CIMATRON LIMITED
|
|||
|
By:
|
/s/ Ilan Erez | |
Ilan Erez
|
|||
Chief Financial Officer
|
|||
Exhibit
No.
|
Description
|
|
99.1
|
Audited, consolidated financial statements of Cimatron Ltd. for the year ended December 31, 2013, including (i) report of Brightman Almagor Zohar & Co., a member of Deloitte Touche Tohmatsu thereon and (ii) report of Lucas, Horsfall, Murphy & Pindroh, LLP on the consolidated financial statements of Cimatron Gibbs, LLC, a wholly-owned subsidiary of Cimatron Ltd.
|
|
99.2
|
Management’s discussion and analysis of Cimatron Ltd.’s financial results for the three year period ended December 31, 2013.
|
|
99.3
|
Consent of Brightman Almagor Zohar & Co., a member of Deloitte Touche Tohmatsu to the incorporation by reference of its report on Cimatron Ltd.’s 2013 audited, consolidated financial statements in Cimatron Ltd.’s (i) registration statements on Form F-3, SEC File Numbers 333-161781 and 333-189764, filed with the SEC on September 8, 2009 and July 2, 2012 respectively, and (ii) registration statements on Form S-8, SEC File Number 333-12458, Form S-8, SEC File Number 333-140809 and Form S-8, SEC File Number 333-190468 ((i) and (ii) collectively, the “Registration Statements”).
|
|
99.4
|
Consent of Lucas, Horsfall, Murphy & Pindroh, LLP to the incorporation by reference of its report on the consolidated financial statements of Cimatron Gibbs, LLC in the Registration Statements.
|
Page
|
|
F - 2
|
|
F-3 - F-4
|
|
F - 5
|
|
F - 6
|
|
F-7 - F-9
|
|
F-10 - F-11
|
|
F-12 - F-31
|
March 30, 2014
|
December 31,
|
||||||||||||
Note
|
2 0 1 3
|
2 0 1 2
|
||||||||||
ASSETS
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
$ | 13,052 | $ | 11,903 | ||||||||
Trade accounts receivable, net of allowance for doubtful accounts of
$1,097 and $1,004 as of December 31, 2013 and 2012 respectively |
3 | 6,838 | 6,049 | |||||||||
Other accounts receivable and prepaid expenses
|
4 | 2,218 | 1,592 | |||||||||
Inventory
|
216 | 196 | ||||||||||
Total current assets
|
22,324 | 19,740 | ||||||||||
Deposits with insurance companies and severance pay funds
|
7 | 3,725 | 3,296 | |||||||||
Property and equipment
|
5 | |||||||||||
Cost
|
10,145 | 10,062 | ||||||||||
Less - accumulated depreciation
|
9,168 | 9,187 | ||||||||||
Property and equipment, net
|
977 | 875 | ||||||||||
Other assets
|
||||||||||||
Goodwill, net
|
9,225 | 9,067 | ||||||||||
Other Intangible Assets
|
759 | 1,432 | ||||||||||
Deferred tax asset
|
423 | - | ||||||||||
Total other assets
|
10,407 | 10,499 | ||||||||||
Total assets
|
$ | 37,433 | $ | 34,410 |
December 31,
|
||||||||||||
Note
|
2 0 1 3
|
2 0 1 2
|
||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||||||
Current liabilities
|
||||||||||||
Short-term bank credit
|
$ | 5 | $ | 1 | ||||||||
Related parties
|
- | 150 | ||||||||||
Trade payables
|
1,356 | 1,169 | ||||||||||
Other liabilities and accrued expenses
|
6 | 6,297 | 7,054 | |||||||||
Deferred revenues
|
2,974 | 2,843 | ||||||||||
Total current liabilities
|
10,632 | 11,217 | ||||||||||
Long-term liabilities
|
||||||||||||
Accrued severance pay
|
7 | 5,018 | 4,453 | |||||||||
Deferred tax liability
|
69 | 275 | ||||||||||
5,087 | 4,728 | |||||||||||
Contingent liabilities and commitments
|
8 | - | - | |||||||||
Shareholders’ equity
|
||||||||||||
9 | ||||||||||||
Ordinary shares of NIS 0.10 par value (Authorized - 19,950,000 shares,
issued and outstanding 11,339,353 shares at December 31, 2013 and 9,948,948 at December 31, 2012) |
350 | 313 | ||||||||||
Additional paid-in capital and other capital surplus
|
16,967 | 18,906 | ||||||||||
Retained earnings (accumulated deficit)
|
4,823 | (24 | ) | |||||||||
Accumulated comprehensive income (loss)
|
293 | (6 | ) | |||||||||
22,433 | 19,189 | |||||||||||
Treasury stock, at cost; 607,956 shares at December 31, 2013 and 2012
|
(752 | ) | (752 | ) | ||||||||
Total Cimatron Ltd. shareholders’ equity
|
21,681 | 18,437 | ||||||||||
Non controlling interest
|
33 | 28 | ||||||||||
Total equity
|
21,714 | 18,465 | ||||||||||
Total liabilities and shareholders’ equity
|
$ | 37,433 | $ | 34,410 |
Year ended December 31,
|
||||||||||||||||
Note
|
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
|||||||||||||
Revenues:
