2007, Q3 CONSOLIDATED STATEMENTS OF OPERATIONS NINE MONTHS ENDED THREE MONTHS ENDED YEAR ENDED
SEPTEMBER 30, SEPTEMBER 30, DECEMBER 31,
--------------------- --------------------- -------
2007 2006 2007 2006 2006
------- ------- ------- ------- -------
CONSOLIDATED
---------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
---------------------------------------------------------------
REVENUES 6,632 10,556 2,062 2,932 13,503
COST OF REVENUES 3,363 5,370 1,187 1,464 6,877
------- ------- ------- ------- -------
GROSS PROFIT 3,269 5,186 875 1,468 6,626
------- ------- ------- ------- -------
RESEARCH AND DEVELOPMENT COSTS
COSTS INCURRED 1,591 1,468 489 494 2,065
LESS-GRANTS RECEIVED (323) (224) (108) (114) (340)
------- ------- ------- ------- -------
NET RESEARCH AND DEVELOPMENT COSTS 1,268 1,244 381 380 1,725
SELLING AND MARKETING EXPENSES 1,207 1,314 412 451 1,783
GENERAL AND ADMINISTRATIVE EXPENSES 1,149 1,262 376 410 1,675
------- ------- ------- ------- -------
TOTAL OPERATING COSTS 3,624 3,820 1,169 1,241 5,183
------- ------- ------- ------- -------
OPERATING INCOME (LOSS) (355) 1,366 (294) 227 1,443
FINANCING INCOME, NET 196 116 61 57 167
OTHER EXPENSES - - - - (9)
------- ------- ------- ------- -------
INCOME (LOSS) BEFORE TAXES ON INCOME (159) 1,482 (233) 284 1,601
TAXES ON INCOME 16 (65) 17 (14) (64)
------- ------- ------- ------- -------
NET INCOME (LOSS) (143) 1,417 (216) 270 1,537
======= ======= ======= ======= =======
EARNINGS (LOSS) PER SHARE IN U.S. DOLLARS
BASIC (0.04) 0.44 (0.07) 0.09 0.48
======= ======= ======= ======= =======
WEIGHTED AVERAGE NUMBER OF SHARES USED IN COMPUTATION
OF EARNINGS PER SHARE
BASIC - IN THOUSANDS 3,281 3,201 3,281 3,290 3,207
======= ======= ======= ======= =======
2007, Q3 CONSOLIDATED BALANCE SHEETS SEPTEMBER 30, DECEMBER 31,
2007 2006 2006
---------- ---------- ----------
CONSOLIDATED
--------------------------------------------
U.S. DOLLARS IN THOUSANDS
--------------------------------------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents 2,727 2,474 3,042
Marketable debt securities 4,043 2,125 2,619
Trade receivables, net 1,734 2,744 2,335
Inventories 3,684 3,462 3,658
Other 736 522 485
---------- ---------- ----------
TOTAL CURRENT ASSETS 12,924 11,327 12,139
---------- ---------- ----------
LONG-TERM ASSETS
Deferred income taxes 146 121 110
Marketable debt securities 1,044 2,423 1,933
Investment in other company 532 1,011 1,002
Long-term assets 62 90 104
---------- ---------- ----------
1,784 3,645 3,149
---------- ---------- ----------
PROPERTY AND EQUIPMENT
Cost 3,842 3,622 3,648
Less - accumulated depreciation (3,359) (3,070) (3,160)
---------- ---------- ----------
483 552 488
---------- ---------- ----------
TOTAL ASSETS 15,191 15,524 15,776
========== ========== ==========
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Trade payables 1,279 1,477 1,440
Other 912 1,113 1,226
---------- ---------- ----------
TOTAL CURRENT LIABILITIES 2,191 2,590 2,666
---------- ---------- ----------
LONG-TERM LIABILITIES
Accrued severance pay, net 201 181 202
---------- ---------- ----------
TOTAL LONG-TERM LIABILITIES 201 181 202
---------- ---------- ----------
TOTAL LIABILITIES 2,392 2,771 2,868
========== ========== ==========
SHAREHOLDERS' EQUITY
Share capital - Ordinary Shares of NIS 0.01 par value
Authorized: 8,000,000 shares
Issued - September 30, 2007 - 3,280,752, September 30, 2006-
3,290,052,
December 31, 2006- 3,266,752
Outstanding - September 30, 2007 - 3,280,751, September 30, 2006-
3,290,051, Dec 31, 2006- 3,266,751 10 10 10
Treasury stock - (1 share as of September 30, 2007, September 30,
2006 and December 31, 2006) (150) (150) (150)
Additional paid-in capital 7,363 7,294 7,329
Retained earnings 5,576 5,599 5,719
---------- ---------- ----------
TOTAL SHAREHOLDERS' EQUITY 12,799 12,753 12,908
---------- ---------- ----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 15,191 15,524 15,776
========== ========== ==========
NET TANGIBLE ASSETS 12,799 12,753 12,908
========== ========== ==========