Exhibit 99.2
BALANCE SHEETS
| | June 30, | | | December 31, | |
| | 2012 | | | 2011 | | | 2011 | |
| | Unaudited | | | * | |
| | NIS in thousands | |
ASSETS | | | | | | | | | | |
| | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | |
Cash and cash equivalents | | | 18,779 | | | | 5,787 | | | | 8,337 | |
Short-term investments | | | 11,602 | | | | 23,212 | | | | 18,113 | |
Trade receivables, net | | | 14,271 | | | | 4,519 | | | | 9,431 | |
Other accounts receivable | | | 1,742 | | | | 753 | | | | 2,745 | |
Inventories | | | 22,899 | | | | 10,583 | | | | 21,353 | |
| | | | | | | | | | | | |
| | | 69,293 | | | | 44,854 | | | | 59,979 | |
DISCONTINUED OPERATION | | | - | | | | 1,521 | | | | - | |
| | | | | | | | | | | | |
| | | 69,293 | | | | 46,375 | | | | 59,979 | |
| | | | | | | | | | | | |
NON-CURRENT ASSETS: | | | | | | | | | | | | |
Receivables and prepaid expenses | | | 68 | | | | 80 | | | | 89 | |
Employee benefit assets | | | 5,274 | | | | 5,733 | | | | 5,761 | |
Property, plant and equipment, net | | | 6,409 | | | | 6,059 | | | | 6,525 | |
Intangible assets | | | 159 | | | | 168 | | | | 120 | |
Deferred taxes | | | 972 | | | | - | | | | - | |
| | | | | | | | | | | | |
| | | 12,882 | | | | 12,040 | | | | 12,495 | |
| | | | | | | | | | | | |
| | | 82,175 | | | | 58,415 | | | | 72,474 | |
The accompanying notes are an integral part of the interim financial statements.
* Derived from the audited consolidated balance sheets as of December 31, 2011.
STATEMENTS OF FINANCIAL POSITION
| | June 30, | | | December 31, | |
| | 2012 | | | 2011 | | | 2011 | |
| | Unaudited | | | * | |
| | NIS in thousands | |
LIABILITIES AND EQUITY | | | | | | | | | | |
| | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | |
Current maturities of convertible debentures | | | 2,711 | | | | 2,794 | | | | 2,513 | |
Trade payables | | | 10,267 | | | | 6,086 | | | | 15,991 | |
Other accounts payable | | | 10,392 | | | | 4,254 | | | | 5,574 | |
| | | | | | | | | | | | |
| | | 23,370 | | | | 13,134 | | | | 24,078 | |
DISCONTINUED OPERATION | | | - | | | | 676 | | | | - | |
| | | | | | | | | | | | |
| | | 23,370 | | | | 13,810 | | | | 24,078 | |
NON-CURRENT LIABILITIES: | | | | | | | | | | | | |
Convertible debentures | | | 2,272 | | | | 4,313 | | | | 2,106 | |
Deferred revenues | | | 282 | | | | - | | | | 64 | |
Conversion option of convertible debentures | | | 32 | | | | 27 | | | | 7 | |
Employee benefit liabilities | | | 7,872 | | | | 8,323 | | | | 8,493 | |
| | | | | | | | | | | | |
| | | 10,458 | | | | 12,663 | | | | 10,670 | |
| | | | | | | | | | | | |
EQUITY: | | | | | | | | | | | | |
Share capital | | | 1,985 | | | | 1,931 | | | | 1,931 | |
Share premium | | | 17,549 | | | | 14,873 | | | | 14,873 | |
Capital reserve for share-based payment transactions | | | 3,280 | | | | 4,913 | | | | 5,197 | |
Retained earnings | | | 25,533 | | | | 10,257 | | | | 15,725 | |
Capital reserve for discontinued operation | | | - | | | | (32 | ) | | | - | |
| | | | | | | | | | | | |
Total equity | | | 48,347 | | | | 31,942 | | | | 37,726 | |
| | | | | | | | | | | | |
| | | 82,175 | | | | 58,415 | | | | 72,474 | |
The accompanying notes are an integral part of the interim financial statements.
