ATTUNITY LTD. AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2016
U.S. DOLLARS IN THOUSANDS
INDEX
| Page |
| |
| F-2 |
| |
| F-4 - F-5 |
| |
| F-6 |
| |
| F-7 |
| |
| F-8 - F-9 |
| |
| F-10 - F-11 |
| |
| F-12 - F-36 |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Board of Directors of
ATTUNITY LTD.
We have audited the accompanying consolidated balance sheets of Attunity Ltd. and subsidiaries (the "Company") as of December 31, 2016 and 2015, and the related consolidated statements of operations, comprehensive loss, shareholders' equity and cash flows for each of the three years in the period ended December 31, 2016. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of the Company and subsidiaries at December 31, 2016 and 2015, and the consolidated results of their operations and their cash flows for each of the three years in the period ended December 31, 2016, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company's internal control over financial reporting as of December 31, 2016 based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria), and our report dated March 1, 2017, expressed an unqualified opinion thereon.
Tel-Aviv, Israel | /s/ KOST FORER GABBAY & KASIERER |
March 1, 2017 | A Member of Ernst & Young Global |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Board of Directors of
ATTUNITY LTD.
We have audited Attunity Ltd. and subsidiaries (the "Company") internal control over financial reporting as of December 31, 2016, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). The Company's management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Annual Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2016, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of the Company as of December 31, 2016 and 2015 and the related consolidated statements of operations, comprehensive income (loss), stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2016 of Attunity Ltd. and subsidiaries and our report dated March 1, 2017 expressed an unqualified opinion thereon.
Tel-Aviv, Israel | /s/ KOST FORER GABBAY & KASIERER |
March 1, 2017 | A Member of Ernst & Young Global |
CONSOLIDATED
BALANCE SHEETS
U.S. dollars in thousands
| | December 31, | |
| | 2016 | | | 2015 | |
| | | | | | |
ASSETS | | | | | | |
| | | | | | |
CURRENT ASSETS: | | | | | | |
Cash and cash equivalents | | $ | 9,166 | | | $ | 12,522 | |
Trade receivables (net of allowance for doubtful accounts of $15 at December 31, 2016 and 2015) | | | 7,031 | | | | 4,524 | |
Other accounts receivable and prepaid expenses | | | 663 | | | | 639 | |
| | | | | | | | |
Total current assets | | | 16,860 | | | | 17,685 | |
| | | | | | | | |
Severance pay fund | | | 3,770 | | | | 3,513 | |
Property and equipment, net | | | 1,214 | | | | 1,260 | |
Intangible assets, net | | | 2,778 | | | | 9,272 | |
Goodwill | | | 30,929 | | | | 30,844 | |
Deferred taxes | | | 2,248 | | | | 415 | |
Other assets | | | 155 | | | | 169 | |
| | | | | | | | |
Total long-term assets | | | 41,094 | | | | 45,473 | |
| | | | | | | | |
Total assets | | $ | 57,954 | | | $ | 63,158 | |
The accompanying notes are an integral part of the consolidated financial statements.
