Washington, D.C. 20549
R.V.B. HOLDINGS LTD.
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): _____.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): _____.
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Act of 1934.
Attached hereto and incorporated by reference are the interim condensed consolidated financial statements of R.V.B. Holdings Ltd. as of September 30, 2012.
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
R.V.B. Holdings Ltd.
INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2012
(UNAUDITED)
R.V.B. Holdings Ltd.
INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2012
(Unaudited)
TABLE OF CONTENTS
| |
| |
INTREIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | |
| |
| 2 |
| |
| 3 |
| |
| 4-8 |
| |
| 9-10 |
| |
| 11-15 |
R.V.B. HOLDINGS LTD.
| | | | | | |
| | | | | | | | | |
| | | |
| | | | | | |
ASSETS | | | | | | | | | |
| | | | | | | | | |
Current assets | | | | | | | | | |
Cash and cash equivalents | | | 3,526 | | | | 7,454 | | | | 6,751 | |
Accounts receivable | | | 333 | | | | 192 | | | | 238 | |
Total current assets | | | 3,859 | | | | 7,646 | | | | 6,989 | |
| | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | |
Restricted bank deposit | | | 254 | | | | - | | | | - | |
Fixed assets, net | | | 11,463 | | | | 12,869 | | | | 12,505 | |
Intangible assets, net | | | 3,212 | | | | 3,623 | | | | 3,521 | |
Total non-current assets | | | 14,929 | | | | 16,492 | | | | 16,026 | |
| | | | | | | | | | | | |
Total assets | | | 18,788 | | | | 24,138 | | | | 23,015 | |
| | | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS EQUITY | | | | | | | | | | | | |
| | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | |
Loans from banks and others | | | 408 | | | | 601 | | | | 603 | |
Accounts payable and accruals | | | 253 | | | | 461 | | | | 630 | |
Total current liabilities | | | 661 | | | | 1,062 | | | | 1,233 | |
| | | | | | | | | | | | |
Non-current liabilities | | | | | | | | | | | | |
Accounts payable and accruals | | | - | | | | 204 | | | | - | |
Loans from banks | | | - | | | | 204 | | | | 102 | |
Options at fair value through profit and loss | | | 103 | | | | 293 | | | | 158 | |
Liability to the Office of the Chief Scientist | | | 399 | | | | 423 | | | | 411 | |
Liability in respect of dismantling and vacating fixed assets | | | 152 | | | | 105 | | | | 133 | |
Total non-current liabilities | | | 654 | | | | 1,229 | | | | 804 | |
| | | | | | | | | | | | |
Equity attributable to owners of the Company | | | 13,905 | | | | 17,741 | | | | 17,076 | |
Non-controlling interests | | | 3,568 | | | | 4,106 | | | | 3,902 | |
Total equity | | | 17,473 | | | | 21,847 | | | | 20,978 | |
| | | | | | | | | | | | |
Total liabilities and equity | | | 18,788 | | | | 24,138 | | | | 23,015 | |
| | | | |
Yitzhak Apeloig Chairman of the Board | | Ofer Sandelson CEO | | Ofer Naveh CFO |
Approval date of the financial statements: November 28, 2012
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| | For the nine month period ended | | | For the three month period ended | | | For the year ended December 31 | |
| | | | | | | | | | | | | | | |
| | | |
| | | | | | |
| | | | | | | | | | | | | | | |
Revenues | | | 62 | | | | - | | | | 31 | | | | - | | | | 63 | |
| | | | | | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | |
Operating expenses and facility maintenance | | | 2,206 | | | | 1,844 | | | | 683 | | | | 621 | | | | 2,526 | |
Marketing expenses | | | 448 | | | | 970 | | | | 197 | | | | 122 | | | | 1,200 | |
Administrative and general expenses | | | 1,030 | | | | 1,591 | | | | 347 | | | | 354 | | | | 1,759 | |
Total expenses | | | 3,684 | | | | 4,405 | | | | 1,227 | | | | 1,097 | | | | 5,485 | |
| | | | | | | | | | | | | | | | | | | | |
Loss from ordinary activities | | | (3,622 | ) | | | (4,405 | ) | | | (1,196 | ) | | | (1,097 | ) | | | (5,422 | ) |
| | | | | | | | | | | | | | | | | | | | |
Financing income | | | 124 | | | | 27 | | | | 35 | | | | 24 | | | | 54 | |
Financing expenses | | | (61 | ) | | | (999 | ) | | | (16 | ) | | | (279 | ) | | | (878 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total financing income (expenses), net | | | 63 | | | | (972 | ) | | | 19 | | | | (255 | ) | | | (824 | ) |
| | | | | | | | | | | | | | | | | | | | |
Loss for the period | | | (3,559 | ) | | | (5,377 | ) | | | (1,177 | ) | | | (1,352 | ) | | | (6,246 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss for the period | | | (3,559 | ) | | | (5,377 | ) | | | (1,177 | ) | | | (1,352 | ) | | | (6,246 | ) |
