EX-99 2 exhibit_99-1.htm Q3 2013 RESULTS exhibit_99-1.htm


Exhibit 99.1
 
B.O.S. Announces Financial Results for Third Quarter of 2013
 
Net profit of $219,000 and NON GAAP net profit of $415,000
 
RISHON LEZION, Israel, December 2 , 2013 (GLOBE NEWSWIRE) - B.O.S. Better Online Solutions Ltd. (the "Company", "BOS") (Nasdaq: BOSC), a leading Israeli provider of RFID and supply chain solutions to global enterprises, today reported its financial results for the three months ended September 30, 2013.

Highlights - on a GAAP basis:

oRevenues for the third quarter of 2013 grew by 16% as compared to the comparable quarter last year. Revenues for the first nine months of 2013 grew by 3%, as compared to the comparable period last year.
 
oNet profit for the third quarter of 2013 amounted to $219,000, as compared to a net loss of $66,000 in the comparable period last year. Net loss for the first nine months of 2013 amounted to $43,000 as compared to a net loss of $586,000 in the comparable period last year.

Highlights - on a NON GAAP basis:
 
oNet profit for the third quarter of 2013 amounted to $415,000, as compared to a net profit of $124,000 in the comparable period last year. Net profit for the first nine months of 2013 amounted to $401,000, as compared to a net loss of $60,000 in the comparable period last year.
 
oEBITDA for the third quarter of 2013 amounted to $495,000, as compared to $175,000 in the comparable period last year. EBITDA for the first nine months of 2013 amounted to $807,000 as compared to $472,000 in the comparable period last year.

Cash and cash equivalents and long term bank deposits amounted to $931,000 as of September 30, 2013, compared to $792,000 as of December 31, 2012. The trend of reduction in loans has continued and by September 30, 2013 our bank loans were reduced to $7 million from $7.6 million as of December 31, 2012, and $9 million as of December 31, 2011. We expect a further reduction in our loans in the next 12 months.

Edouard Cukierman, Chairman of the Board, stated, "We are very pleased with these results, which reflect a continuing improvement in the Company’s performance and  financial position. We expect these positive trends to continue in the future."
 
Yuval Viner, BOS CEO, added "We are continuing our efforts to streamline our operations, improve our products and strengthen our financial position. We are confident that we will meet our challenges and expect to end 2013 with a net profit on a non-GAAP basis."
 
Conference Call
 
BOS will host a conference call on Monday, December 2, 2013 at 10:00 a.m. ET 5:00 p.m. Israel time. A question-and-answer session will follow management’s presentation. Interested parties may participate in the conference call by dialing to + 972-3-9180644 approximately five to ten minutes before the call start time:
 
 
 

 
 
For those unable to listen to the live call, a replay of the call will be available from the day after the call on BOS's website, at: http://www.boscorporate.com
 
Contact:
B.O.S. Better Online Solutions Ltd.
Mr. Eyal Cohen, CFO
+972-54-2525925
eyalc@boscom.com
 
About BOS
 
B.O.S. Better Online Solutions Ltd. (Nasdaq: BOSC - News) is a leading provider of Mobile and Supply Chain solutions to global enterprises. BOS' mobile division offers both turnkey integration services as well as stand-alone products, including best-of-breed RFID and AIDC hardware and communications equipment, BOS middleware and industry-specific software applications. The Company's supply chain division provides electronic components consolidation services to the aerospace, defense, medical and telecommunications industries as well as to enterprise customers worldwide.
 
For more information, please visit: www.boscom.com
 
Use of Non-GAAP Financial Information
 
BOS reports financial results in accordance with U.S. GAAP and herein provides some non-GAAP measures. These non-GAAP measures are not in accordance with, nor are they a substitute for, GAAP measures. These non-GAAP measures are intended to supplement the Company’s presentation of its financial results that are prepared in accordance with GAAP. The Company uses the non-GAAP measures presented to evaluate and manage the Company’s operations internally. The Company is also providing this information to assist investors in performing additional financial analysis that is consistent with financial models developed by research analysts who follow the Company. The reconciliation set forth below is provided in accordance with Regulation G and reconciles the non-GAAP financial measures with the most directly comparable GAAP financial measures.
 
Safe Harbor Regarding Forward-Looking Statements
 
The forward-looking statements contained herein reflect management's current views with respect to future events and financial performance. These forward-looking statements are subject to certain risks and uncertainties that could cause the actual results to differ materially from those in the forward-looking statements, all of which are difficult to predict and many of which are beyond the control of BOS.  These risk factors and uncertainties include, amongst others, the dependency of sales being generated from one or few major customers, the uncertainty of BOS being able to maintain current gross profit margins, inability to keep up or ahead of technology and to succeed in a highly competitive industry, inability to maintain marketing and distribution arrangements and to expand our overseas markets, uncertainty with respect to the prospects of legal claims against BOS, the effect of exchange rate fluctuations, general worldwide economic conditions and continued availability of financing for working capital purposes and to refinance outstanding indebtedness; and additional risks and uncertainties detailed in BOS's periodic reports and registration statements filed with the U.S. Securities Exchange Commission. BOS undertakes no obligation to publicly update or revise any such forward-looking statements to reflect any change in its expectations or in events, conditions or circumstances on which any such statements may be based, or that may affect the likelihood that actual results will differ from those set forth in the forward-looking statements.
 