ATTUNITY LTD. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands, except share and per share data
| | December 31, | |
| | 2016 | | | 2015 | |
| | | | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | |
| | | | | | |
CURRENT LIABILITIES: | | | | | | |
| | | | | | |
Trade payables | | $ | 375 | | | $ | 664 | |
Payment obligation related to acquisitions | | | 271 | | | | 2,204 | |
Deferred revenues | | | 10,676 | | | | 9,354 | |
Employees and payroll accruals | | | 4,741 | | | | 4,012 | |
Accrued expenses and other current liabilities | | | 2,021 | | | | 1,248 | |
| | | | | | | | |
Total current liabilities | | | 18,084 | | | | 17,482 | |
| | | | | | | | |
LONG-TERM LIABILITIES: | | | | | | | | |
| | | | | | | | |
Deferred revenues | | | 1,438 | | | | 1,348 | |
Liability presented at fair value | | | 512 | | | | 719 | |
Payment obligation related to acquisitions | | | - | | | | 254 | |
Accrued severance pay | | | 5,027 | | | | 4,746 | |
Other liabilities | | | 277 | | | | 318 | |
| | | | | | | | |
Total long-term liabilities | | | 7,254 | | | | 7,385 | |
| | | | | | | | |
SHAREHOLDERS' EQUITY: | | | | | | | | |
Share capital - Ordinary shares of NIS 0.4 par value - | | | | | | | | |
Authorized: 32,500,000 shares at December 31, 2016 and 2015; Issued and outstanding 16,841,238 shares at December 31, 2016 and 16,406,243 shares at December 31, 2015 | | | 1,921 | | | | 1,876 | |
Additional paid-in capital | | | 149,685 | | | | 144,836 | |
Accumulated other comprehensive loss | | | (1,013 | ) | | | (1,137 | ) |
Accumulated deficit | | | (117,977 | ) | | | (107,284 | ) |
| | | | | | | | |
Total shareholders' equity | | | 32,616 | | | | 38,291 | |
| | | | | | | | |
Total liabilities and shareholders' equity | | $ | 57,954 | | | $ | 63,158 | |
The accompanying notes are an integral part of the consolidated financial statements.
ATTUNITY LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF
OPERATIONS
U.S. dollars and shares in thousands, except per share data
| | Year ended December 31, | |
| | 2016 | | | 2015 | | | 2014 | |
| | | | | | | | | |
Revenues: | | | | | | | | | |
Software licenses | | $ | 28,653 | | | $ | 26,568 | | | $ | 20,128 | |
Maintenance and services | | | 25,841 | | | | 21,600 | | | | 15,524 | |
| | | | | | | | | | | | |
Total revenues | | | 54,494 | | | | 48,168 | | | | 35,652 | |
| | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | |
Cost of software licenses | | | 2,143 | | | | 2,518 | | | | 890 | |
Cost of maintenance and services | | | 6,637 | | | | 4,760 | | | | 2,431 | |
Research and development | | | 13,283 | | | | 11,139 | | | | 9,316 | |
Selling and marketing | | | 35,089 | | | | 27,381 | | | | 19,136 | |
General and administrative | | | 4,594 | | | | 4,857 | | | | 3,944 | |
Impairment of intangible assets | | | 4,122 | | | | - | | | | - | |
| | | | | | | | | | | | |
Total operating expenses | | | 65,868 | | | | 50,655 | | | | 35,717 | |
| | | | | | | | | | | | |
Operating loss | | | (11,374 | ) | | | (2,487 | ) | | | (65 | ) |
| | | | | | | | | | | | |
Financial expenses, net | | | (54 | ) | | | (576 | ) | | | (893 | ) |
| | | | | | | | | | | | |
Loss before taxes on income | | | (11,428 | ) | | | (3,063 | ) | | | (958 | ) |
Income tax benefit (taxes on income) | | | 735 | | | | (546 | ) | | | (734 | ) |
| | | | | | | | | | | | |
Net loss | | $ | (10,693 | ) | | $ | (3,609 | ) | | $ | (1,692 | ) |
| | | | | | | | | | | | |
Basic and diluted net loss per share | | $ | (0.64 | ) | | $ | (0.22 | ) | | $ | (0.11 | ) |
| | | | | | | | | | | | |
Weighted average number of shares used in computing basic and diluted net loss per share | | | 16,739 | | | | 16,183 | | | | 15,024 | |
The accompanying notes are an integral part of the consolidated financial statements.