* Derived from the audited consolidated balance sheets as of December 31, 2011.
MICRONET LTD.
STATEMENTS OF COMPREHENSIVE INCOME
| | Six months ended June 30, | | | Three months ended June 30, | | | Year ended December 31, | |
| | 2012 | | | 2011 | | | 2012 | | | 2011 | | | 2011 | |
| | Unaudited | | | * | |
| | NIS in thousands (except per share data) | |
| | | | | | | | | | | | | | | | |
Revenues | | | 54,775 | | | | 13,330 | | | | 28,750 | | | | 8,558 | | | | 44,888 | |
Cost of revenues | | | 34,000 | | | | 10,650 | | | | 17,627 | | | | 6,669 | | | | 31,917 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 20,775 | | | | 2,680 | | | | 11,123 | | | | 1,889 | | | | 12,971 | |
| | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses | | | 1,157 | | | | 643 | | | | 533 | | | | 325 | | | | 1,723 | |
General and administrative expenses | | | 3,708 | | | | 2,611 | | | | 1,974 | | | | 1,228 | | | | 5,980 | |
Research and development expenses | | | 3,022 | | | | 2,697 | | | | 1,413 | | | | 1,334 | | | | 5,174 | |
Gain from disposal of property, and equipment, net | | | (6 | ) | | | (1 | ) | | | - | | | | - | | | | (43 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total operating expenses | | | 7,881 | | | | 5,950 | | | | 3,920 | | | | 2,887 | | | | 12,834 | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | 12,894 | | | | (3,270 | ) | | | 7,203 | | | | (998 | ) | | | 137 | |
| | | | | | | | | | | | | | | | | | | | |
Finance income | | | 925 | | | | 218 | | | | 986 | | | | 149 | | | | 1,239 | |
Finance expenses | | | (499 | ) | | | (710 | ) | | | (432 | ) | | | (300 | ) | | | (1,235 | ) |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) before taxes on income | | | 13,320 | | | | (3,762 | ) | | | 7,757 | | | | (1,149 | ) | | | 141 | |
Taxes on income | | | 212 | | | | - | | | | 1,099 | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 13,108 | | | | (3,762 | ) | | | 6,658 | | | | (1,149 | ) | | | 141 | |
Income (loss) from discontinued operation, net | | | - | | | | (1,049 | ) | | | - | | | | (264 | ) | | | 516 | |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | | 13,108 | | | | (4,811 | ) | | | 6,658 | | | | (1,413 | ) | | | 657 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) (net of tax effect): | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments of discontinued foreign operation | | | - | | | | (11 | ) | | | - | | | | (4 | ) | | | (11 | ) |
Transfer to profit or loss duo to sale of foreign operation | | | - | | | | - | | | | - | | | | - | | | | 32 | |
| | | | | | | | | | | | | | | | | | | | |
| | | - | | | | (11 | ) | | | - | | | | (4 | ) | | | 21 | |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) | | | 13,108 | | | | (4,822 | ) | | | 6,658 | | | | (1,417 | ) | | | 678 | |
| | | | | | | | | | | | | | | | | | | | |
Net earnings (loss) per share (in NIS): | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Basic net earnings (loss) from continuing operations | | | 0.7890 | | | | (0.2230 | ) | | | 0.4058 | | | | (00.068 | ) | | | 0.0084 | |
| | | | | | | | | | | | | | | | | | | | |
Diluted net earnings from continuing operations | | | 0.7451 | | | | (0.2230 | ) | | | 0.3795 | | | | (0.0680 | ) | | | 0.0079 | |
| | | | | | | | | | | | | | | | | | | | |
Basic net earnings (loss) from discontinued operation | | | - | | | | (0.0620 | ) | | | - | | | | (0.0160 | ) | | | 0.0300 | |
| | | | | | | | | | | | | | | | | | | | |
Diluted net earnings from discontinued operation | | | - | | | | (0.0620 | ) | | | - | | | | (0.0160 | ) | | | 0.0290 | |
The accompanying notes are an integral part of the interim financial statements.