| | | | | | | | | | | | | | | | | | | | |
Loss and total comprehensive loss attributable to: | | | | | | | | | | | | | | | | | | | | |
Owners of the Company | | | (2,884 | ) | | | (5,271 | ) | | | (955 | ) | | | (1,246 | ) | | | (5,950 | ) |
Non-controlling interests | | | (675 | ) | | | (106 | ) | | | (222 | ) | | | (106 | ) | | | (296 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | (3,559 | ) | | | (5,377 | ) | | | (1,177 | ) | | | (1,352 | ) | | | (6,246 | ) |
| | | | | | | | | | | | | | | | | | | | |
Loss per share (in $) | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share | | | (0.012 | ) | | | (0.027 | ) | | | (0.004 | ) | | | (0.006 | ) | | | (0.029 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | |
Weighted-average number of ordinary shares of nominal NIS 1.00 par value outstanding used in calculation of the basic | | | | | | | | | | | | | | | | | | | | |
and diluted loss per share | | | 231,686 | | | | 195,000 | | | | 231,686 | | | | 204,620 | | | | 204,861 | |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| | For the nine month period ended September 30, 2012 (unaudited) | |
| | | | | | | | Capital reserve in respect of share-based payments | | | | | | Attributable to owners of the Company | | | Non-controlling interests | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2012 | | | 42,364 | | | | 21,807 | | | | - | | | | (47,095 | ) | | | 17,076 | | | | 3,902 | | | | 20,978 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes during the period (unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based payment | | | - | | | | - | | | | 54 | | | | - | | | | 54 | | | | - | | | | 54 | |
Issue of ordinary shares | | | 14,521 | | | | (14,521 | ) | | | - | | | | - | | | | - | | | | - | | | | - | |
Change in non-controlling interests in respect of change in holding in a subsidiary | | | - | | | | (341 | ) | | | - | | | | - | | | | (341 | ) | | | 341 | | | | - | |
| | | 14,521 | | | | (14,862 | ) | | | 54 | | | | - | | | | (287 | ) | | | 341 | | | | 54 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss for the period | | | - | | | | - | | | | - | | | | (2,884 | ) | | | (2,884 | ) | | | (675 | ) | | | (3,559 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss for the period | | | - | | | | - | | | | - | | | | (2,884 | ) | | | (2,884 | ) | | | (675 | ) | | | (3,559 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of September 30, 2012 (unaudited) | | | 56,885 | | | | 6,945 | | | | 54 | | | | (49,979 | ) | | | 13,905 | | | | 3,568 | | | | 17,473 | |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued):
| | For the nine month period ended September 30, 2011 (unaudited) | |
| | | | | | | | Receipts on account of options | | | Capital reserve from transactions with shareholders | | | Capital reserve in respect of share-based payments and equity component of convertible loans | | | | | | Attributable to owners of the Company | | | Non-controlling interests | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2011 | | | 4,906 | | | | 34,078 | | | | 173 | | | | 161 | | | | 6,063 | | | | (41,145 | ) | | | 4,236 | | | | - | | | | 4,236 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes during the accounting period (unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based payment | | | - | | | | - | | | | - | | | | - | | | | 1,220 | | | | - | | | | 1,220 | | | | - | | | | 1,220 | |
Termination of employee options | | | - | | | | 2,852 | | | | - | | | | - | | | | (2,852 | ) | | | - | | | | - | | | | - | | | | - | |
Equity component of convertible loans | | | - | | | | 1,013 | | | | - | | | | - | | | | - | | | | - | | | | 1,013 | | | | - | | | | 1,013 | |
Conversion of shareholder's debts | | | 1,445 | | | | 15,128 | | | | - | | | | (161 | ) | | | (3,393 | ) | | | - | | | | 13,019 | | | | - | | | | 13,019 | |
Issuance of ordinary shares – EER Transaction | | | 25,692 | | | | (20,862 | ) | | | (173 | ) | | | - | | | | (1,038 | ) | | | - | | | | 3,619 | | | | 4,117 | | | | 7,736 | |