ATTUNITY LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
U.S. dollars in thousands
| | Year ended December 31, | |
| | 2016 | | | 2015 | | | 2014 | |
| | | | | | | | | |
Net loss | | $ | (10,693 | ) | | $ | (3,609 | ) | | $ | (1,692 | ) |
| | | | | | | | | | | | |
Other comprehensive income (loss): | | | | | | | | | | | | |
Cash flow hedges: | | | | | | | | | | | | |
Changes in unrealized (losses) gains | | | 76 | | | | (64 | ) | | | - | |
Reclassification adjustments for (gains) losses included in net loss | | | (24 | ) | | | 6 | | | | - | |
Net change | | | 52 | | | | (58 | ) | | | - | |
| | | | | | | | | | | | |
Foreign currency translation adjustment | | | 72 | | | | (208 | ) | | | (250 | ) |
| | | | | | | | | | | | |
Net change in accumulated comprehensive loss | | | 124 | | | | (266 | ) | | | (250 | ) |
| | | | | | | | | | | | |
Comprehensive loss | | $ | (10,569 | ) | | $ | (3,875 | ) | | $ | (1,942 | ) |
The accompanying notes are an integral part of the consolidated financial statements.
STATEMENTS OF CHANGES IN SHAREHOLDERS'
EQUITY
U.S. dollars in thousands, except share data
| | | | | | | | | | | | | | | | | | |
| | | | | Additional | | | Receipt | | | Other | | | | | | Total | |
| | Ordinary Shares | | | paid-in | | | on account | | | Comprehensive | | | Accumulated | | | shareholders' | |
| | Number | | | Amount | | | capital | | | of shares | | | Loss | | | deficit | | | Equity | |
| | | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2014 | | | 14,527,292 | | | | 1,677 | | | | 130,944 | | | | 81 | | | | (621 | ) | | | (101,983 | ) | | | 30,098 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exercise of warrants and stock options | | | 619,082 | | | | 70 | | | | 818 | | | | - | | | | - | | | | - | | | | 888 | |
Tax benefit related to exercise of stock options | | | - | | | | - | | | | 121 | | | | - | | | | - | | | | - | | | | 121 | |
Share -based compensation | | | - | | | | - | | | | 1,489 | | | | - | | | | - | | | | - | | | | 1,489 | |
Receipt on account of shares | | | 167,842 | | | | 19 | | | | 62 | | | | (81 | ) | | | - | | | | - | | | | - | |
Issuance of shares related to Hayes acquisition | | | 61,500 | | | | 6 | | | | 497 | | | | - | | | | - | | | | - | | | | 503 | |
Other comprehensive loss | | | - | | | | - | | | | - | | | | - | | | | (250 | ) | | | - | | | | (250 | ) |
Net loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,692 | ) | | | (1,692 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2014 | | | 15,375,716 | | | | 1,772 | | | | 133,931 | | | | - | | | | (871 | ) | | | (103,675 | ) | | | 31,157 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exercise of warrants and stock options | | | 434,477 | | | | 45 | | | | 1,119 | | | | - | | | | - | | | | - | | | | 1,164 | |
Share-based compensation | | | - | | | | - | | | | 2,827 | | | | - | | | | - | | | | - | | | | 2,827 | |
Issuance of shares related to Appfluent acquisition, including retention plan paid in shares | | | 596,050 | | | | 59 | | | | 5,488 | | | | - | | | | - | | | | - | | | | 5,547 | |
Holdback shares to secure indemnity claims | | | - | | | | - | | | | 1,253 | | | | - | | | | - | | | | - | | | | 1,253 | |
Tax benefit related to exercise of stock options | | | - | | | | - | | | | 218 | | | | - | | | | - | | | | - | | | | 218 | |
Other comprehensive loss | | | - | | | | - | | | | - | | | | - | | | | (266 | ) | | | | | | | (266 | ) |
Net loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | (3,609 | ) | | | (3,609 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2015 | | | 16,406,243 | | | $ | 1,876 | | | $ | 144,836 | | | | - | | | $ | (1,137 | ) | | $ | (107,284 | ) | | $ | 38,291 | |
The accompanying notes are an integral part of the consolidated financial statements.