* Derived from the audited consolidated statements of comprehensive income for the year ended December 31, 2011.
STATEMENTS OF CHANGES IN EQUITY
| | Share capital | | | Share premium | | | Capital reserve for share-based payment transactions | | | Retained earnings | | | Total equity | |
| | Unaudited | |
| | NIS in thousands | |
| | | | | | | | | | | | | | | |
Balance at January 1, 2012 * | | | 1,931 | | | | 14,873 | | | | 5,197 | | | | 15,725 | | | | 37,726 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | | - | | | | - | | | | - | | | | 13,108 | | | | 13,108 | |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income | | | - | | | | - | | | | - | | | | 13,108 | | | | 13,108 | |
Dividend declared | | | - | | | | - | | | | - | | | | (3,300 | ) | | | (3,300 | ) |
Exercise of warrants | | | 54 | | | | 2,159 | | | | (1,523 | ) | | | - | | | | 690 | |
Expiration of warrants | | | - | | | | 517 | | | | (517 | ) | | | - | | | | - | |
Cost of share-based payment | | | - | | | | - | | | | 123 | | | | - | | | | 123 | |
| | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2012 | | | 1,985 | | | | 17,549 | | | | 3,280 | | | | 25,533 | | | | 48,347 | |
| | Share capital | | | Share premium | | | Capital reserve for share-based payment transactions | | | Retained earnings | | | Foreign currency translation adjustments of discontinued foreign operation | | | Capital reserve for discontinued operation | | | Total equity | |
| | Unaudited | |
| | NIS in thousands | |
| | | | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2011 * | | | 1,931 | | | | 14,873 | | | | 4,636 | | | | 15,068 | | | | (21 | ) | | | - | | | | 36,487 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | - | | | | - | | | | - | | | | (4,811 | ) | | | - | | | | - | | | | (4,811 | ) |
Other comprehensive loss, net of tax | | | - | | | | - | | | | - | | | | - | | | | (11 | ) | | | - | | | | (11 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss | | | - | | | | - | | | | - | | | | (4,811 | ) | | | (11 | ) | | | - | | | | (4,822 | ) |
Discontinued operation | | | - | | | | - | | | | - | | | | - | | | | 32 | | | | (32 | ) | | | - | |
Cost of share-based payment | | | - | | | | - | | | | 277 | | | | - | | | | - | | | | - | | | | 277 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2011 | | | 1,931 | | | | 14,873 | | | | 4,913 | | | | 10,257 | | | | - | | | | (32 | ) | | | 31,942 | |
The accompanying notes are an integral part of the interim financial statements.
* Derived from the audited consolidated statements of changes in equity for the year ended December 31, 2011.
STATEMENTS OF CHANGES IN EQUITY
| | Share capital | | | Share premium | | | Capital reserve for share-based payment transactions | | | Retained earnings | | | Total equity | |
| | Unaudited | |
| | NIS in thousands | |
| | | | | | | | | | | | | | | |
Balance at April 1, 2012 | | | 1,931 | | | | 14,873 | | | | 5,263 | | | | 22,175 | | | | 44,242 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | | - | | | | - | | | | - | | | | 6,658 | | | | 6,658 | |
| | | | | | | | | | | | | | | | | | | | |
Total comprehensive income | | | - | | | | - | | | | - | | | | 6,658 | | | | 6,658 | |
Dividend declared | | | - | | | | - | | | | - | | | | (3,300 | ) | | | (3,300 | ) |
Exercise of warrants | | | 54 | | | | 2,159 | | | | (1,523 | ) | | | - | | | | 690 | |
Expiration of warrants | | | - | | | | 517 | | | | (517 | ) | | | - | | | | - | |
Cost of share-based payment | | | - | | | | - | | | | 57 | | | | - | | | | 57 | |
| | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2012 | | | 1,985 | | | | 17,549 | | | | 3,280 | | | | 25,533 | | | | 48,347 | |
