financial statements.

 

  H. Fair value of financial instruments

The Company’s financial instruments include mainly non-derivative assets (cash and cash equivalents, short term deposits, trade accounts receivable and other current assets) and non-derivative liabilities. Due to the nature of these instruments their fair values approximate the amounts presented in the financial statements.

 

  I. Exchange rates and linkage basis

Balances denominated in, or linked to currencies other than the dollar are presented according to the representative exchange rates published by the Bank of Israel as of the balance sheet date.

Balances which are linked to the Israeli Consumer Price Index (“CPI”) are presented on the basis of the index in respect of December (i.e., the first index published subsequent to the balance sheet date), based on the terms of the applicable transactions.

Exchange rate of linkage differences are charged to operations as incurred.

Data in respect of the NIS/dollar exchange rate and the CPI are as follows:

 

     Representative
exchange rate

of the dollar
    CPI in respect
of December
 
     (NIS per $1)     (in points)  

As of:

    

March 31, 2008

   3.553     Not available  

December 31, 2007

   3.846     106.4  

December 31, 2006

   4.225     102.9  
     %     %  

Change during:

    

Three months ended March 31, 2008

   (7.6 )   —    

Year ended December 31, 2007

   (8.9 )   3.4  

Year ended December 31, 2006

   (8.2 )   (0.1 )

 

11


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 3 - OTHER CURRENT ASSETS

 

     (unaudited)
March 31,
   December 31,
     2008    2007    2006
     $    $    $

Government of Israel (VAT refundable and other)

   4,249    9,291    90,081

Office of the Chief Scientist

   60,385    22,956    49,432

Other

   16,836    52,802    28,843
              
   81,470    85,049    168,356
              

NOTE 4 - PROPERTY AND EQUIPMENT

 

  A. Composition:

 

     (unaudited)
March 31,
   December 31,  
     2008    2007    2006  
     $    $    $  

Cost:

        

Laboratory equipment

   129,261    182,567    180,492  

Leasehold improvements

   304,312    313,733    313,733  

Computers and software

   199,672    217,146    171,328  

Furniture and office equipment

   64,896    65,354    63,204  
                
   698,141    778,800    728,757  

Accumulated depreciation and amortization:

        

Laboratory equipment

   110,122    154,858    141,261  

Leasehold improvements

   149,474    149,654    126,642  

Computers and software

   145,473    164,518    130,367  

Furniture and office equipment

   12,589    33,005    27,223  
                
   417,658    502,035    425,493  

Grants received from the OCS, net

   —      —      (802 )
                
   280,483    276,765    302,462  
                

NOTE 5 - OTHER CURRENT LIABILITIES

 

     (unaudited)
March 31,
   December 31,
     2008    2007    2006
     $    $    $

Employees and related institutions

   67,993    175,397    285,889

Accrued vacation

   173,625    147,579    169,139

Accrued warranty

   10,825    10,000    20,000

Accrued expenses

   —      54,309    397,232
              
   252,433    387,285    872,260
              

 

12


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 6 - LONG-TERM LOAN

 

  A. Composition:

 

     (unaudited)
March 31,
    December 31,  
     2008     2007     2006  
     $     $     $  

Long- term loan

   —       —       1,012,491  

Less - current maturities on long-term loan

   —       —       (500,000 )

Less - long term prepaid finance expenses derived from warrant granted

   —       —       (31,283 )
                  
   —       —       481,208  
                  

Current maturity of long - term loan

   407,783     512,491     500,000  

Less -short term prepaid finance expenses derived from warrant granted

   (31,483 )   (31,283 )   (33,984 )
                  

Total current maturity of long-term loan, net

   376,300     481,208     466,016  
                  

 

  B. General:

In November 2005, the Company signed a loan agreement with European Venture II Leveraged Venture Leasing Company Limited (the “Lender”). The loan in the amount of $1,500,000 was received in January 2006. The loan is denominated in U.S. dollars and bears annual interest of 12.5% and will be repaid in 36 equal installments. Amount of approximately $84 thousand was reduced from the loan in advance.