Change in non-controlling interests in respect of change in holding in a subsidiary | | | - | | | | (95 | ) | | | - | | | | - | | | | - | | | | - | | | | (95 | ) | | | 95 | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 27,137 | | | | (1,964 | ) | | | (173 | ) | | | (161 | ) | | | (6,063 | ) | | | - | | | | 18,776 | | | | 4,212 | | | | 22,988 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss for the period | | | - | | | | - | | | | - | | | | - | | | | - | | | | (5,271 | ) | | | (5,271 | ) | | | (106 | ) | | | (5,377 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss for the period | | | - | | | | - | | | | - | | | | - | | | | - | | | | (5,271 | ) | | | (5,271 | ) | | | (106 | ) | | | (5,377 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of September 30, 2011 (unaudited) | | | 32,043 | | | | 32,114 | | | | - | | | | - | | | | - | | | | (46,416 | ) | | | 17,741 | | | | 4,106 | | | | 21,847 | |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued):
| | For the three month period ended September 30, 2012 (unaudited) | |
| | | | | | | | Capital reserve in respect of share-based payments | | | | | | Attributable to owners of the Company | | | Non-controlling interests | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | |
Balance as of July 1, 2012 | | | 56,885 | | | | 7,060 | | | | 36 | | | | (49,024 | ) | | | 14,957 | | | | 3,675 | | | | 18,632 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes during the period (unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based payment | | | - | | | | - | | | | 18 | | | | - | | | | 18 | | | | - | | | | 18 | |
Change in non-controlling interests in respect of change in holding in a subsidiary | | | - | | | | (115 | ) | | | - | | | | - | | | | (115 | ) | | | 115 | | | | - | |
| | | - | | | | (115 | ) | | | 18 | | | | - | | | | (97 | ) | | | 115 | | | | 18 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss for the period | | | - | | | | - | | | | - | | | | (955 | ) | | | (955 | ) | | | (222 | ) | | | (1,177 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss for the period | | | - | | | | - | | | | - | | | | (955 | ) | | | (955 | ) | | | (222 | ) | | | (1,177 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of September 30, 2012 (unaudited) | | | 56,885 | | | | 6,945 | | | | 54 | | | | (49,979 | ) | | | 13,905 | | | | 3,568 | | | | 17,473 | |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued):
| | For the three month period ended September 30, 2011 (unaudited) | |
| | | | | | | | Receipts on account of options | | | Capital reserve from transactions with shareholders | | | Capital reserve in respect of share-based payments and equity component of convertible loans | | | | | | Attributable to owners of the Company | | | Non-controlling interests | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of July 1, 2011 | | | 4,906 | | | | 35,091 | | | | 173 | | | | 161 | | | | 7,283 | | | | (45,170 | ) | | | 2,444 | | | | - | | | | 2,444 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes during the accounting period (unaudited) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Termination of employee options | | | - | | | | 2,852 | | | | - | | | | - | | | | (2,852 | ) | | | - | | | | - | | | | - | | | | - | |
Conversion of shareholder's debts | | | 1,445 | | | | 15,128 | | | | - | | | | (161 | ) | | | (3,393 | ) | | | - | | | | 13,019 | | | | - | | | | 13,019 | |
Issue of ordinary shares – EER Transaction | | | 25,692 | | | | (20,862 | ) | | | (173 | ) | | | - | | | | (1,038 | ) | | | - | | | | 3,619 | | | | 4,117 | | | | 7,736 | |
Change in non-controlling interests in respect of change in holding in a subsidiary | | | - | | | | (95 | ) | | | - | | | | - | | | | - | | | | - | | | | (95 | ) | | | 95 | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 27,137 | | | | (2,977 | ) | | | (173 | ) | | | (161 | ) | | | (7,283 | ) | | | - | | | | 16,543 | | | | 4,212 | | | | 20,755 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss for the period | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,246 | ) | | | (1,246 | ) | | | (106 | ) | | | (1,352 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss for the period | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,246 | ) | | | (1,246 | ) | | | (106 | ) | | | (1,352 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of September 30, 2011 (unaudited) | | | 32,043 | | | | 32,114 | | | | - | | | | - | | | | - | | | | (46,416 | ) | | | 17,741 | | | | 4,106 | | | | 21,847 | |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (continued):
| | For the year ended December 31, 2011 | |