| | Share capital | | | Share premium | | | Capital reserve for share-based payment transactions | | | Retained earnings | | | Foreign currency translation adjustments of discontinued foreign operation | | | Capital reserve for discontinued operation | | | Total equity | |
| | Unaudited | |
| | NIS in thousands | |
| | | | | | | | | | | | | | | | | | | | | |
Balance at April 1, 2011 | | | 1,931 | | | | 14,873 | | | | 4,643 | | | | 11,670 | | | | (28 | ) | | | - | | | | 33,089 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | | | - | | | | - | | | | - | | | | (1,413 | ) | | | - | | | | - | | | | (1,413 | ) |
Other comprehensive loss, net of tax | | | - | | | | - | | | | - | | | | - | | | | (4 | ) | | | - | | | | (4 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive loss | | | - | | | | - | | | | - | | | | (1,413 | ) | | | (4 | ) | | | - | | | | (1,417 | ) |
Discontinued operation | | | - | | | | - | | | | - | | | | - | | | | 32 | | | | (32 | ) | | | - | |
Cost of share-based payment | | | - | | | | - | | | | 270 | | | | - | | | | - | | | | - | | | | 270 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2011 | | | 1,931 | | | | 14,873 | | | | 4,913 | | | | 10,257 | | | | - | | | | (32 | ) | | | 31,942 | |
The accompanying notes are an integral part of the interim financial statements.
STATEMENTS OF CHANGES IN EQUITY
| | Share capital | | | Share premium | | | Capital reserve for share-based payment transactions | | | Retained earnings | | | Foreign currency translation adjustments of discontinued foreign operation | | | Total equity | |
| | * | |
| | NIS in thousands | |
| | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2011 | | | 1,931 | | | | 14,873 | | | | 4,636 | | | | 15,068 | | | | (21 | ) | | | 36,487 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | - | | | | - | | | | - | | | | 657 | | | | - | | | | 657 | |
Foreign currency translation adjustments of discontinued foreign operation | | | - | | | | - | | | | - | | | | - | | | | (11 | ) | | | (11 | ) |
Transfer to profit or loss due to sale of foreign operation | | | - | | | | - | | | | - | | | | - | | | | 32 | | | | 32 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive income | | | - | | | | - | | | | - | | | | 657 | | | | 21 | | | | 678 | |
Cost of share-based payment | | | - | | | | - | | | | 561 | | | | - | | | | - | | | | 561 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2011 | | | 1,931 | | | | 14,873 | | | | 5,197 | | �� | | 15,725 | | | | - | | | | 37,726 | |
The accompanying notes are an integral part of the interim financial statements.
* Derived from the audited consolidated statements of changes in equity for the year ended December 31, 2011.
MICRONET LTD.
| | Six months ended June 30, | | | Three months ended June 30, | | | Year ended December 31, | |
| | 2012 | | | 2011 | | | 2012 | | | 2011 | | | 2011 | |
| | Unaudited | | | * | |
| | NIS in thousands | |
| | | | | | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net income (loss) | | | 13,108 | | | | (4,811 | ) | | | 6,658 | | | | (1,413 | ) | | | 657 | |
| | | | | | | | | | | | | | | | | | | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Adjustments to the profit or loss items: | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 710 | | | | 821 | | | | 92 | | | | 480 | | | | 1,413 | |
Finance expenses (income), net | | | (426 | ) | | | 492 | | | | (554 | ) | | | 151 | | | | (4 | ) |
Share-based payment | | | 123 | | | | 277 | | | | 58 | | | | 270 | | | | 561 | |
Change in liabilities in respect of investment grants | | | - | | | | - | | | | - | | | | - | | | | (150 | ) |