Within the framework of the agreement, the Company registered a fixed, as well as, a floating lien on its assets, liabilities and rights of any kind, possessed by the company, including intangible assets.

In addition, the Company granted the Lender, at no additional consideration, with a warrant to purchase 1,899,032 Company’s D preferred shares NIS 0.01 par value at an exercise price of $0.11 per share. These warrants expire in January 2015 and may be exercised on the earlier of (a) the nine year anniversary of the grant date; (b) the consummation of an initial public offering or (c) the closing of a merger or sale event.

During the recapitalization of the Company’s shares in May 2007 (See Note 9A) the existing D warrant was cancelled and in line of such cancellation, the lender received a warrant to purchase 190,855 ordinary shares with no par value, at an exercise price of $1.00311 per share. All other terms of the cancelled D warrant remain the same.

 

13


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 7 - LIABILITY FOR SEVERANCE PAY, NET

The Company’s liability for severance pay is calculated in accordance with Israeli law based on the most recent salary paid to employees and the length of employment in the Company. Part of the liability is funded through individual insurance policies purchased from outside insurance companies, which are not under the Company’s control. The balance presented in liability for severance pay, net, represents the unfunded portion.

NOTE 8 - COMMITMENTS AND CONTINGENT LIABILITIES

 

  A. In February 1999, the development project of the Company was approved by the Government of Israel, through the Office of the Chief Scientist (“OCS”) under the technological incubator program. Pursuant to such program, the OCS participated in 85% of an approved project for a period of two years ended October 2000.

In addition, in May 2000, the Company received an approval from the OCS for its participation in research and development costs of the Company based on budgets approved by the OCS, subject to the fulfillment of specified milestones.

As of December 31, 2007, the Company has received OCS participation totaling approximately $305 thousand.

The Company is obligated to pay the Government of Israel royalties of 3% on the sales of products in respect, of which, the Government has participated in research and development costs. Such payments are not to exceed the amount originally received from the Government, linked to the dollar. As of December 31, 2007, the Company paid royalties in the total amount of $270 thousand and accrued expenses in the amount of $31 thousand.

 

  B. In January 2001, another budget was approved by the OCS for 50% participation in the research and development of testing Beta Site units of specific applications. According to the commitment with the OCS, the Company will be obligated to pay royalties of between 3% - 3.5% of the sales deriving from the research and development financed by the OCS up to the amount originally received from the Government, linked to the dollar, and bearing annual interest at Libor rate.

As of December 31, 2007, the Company has received OCS participation totaling approximately $240 thousand.

 

  C. In May 2005, the Company received an additional approval from the OCS for its participation in research and development costs of the Company up to 60% of the total approved budget of approximately $760 thousand (NIS 3,500 thousand). The budget is for a period of fourteen months, commencing December 2005 and ending February 2007. As of December 31, 2007, the Company completed the approved budget and received total of $404 thousand as participation from the OCS. According to the terms of the approval, the Company will be obligated to pay royalties of the sales deriving from the products, which research and development costs were financed by the OCS, up to the amount originally received from the Government.

 

14


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 8 - COMMITMENTS AND CONTINGENT LIABILITIES (Cont.)

 

  D. In June 2007, the Company received an additional approval from the OCS for its participation in research and development costs of the Company up to 50% of the total approved budget of approximately $933 thousand (NIS 3,800 thousand). The budget is for a period of one year, commencing June 2007 and ending May 2008. As of December 31, 2007, the Company received total of $138 thousand as participation from the OCS. According to the terms of the approval, the Company will be obligated to pay royalties of the sales deriving from the products, which research and development costs were financed by the OCS, up to the amount originally received from the Government.

 

  E. The Company also participates in the MAGNET Program, in the OCS for 50% participation in the research and development costs of the Company. First program for the period of one year commencing August 1, 2005 until July 31, 2006 was for a total approved budget of $154 thousand (NIS 648 thousand). Second program for total approved budget of $270 thousand (NIS 1,189 thousand) is for a period of one year commencing August 1, 2006 until July 31, 2007 and a third program for total approved budget of $276 thousand (NIS 1,195 thousand) is for a period of one year commencing August 1, 2007 until July 31, 2008. As of December 31, 2007 the Company received a total participation of $230 thousand from all three programs. The Company is not obligated to pay royalties due to the development costs financed by the OCS within the MAGNET program.