| | | | | | | | Receipts on account of options | | | Capital reserve from transactions with shareholders | | | Capital reserve in respect of share-based payments and equity component of convertible loans | | | | | | Attributable to owners of the Company | | | Non-controlling interests | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2011 | | | 4,906 | | | | 34,078 | | | | 173 | | | | 161 | | | | 6,063 | | | | (41,145 | ) | | | 4,236 | | | | - | | | | 4,236 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Changes during 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share-based payment | | | - | | | | - | | | | - | | | | - | | | | 1,220 | | | | - | | | | 1,220 | | | | - | | | | 1,220 | |
Termination of employee options | | | - | | | | 2,852 | | | | - | | | | - | | | | (2,852 | ) | | | - | | | | - | | | | - | | | | - | |
Equity component of convertible loans | | | - | | | | 1,013 | | | | - | | | | - | | | | - | | | | - | | | | 1,013 | | | | - | | | | 1,013 | |
Conversion of shareholder's debts | | | 1,445 | | | | 15,128 | | | | - | | | | (161 | ) | | | (3,393 | ) | | | - | | | | 13,019 | | | | - | | | | 13,019 | |
Issuance of ordinary shares – EER Transaction | | | 36,013 | (*) | | | (31,183 | )(*) | | | (173 | ) | | | - | | | | (1,038 | ) | | | - | | | | 3,619 | | | | 4,117 | | | | 7,736 | |
Change in non-controlling interests in respect of change in holding in a subsidiary | | | - | | | | (81 | ) | | | - | | | | - | | | | - | | | | - | | | | (81 | ) | | | 81 | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 37,458 | | | | (12,271 | ) | | | (173 | ) | | | (161 | ) | | | (6,063 | ) | | | - | | | | 18,790 | | | | 4,198 | | | | 22,988 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss for the year | | | - | | | | - | | | | - | | | | - | | | | - | | | | (5,950 | ) | | | (5,950 | ) | | | (296 | ) | | | (6,246 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss for the year | | | - | | | | - | | | | - | | | | - | | | | - | | | | (5,950 | ) | | | (5,950 | ) | | | (296 | ) | | | (6,246 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | | 42,364 | | | | 21,807 | | | | - | | | | - | | | | - | | | | (47,095 | ) | | | 17,076 | | | | 3,902 | | | | 20,978 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(*) Reclassified. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
| | For the nine month period ended September 30 | | | For the three month period ended September 30 | | | For the year ended December 31 | |
| | | 2012 | | | | 2011 | | | | 2012 | | | | 2011 | | | | 2011 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Cash flows – operating activity | | | | | | | | | | | | | | | | | | | | |
Loss for the period | | | (3,559 | ) | | | (5,377 | ) | | | (1,177 | ) | | | (1,352 | ) | | | (6,246 | ) |
Adjustments required to present cash flows from operating activity (Appendix) | | | 999 | | | | 3,433 | | | | 151 | | | | 597 | | | | 3,703 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activity (**) | | | (2,560 | ) | | | (1,944 | ) | | | (1,026 | ) | | | (755 | ) | | | (2,543 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash flow – investment activity | | | | | | | | | | | | | | | | | | | | |
Increase in restricted bank deposit | | | (300 | ) | | | - | | | | (250 | ) | | | - | | | | - | |
Investment in fixed assets | | | (59 | ) | | | - | | | | - | | | | - | | | | (2 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investment activity | | | (359 | ) | | | - | | | | (250 | ) | | | - | | | | (2 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash flow – financing activity | | | | | | | | | | | | | | | | | | | | |
EER Transaction | | | - | | | | 7,977 | | | | - | | | | 7,977 | | | | 7,977 | |
Proceeds from shareholders loans | | | - | | | | 1,466 | | | | - | | | | - | | | | 1,466 | |
Repayment of loans from bank | | | (306 | ) | | | (102 | ) | | | (102 | ) | | | (102 | ) | | | (204 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash from (used in) financing activity | | | (306 | ) | | | 9,341 | | | | (102 | ) | | | 7,875 | | | | 9,239 | |
| | | | | | | | | | | | | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | (3,225 | ) | | | 7,397 | | | | (1,378 | ) | | | 7,120 | | | | 6,694 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at the beginning of the period | | | 6,751 | | | | 57 | | | | 4,904 | | | | 334 | | | | 57 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at the end of the period | | | 3,526 | | | | 7,454 | | | | 3,526 | | | | 7,454 | | | | 6,751 | |