Gain from disposal of property, plant and equipment | | | (6 | ) | | | (1 | ) | | | - | | | | - | | | | (43 | ) |
Gain from disposal of discontinued operation | | | - | | | | - | | | | - | | | | - | | | | (1,683 | ) |
Taxes on income | | | 212 | | | | (123 | ) | | | 1,099 | | | | (123 | ) | | | 10 | |
Change in employee benefit liabilities, net | | | (134 | ) | | | 161 | | | | 27 | | | | 42 | | | | 303 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 479 | | | | 1,627 | | | | 722 | | | | 820 | | | | 407 | |
Changes in asset and liability items: | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Increase in trade receivables | | | (4,445 | ) | | | (2,978 | ) | | | (1,641 | ) | | | (1,213 | ) | | | (6,649 | ) |
Decrease (increase) in other accounts receivable | | | 998 | | | | (527 | ) | | | 794 | | | | (294 | ) | | | (2,241 | ) |
Decrease (increase) in inventories | | | (1,674 | ) | | | (3,333 | ) | | | 4,924 | | | | (2,100 | ) | | | (14,169 | ) |
Increase (decrease) in trade payable | | | (5,727 | ) | | | 3,549 | | | | (7,305 | ) | | | 2,901 | | | | 13,399 | |
Increase in other accounts payable | | | 657 | | | | 835 | | | | 691 | | | | 395 | | | | 1,806 | |
| | | | | | | | | | | | | | | | | | | | |
| | | (10,191 | ) | | | (2,454 | ) | | | (2,537 | ) | | | (311 | ) | | | (7,854 | ) |
Cash paid and received during the period for: | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interest paid | | | - | | | | - | | | | - | | | | - | | | | (416 | ) |
Interest received | | | 534 | | | | 926 | | | | 204 | | | | 348 | | | | 1,113 | |
Taxes paid | | | - | | | | (22 | ) | | | - | | | | (20 | ) | | | (27 | ) |
Taxes received | | | - | | | | 565 | | | | - | | | | - | | | | 566 | |
Dividend received | | | - | | | | 15 | | | | - | | | | 11 | | | | 20 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 534 | | | | 1,484 | | | | 204 | | | | 339 | | | | 1,256 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | 3,930 | | | | (4,154 | ) | | | 5,047 | | | | (565 | ) | | | (5,534 | ) |
The accompanying notes are an integral part of the interim financial statements.
* Derived from the audited consolidated statements of cash flows for the year ended December 31, 2011.
| | Six months ended June 30, | | | Three months ended June 30, | | | Year ended December 31, | |
| | 2012 | | | 2011 | | | 2012 | | | 2011 | | | 2011 | |
| | Unaudited | | | * | |
| | NIS in thousands | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Purchase of property, and equipment | | | (428 | ) | | | (216 | ) | | | (99 | ) | | | (63 | ) | | | (1,159 | ) |
Purchase of intangible assets | | | (84 | ) | | | (153 | ) | | | (55 | ) | | | (5 | ) | | | (152 | ) |
Proceeds from sale of property, plant and equipment | | | 13 | | | | 1 | | | | - | | | | - | | | | 43 | |
Proceeds from sales of securities measured at fair value through profit or loss, net | | | 6,388 | | | | 7,735 | | | | (392 | ) | | | 2,767 | | | | 13,055 | |
Increase in long-term receivables and prepaid expenses | | | 21 | | | | (39 | ) | | | 255 | | | | 55 | | | | (48 | ) |
Collection of loans to employees, net | | | 5 | | | | 22 | | | | 16 | | | | 70 | | | | 29 | |
Proceeds from disposal of discontinued operation (a) | | | - | | | | - | | | | - | | | | - | | | | 1,494 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by investing activities | | | 5,915 | | | | 7,350 | | | | (275 | ) | | | 2,824 | | | | 13,262 | |
| | | | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Proceeds from exercise of warrants | | | 690 | | | | - | | | | 690 | | | | - | | | | - | |
Repayment of convertible debentures | | | - | | | | - | | | | - | | | | - | | | | (2,550 | ) |