 

  F. The Company rents its facilities under lease agreements, which expire in 2014. The annual rental payment is approximately $69 thousand. As part of the agreement the Company has provided the leaser with a bank guarantee of approximately $48 thousand. The subsidiary rents its facilities under lease agreements, which expire in 2007. The annual rental payment is approximately $19 thousand

 

  G. The Company rents motor vehicles under lease agreements, which expire in 2008, 2009 and 2010. The annual rental payments are approximately $77 thousand.

 

  H. See Note 6B.

NOTE 9 - SHAREHOLDERS’ EQUITY

 

  A. General

On May 3, 2007 the Company signed on a recapitalization agreement with its existing shareholders in which the Company has decided to make the following changes in its share capital:

 

  (1) Authorized share capital was increased. As of December 31, 2007 total authorized shares of the Company totaled 35,100,000.

 

15


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 9 - SHAREHOLDERS’ EQUITY (Cont.)

 

  A. General (Cont.)

 

  (2) Reclassification and conversion of all preferred shares into ordinary shares, with no par value in the following ratio:

 

A preferred shares

   1:80

B preferred shares

   1:112

C preferred shares

   1:150

C-1 preferred shares

   1:1

C-2 preferred shares

   1:1

D preferred shares

   1:250

 

  (3) The Company decided on a reverse split of its share capital when 1000 ordinary shares with no par value will be represented by one ordinary share with no par value.

Ordinary shares and Series AA preferred shares confer to holders the right to receive notice to participate and vote in the general meetings of the Company and the right to receive dividends if declared. Ordinary shares and Series AA preferred shares are identical in most respects with some exceptions including for preferential rights granted to holders of preferred shares upon liquidation.

 

  B. Composition of share capital as of December 31, 2007 and 2006:

 

     December 31, 2007
Number of shares
   December 31, 2006
Number of shares
     Registered    Issued
and paid-up
   Registered    Issued
and paid-up

Ordinary Shares with no par value

   28,000,000    12,621,981    —      —  
                   

Series AA Preferred with no par value

   7,100,000    6,601,666    —      —  
                   

Ordinary Shares NIS 0.01 par value each

   —      —      53,738,238    11,873,000
                   

Series A Preferred Shares NIS 0.01 par value each

   —      —      4,361,762    4,361,762
                   

Series B Preferred Shares NIS 0.01 par value each

   —      —      10,000,000    10,000,000
                   

Series B1 Preferred Shares NIS 0.01 par value each

   —      —      7,100,000    —  
                   

Series C Preferred Shares NIS 0.01 par value each

   —      —      60,000,000    45,000,000
                   

Series C1 Preferred Shares NIS 0.01 par value each

   —      —      13,000,000    —  
                   

Series C2 Preferred Shares NIS 0.01 par value each

   —      —      15,000,000    —  
                   

Series D Preferred Shares NIS 0.01 par value each

   —      —      19,985,048    18,086,016
                   

 

16


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 9 - SHAREHOLDERS’ EQUITY (Cont.)

 

  C. Issuance of share capital

 

  1) In August 1999, the Company signed an agreement with an investor, who is also providing the Company with supplementary financing, according to which 769 ordinary shares NIS 0.01 par value were transferred from Naiot to the investor in consideration for approximately $100 thousand. In addition, in February 2000, as a result of an investment agreement signed by the Company with other parties, the investor invested approximately $27 thousand in exchange for 111 ordinary shares NIS 0.01 par value, in order to maintain his shareholding percentage in the Company.

 

  2) In January and February 2000, the Company signed agreements with various investors in which the Company issued the investors 1,035 ordinary shares NIS 0.01 par value in consideration for approximately $250 thousand. In addition, in February 2000, as a result of the investment agreement with the various investors, an existing shareholder invested approximately $66 thousand in consideration for 274 ordinary shares NIS 0.01 par value, in order to maintain his shareholding percentage in the Company.