ATTUNITY LTD. AND SUBSIDIARIES
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
U.S. dollars in thousands, except share data
| | | | | | | | | | | | | | | |
| | | | | Additional | | | Other | | | | | | Total | |
| | Ordinary Shares | | | paid-in | | | Comprehensive | | | Accumulated | | | shareholders' | |
| | Number | | | Amount | | | capital | | | Loss | | | deficit | | | Equity | |
| | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2016 | | | 16,406,243 | | | $ | 1,876 | | | $ | 144,836 | | | $ | (1,137 | ) | | $ | (107,284 | ) | | $ | 38,291 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Exercise of stock options and vesting of RSUs | | | 182,313 | | | | 19 | | | | 270 | | | | - | | | | - | | | | 289 | |
Share-based compensation | | | - | | | | - | | | | 3,880 | | | | - | | | | - | | | | 3,880 | |
Issuance of shares related to retention plan associated with acquisition and other share-based compensation | | | 76,616 | | | | 8 | | | | 664 | | | | - | | | | - | | | | 672 | |
Issuance of shares related to BIReady acquisition | | | 31,895 | | | | 3 | | | | 221 | | | | - | | | | - | | | | 224 | |
Issuance of holdback shares to secure indemnity claims | | | 144,171 | | | | 15 | | | | (15 | ) | | | - | | | | - | | | | - | |
Tax deficiencies related to exercise of stock options | | | - | | | | - | | | | (171 | ) | | | - | | | | - | | | | (171 | ) |
Other comprehensive loss | | | - | | | | - | | | | - | | | | 124 | | | | - | | | | 124 | |
Net loss | | | - | | | | - | | | | - | | | | - | | | | (10,693 | ) | | | (10,693 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2016 | | | 16,841,238 | | | | 1,921 | | | | 149,685 | | | | (1,013 | ) | | | (117,977 | ) | | | 32,616 | |
The accompanying notes are an integral part of the consolidated financial statements.
CONSOLIDATED STATEMENTS OF
CASH FLOWS
U.S. dollars in thousands
| | Year ended December 31, | |
| | 2016 | | | 2015 | | | 2014 | |
Cash flows from operating activities: | | | | | | | | | |
| | | | | | | | | |
Net loss | | $ | (10,693 | ) | | $ | (3,609 | ) | | $ | (1,692 | ) |
Adjustments required to reconcile net loss to net cash provided by (used in) operating activities: | | | | | | | | | | | | |
Depreciation | | | 493 | | | | 411 | | | | 345 | |
Share-based compensation | | | 3,880 | | | | 2,827 | | | | 1,489 | |
Retention plan associated with acquisition and other compensation in shares | | | 370 | | | | 502 | | | | - | |
Impairment of intangible assets | | | 4,122 | | | | - | | | | - | |
Amortization of intangible assets | | | 2,372 | | | | 2,862 | | | | 1,215 | |
Accretion of payment obligations related to acquisitions | | | (8 | ) | | | 477 | | | | 682 | |
Change in fair value of payment obligations | | | 35 | | | | (2,067 | ) | | | - | |
| | | | | | | | | | | | |
Change in: | | | | | | | | | | | | |
Accrued severance pay, net | | | 24 | | | | 184 | | | | (46 | ) |
Trade receivables | | | (2,544 | ) | | | 1,512 | | | | (767 | ) |
Other accounts receivable and prepaid expenses | | | (29 | ) | | | (364 | ) | | | 265 | |
Other long-term assets | | | 14 | | | | (174 | ) | | | (1 | ) |
Trade payables | | | (279 | ) | | | 343 | | | | (136 | ) |
Deferred revenues | | | 1,570 | | | | 2,533 | | | | 1,674 | |
Employees and payroll accruals | | | 1,101 | | | | 635 | | | | (187 | ) |
Accrued expenses and other current liabilities | | | 594 | | | | (202 | ) | | | 782 | |
Liability presented at fair value and other long-term liabilities | | | (185 | ) | | | (91 | ) | | | (187 | ) |
Tax deficiencies (benefit) related to exercise of stock options | | | 171 | | | | (218 | ) | | | (121 | ) |
Change in deferred taxes, net | | | (1,833 | ) | | | (641 | ) | | | (224 | ) |
| | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | | (825 | ) | | | 4,920 | | | | 3,091 | |
| | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Purchase of property and equipment | | | (456 | ) | | | (625 | ) | | | (446 | ) |
Decrease (increase) in restricted cash | | | - | | | | 430 | | | | (430 | ) |
Cash paid in connection with acquisition, net of acquired cash (Note 3) | | | - | | | | (10,402 | ) | | | (748 | ) |
| | | | | | | | | | | | |
Net cash used in investing activities | | | (456 | ) | | | (10,597 | ) | | | (1,624 | ) |
The accompanying notes are an integral part of the consolidated financial statements.