Receipt of investment grant | | | - | | | | 897 | | | | - | | | | 897 | | | | 967 | |
Repayment of investment grant | | | - | | | | (1,136 | ) | | | - | | | | (1,136 | ) | | | (1,336 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in financing activities | | | 690 | | | | (439 | ) | | | 690 | | | | (439 | ) | | | (2,919 | ) |
| | | | | | | | | | | | | | | | | | | | |
Exchange rate differences on cash and cash equivalent balances | | | (93 | ) | | | (131 | ) | | | 50 | | | | (134 | ) | | | (18 | ) |
| | | | | | | | | | | | | | | | | | | | |
Increase in cash and cash equivalents | | | 10,442 | | | | 2,626 | | | | 5,512 | | | | 1,686 | | | | 4,791 | |
Cash and cash equivalents at the beginning of the period | | | 8,337 | | | | 3,546 | | | | 13,267 | | | | 4,486 | | | | 3,546 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at the end of the period *) | | | 18,779 | | | | 6,172 | | | | 18,779 | | | | 6,172 | | | | 8,337 | |
* Composition of cash and cash equivalents at the end of the period: | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents from continuing operations | | | 18,779 | | | | 5,787 | | | | 18,779 | | | | 5,787 | | | | 8,337 | |
Cash and cash equivalents from discontinued operation | | | - | | | | 385 | | | | - | | | | 385 | | | | - | |
| | | | | | | | | | | | | | | | | | | | |
| | | 18,779 | | | | 6,172 | | | | 18,779 | | | | 6,172 | | | | 8,337 | |
| | | | | | | | | | | | | | | | | | | | |
Non-cash financing activity: | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Dividend declared but not yet paid | | | (3,300 | ) | | | - | | | | (3,300 | ) | | | - | | | | - | |
The accompanying notes are an integral part of the interim financial statements.
* Derived from the audited consolidated statements of cash flows for the year ended December 31, 2011.
| | | Six months ended June 30, | | | Three months ended June 30, | | | Year ended December 31, | |
| | | 2012 | | | 2011 | | | 2012 | | | 2011 | | | 2011 | |
| | | Unaudited | | | * | |
| | | NIS in thousands | |
| | | | | | | | | | | | | | | | | |
(a) | Proceeds from disposal of discontinued operation: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| The subsidiary's assets and liabilities at date of sale: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Working capital (excluding cash and cash equivalents) | | | - | | | | - | | | | - | | | | - | | | | (385 | ) |
| Property, plant and equipment | | | - | | | | - | | | | - | | | | - | | | | 43 | |
| Other assets | | | - | | | | - | | | | - | | | | - | | | | 121 | |
| Exercise of capital reserve | | | - | | | | - | | | | - | | | | - | | | | 32 | |
| Gain on sale of discontinued operation | | | - | | | | - | | | | - | | | | - | | | | 1,683 | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | - | | | | - | | | | - | | | | - | | | | 1,494 | |
Data of net cash flows provided by (used in) discontinued operation:
| | Six months ended June 30, | | | Three months ended June 30, | | | Year ended December 31, | |
| | 2012 | | | 2011 | | | 2012 | | | 2011 | | | 2011 | |
| | Unaudited | | | * | |
| | NIS in thousands | |
| | | | | | | | | | | | | | | | |
Operating activities | | | - | | | | (1,035 | ) | | | - | | | | 71 | | | | (1,158 | ) |
| | | | | | | | | | | | | | | | | | | | |
Investing activities | | | - | | | | (191 | ) | | | - | | | | (4 | ) | | | (1,302 | ) |
| | | | | | | | | | | | | | | | | | | | |
Financing activities | | | - | | | | - | | | | - | | | | - | | | | - | |
The accompanying notes are an integral part of the interim financial statements.
* Derived from the audited consolidated statements of cash flows for the year ended December 31, 2011.