 

  3) In June 2000, the Company issued 985 Series A preferred shares NIS 0.01 par value as part of a rights offering to existing shareholders, in consideration for approximately $502 thousand.

 

  4) In June 2000, the Company issued 100 ordinary shares NIS 0.01 par value at their nominal value to an investment company as part of an agreement in which the investment company acted to recruit investors for the Company.

 

  5) In August 2000, the Company signed agreements with an investor in which the Company issued the investor 100 Series A preferred shares NIS 0.01 par value in consideration for approximately $51 thousand.

 

  6) In August 2000, the Company allotted bonus shares to existing shareholders in the Company at a ratio of 1:999. As part of the allocation, the Company issued 11,870,711 ordinary shares of NIS 0.01 par value and 1,083,915 Series A preferred shares of NIS 0.01 par value.

 

  7) In October 2000, the Company signed an agreements with various investors in which the Company issued the investors 2,926,285 Series A preferred shares NIS 0.01 par value in consideration for $600 thousand.

 

  8) In January 2001, the Company signed an agreement with an investor in which the Company issued the investor 350,477 Series A preferred shares NIS 0.01 par value in consideration for approximately $200 thousand.

 

  9) In April 2002, the Company signed an agreement with various investors in which the Company issued the investors 10,000,000 Series B preferred shares NIS 0.01 par value of the Company in consideration for approximately $3 million.

 

17


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 9 - SHAREHOLDERS’ EQUITY (Cont.)

 

  C. Issuance of share capital (Cont.)

 

  10) In June 2004, the Company signed an agreement with various investors in which the convertible loan in the amount of $820,000 with an additional investment of $3,680,000 was exercised to 45,000,000 Series C preferred shares NIS 0.01 par value.

 

  11) In September 2005, the Company signed an agreement with various investors in which the Company issued the investors 18,086,016 Series D preferred shares NIS 0.01 par value of the Company in consideration for $2 million.

As of December 31, 2007, all preferred shares were converted into ordinary shares. (See A above)

 

  12) In May 2007, the Company signed an agreement with various investors in which the Company issued the investors 6,601,666 Series AA preferred shares with no par value in consideration for $2.75 million.

 

  D. Warrants

 

  1) As of December 31, 2007, the Company granted its shareholders with warrants to purchase 15,000,000 Company’s C preferred shares NIS 0.01 par value at a price of $0.10 per share. The warrants can be exercised, in whole or in part, during the period beginning on the date of the grant and ending on the date which is immediately prior to: (a) the closing of the Company’s offer of its Ordinary Shares to the public which results in net proceeds to the Company of at least $20 million, or (b) the sale, lease, license or other transfer or other disposal of all or substantially all of the Company’s assets, the sale or other transfer of all or substantially all of the shares in the Company, or a merger or other transaction the result of which is that the holders of the Company’s voting securities immediately prior to such transaction hold less than 50% of the voting securities in the surviving corporation.

During the recapitalization of the Company’s shares in May 2007, the existing C warrants were cancelled. In line of the cancelled C warrants, warrant holders received warrants to purchase 1,507,519 (as set forth in the agreement) at an exercise price of $0.995012 per ordinary share with no per value. All other terms of the cancelled C warrant remain the same.

 

  2) See Note 6B.

 

  3) As part of the recapitalization agreement signed on May 3, 2007, the Company issued to each shareholder holding preferred A shares or preferred B shares prior to the conversion (see A above), warrants to purchase one ordinary share for every 10 series AA preferred shares, with no par value, purchased by such share holder at a purchase price of $0.995012 per ordinary share. The terms and conditions of the new warrants shall be the same as terms and conditions of the new C warrants. (See D(1) above)

 

18


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 9 - SHAREHOLDERS’ EQUITY (Cont.)