|
12a | |||||||||||||||
Products
|
$ | 19,510 | $ | 19,120 | $ | 18,177 | ||||||||||
Maintenance and Services
|
24,736 | 23,194 | 22,537 | |||||||||||||
Total
|
44,246 | 42,314 | 40,714 | |||||||||||||
Cost of revenues
|
12b | |||||||||||||||
Products
|
4,118 | 3,483 | 3,769 | |||||||||||||
Services
|
1,711 | 1,609 | 1,614 | |||||||||||||
Total
|
5,829 | 5,092 | 5,383 | |||||||||||||
Gross profit
|
38,417 | 37,222 | 35,331 | |||||||||||||
Research and development expenses, net
|
7,389 | 7,001 | 6,739 | |||||||||||||
Selling, general and administrative expenses
|
12c | 25,566 | 24,677 | 24,453 | ||||||||||||
Operating income
|
5,462 | 5,544 | 4,139 | |||||||||||||
Financial expenses, net
|
(23 | ) | (35 | ) | (195 | ) | ||||||||||
Other expenses
|
(15 | ) | (30 | ) | (6 | ) | ||||||||||
Income before income taxes
|
5,424 | 5,479 | 3,938 | |||||||||||||
Income taxes
|
10 | (572 | ) | (1,770 | ) | (1,327 | ) | |||||||||
Net income
|
4,852 | 3,709 | 2,611 | |||||||||||||
Less: Net loss (gain) attributable to the non controlling interest
|
(5 | ) | (10 | ) | 57 | |||||||||||
Net income attributable to Cimatron's shareholders
|
$ | 4,847 | $ | 3,699 | $ | 2,668 | ||||||||||
Net Income per share (basic and diluted)
|
$ | 0.49 | $ | 0.40 | $ | 0.29 | ||||||||||
Weighted average number of shares outstanding
|
||||||||||||||||
Basic earnings per share
|
9,796 | 9,323 | 9,252 | |||||||||||||
Diluted earnings per share
|
9,832 | 9,337 | 9,292 |
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Net income
|
$ | 4,852 | $ | 3,709 | $ | 2,611 | ||||||
Unrealized gain (loss) on derivative instruments
|
- | 277 | (431 | ) | ||||||||
Unrealized gain (loss) on other assets & Goodwill in non-reporting currency
|
158 | 59 | (109 | ) | ||||||||
Foreign currency translation adjustment
|
141 | 104 | 359 | |||||||||
Comprehensive income
|
$ | 5,151 | $ | 4,149 | $ | 2,430 |
Non-
|
Additional
|
Total
|
||||||||||||||||||||||||||
controlling
|
Share
|
paid-in
|
Comprehensive
|
Accumulated
|
Treasury
|
shareholders’
|
||||||||||||||||||||||
interest
|
capital
|
capital
|
loss
|
deficit
|
stock
|
equity
|
||||||||||||||||||||||
Balance at December 31, 2010
|
$ | (74 | ) | $ | 304 | $ | 18,275 | $ | (265 | ) | $ | (303 | ) | $ | (752 | ) | $ | 17,185 | ||||||||||
Changes during the year
ended December 31, 2011: |
||||||||||||||||||||||||||||
Net Income (loss)
|
(57 | ) | - | - | - | 2,668 | - | 2,611 | ||||||||||||||||||||
Cash dividend paid
|
- | - | - | - | (3,216 | ) | - | (3,216 | ) | |||||||||||||||||||
Comprehensive loss
|
- | - | - | (181 | ) | - | - | (181 | ) | |||||||||||||||||||
Exercise of stock options
|
- | 9 | 724 | - | - | - | 733 | |||||||||||||||||||||
Balance at December
31, 2011 |
$ | (131 | ) | $ | 313 | $ | 18,999 | $ | (446 | ) | $ | (851 | ) | $ | (752 | ) | $ | 17,132 |
Non-
|
Additional
|
Total
|
||||||||||||||||||||||||||
controlling
|
Share
|
paid-in
|
Comprehensive
|
Accumulated
|
Treasury
|
shareholders’
|
||||||||||||||||||||||
interest
|
capital
|
capital
|
loss
|
deficit
|
stock
|
equity
|
||||||||||||||||||||||
Balance at December 31, 2011
|
$ | (131 | ) | $ | 313 | $ | 18,999 | $ | (446 | ) | $ | (851 | ) | $ | (752 | ) | $ | 17,132 | ||||||||||
Changes during the year
ended December 31, 2012: |
||||||||||||||||||||||||||||
Net Income
|
10 | - | - | - | 3,699 | - | 3,709 | |||||||||||||||||||||
Cash dividend paid
|
- | - | - | - | (2,872 | ) | - | (2,872 | ) | |||||||||||||||||||
Changes in non-controlling interest
|
149 | - | (205 | ) | - | - | - | (56 | ) | |||||||||||||||||||
Comprehensive income
|
- | - | - | 440 | - | - | 440 | |||||||||||||||||||||
Exercise of stock options
|
- | - | 112 | - | - | - | 112 | |||||||||||||||||||||
Balance at December
31, 2012 |
$ | 28 | $ | 313 | $ | 18,906 | $ | (6 | ) | $ | (24 | ) | $ | (752 | ) | $ | 18,465 |
Retained
|
||||||||||||||||||||||||||||
Non-
|
Additional
|
earnings
|
Total
|
|||||||||||||||||||||||||
controlling
|
Share
|
paid-in
|
Comprehensive
|
(accumulated
|
Treasury
|
shareholders’
|
||||||||||||||||||||||
interest
|
capital
|
capital
|
Income (loss)
|
deficit)
|
stock
|
equity
|
||||||||||||||||||||||
Balance at December 31, 2012
|