NOTE 1:- GENERAL
| a. | Micronet Ltd. ("the Company") was founded and incorporated in Israel on May 6, 1982. The Company is engaged in the development, manufacture and marketing of mobile computer platforms and terminals for managing vehicles fleets and employees in the MRM (Mobile Resource Management) field. The Company offers solutions and services to its customers for maximizing the efficiency of vehicle fleets and field workers that are needed to provide service while in motion, in a wide range of industries, such as repair and maintenance services, for the private and public sectors, varieties of public transport vehicles, municipal services and the security and emergency services. |
| b. | On November 21, 2006, the Company issued to the public 3,200,000 Common shares of NIS 0.1 par value each and NIS 17,000,000 par value of debentures (Series A), which are convertible into Common shares, for an overall consideration of NIS 34,500 thousand. The shares and debentures have been traded on the Tel-Aviv Stock Exchange since December 4, 2006. |
| c. | These financial statements have been prepared in a condensed format as of June 30, 2012 and for the six and three months periods then ended ("interim financial statements"). These financial statements should be read in conjunction with the Company's annual financial statements as of December 31, 2011 and for the year then ended and accompanying notes ("annual financial statements"). |
| d. | On May 23, 2012, the Company's Board of Directors decided to distribute a gross dividend totaling NIS 3.3 million to the Company's shareholders. The dividend was paid on July 1, 2012. |
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES
Basis of preparation of the interim financial statements:
The interim financial statements have been prepared in accordance with generally accepted accounting principles for the preparation of financial statements for interim periods, as prescribed in IAS 34, "Interim Financial Reporting".
The significant accounting policies and methods of computation adopted in the preparation of the interim financial statements are consistent with those followed in the preparation of the annual financial statements.
NOTE 3:- SHARE-BASED PAYMENT TRANSACTIONS
| a. | On June 4, 2012, the Company's CEO exercised 340,000 options into 340,000 Common shares of NIS 0.1 par value each for an exercise increment of NIS 0.893 per unit. |
| b. | On June 4, 2012, the Company's Chairman of the Board exercised 200,000 options into 200,000 Common shares of NIS 0.1 par value each for an exercise increment of NIS 1.9338 per unit. |
| c. | On June 14, 2012, the Company's Vice President of Development was granted 40,000 options that are exercisable into 40,000 Common shares of NIS 0.01 par value each. The exercise of the options is NIS 2.5 per option. The Company's share price as of the grant date was NIS 3.234. |
The following are the data that have been used in the fair value measurement in accordance with the binomial model:
Dividend yield on the share (%) | | 5.87 | |
Expected volatility of the share prices (%) | | 55.29-61.4 | |
Risk-free interest rate (%) | | Period 1 – 2.24 | |
| | Period 2 – 2.59 | |
| | Period 3 – 3.40 | |
| | Period 4 – 4.24 | |
| | Period 5 – 4.87 | |
Expected life of options (years) from the grant date | | 5 | |
The fair value of the options was determined to be NIS 55 thousand at the data of the grant in accordance with the above data.
| d. | On March 5, 2012, the Company's Chief Operating Officer was granted 55,000 options that are exercisable into 55,000 Common shares of NIS 0.01 par value each. The exercise price of the options is NIS 2.5 per option. The Company's share price as of the grant date was NIS 1.836. The options vest over a period of four years and the life of the options is 5 years. |
NOTE 3:- SHARE-BASED PAYMENT TRANSACTIONS (Cont.)
The following are the data that have been used in the fair value measurement in accordance with the binomial model:
Dividend yield on the share (%) | | 0 | |
Expected volatility of the share prices (%) | | 48.23-60.96 | |
Risk-free interest rate (%) | | Period 1 – 2.53 | |
| | Period 2 – 3.13 | |
| | Period 3 – 3.75 | |
| | Period 4 – 4.77 | |
Expected life of options (years) from the grant date | | 5.22 | |
The fair value of the options was determined to be NIS 44 thousand at the data of the grant in accordance with the above data.
Carry-forward losses for tax purposes and other temporary differences:
Deferred tax assets totaling approximately NIS 972 thousand have been recognized in respect of deductible temporary differences: research and development expenses, allowance for doubtful accounts, employee benefits, revaluation of securities and differences in depreciation of property, plant and equipment.
Tax assessments:
On June 21, 2012, a final tax assessment agreement was signed between the Company and the income tax authorities for the years 2006-2010. The total tax expenses, linkage and interest accrued following the agreement for said years amounted to approximately NIS 205 thousand.
12