 

  E. Share options

 

  1) Share option plans to employees outstanding as of December 31, 2007:

As of December 31, 2007, the Company had total of 2,380,846 outstanding options to purchase ordinary shares, of the Company, with no par value. The options will vest over various periods not exceeding four years and will expire ten years from the date of grant. The exercise price will be between $0.05 and $0.51 per share.

As part of the outstanding options above, the Company granted an employee of the Company options to purchase 1,363,752 ordinary shares exercisable at no cost. 952,976 of the options will vest immediately as of the date of the grant, 25% of the remaining options will vest 12 months following the date of the grant and an additional 2.083% of the remaining options will vest monthly.

 

  2) Share option plans to consultants outstanding as of December 31, 2007:

As of December 31, 2007, the Company granted certain various consultants and members of the Board of Advisors options to purchase 1,370 ordinary shares, of the Company, NIS 0.01 par value, in exchange for services. Those options will vest over two years, and the exercise price will be between $0.01 and $0.57 per share.

NOTE 10 - RESEARCH AND DEVELOPMENT EXPENSES, NET

 

     (unaudited)
Three Months ended
March 31,
   Year ended December 31,  
     2008    2007     2006  
     $    $     $  

Salaries and related expenses

   256,665    1,117,395     1,018,495  

Patents and subcontractors

   69,443    72,441     45,337  

Car expenses

   446    135,718     109,942  

Depreciation and amortization

   —      39,157     46,153  

Rent and office maintenance

   44,204    50,902     36,432  

Travel expenses

   4,786    38,537     47,954  

Other

   —      297,319     188,028  
                 
   375,524    1,751,469     1,492,341  

Less - grants from the OCS

   —      (366,011 )   (453,056 )
                 
   375,524    1,385,458     1,039,285  
                 

 

19


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 11 - MARKETING EXPENSES

 

     (unaudited)
Three Months ended
March 31,
   Year ended December 31,
     2008    2007    2006
     $    $    $

Salaries and related expenses

   79,175    651,097    814,267

Exhibition

   —      61,062    44,057

Travel expenses

   5,159    126,561    157,693

Sales commissions

   —      100,913    281,891

Rent and office maintenance

   9,175    11,312    9,633

Car expenses

   —      30,871    22,337

Depreciation and amortization

   —      8,702    8,829

Other

   24,858    39,502    57,285
              
   118,367    1,030,020    1,395,992
              

NOTE 12 - GENERAL AND ADMINISTRATIVE EXPENSES

 

     (unaudited)
Three Months ended
March 31,
   Year ended December 31,
     2008    2007    2006
     $    $    $

Salaries and related expenses

   144,011    516,539    503,301

Professional fees

   10,050    58,840    53,771

Rent and office maintenance

   11,438    65,644    38,181

Depreciation and amortization

   —      30,558    13,824

Car expenses

   5,079    22,195    21,731

Travel expenses

   —      65,016    77,877

Other

   18,486    141,481    58,427
              
   189,064    900,273    767,112
              

 

20


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 13 - INCOME TAXES

 

  A. The Law for the Encouragement of Capital Investments, 1959

In December 2001, the Company was granted “approved enterprise” status under the “alternative track”, in accordance with the Law for the Encouragement of Capital Investment - 1959 (“the Law”), for an investment program in the aggregate amount of $497 thousand.

As of December 31, 2007, the Company invested approximately $443 thousand.

The framework of the “alternative track” provides for a tax exemption on undistributed earnings derived from assets included in the approved enterprise investment program for a period of six years and a reduced tax rate of 25% during the following year. These tax benefits will be granted to the Company commencing with the first year in which it generates taxable income from the approved enterprise. This is contingent on the fact that a period of 12 years has not elapsed since the approved enterprise’s commencement of operations, as determined by the Investment Center, or 14 years from the year in which the approval certificate had been issued, whichever is earlier.

According to this Law, should the Company distribute a dividend out of the profits, which benefited from exemption as an approved enterprise, it would become subject to corporate taxes of 25% on the taxable income from which this dividend had been distributed.

A dividend paid out of such profits that are subject to withholding tax of 15%.