ATTUNITY LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
U.S. dollars in thousands
| | Year ended December 31, | |
| | 2016 | | | 2015 | | | 2014 | |
Cash flows from financing activities: | | | | | | | | | |
| | | | | | | | | |
Proceeds from exercise of warrants and options | | | 289 | | | | 1,164 | | | | 888 | |
Payment of contingent consideration | | | (1,990 | ) | | | (2,054 | ) | | | - | |
Tax benefit (deficiencies) related to exercise of stock options | | | (171 | ) | | | 218 | | | | 121 | |
| | | | | | | | | | | | |
Net cash provided by (used in) financing activities | | | (1,872 | ) | | | (672 | ) | | | 1,009 | |
| | | | | | | | | | | | |
Foreign currency translation adjustments on cash and cash equivalents | | | (203 | ) | | | (88 | ) | | | 2 | |
| | | | | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | (3,356 | ) | | | (6,437 | ) | | | 2,478 | |
Cash and cash equivalents at the beginning of the year | | | 12,522 | | | | 18,959 | | | | 16,481 | |
| | | | | | | | | | | | |
Cash and cash equivalents at the end of the year | | $ | 9,166 | | | $ | 12,522 | | | $ | 18,959 | |
| | | | | | | | | | | | |
Supplemental disclosure of cash flow activities: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Income taxes | | $ | 653 | | | $ | 1,558 | | | $ | 500 | |
| | | | | | | | | | | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Issuance of shares related to acquisition | | $ | 224 | | | $ | 6,600 | | | $ | 503 | |
The accompanying notes are an integral part of the consolidated financial statements.
Attunity Ltd. (the "Company" or "Attunity") develops, markets, sells and supports integration and Big Data management software solutions that enable availability, delivery and management of data across heterogeneous enterprise platforms, organizations, and the cloud. In addition, the Company provides maintenance, consulting and training for its products.
The Company has wholly-owned subsidiaries mainly in the United States, United Kingdom, Hong-Kong and Israel. The Company's subsidiaries are engaged primarily in sales, marketing and customer service.
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES |
The consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles ("U.S. GAAP"), followed on a consistent basis.
The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. The Company's management believes that the estimates, judgments and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. On an ongoing basis, the Company's management evaluates estimates, including those related to valuation and impairments of goodwill and intangible assets, tax assets and liabilities, fair values of stock-based awards, estimates used in applying the revenue recognition policy related to separation of multiple elements, as well as certain financial instruments classified as liabilities. Such estimates are based on historical experience and on various other assumptions that are believed to be reasonable, the results of which form the basis for making judgments about the carrying values of assets and liabilities.