$ | 28 | $ | 313 | $ | 18,906 | $ | (6 | ) | $ | (24 | ) | $ | (752 | ) | $ | 18,465 | |||||||||||
Changes during the year
ended December 31, 2013: |
||||||||||||||||||||||||||||
Net Income
|
5 | - | - | - | 4,847 | - | 4,852 | |||||||||||||||||||||
Cash dividend paid
|
- | - | (7,916 | ) | - | - | - | (7,916 | ) | |||||||||||||||||||
Issuance of shares
|
- | 28 | 5,748 | - | - | - | 5,776 | |||||||||||||||||||||
Issuance of restricted shares
|
- | 9 | - | - | - | - | 9 | |||||||||||||||||||||
Comprehensive income
|
- | - | - | 299 | - | - | 299 | |||||||||||||||||||||
Stock based compensation
|
- | - | 229 | - | - | - | 229 | |||||||||||||||||||||
Balance at December 31, 2013
|
$ | 33 | $ | 350 | $ | 16,967 | $ | 293 | $ | 4,823 | $ | (752 | ) | $ | 21,714 |
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net Income
|
$ | 4,852 | $ | 3,709 | $ | 2,611 | ||||||
Adjustments to reconcile net income to net cash
provided by operating activities:
|
||||||||||||
Depreciation and amortization
|
1,043 | 1,307 | 1,376 | |||||||||
Increase (decrease) in accrued severance pay
|
493 | 159 | (135 | ) | ||||||||
Stock options compensation
|
182 | - | - | |||||||||
Deferred taxes, net
|
(1,108 | ) | 104 | 504 | ||||||||
Changes in assets and liabilities:
|
||||||||||||
Decrease (increase) in accounts receivable and prepaid expenses
|
(863 | ) | 178 | (222 | ) | |||||||
Increase in inventory
|
(15 | ) | (12 | ) | (2 | ) | ||||||
Decrease (increase) in deposits with insurance companies
|
||||||||||||
and severance pay fund
|
(429 | ) | (227 | ) | 210 | |||||||
Increase (decrease) in trade payables, accrued expenses
|
||||||||||||
and other liabilities
|
(684 | ) | (2,045 | ) | 228 | |||||||
Net cash provided by operating activities
|
3,471 | 3,173 | 4,570 | |||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Purchase of property and equipment
|
(459 | ) | (265 | ) | (428 | ) | ||||||
Proceeds from sale of property and equipment
|
- | 1 | - | |||||||||
Purchase of non-controlling interest
|
- | (52 | ) | - | ||||||||
Net cash used in investing activities
|
(459 | ) | (316 | ) | (428 | ) | ||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Short-term bank credit
|
4 | (83 | ) | (10 | ) | |||||||
Long-term bank credit
|
(1 | ) | (8 | ) | (87 | ) | ||||||
Proceeds from issuance of shares upon exercise of options
|
47 | 112 | 733 | |||||||||
Proceeds from issuance of restricted shares
|
9 | - | - | |||||||||
Proceeds from issuance of shares from public offering
|
5,776 | - | - | |||||||||
Cash dividend paid
|
(7,916 | ) | (2,872 | ) | (3,216 | ) | ||||||
Net cash used in financing activities
|
(2,081 | ) | (2,851 | ) | (2,580 | ) | ||||||
Effect of exchange rate changes on cash
|
218 | 110 | 4 | |||||||||
Net increase in cash and cash equivalents
|
1,149 | 116 | 1,566 | |||||||||
Cash and cash equivalents at beginning of year
|
11,903 | 11,787 | 10,221 | |||||||||
Cash and cash equivalents at end of year
|
13,052 | 11,903 | 11,787 | |||||||||
Supplemental information:
|
||||||||||||
Cash paid during the year for income taxes
|
$ | 2,230 | $ | 1,083 | $ | 755 |
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Appendix B - Non-cash transactions
|
||||||||||||
Purchase of property on credit
|
$ | - | $ | 5 | $ | 19 |
|
A.
|
Use of estimates in preparation of financial statements
|
|
B.
|
Financial statements in U.S. dollars
|
|
C.
|
Principles of consolidation
|
|
D.
|
Cash and cash equivalents
|
|
E.
|
Marketable securities
|
|
F.
|
Fair value of financial instruments
|
|
G.
|
Concentrations of credit risk
|
|
H.
|
Allowance for doubtful accounts
|
|
I.
|
Inventory
|
|
J.
|
Property and equipment
|
Computers and software
|
3 years
|
Office furniture and equipment
|
5- 16.5 years
|
|
K.
|
Impairment of long-lived assets, goodwill and other intangible assets
|
|
L.
|
Software development costs
|
|
M.
|
Acquisition-related intangible assets
|
|
N.
|
Stock-based compensation
|
|
O.
|
Revenue recognition
|
|
O.
|
Revenue recognition (Cont.)
|
|
P.
|
Research and development costs
|
|
Q.
|
Deferred income taxes
|
|
R.
|
Basic and diluted net income per share
|
|
S.
|
Derivative financial instruments
|
|
T.
|
Recently issued accounting pronouncements
|
|
T.
|
Recently issued accounting pronouncements (Cont.)