| | | | | | | | | | | | | | | | | | | | |
(**) Including cash interest payments of | | | 15 | | | | 17 | | | | 7 | | | | 4 | | | | 22 | |
| | | | | | | | | | | | | | | | | | | | |
(**) Including cash interest receipts of | | | 29 | | | | 1 | | | | 6 | | | | - | | | | 51 | |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(CONTINUED)
Appendix– Adjustments required to present cash flows from operating activity
| | For the nine month period ended September 30 | | | For the three month period ended September 30 | | | For the year ended December 31 | |
| | | 2012 | | | | 2011 | | | | 2012 | | | | 2011 | | | | 2011 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Income and expenses not involving cash flows: | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 1,410 | | | | 1,406 | | | | 470 | | | | 469 | | | | 1,874 | |
Interest accrued on loans and others, net | | | 5 | | | | 713 | | | | (1 | ) | | | 463 | | | | 706 | |
Transformation of loan into grant | | | - | | | | 701 | | | | - | | | | - | | | | 701 | |
Loss (profit) arising on financial liabilities designated as at fair value through profit or loss | | | (55 | ) | | | 83 | | | | (20 | ) | | | 20 | | | | (52 | ) |
Bonus in respect of options to shareholders in connection with the provision of a guarantee | | | - | | | | 432 | | | | - | | | | 133 | | | | 432 | |
Share-based payments | | | 54 | | | | 422 | | | | 18 | | | | - | | | | 422 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 1,414 | | | | 3,757 | | | | 467 | | | | 1,085 | | | | 4,083 | |
| | | | | | | | | | | | | | | | | | | | |
Changes in asset and liability items: | | | | | | | | | | | | | | | | | | | | |
Decrease (increase) in accounts receivable | | | (45 | ) | | | 32 | | | | (90 | ) | | | (10 | ) | | | (14 | ) |
Increase (decrease) in accounts payable and accruals | | | (370 | ) | | | (356 | ) | | | (226 | ) | | | (478 | ) | | | (366 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | (415 | ) | | | (324 | ) | | | (316 | ) | | | (488 | ) | | | (380 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | 999 | | | | 3,433 | | | | 151 | | | | 597 | | | | 3,703 | |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
R.V.B. HOLDINGS LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - GENERAL
| a. | R.V.B. Holdings Ltd. (formerly B.V.R. Systems (1998) Ltd.) (the "Company") is an Israeli resident company incorporated in Israel. In November 2009, the Company sold substantially all of its assets and liabilities, including the brand name "B.V.R.", to Elbit Systems Ltd. ("Elbit") and, subsequent to the sale, in January 2010 changed its name to R.V.B. Holdings Ltd. |
| b. | On August 31, 2011, the Company completed the transaction, following which E.E.R. Environmental Energy Resources (Israel) Ltd.'s ("EER") became its subsidiary (the "EER Transaction"). As of January 12, 2012 the Company completed the multi-closing of the EER transaction in which it acquired all of EER's shares held by Greenstone Industries Ltd. ("Greenstone") and by S.R. Accord Ltd. ("Accord"), and the majority of EER shares held by certain other EER shareholders, and, as of the date of these financial statements, holds approximately 79% of EER's share capital (approximately 74% on a fully-diluted basis) and approximately 99% of EER's voting rights. |
| c. | EER was incorporated in Israel on May 21, 2000, as a private company limited by shares. EER owns know-how and rights in the field of solid waste treatment through the use of Plasma-Gasification-Melting (PGM) technology, an innovative approach to waste treatment, which can be implemented, among others, for the treatment of municipal waste, medical waste and low and intermediate level radioactive waste (the “PGM Technology”). |
| d. | These condensed financial statements should be reviewed in connection with the Company's annual financial statements as of December 31, 2011 and the year then ended, and the accompanying notes (“the annual financial statements”). |
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
| a. | Basis for the preparation of the financial statements: The Company's condensed consolidated interim financial statements (hereinafter – "interim financial statements") have been prepared in accordance with International Accounting Standard IAS 34, "Interim Financial Reporting" (hereinafter – "IAS 34").