Certain amounts in prior years' financial statements have been reclassified to reflect certain immaterial adjustments related to a business combination completed in 2015. The reclassification had no effect on previously reported net income, cash flows or shareholders' equity.
| c. | Financial statements in U.S. dollars ("dollars"): |
A majority of the revenues of the Company and of certain of its subsidiaries is generated in dollars. In addition, a substantial portion of the Company's and certain subsidiaries' costs are denominated in dollars. Accordingly, the Company's management has determined that the dollar is the currency in the primary economic environment in which those companies operate. Thus, the functional and reporting currency of those companies is the dollar. Accordingly, monetary amounts denominated in a currency other than the functional currency are re-measured into the functional currency in accordance with Accounting Standards Codification ("ASC") No. 830, "Foreign Currency Matters," while all transaction gains and losses of the re-measured monetary balance sheet items are reflected in the statements of operations as financial income or expenses, as appropriate.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
The financial statements of certain subsidiaries, whose functional currency is determined to be their local currency, have been translated into dollars. All balance sheet accounts have been translated using the exchange rates in effect at the balance sheet date. Statement of operations amounts have been translated using the average exchange rate for the applicable year. The resulting translation adjustments are reported as an accumulated other comprehensive loss component of shareholders' equity.
| d. | Principles of consolidation: |
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. Intercompany balances and transactions have been eliminated in consolidation.
Cash equivalents are short-term highly liquid investments that are readily convertible to cash, with original maturities of three months or less, when purchased.
| f. | Property and equipment, net: |
Property and equipment are stated at cost, net of accumulated depreciation. Depreciation is calculated using the straight-line method, over the estimated useful lives of the assets, at the following annual rates:
| Percentage |
| |
Computers and peripheral equipment | 20 – 33 (mainly 33) |
Office furniture and equipment | 10 – 20 (mainly 15) |
Leasehold improvements | Over the shorter of the related lease period or the life of the asset |
| g. | Goodwill and other intangible assets: |
Goodwill reflects the excess of the purchase price of business acquired over the fair value of net assets acquired. Under ASC No. 350, "Intangibles – Goodwill and other" ("ASC No. 350"), goodwill is not amortized but rather is tested for impairment at least annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired. In accordance with ASC No. 350, the Company performs an annual impairment test on October 31 of each year.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
The Company operates in one operating segment and this segment comprises the only reporting unit. The Company tests goodwill using the two-step process in accordance with ASC No. 350. The first step, identifying a potential impairment, compares the fair value of the reporting unit with its carrying amount. If the carrying amount exceeds its fair value, the second step would need to be performed; otherwise, no further step is required. The second step, measuring the impairment loss, compares the implied fair value of the goodwill with the carrying amount of the goodwill. Any excess of the goodwill carrying amount over the applied fair value is recognized as an impairment loss, and the carrying value of goodwill is written down to fair value. During the years ended December 31, 2016, 2015 and 2014, no impairment of goodwill has been identified.
The intangible assets of the Company are not considered to have an indefinite useful life and are amortized over their estimated useful lives. Intangible assets consist of core technology, customer relationships and non-competition agreement.
| h. | Impairment of long-lived assets and intangible assets subject to amortization: |
According to ASC No. 360, "Property, Plant and Equipment", the carrying amount of these assets to be held and used is reviewed whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. Recoverability of these assets is measured by comparison of the carrying amount of each asset (or asset group) to the future undiscounted cash flows the asset (or asset group) is expected to generate. If the asset is considered to be impaired, the amount of any impairment is measured as the difference between the carrying value and the fair value of the impaired asset.
In 2016, as a result of reduced sales trends of products based on the technology of Appfluent, a U.S.-based corporation acquired by the Company in March 2015, the Company identified impairment indicators and performed an impairment test on the acquisition-related amortizable intangible for this acquisition. As a result, during the year ended in December, 31 2016, the Company recognized a $3,919 impairment charge on core technology and a $203 impairment loss on customer's relationship. The fair value of these assets was determined in accordance with a forecasted discounted cash flows model, using a discount rate reflecting the risk inherent in the projected cash flows. During the years ended December 31, 2015, and 2014, no impairment of long-lived assets and intangible assets was identified.