A dividend paid out of profits not benefiting from exemption is subject to a tax rate of 25% (or less, if the party receiving the dividend is resident in a country with which Israel has a tax treaty for the prevention of double taxation). A distribution to a company resident in Israel is exempt from tax.

According to the law for Amending the Income Tax Ordinance (No.147), 2005, the corporate tax rate is to be reduced gradually from 31% for the 2006 tax-year (2005 – 34%) until 25% for the 2010 tax-year.

Obtaining such benefits is contingent upon fulfilling the provisions of the Law as well as the approval certificate. Failure to adhere to the stipulated conditions may cause the cancellation of the benefits and - in certain circumstances - may call for the Company’s reimbursement of benefits already received, with interest and linkage differences.

 

  B. Inflation adjustment for tax purposes

The Company is subject to the Income Tax Law (Inflationary Adjustments), 1985, pursuant to which taxable income is measured on the basis of changes in the CPI.

On February 26, 2008 a new law for amending the Income Tax Law was passed in the Kneset -“Income Tax Ordinance (No. 20), 2008”. The new law ends the application of inflationary adjustments on taxable income starting 2008 tax year.

 

21


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 13 - INCOME TAXES (Cont.)

 

  C. Deferred taxes

Due to the uncertainty of realizing the benefit of the Company’s tax loss carry forwards, deferred income tax assets in respect of tax loss carry forwards and deductible temporary differences were not recorded in the financial statements.

 

  D. The Company and its subsidiary have not received tax assessments since incorporation.

NOTE 14 - RECONCILIATION TO U.S. GAAP

The consolidated financial statements of the Company have been prepared in accordance with Israeli GAAP. Had the consolidated financial statements been prepared in accordance with U.S. GAAP, the effects would have been as follows:

 

  1. Income statements

 

     Year ended December 31,  
     2007     2006  
     $     $  

Net loss as presented

   (2,483,627 )   (1,542,528 )

Stock-based compensation (1)

   (223,327 )   (1,696 )

Amortization of additional Series D warrants fair value (2)

   (7,135 )   (7,057 )
            

Total adjustments

   (230,462 )   (8,753 )
            

Net loss as per U.S. GAAP

   (2,714,089 )   (1,551,281 )
            

 

  2. Balance sheets

 

     December 31,  
     2007     2006  
     $     $  

Current maturities of long term loan as presented

   481,208     466,016  

Additional short term prepaid finance expenses derived from Series D warrants granted (3)

   (6,569 )   (7,035 )
            

Current maturities of long term loan as per U.S. GAAP

   474,639     458,981  
            

Long term loan, net of current maturities as presented

   —       481,208  

Additional long term prepaid finance expenses derived from Series D warrants granted (3)

   —       (6,569 )
            

Long term loan, net of current maturities as per U.S. GAAP

   —       474,639  
            

Additional paid-in capital as presented

   13,804,675     10,900,383  

Stock-based compensation for 2006 (1)

   1,696     1,696  

Valuation of Series D preferred stock warrants (2)

   20,761     20,761  

Stock-based compensation for 2007 (1)

   223,327     —    
            

Accumulated deficit as per U.S. GAAP

   14,050,459     10,922,840  
            

Accumulated deficit as presented

   (12,937,531 )   (10,453,904 )

Total adjustments to net loss for 2006

   (8,753 )   (8,753 )

Total adjustments to net loss for 2007

   (230,462 )   —    
            

Accumulated deficit as per U.S. GAAP

   (13,176,746 )   (10,462,657 )
            

 

(1) Stock-based compensation expense is recognized under SFAS No. 123(R) “Share-Based Payment” and is related to the unvested employee stock options awards made to the Company’s employees and directors pursuant to the employee stock option plan.

 

(2) Valuation of the 1,899,032 Series D preferred stock warrants issued by the Company to a Lender (see Note 6) were valued using a Black-Scholes valuation model for U.S. GAAP purposes. The Black-Scholes calculation provides a valuation of $20,761 higher than the valuation under Israeli GAAP and is amortized over the life of the loan using the effective interest method.