In the preparation of these interim financial statements, the Company has implemented identical accounting policies, rules of presentation and calculation methods to those implemented in the preparation of the annual financial statements. |
| b. | Accounting Treatment of the EER Transaction: Although in the EER transaction the Company is the legal purchaser of the rights in EER, since the Company had no business activity ("Shell Company") as of the date of the EER transaction and thus does not meet the definition of a Business under IFRS 3, and since the majority of the shareholders of the Company after the completion of the EER transaction are former shareholders of EER, this transaction does not meet the definition of a 'Business Combination' under IFRS 3. For accounting purposes the transaction was treated as a capital transaction of EER.
For more details see note 1d to the annual financial statements. |
R.V.B. HOLDINGS LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
| c. | Exchange rates and linkage basis: |
| (1) | Balances in or linked to foreign currency are presented according to the representative exchange rate published by the Bank of Israel at the balance sheet date. |
| (2) | Balances linked to the Consumer Price Index ("CPI") are presented according to the CPI for the last month of the reporting period. |
| (3) | Data on changes in the CPI and the dollar's exchange rate are as presented as follows: |
| | The dollar's | | | | |
| | | | | | | | | |
| | | | | | | | | |
Date of the financial statements | | | | | | | | | |
As of September 30, 2012 | | | 3.912 | | | | 112.7 | | | | 112.7 | |
As of September 30, 2011 | | | 3.712 | | | | 110.3 | | | | 110.6 | |
As of December 31, 2011 | | | 3.821 | | | | 110.3 | | | | 110.3 | |
| | | | | | | | | | | | |
Rate of change: | | | |
For the nine month period ended on: | | | | | | | | | | | | |
September 30, 2012 | | | 2.38 | | | | 2.12 | | | | 2.12 | |
September 30, 2011 | | | 4.59 | | | | 2.17 | | | | 2.75 | |
| | | | | | | | | | | | |
For the three month period ended on: | | | | | | | | | | | | |
September 30, 2012 | | | (0.28 | ) | | | 1.14 | | | | 0.85 | |
September 30, 2011 | | | 8.70 | | | | 0.00 | | | | 0.58 | |
| | | | | | | | | | | | |
For the year ended December 31, 2011 | | | 7.66 | | | | 2.17 | | | | 2.55 | |
(*) Base: Average 2008 = 100.0
NOTE 3 - NEW PUBLISHED STANDARDS AND INTERPRETATIONS
| a. | New standards and interpretations that have come into force, which do not have a material impact on the current reporting period and/or prior reporting periods: |
| § | Amendments to IFRS 7, "Disclosures – Transfers of Financial Assets" |
| § | Amendments to IAS 12, "Deferred Tax – Recovery of Underlying Assets" |
| b. | Listed below are newly published standards and interpretations that are not yet effective, and have not been adopted early by the Company, and which are not expected to have a material impact on the financial statements: |
| (1) | For information on implementation dates, transitional provisions, amendments to standards and interpretations set forth below see note 3 to the Company's annual financial statements as of December 31, 2011 and the year then ended: |
| § | IFRS 9, "Financial Instruments" |
| § | IFRS 10, "Consolidated Financial Statements" |
| § | IFRS 12, "Disclosure of Interests in Other Entities" |
| § | IAS 28 (as revised in 2011, "Investments in Associates and Joint Ventures" |
| § | IFRS 13, "Fair Value Measurement" |
| § | IAS 19 (as revised in 2011), "Employee Benefits" |
| § | Amendment to IAS 1 (Amended) "Presentation of Financial Statements" (regarding the presentation of items of other comprehensive income in the statement of comprehensive income) |
R.V.B. HOLDINGS LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 - NEW PUBLISHED STANDARDS AND INTERPRETATIONS (CONTINUED)
| b. | Listed below are newly published standards and interpretations that are not yet effective, and have not been adopted early by the Company, and which are not expected to have a material impact on the financial statements (Continued): |
| § | Amendment to IAS 32 “Financial Instruments: Presentation” (Offsetting Financial Assets and Financial Liabilities) |
| § | Amendment to IFRS 7 “Financial Instruments: Disclosure” (Offsetting Financial Assets and Financial Liabilities) |
| (2) | The Group has not applied the following new and revised IFRS that have been issued and will be effective for annual periods beginning on or after January 1, 2013: |
| § | Amendment to IAS 34 " Interim Financial Reporting" (Clarify interim reporting of segment information) |
| § | Amendment to IAS 1 "Presentation of Financial Statements" (Clarification of the requirements for comparative information) |
| § | Amendment to IAS 16 "Property, Plant and Equipment" (Classification of servicing equipment) |
| § | Amendment to IAS 32 “Financial Instruments: Presentation” (Clarify that tax effect of a distribution to holders of equity instruments should be accounted for in accordance with IAS 12 Income Taxes) |