|
December 31,
|
||||||||
2 0 1 3
|
2 1 0 2 | |||||||
Accounts receivable
|
$ | 7,935 | $ | 7,053 | ||||
Less - allowance for doubtful accounts
|
(1,097 | ) | (1,004 | ) | ||||
$ | 6,838 | $ | 6,049 |
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Allowance for doubtful accounts at beginning of year
|
$ | 1,004 | $ | 964 | $ | 983 | ||||||
Provision
|
251 | 130 | 156 | |||||||||
Translation adjustments
|
(4 | ) | (3 | ) | (1 | ) | ||||||
Accounts receivable written off
|
(154 | ) | (87 | ) | (174 | ) | ||||||
Allowance for doubtful accounts at end of year
|
$ | 1,097 | $ | 1,004 | $ | 964 |
December 31,
|
||||||||
2 0 1 3
|
2 0 1 2
|
|||||||
Prepaid expenses
|
$ | 552 | $ | 337 | ||||
Deferred tax asset
|
742 | 370 | ||||||
Government institutions
|
710 | 693 | ||||||
Other
|
214 | 192 | ||||||
$ | 2,218 | $ | 1,592 |
December 31,
|
||||||||
2 0 1 3
|
2 0 1 2
|
|||||||
Cost:
|
||||||||
Computers and software
|
$ | 7,290 | $ | 7,014 | ||||
Office furniture and equipment
|
2,119 | 2,302 | ||||||
Vehicles
|
123 | 145 | ||||||
Leasehold improvements
|
613 | 601 | ||||||
10,145 | 10,062 | |||||||
Accumulated depreciation:
|
||||||||
Computers and software
|
6,432 | 6,268 | ||||||
Office furniture and equipment
|
2,037 | 2,197 | ||||||
Vehicles
|
108 | 143 | ||||||
Leasehold improvements
|
591 | 579 | ||||||
9,168 | 9,187 | |||||||
Property and equipment, net
|
$ | 977 | $ | 875 |
December 31,
|
||||||||
2 0 1 3
|
2 0 1 2
|
|||||||
Employees and related liabilities
|
$ | 2,606 | $ | 2,550 | ||||
Accrued expenses
|
2,710 | 2,276 | ||||||
Taxes to government institutions
|
725 | 1,078 | ||||||
Deferred tax liability
|
256 | 1,150 | ||||||
$ | 6,297 | $ | 7,054 |
|
A.
|
In consideration of grants received from the Chief Scientist of the Israeli Ministry of Industry, Trade and Labor (the “Chief Scientist”), the Company was obligated to pay the Chief Scientist, royalties of 3.5% of sales of products developed with funds provided by the Chief Scientist, until the dollar-linked amount of such royalty payments is equal to 100% (150% for certain grants) of the grant payments received by the Company plus Libor interest rate (the Libor interest rate applies to grants received since January 1999). With respect to funds provided by the Chief Scientist for development projects held until December 31, 2000, the Company received grants in a total amount of $9,500, and paid back to the Chief Scientist royalties in the amount of approximately $6,600. The Company believed that the majority of products that it has sold since January 1, 2005 were not based on technology developed with funds provided by the Chief Scientist and that, accordingly, such sales should not be subject to the payment of royalties to the Chief Scientist. Nevertheless, the Company accrued royalty expenses in its financial reports for the periods from January 1st, 2005 to March 31st, 2010 in the amount of approximately $2,900, but has not paid any royalties associated with the products mentioned above to the Chief Scientist. In July 2012 the Company reached an agreement with the Chief Scientist, pursuant to which, Cimatron paid to the Chief Scientist an amount of approximately $2,500, and the Chief Scientist exempted Cimatron from any further royalty reports and payments, other than as may be required under applicable law in the event of a transfer of know how outside of Israel. As a result of this agreement, the Company recorded additional income of approximately $400, reflected as a lower cost of revenue in its 2012 Statement of Operations.
|
|
B.
|
Regarding commitments in respect of the Company's approved enterprises see Note 10.A.
|
|
C.
|
In consideration of grants received from the Fund for the Encouragement of Overseas Marketing of the Israeli Government’s Ministry of Industry and Trade (the “Fund”), the Company is obligated to pay the Fund royalties amounting to 3% to 4% of the Company's incremental exports, up to a maximum of 100% of the grants received.
On July 16, 2013, the Company received a letter from the Fund claiming that the Company did not properly calculate the amount of exports for the years 2008 through 2011. The Fund requested that the Company provide export reports calculated based on the Fund’s alleged method of calculation. On August 1, 2013, the Company responded to the Fund stating its position that it believed it properly calculated the amount of exports. On October 2, 2013, the Company received another letter from the Fund, claiming again (among other technical matters) that the Company did not properly calculate the amount of exports for the years 2008 through 2011. In a letter dated November 3, 2013, the Company fulfilled the technical requests appearing in the October 2, 2013 letter, and re-iterated its position regarding the method of exports calculations for the years 2008 through 2011. In the event that it is determined that the Company should follow the Fund’s approach, the Company would be required to pay royalties in the amount of $566, representing the entire not-yet repaid grant.
The Company believes that the Fund position is not strong, and therefore has accrued royalty expenses in its Statement of Operations for the year ended December 31st, 2013 in the amount of approximately $23, based on the Company’s calculation method.
|
|
D.
|
The Company uses technology in respect of which it is obligated to pay annual royalties to third parties, up to an amount of $2,850 until December 31, 2016.
|
|
E.
|
Lease commitments
|
Year ended December 31,
|
||||
2014
|
1,811 | |||
2015
|
1,761 | |||
2016
|
1,667 | |||
2017
|
1,647 | |||
2018 and thereafter
|
1,535 | |||
$ | 8,421 |
|
A.
|
Share Trading Market
|
|
B.
|
Share Option and Restricted Shares Plans
|
Year ended December 31,
|
||||||||||||||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||||||||||||||
(in thousands)
|
||||||||||||||||||||||||
Shares underlying options
|
Weighted average exercise price
|
Shares underlying options
|
Weighted average exercise price
|
Shares underlying options
|
Weighted average exercise price
|
|||||||||||||||||||
Outstanding at beginning of year
|
20,905 | $ | 2.25 | 59,905 | $ | 2.56 | 400,655 | $ | 2.21 | |||||||||||||||
Granted
|
- | - | - | - | - | |||||||||||||||||||
Exercised
|
(20,905 | ) | $ | 2.25 | (39,000 | ) | $ | 2.72 | (340,750 | ) | $ | 2.15 | ||||||||||||
Cancelled
|
- | - | - | - | - | |||||||||||||||||||
Outstanding at year end
|
- | - | 20,905 | $ | 2.25 | 59,905 | $ | 2.56 | ||||||||||||||||
Options exercisable at year end
|
- | - | 20,905 | $ | 2.25 | 59,905 | $ | 2.56 | ||||||||||||||||
Weighted average fair value of options granted during the year
|
- | - | - |
|
A.