 
 

 
 
CONSOLIDATED STATEMENTS OF OPERATIONS

U.S. dollars in thousands, except per share data

   
Nine months ended
 September 30,
   
Three months ended
 September 30,
 
   
2013
   
2012
   
2013
   
2012
 
   
(Unaudited)
   
(Unaudited)
 
                         
Revenues
  $ 18,847     $ 18,349     $ 6,262     $ 5,386  
Cost of revenues
    15,151       14,299       4,825       4,084  
Inventory Write offs
    138       241       86       106  
Gross profit
    3,558       3,809       1,351       1,196  
                                 
Operating costs and expenses:
                               
Research and development
    -       114       -       28  
    Sales and marketing
    2,131       2,350       730       721  
    General and administrative
    1,035       1,216       257       376  
Total operating costs and expenses
    3,166       3,680       987       1,125  
                                 
Operating profit
    392       129       364       71  
Financial expenses, net
    (415 )     (598 )     (129 )     (120 )
Other expenses, net
    (22 )     (80 )     (22 )     -  
Income (loss) before taxes on income
    (45 )     (549 )     213       (49 )
Tax benefit (taxes on income)
    2       (37 )     6       (17 )
Net Income (loss)
  $ (43 )   $ (586 )   $ 219     $ (66 )
                                 
Basic and diluted net income (loss) per share
  $ (0.04 )   $ (0.52 )   $ 0.19     $ (0.04 )
                                 
Weighted average number of shares used in computing basic net earnings per share
    1,161,927       1,117,810       1,175,871       1,117,929  
Weighted average number of shares used in computing diluted net earnings per share
    1,162,626       1,117,810       1,177,970       1,117,929  

 
 

 
 
CONSOLIDATED BALANCE SHEETS

 (U.S. dollars in thousands, except per share amounts)

   
September 30, 2013
   
December 31, 2012
 
   
(Unaudited)
   
(Audited)
 
ASSETS
           
             
CURRENT ASSETS:
           
Cash and cash equivalents
  $ 454     $ 354  
Trade receivables
    7,665       8,007  
Other accounts receivable and prepaid expenses
    530       616  
Inventories
    3,020       3,160  
                 
Total current assets
    11,669       12,137  
                 
LONG-TERM ASSETS:
               
Severance pay fund
    24       21  
Bank deposit
    477       438  
Other assets
    14       11  
                 
Total long-term assets
    515       470  
                 
PROPERTY, PLANT AND EQUIPMENT, NET
    724       963  
                 
OTHER INTANGIBLE ASSETS, NET
    222       357  
                 
GOODWILL
    4,122       4,122  
                 
    $ 17,252     $ 18,049  

 
 

 
 
CONSOLIDATED BALANCE SHEETS

U.S. dollars in thousands, except share and per share data
 
   
September 30, 2013
   
December 31, 2012
 
   
(Unaudited)
   
(Audited)
 
             
LIABILITIES AND SHAREHOLDERS' EQUITY
           
             
CURRENT LIABILITIES:
           
Short-term bank loans and current maturities
  $ 6,089     $ 6,383  
Trade payables
    4,459       4,915  
Employees and payroll accruals
    432       408  
Deferred revenues
    613       467  
Current maturities of liability to Dimex Systems
    297       136  
Accrued expenses and other liabilities
    667       567  
                 
Total current liabilities
    12,557       12,876  
                 
LONG-TERM LIABILITIES:
               
Long-term bank loans, net of current maturities
    877       1,188  
Accrued severance pay
    110       119  
Liability to Dimex Systems
    508       710  
                 
Total long-term liabilities
    1,495       2,017  
                 
COMMITMENTS AND CONTINGENT LIABILITIES
               
                 
SHARE HOLDERS' EQUITY
    3,200       3,156  
                 
Total liabilities and shareholders' equity
  $ 17,252     $ 18,049  

 
 

 
 
CONSOLIDATED STATEMENTS OF CASH FLOWS

U.S. dollars in thousands
 
   
Nine months ended
September 30,
   
Three months ended
September 30,
 
   
2013
   
2012
   
2013
   
2012
 
                 
Net Cash provided by (used in) operating activities
  $ 477     $ 1,351     $ 191     $ 211  
Net Cash provided by (used in) investing activities
    185       (146 )     245       (59 )
Net Cash  provided by (used in) financing activities
    (562 )     (1,455 )     (372 )     (392 )
Increase (decrease) in cash and cash equivalents
    100       (250 )     64       (240 )
Cash and cash equivalents at the beginning of the period
    354       411       390       401  
Cash and cash equivalents at the end of the period
  $ 454     $ 161     $ 454     $ 161  

 
 

 
 