NOTE 4 - MATERIAL EVENTS DURING THE REPORTING PERIOD
| a. | On May 31, 2012, EER entered into an agreement with a third party located in the U.S. (the "US Company"), for the initial planning and the supply of EER's technology of Plasma-Gasification-Melting Waste-To-Energy (the “Framework Agreement") in plants (the “Facilities”) located in five states in the U.S. and such other territories as may be agreed between EER and the US Company ("Territories"). The Framework Agreement replaces a previously signed letter of intent as described in note 15a(11) to the annual financial statements, which is considered null and void. |
Under the terms of the Framework Agreement, EER shall produce (directly or with a designated engineering company) a Preliminary Engineering Design Study for a Facility in one of the five states (the “Study” and the "First Project”, respectively), the cost of which shall not exceed US$2.6 million and shall be borne and paid by the US Company, and the parties shall cooperate in advancing the First Project as a municipal solid waste project.
The US Company shall be responsible for obtaining and maintaining all requisite permits, approvals and licenses from any relevant authority in order to establish and operate the First Project and any additional Facility and to provide any technical and financial data required in connection therewith. The US Company will use its best commercial efforts to obtain and secure agreements in principal for providing financing to the First Project (the amount of financing required for the First Project is currently estimated at US$ 215 million), enter into lease/purchase agreements for the real estate on which the First Project will be erected, prepare and file all relevant requests and enter into Waste Contracts, Power Takeoff Agreements and an Interconnection Agreement.
The Framework Agreement provides that the US Company and EER will enter into a purchase agreement for the PGM Processing Chamber for the First Project. As the final price of the PGM Processing Chamber for the First Project will only be determined following the detailed planning phase, the parties agreed that in case it varies considerably from the estimated price, the parties shall mutually assess the financial impact on the First Project.
The US Company and EER will also enter into a royalty bearing license agreement for the use of the PGM Technology in the First Project and shall further enter into a services agreement. The royalty rate shall equal 2% - 3.25% of the revenues generated from tipping fees and certain electricity sales of the First Project.
R.V.B. HOLDINGS LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 - MATERIAL EVENTS DURING THE REPORTING PERIOD (CONTINUED)
In addition, the US Company shall pay to EER a development services fee for each Facility. The development services fee for the First Project will be in an amount not exceeding $ 5.4 million (representing 4% of the First Project equipment and civil works cost estimate).
Under the Framework Agreement, each of EER and the US Company has granted the other certain exclusivity rights (subject to some exceptions) with respect to the Territories.
In addition, EER has agreed to invest $400,000 in two tranches in the US Company, in consideration of equity in the US Company, which shall constitute 1.9% of the US Company's fully-diluted capital. The first tranche was transferred to the US Company but was subsequently returned to EER, since the investment round did not materialize. To the extent that the investment round will materialize EER then, inter alia according to the investment round conditions, will consider whether or not to participate in it.
| b. | As described in note 15a(2) to the annual financial statements, the Lease Agreement between EER and Naser Recycling Ltd. ("Naser"), with respect to the ground on which the I'blin plant is located, expired on July 15, 2012. In July 2012, EER entered into a new lease agreement with Naser (the "New Lease Agreement") for a period of five years (the "Lease Period") and EER has an option to extend the term of the rent for an additional five years (the "Option period"). The monthly rent for the first 18 months of the Lease Period is NIS 40 thousands (approximately $10 thousands) and NIS 45 thousands (approximately $11 thousands) for the remaining Lease Period. The monthly rent for the Option Period will be NIS 50 thousands (approximately $13 thousands). All the amounts mentioned above are linked to the CPI and do not include VAT. The payment of the rent will be paid for each year of lease in advance. |
In addition to the rent fees and if the I'blin plant becomes a commercial plant, Naser will be entitled to receive certain payments from profits generated by the plant and/or from proceeds of the sale of the plant, as set forth in the New Lease Agreement.