|
The Law for Encouragement of Capital Investments, 1959
|
|
A.
|
The Law for Encouragement of Capital Investments, 1959 (Cont.)
|
|
A.
|
The Law for Encouragement of Capital Investments, 1959 (Cont.)
|
|
B.
|
Current income taxes.
|
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Income (loss) before taxes on income:
|
||||||||||||
Domestic (Israel)
|
$ | 2,322 | $ | 1,124 | $ | 646 | ||||||
Foreign
|
3,102 | 4,355 | 3,292 | |||||||||
5,424 | 5,479 | 3,938 | ||||||||||
Provision for income taxes:
|
||||||||||||
Deferred taxes
|
1,104 | (104 | ) | (504 | ) | |||||||
Current taxes
|
(1,676 | ) | (1,666 | ) | (823 | ) | ||||||
$ | (572 | ) | $ | (1,770 | ) | $ | (1,327 | ) |
|
C.
|
Deferred income taxes
|
December 31,
|
||||||||
2 0 1 3
|
2 0 1 2
|
|||||||
Deferred tax assets:
|
||||||||
Loss carryforwards
|
$ | 219 | $ | 703 | ||||
Temporary differences
|
1,165 | 494 | ||||||
Total deferred tax assets
|
1,384 | 1,197 | ||||||
Valuation allowance
|
(216 | ) | (827 | ) | ||||
$ | 1,168 | $ | 370 | |||||
Deferred tax liabilities:
|
||||||||
Intangible assets
|
(328 | ) | (638 | ) | ||||
Exempt Approved Enterprise earnings
|
- | (787 | ) | |||||
Total deferred tax liabilities
|
(328 | ) | (1,425 | ) | ||||
Total deferred tax assets (liabilities), net
|
$ | 840 | $ | (1,055 | ) |
|
C.
|
The following is a reconciliation of the theoretical tax expense assumed that all income is taxed at the statutory tax rate in Israel and other jurisdiction to the actual income tax reported in the Company's statements of operations:
|
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Income before income taxes as reported
|
||||||||||||
in the consolidated statements of operations
|
$ | 5,424 | $ | 5,479 | $ | 3,938 | ||||||
Income taxes under statutory tax rate
|
1,466 | 1,816 | 1,257 | |||||||||
Increase (decrease) in taxes:
|
||||||||||||
Decrease in valuation allowance
|
(611 | ) | (693 | ) | (190 | ) | ||||||
Increase (decrease) in taxes resulting from permanent differences
and non-deductible expenses |
5 | (48 | ) | 204 | ||||||||
Tax in respect of prior years
|
81 | 711 | - | |||||||||
Differences in taxes arising from differences between
Israeli currency income and dollar income, net (*) |
83 | 172 | 56 | |||||||||
Differences to statutory tax rate in Israel
|
(246 | ) | - | - | ||||||||
Temporary differences
|
(296 | ) | - | - | ||||||||
Other
|
90 | (188 | ) | - | ||||||||
Income taxes in the statements
|
||||||||||||
of operations
|
$ | 572 | $ | 1,770 | $ | 1,327 |
|
(*)
|
Differences between Israeli currency income and dollar income are based on changes in the Israeli CPI (the basis for computation of taxable income in Israel) and the exchange rate of Israeli currency relative to the dollar.
|
|
D.
|
(Cont.)
|
Year ended
|
||||
December 31,
|
||||
2 0 1 3
|
||||
Balance at January 1, 2013
|
$ | 787 | ||
Gross change in tax positions of current period
|
- | |||
Gross change for tax positions of prior year
|
- | |||
Balance at December 31, 2013
|
$ | 787 | ||
Year ended
|
||||
December 31,
|
||||
2 0 1 2 | ||||
Balance at January 1, 2012
|
$ | 544 | ||
Gross change tax positions of current period
|
463 | |||
Gross change for tax positions of prior year
|
(220 | ) | ||
Balance at December 31, 2012
|
$ | 787 |
|
E.
|
Tax assessments
The Company has been issued final tax assessments by the Israeli income tax authorities through the tax year ended December 31, 2006.
The Company's subsidiary in Germany has been issued final assessments by the German tax authorities through the tax year ended December 31, 2011.
The Company's subsidiary in Italy has been issued final assessments by the Italian tax authorities through the tax year ended December 31, 2007.
|
|
A.
|
In February 2002, Koonras Technologies Ltd., a subsidiary of Polar Investments Ltd. (“Koonras”) and DBSI Investments Ltd. (“DBSI”) consummated a transaction with Zeevi Computers and Technology Ltd. (“ZCT”), whereby they acquired all of the Ordinary Shares of the Company previously held by ZCT. Following the consummation of the sale of 1,700,000 Ordinary Shares from Koonras to DBSI on June 24, 2008, and the related approval by Cimatron's shareholders at such time, DBSI alone continued to provide to the Company all of the management services that were previously provided to the Company by Koonras and DBSI, and received the entire annual management fee until September 10, 2013. During 2013, DBSI informed the Company that it will stop providing the management services to the Company. Such services included, among others, service of members of the board (performed by three directors). Upon the cessation of the management services (that took place on September 10, 2013), DBSI ceased to receive the management fees.
|
|
B.
|
The following transactions between the Company, on the one hand, and DBSI (significant shareholders of the Company until May 2013), on the other hand, are reflected in the Company's financial statements:
|
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Management fees
|
$ | 371 | $ | 499 | $ | 520 |
|
C.