 

(3) Adjustment represents the increase in the short term prepaid finance expenses to be recognized within one year from the increased valuation of the Series D preferred stock warrants referenced above.

NOTE 15 - SUBSEQUENT EVENTS

See Note 1B.

 

22


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 16 - CONDENSED FINANCIAL DATA OF THE COMPANY IN NOMINAL NIS FOR TAX PURPOSES

 

  A. Balance sheets

 

     December 31,
     2007    2006
     NIS    NIS
ASSETS      

CURRENT ASSETS

     

Cash and cash equivalents

   2,218,806    4,038,686

Short term bank deposits

   2,003,044    568,292

Related party

   —      1,822,598

Other current assets

   304,071    666,674

Inventories

   1,891,438    1,689,242
         

Total current assets

   6,417,359    8,785,492

INVESTMENT IN A SUBSIDIARY

   1,415,729    950,639

FINISHED GOODS USED IN OPERATIONS

   27,293    53,855

LONG-TERM DEPOSITS

   55,288    81,681

PROPERTY AND EQUIPMENT, NET

   1,151,009    1,240,385
         
   9,066,678    11,112,052
         
LIABILITIES AND SHAREHOLDERS’ EQUITY      

CURRENT LIABILITIES

     

Trade accounts payable

   698,701    1,915,347

Related party

   721,279    —  

Current maturities on long-term loan

   1,891,688    1,956,957

Other current liabilities

   1,352,741    2,195,709
         

Total current liabilities

   4,664,409    6,068,013

LONG-TERM LIABILITIES

     

Long term loan

   —      2,022,088

Liability for severance pay, net

   137,299    170,748
         

Total long term liabilities

   137,299    2,192,836

SHAREHOLDERS’ EQUITY

   4,264,970    2,851,203
         
   9,066,678    11,112,052
         

 

23


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 16 - CONDENSED FINANCIAL DATA OF THE COMPANY IN NOMINAL NIS FOR TAX PURPOSES (Cont.)

 

  B. Statements of operations

 

     Year ended December 31,  
     2007     2006  
     NIS     NIS  

Sales

   3,138,394     5,192,818  

Cost of sales

   (3,914,245 )   (5,278,294 )
            

Gross loss

   (775,851 )   (85,476 )

Operating costs and expenses:

    

Research and development expenses, net

   5,752,499     4,518,645  

Marketing expenses

   1,626,358     1,219,020  

General and administrative expenses

   1,984,134     827,642  
            

Total operating expenses

   9,362,991     6,565,307  
            

Operating loss before financing income (expenses), net

   (10,138,842 )   (6,650,783 )

Financing income (expenses), net

   525,165     (678,808 )
            

Loss before Company’s share in net income of the Subsidiary

   (9,613,677 )   (7,329,591 )

Company’s share in net income of the Subsidiary

   178,707     236,131  
            

Net loss

   (9,434,970 )   (7,093,460 )
            

 

24


Table of Contents

TEVET PROCESS CONTROL TECHNOLOGIES LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 16 - CONDENSED FINANCIAL DATA OF THE COMPANY IN NOMINAL NIS FOR TAX PURPOSES (Cont.)

 

  C. Statements of changes in shareholders’ equity

 

     Share
capital
    Additional
paid in
capital
   Accumulated
deficit
    Total  
     NIS     NIS    NIS     NIS  

Balance - January 1, 2006

   893,208     49,287,861    (40,688,972 )   9,492,097  

Warrants granted to third party

   —       452,566    —       452,566  

Net loss for the year

   —       —      (7,093,460 )   (7,093,460 )
                       

Balance - December 31, 2006

   893,208     49,740,427    (47,782,432 )   2,851,203  

Conversion of share capital to non par value shares

   (893,208 )   893,208    —       —    

Series AA preferred shares issuance in May 2007 (net of issuance expenses of NIS188,314)

   —       10,848,737    —       10,848,737  

Net loss for the year

   —       —      (9,434,970 )   (9,434,970 )
                       

Balance - December 31, 2007

   —       61,482,372    (57,217,402 )   4,264,970  
                       

 

25