RECONCILIATION OF NON-GAAP FINANCIAL RESULTS
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(U.S. dollars in thousands, except per share amounts)

   
Three months ended September 30,
 
   
2013
   
2012
 
   
GAAP
(as reported)
   
Adjustments
   
Non-GAAP
   
Non-GAAP
 
                         
Revenues
  $ 6,262     $ -     $ 6,262     $ 5,386  
Gross profit
    1,351       86 a     1,437       1,302  
                                 
Operating costs and expenses:
                               
Research and development
    -       -       -       28  
Sales and marketing
    730       (46 )b     684       675  
General and administrative
    257       (42 )c     215       338  
Total operating costs and expenses
    987       (88 )     899       1,041  
                                 
Operating profit
    364       174       538       261  
Financial expenses, net
    (129 )     -       (129 )     (120 )
Other expenses,  net
    (22 )     22 d     -       -  
Income before taxes on income
    213       196       409       141  
Tax benefit (taxes on income)
    6       -       6       (17 )
Net income
  $ 219     $ 196     $ 415     $ 124  
 
Notes to the reconciliation:
a – Write off of slow moving inventory
b - Amortization of intangible assets
c - Stock based compensation
d –Property write off

 
 

 
 
RECONCILIATION OF NON-GAAP FINANCIAL RESULTS
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(U.S. dollars in thousands, except per share amounts)
 
   
Nine months ended September 30,
 
   
2013
   
2012
 
   
GAAP
(as reported)
   
Adjustments
   
Non-GAAP
   
Non-GAAP
 
                         
Revenues
  $ 18,847     $ -     $ 18,847     $ 18,349  
Gross profit
    3,558       138 a     3,696       4,050  
                                 
Operating costs and expenses:
                               
Research and development
    -       -       -       114  
Sales and marketing
    2,131       (136 )b     1,995       2,213  
General and administrative
    1,035       (148 )c     887       1,169  
Total operating costs and expenses
    3,166       (284 )     2,882       3,496  
                                 
Operating profit
    392       422       814       554  
Financial expenses, net
    (415 )     -       (415 )     (577 )
Other expenses, net
    (22 )     22 d     -       -  
Income (loss) before taxes on income
    (45 )     444       399       (23 )
Tax benefit (taxes on income)
    2       -       2       (37 )
Net income (loss)
  $ (43 )   $ 444     $ 401     $ (60 )
 
Notes to the reconciliation:
a – Write off of slow moving inventory
b - Amortization of intangible assets.
c - Stock based compensation.
d –Property write off.

 
 

 
 
CONDENSED CONSOLIDATED EBITDA
 (U.S. dollars in thousands)
 
   
Nine months ended
 September 30,
   
Three months ended
 September 30,
 
   
2013
   
2012
   
2013
 
2012
 
   
(Unaudited)
   
(Unaudited)
 
                         
Operating Profit
  $ 392     $ 129       364     $ 71  
  Add:
                               
Amortization of intangible assets
    136       137       46       46  
Stock based compensation
    148       47       42       38  
Depreciation
    131       159       43       20  
EBITDA
  $ 807     $ 472     $ 495     $ 175  

   
RFID and Mobile Solutions
   
Supply
Chain Solutions
   
Intercompany
   
Consolidated
   
RFID and Mobile Solutions
   
Supply
Chain Solutions
   
Intercompany
   
Consolidated
 
   
Nine months ended September 30,  2013
   
Three months ended September 30,  2013
 
                                                 
Revenues
  $ 7,179     $ 11,711     $ (43 )   $ 18,847     $ 2,332     $ 3,947     $ (17 )   $ 6,262  
                                                                 
Cost of Revenues
  $ 5,095     $ 10,099     $ (43 )   $ 15,151     $ 1,573     $ 3,269     $ (17 )   $ 4,825  
                                                                 
Inventory write offs
  $ 91     $ 47     $ -     $ 138     $ 46     $ 40     $ -     $ 86  
                                                                 
Gross profit
  $ 1,993     $ 1,565     $ -     $ 3,558     $ 713     $ 638     $ -     $ 1,351  
 
   
RFID and Mobile Solutions
   
Supply
Chain Solutions
   
Intercompany
   
Consolidated
   
RFID and Mobile Solutions
   
Supply
Chain Solutions
   
Intercompany
   
Consolidated
 
   
Nine months ended September 30,  2012
   
Three months ended September 30,  2012
 
                                                 
Revenues
  $ 6,551     $ 12,016     $ (218 )   $ 18,349     $ 2,047     $ 3,544     $ (205 )   $ 5,386  
                                                                 
Cost of Revenues
  $ 4,634     $ 9,883     $ (218 )   $ 14,299     $ 1,396     $ 2,893     $ (205 )   $ 4,084  
                                                                 
Inventory write offs
  $ 126     $ 115     $ -     $ 241     $ 66     $ 40     $ -     $ 106  
                                                                 
Gross profit
  $ 1,791     $ 2,018     $ -     $ 3,809     $ 585     $ 611     $ -     $ 1,196