|
Prior to the Company’s merger with Gibbs System Inc. (Gibbs), Gibbs leased office space in Moorpark, California from a limited liability corporation controlled by Mr. William F. Gibbs. In connection with the merger in 2008, the lease was assigned to the Company, as a result of which the Company leases the space from that limited liability corporation. At the time of the assignment of the lease, the Company entered into an amendment to the original terms of the lease, pursuant to which the expiration date for the term of the lease was brought forward from 2020 to December 31, 2012, with an option for the Company to extend the lease for an additional five years. Also, as a result of the lease amendment, the rent that the Company is obligated to pay during the initial term of the lease is $24,710 per month (in lieu of $22,464 per month). In August 2012 the Company exercised its option to extend the lease for an additional five years, ending on December 31, 2017, under the same terms and rent payments as existed prior to the extension.
|
|
A.
|
Revenues
|
|
A breakdown of the Company's revenues by geographical region and based upon distribution of the Company's products by major distributors is provided below for the years 2013, 2012 and 2011:
|
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Revenue by geographical region:
|
||||||||||||
Israel
|
$ | 1,078 | $ | 969 | $ | 979 | ||||||
Germany
|
11,063 | 9,648 | 9,860 | |||||||||
Italy
|
6,507 | 6,352 | 6,797 | |||||||||
Rest of Europe
|
3,818 | 3,635 | 3,438 | |||||||||
Far East
|
7,156 | 6,646 | 6,050 | |||||||||
USA
|
12,057 | 12,337 | 11,187 | |||||||||
Rest of North America
|
1,788 | 1,902 | 1,659 | |||||||||
Others
|
779 | 825 | 744 | |||||||||
$ | 44,246 | $ | 42,314 | $ | 40,714 | |||||||
Revenue through major distributors, as a percentage of total revenues:
|
||||||||||||
Distributor (A)
|
4 | % | 4 | % | 4 | % |
|
B.
|
Cost of revenues
|
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Hardware and software
|
$ | 3,429 | $ | 3,217 | $ | 3,073 | ||||||
Salaries and employee benefits
|
1,269 | 1,212 | 1,084 | |||||||||
Royalties to the Chief Scientist
|
- | (419 | ) | - | ||||||||
Amortization of other intangible assets
|
588 | 588 | 588 | |||||||||
Depreciation
|
10 | 12 | 9 | |||||||||
Other
|
553 | 490 | 632 | |||||||||
5,849 | 5,100 | 5,386 | ||||||||||
Decrease (increase) in inventory
|
(20 | ) | (8 | ) | (3 | ) | ||||||
$ | 5,829 | $ | 5,092 | $ | 5,383 |
|
|
C.
|
Selling, general and administrative expenses
|
Year ended December 31,
|
||||||||||||
2 0 1 3
|
2 0 1 2
|
2 0 1 1
|
||||||||||
Marketing costs
|
$ | 1,206 | $ | 1,267 | $ | 1,167 | ||||||
Selling expenses
|
19,188 | 18,281 | 18,135 | |||||||||
General and administrative expenses
|
4,894 | 4,606 | 4,535 | |||||||||
Amortization of other intangible assets
|
85 | 325 | 392 | |||||||||
Depreciation
|
193 | 198 | 224 | |||||||||