Pursuant to the terms of the New Lease Agreement, the Yblin Facility is the property of EER, and EER is responsible for disassembling the Yblin Facility and removing it from the property at the end of rental period.
It was further agreed that to secure EER's commitments pursuant to the New Lease Agreement, EER gave Naser a bank guarantee in the amount of $250 thousand.
| c. | As described in note 1c to the annual financial statements, on January 12, 2012, an additional closing of the Additional SPA with other EER shareholders who elected to become parties to the Additional SPA was completed. At this additional closing the Company issued a total of 55,703,870 ordinary shares of the Company, in exchange for 4,781,448 EER shares of these certain EER shareholders. See also note 1b above. |
| d. | Further to note 7b(3) to the annual financial statements regarding investments made by the Company in EER's share capital, during the reporting period the Company invested in EER's share capital a total amount of approximately $2.7 million. Subsequent to the financial statements date the Company invested in EER's share capital an additional amount of approximately $0.3 million. |
As of the date of these financial statements, the Company holds approximately 79% of EER's share capital (approximately 74% on a fully-diluted basis) and approximately 99% of EER's voting rights.
R.V.B. HOLDINGS LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 - MATERIAL EVENTS DURING THE REPORTING PERIOD (CONTINUED)
| e. | On March 23, 2012, the Company obtained directors’ and officers’ liability insurance for its officers and directors (“D&O insurance policy”) with coverage in an aggregate amount of $5 million until March 23, 2013 for a total premium of $ 28,000. This D&O insurance policy was reviewed and approved by the Company’s audit committee and the Board of Directors and was subject to the approval of the Company’s shareholder’s. At the 2012 Annual General Meeting of the shareholders of the Company, held on May 7, 2012, the D&O insurance policy was approved and ratified by the Company's shareholders. |
On September 10, 2012, the Company’s audit committee and Board of Directors approved an amendment to the D&O insurance policy. Pursuant to this amendment, the insurance coverage will be increased from an aggregate amount of $5 million to an aggregate amount of $7.5 million (for the remaining of the policy tenure, until March 23, 2013), the premium will be increased by approximately $8 thousands (on an annual basis) to an aggregate amount of approximately $36 thousands, and the insurance coverage shall be extended to cover events related to EER, the Company’s subsidiary, for the period prior to the acquisition of EER shares by the Company. At the General Meeting of the shareholders of the Company, held on November 21, 2012 the amendment of the D&O insurance policy was approved and ratified by the Company's shareholders.
| f. | As described in note 16d to the annual financial statements, on January 2012, following the approval of the Company's audit committee and board of directors, the Company granted to seven employees of the Company and its affiliates, options to purchase 25,793,156 ordinary shares of the Company with an exercise price of $ 0.2145 per share (adjusted for future dividend), (including 10,000,000 options to the Company's CEO), according to the 2011 plan. |
The fair value of these options amounted to a total amount of approximately $63 thousands. The parameters used in the calculation of the fair value of the options described above, are a share price of $0.07, an exercise price of $ 0.2145 per share, the expected volatility of companies operating in this field – 32%, the life of the option – 5 years and a risk-free interest of 1.1%.
| g. | As described in note 15a(13) to the annual financial statements, during December 2011 EER entered into an agreement with a company from the Czech Republic regarding a feasibility study work to be performed by EER with regard to the design, engineering, construction and operation of a hazardous waste treatment facility at an estimated cost of approximately $ 25 million. |
In consideration for the performance of the study work, EER shall be entitled to a total sum of $125 thousand, payable in three payments. A down payment of $ 63 thousand was received in December 2011.
An additional payment of $ 62 thousand was received and recorded as revenue in the reported period.
| h. | The Chief Executive Officer of the Company Mr. Ofer Sandelson, has notified the Company on November 18, 2012, that he has decided to terminate his employment with the Company and with its subsidiary company EER. In accordance with Mr. Sandelson employment agreement with the Company and EER, he may terminate his employment upon three months prior notice. The Company will begin the process of recruiting a suitable candidate for the CEO position. |
| i. | As part of the working plan of EER, the Board of Directors approved an investment of up to US$ 1 million in EER's I'blin plant. The purpose of the investment is implementing improvements in I'blin plant which mainly include the replacement of the current processing chamber and preparation of the plant for continuous operation. |
15