$ | 25,566 | $ | 24,677 | $ | 24,453 |
:A=^7Y:W-U*:\7BJIEU3"1JQ<'B)2O+V;;BUK=OSV\[WZ'H9%#%PKN+4E22TYU9]-OZL4O MAJBK^S!XX5L;?[0\3`_^!MYFORC_`&5?@3J7[1GQCTGPEI&JQ:3?7EI+/'=S M%]B"*+ @KX* M+LF?435VCR[]KS]@#Q1^RAX%TO6M6\5:?K=M>ZB+.*&W$R,CF)W+G>2.B,.. M>:JZ=XWU#PM_P33UC3+26Z6+7_'XM+UT;B2)+*.81M_LLR)D=]IK[C_X*E_` M[Q5\>O@KH.E^$M'FUJ^M-:6[FACD2,I&()ESEV4?>91U[UYI^S#^P!K/B_\` M8N\9?#[Q_IMUX9U'4]>_M33)F>.:2WD6"$1S?(Q!7 ] M9=C"_P""/_[,_@GXC_"CQ%XJ\2Z%I?B'53JK:9$E_`MQ'9PK#&WRHP(! I%5>33A#?6D^TD"3RI"&1\'J0#C M@Y%7?@O_`,$S?B?^T;\9'\8?&'SM)TZ^G6ZU(7%PCZCJ6W'[E4CRL2$*%R2" MJ\`>@FDV[BL^5)+4\A_X*<>*I?%7[16GZU>1,MWJ7A#2;Z=!\J[WMRY&.HP2 M:^[OV2O^";WPT\#?##P9K>HZ&-7\6QVUIJK:G/<2AH+G"RCRU#!0J-C`P<[> M G6\$R9!V.L2JPXXX(-*3]U(N,?>;9^1GQ2_9T^)' M['/QZE\1:IX'3Q?I>G:G/ Z>=0TG4HW9V#S;/N-A@?FQM<9YQS]&_LA? MM:_"']I#XJVVA^(?A3X<\*>*/$-E/I4%W91(;+4XY%S);.`J$;PAP`E<9! MZT]=^)G[:'P_\2:E8VWAZZUJPDNIFMI)M.M;P+$9&V@2(X/W2.&STK#_`&&/ M^"=7Q*F_:)TGX@>/]//ARQT?4)-6\B:2(W-].2S*HBCR(U#MN.<8`P!SPWMJ M)7OH>'_\%-/`>B_"S]KW7M"\-Z19:+IEM8VD\%M9Q"-%D:`,Q`'J%_"%UJVD7UE9PQ727$"AV2#:PVO(#@'VYKZ"_X*#?L; M:Y^TU\!/"D&B"%M?\)$2K93,$%TK0JDB*QX#@JI&2`<$9&0:3:=K@DTVTCYA M;XW:I\O$UC%.)K?5_!>HF=@QQ,46-U)'0X)89]SZUZ-\%?AI^U1?\`P\3X1V^F M7GA'PA,9(;G4;VVA1[2VE ']4TX7#7$#+YDB+Y0PLA;YBN!QQGFF[6:$D[IGD7_!)"ZW_MI> M'(NI.C:BQ/7)^S'OZ O(^RSXP,8KUK_@F_\` ML-?%#X(_M0Z+K_B?PA?:7IEII=Y;R74MQ`ZJ\D!4#".3DM@9P:7]@?\`8:^* M?P=_;"\,>(_$7A*]T[1+&2^:>[DN8)%C\RWE1?E5RW)8#('>J .?#/QW%\,/V?_`!=K!C-W-:>)-=^SVZ#YKNX?5+A(H1_M/(R) M]37E=_I/B_X3^"_$6D6NA:_I6I>.O#5TC73RP,][X@CCEEEDB,,CE9;B$R[2 M< BZ_J5Q96&K:; M?7EIGS[>WNHY98<'!W*I)7GCD=:+3QYHE_KTVE0:OID^J6X)ELX[J-[B(#KN MC!W#'?(KR2?5OAYJOAC2K7P$=!?Q/%H]X/"Z6$8,]B_V5QF39S$.5#>;CY\# M[V*A^#VJ_#9OAM\/-/LETH^(;>.);&V$1;4;2^$#"9IU7]XC`^9YK28!)^8D MD9 E:,&IV]U<311S122VS!945P6B)`(##L<$'GL0:^6;#4? M!]O^QE>Z%J(L9/'K6 6O]=(IXR[7-:S\]M'H_/0]FMO$=A>SQ107MK/)-%]HC2.569X MLX\P`'E 1$KH0PRKJRE3[K]*U>5P4TN>ZND_F M[+Y6U^_M V2^2V:>%;F1&D2$N!(ZJ0&8+U(!(R>V1ZU\\_'+0U^+? MQ!'A'2_#%]J.A>&+![V^;2FMK<6NK7$>VT?]XZ`O#$7F&,[6>$\8%8UO%JWQ MV^(W@C64QI'C_P`.>%M3R'^[:ZG!>6<5S;R8SF&4JZ-C(*2*PY"FLXY=%Q4G M.UTV_+1N-]>MNVBMN-XR2DX\MWI\];.WIT/I#6?B!H7AQL:CK6DV!WF/%S=Q MQ'<`"5^8CG!!QZ$>M1I\2?#TND/J"Z[H[:?$XC>Z%[$84<]%+[MH/MG-?-L& MJZ?\5_@!^T3K%SHZ17"R7X:UOK=7GTZX31;9)8CD?>616&1UP"."*[?XH^&] M!TR\\`RV^H^'_#6K6<,\^GQ:EIZMH]^S0Q+*DI&U4FVA2C!@^!)@,-PIRRZ, M6H2;YGOI_=4NE^]K]-Q?6YM.44K=/OM_7W'N-C?PZG:1W%O+'/!,H>.2-@Z2 M*>A!'!'TJ6O'?AKK]_XG^!EQ+X*TW0-%EAOKZW:.,RSZ?.RRR"2:T:/:2DDF M64X`Y/'%0>'O'?B[X6?LK6VK>)(;:]\10:3:P:?9Q>:+F[O9(DCBAF,IYE>= ME5CP!DD]*Y7@Y7<4]>;EMU.A8E63:TM>_0]@AUFTGMYYDN8&BM69)G$BE8F7 M[P8YX([@]*J:1XUT?7XIWL=4TZ]2V&9FM[E)1$,9RQ4G'XU\OV]M??!WP1XS M\-WVAZUI%CXL\'WMR;G43;L+[68;24W %)'FB2.0J% :X1(G)Z`,3@GZ&O"_A9% ZBLLJ_" MR[EN+QW^[ &[76;'PS.L&G M^(; ^UFF5+&.UTO MQZZ7^Z_WH^H=4\3:?H>F_;;V]M;.S`!^T3S+'%ST^8D#GZTC^*--BT==0:_L MUT]E#BZ,ZB$@]#OSMQ^-?.?@C5_#WB+Q_P##[4-9TFPT3P:_ANY70;.]99-/ MMM16Z"R;&+;_`$;PQ+=IH%Y'/IEF1I+1"ZF\ MEIX6/S[IHFCF+D*8O+!(`)KTS]GKQ+9WOC[Q1I:Z9X;BU2QM[.6\U+P[(6TZ M]5_.$:%?^6 MT445YYVA1110`4444`%%%%`!1110`4444`%%%%`!1110!6@T> MUM83'%;PQ1ES*51``7+;BV/[Q8DD]<\U+):QRHJLH8(=RYYVGU'O4E%`%2ST M&RT^YGGM[2W@FNCNFDCC57F/JQ`RQ^M+#HEG;W\EU':P)=3#;),L8$D@]"W4 MCZU:HIW8K(J'0;(ZF+TVEN;Q5VB?RU\T#TW8SCVS3[S2;74)8GGMX)WMVWQ- M)&&,9]5)Z'Z58HI7"R&-`C2!]HW@8W=\4Q].@=64Q(5 ?P'Y5+118"'[!#Y 5& M5GR9!M&),C!SZ\<6EO=VY()BFC61,CH=I!'%7**=WN*R([ M:VCLX5CB18XT4*JJ,*H'0`=A2SVT=RJB1%<*P8;AG!'0CWI]%(9# 01H))``S`89L9QD]\9./K534/">F:M9QVUUIUC=6\)#1Q2P(\:$=PI&`? MI6A10FT[H&D]RIJ.@V6L6!M;NTMKJV.,PS1+)&<=/E((XHBT&R@LHK9+6W2V MMR#%"L:B./!R-JXP,'D8Z5;HI>066Y6N-&M+PR&6V@E,T?E2;XPV]/[ISU7D K\=.33='T&Q\.V8M]/L[6QMP2PBMXEB0$]3A0!FK=%.[M8+*]PHHHI#/_V3\_ ` end
&[?3=;6_C2SNTOK6>QO9;.ZLYT#! M9(Y8F5T;:S#@\AB.]><0?`#XRQ8\SX_WLN&!Y\&::,CT.!4J_`7XPB0D_'N\ M*C.%_P"$.TWCT[4`1?%+]BC3O%W_``B2^&-;U#P0_AZ]N)[B^L?WVH7D5Q;F M"?$\I9A.R843MO95W8Y((V_BU^SU+J.B^#KOP7+;:-XE^'4WG:$UP6-K+$T? MDSV=QC+&*:+@L,LKJCC)7!Q3\`?C*8P!\?[L/W;_`(0O3?Y4I^`7QE\D#_A? MMSO`ZGP7IV"?I0!E?LZW5S\5_P!I#XD?$+5WLEA\,10^!M/2!VDM[1[?_2=2 M9)&52P:>6.)FP,FSZ<5@>&?&_BO]IWXN>)M8\':,MGX:EM!XS M5V:XGM+=L-=--(P`+$0[($)+9VU:^#/[%7Q/^"GPZLO#FE_'22.V@>:XG9?! M=@3 S_!WP-XJ\#Z;>0^*?&LGC2>656MY6TBW MTX6L87&P+#PV3SD_2@#Q+6?V'++]G?P]X7U?X4^%+'4O$>B>(H=7UD&:&PO= M?@\FXCDB67"Q1@-.'6(!(ALP`#@U6\=ZMX^\-_M9^#O&7CGP=K>K^%+30;R/ M2['PM:-JX\/ZI+)$I>YV[7=VM]Z+*J;%W.HQDLWU72;1G.!F@&SY`_;I\=^. M/B'^S=KFM6VC7G@WPIH=WIEXL>J*J:GK\BZA;%8C""?LT.>N\[WR!M49)^OU MZ=,5X;_P4#!UG]GY/#-JHEU7QEK^D:18VXQ_I+M?0RR`YZ*L$4SL>RH37N2' M(SZT`?*7_!0#P%XK^('QW^"0/"&(3Y9,D<&F?&/Q3\3?$G@#P5\)]='A^T\>_$W694NY-"#+!HOAVVD6:Z MG<.S9D\KR[?Y3M,ERN.`:^L-@R>!SUK-?PKIDGBJ/6WT^R;6(K9K*.],"FX2 M!G#M$'QN"%E5BN<$J#VH'<\VG^#GBRR\0IXF-]H'B'Q7`LMK82WT4UKI^B6S MX!6"!"[%V`&]V? *OB`EK::-::Y 9<3.!&C2/(;4;V4#-?8E)M''`XH$?*7[/W['5]XA^)OC MKQ/\07UO4-.U#5X8;33M5N-[ZTMD"B7UVBG88WF,DD-NH$:)Y9*DXQ@:#X3N M?#?[9?B%_&'AGQ5J7A-M0N=6\(VMII,EUITVIN4CFFF"KL658DB\EI2$`>4@ MA@9@4)T`&:`H`X`H`\E_:'NM P\1:9 MH%V ):E\*& MU']I7X>65EI7]G>$OA?HUS?6LB*0DEW<(;.&!&[B.`3L_. O9]* ML%U/4HH6:VM7G$"SR8^53(00@)QDX./2N`^%'[/]QIOB:#QCXXU)/%7CTQ&- M;D1E-/T5&'SP6$)_U2'@-(V99,?,V/E`!Z1IMS+>Z=!-+;RVLLL:N\#D%H21 MDJ2"02.G!(XKYI^&_P`7]&^`'Q[^*C_$:VUO1_$7B;7Q-I^JMI-U=V.IZ3'` MBV44$\4;(OE#SM\3$,)7E;!#`U]0T=.!0!YAIO[4>E>+[LV_AG0/&/B&;H'3 M0[BRM@?>:Z6)`/<$UY=XYOO$_P`+OVNM&^(?CKP]JFL>%Y?#+Z3I\GA^REU- M/!]VUSYD[31H#*PGA$*F=$POD%<`-D_4%&T9S@9H`\V\-_M-Z'XZO(H/#VF> M+-9:0X,BZ% \F&9((^KR\\*C&O?V4,.:Y[1OAGH?A[QOK'B2STRT@U_Q`D$ M6HWRI^_NT@5EA1F_NH&;`&!R3UH`X#X?_!35O@7X&TSP3\.]/T71M%T^%(I- M7U2=[RZF*J$\SR5"^9)M5>7D`'`Q@8KH_A[\`-'\$^)&\17TMWXD\731M%+K MFIE9+E48Y,4*@!((O]B)5!P,[CS7?44`%%%%`!1110`4444`%%%%`!5'7M'A M\0:1<64YD$%TAC<)(8V*G@@,.1D<<>M%%`#]+TNVT/3;>SLX(K6UM8UAAAB4 M*D2*,*J@<``#`%6Z**`"BBB@`HHHH`****`"BBB@`HHHH`1U#J0>AX-5-(T> MTT'3X[2RMH+2UA&(X84"(@SG@#@ F5D*^I%%%`'/?#;P%XC^,/QFM/B5XV MTN30+'0+>:U\(^'9W5[FQ$P"S:A=E24%S(@\M8U)$4;."2SMCVZBB@`HHHH` J****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`/_9 ` end