The Company accounted for business combinations in accordance with ASC No. 805, "Business Combinations" ("ASC No. 805"). ASC No. 805 requires recognition of assets acquired, liabilities assumed, and any non-controlling interest at the acquisition date, measured at their fair values as of that date. Any excess of the fair value of net assets acquired over purchase price and any subsequent changes in estimated contingencies are to be recorded in consolidated statements of operations. In addition, changes in valuation allowance related to acquired deferred tax assets and in acquired income tax position are to be recognized in consolidated statements of operations.
Acquisition related costs are expensed to the statement of operations in the period incurred.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
| j. | Research and development costs: |
Research and development costs are charged to the statement of operations as incurred. ASC No. 985-20, "Software - Costs of Software to Be Sold, Leased, or Marketed", requires capitalization of certain software development costs subsequent to the establishment of technological feasibility. Based on the Company's product development process, technological feasibility is established upon completion of a working model. Costs incurred by the Company between completion of the working models and the point at which the products are ready for general release, have been insignificant. Therefore, all research and development costs are expensed as incurred.
The Company accounts for income taxes and uncertain tax positions in accordance with ASC No. 740, "Income Taxes" ("ASC No. 740"). ASC No. 740 prescribes the use of the liability method, whereby deferred tax asset and liability account balances are determined based on temporary differences between financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company provides a valuation allowance, if necessary, to reduce deferred tax assets to amounts more likely than not to be realized.
ASC No. 740 contains a two-step approach to recognizing and measuring a liability for uncertain tax positions. The first step is to evaluate the tax position taken or expected to be taken in a tax return by determining if the weight of available evidence indicates that it is more likely than not that, on an evaluation of the technical merits, the tax position will be sustained on audit, including resolution of any related appeals or litigation processes.
The second step is to measure the tax benefit as the largest amount that is more than 50% likely to be realized upon ultimate settlement. The Company accrues interest related to unrecognized tax benefits in its taxes on income (income tax benefit).
The Company generates revenues mainly from license fees and sublicense fees for the right to use its software products and maintenance, support, consulting and training services. The Company grants licenses to its products primarily through its direct sales force and indirectly through original equipment manufacturers ("OEMs"), distributors, resellers and value added resellers ("VARs"). The customers, OEMs, distributors, resellers or VARs, as the case may be, are generally considered to be end users for purposes of revenue recognition.
The Company accounts for software sales in accordance with ASC No. 985-605, "Software Revenue Recognition" ("ASC No. 985-605"). Revenue from license fees and services are recognized when persuasive evidence of an arrangement exists, delivery of the product has occurred or the services have been rendered, the fee is fixed or determinable and collectability is probable. The Company usually does not grant a right of return to its customers.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
As required by ASC No. 985-605, the Company determines the value of the software component of its multiple-element arrangements using the residual method when vendor specific objective evidence ("VSOE") of fair value exists for all the undelivered elements of the arrangement. VSOE is based on the price charged when an element is sold separately or renewed. Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the arrangement fee is allocated to the delivered elements and is recognized as revenue.
Maintenance and support agreements provide customers with rights to unspecified software product updates, if and when available. These services grant the customers on line and telephone access to technical support personnel during the term of the service. The Company recognizes maintenance and support services revenues ratably over the term of the agreement, usually one year.
Arrangements for the sale of software products that include consulting and training services are evaluated to determine whether those services are essential to the functionality of other delivered elements of the arrangement. The Company determined that these services are not considered essential to the functionality of other elements of the arrangement; therefore, these revenues are recognized as a separate element of the arrangement.
Service revenues are recognized as the services are performed.
Revenues from royalties are recognized according to quarterly royalty reports received from the applicable distributors and OEMs. The Company is entitled to either a percentage of the distributor or OEM's revenue from the combined product or to a percentage of the revenues of the product sold, as the case may be.
Deferred revenue includes unearned amounts paid under maintenance and support contracts and amounts received from customers under license agreements but not recognized as revenues.
Cost of software licenses is comprised of amortization of core technology acquired. Cost of maintenance and services is comprised mainly of post-sale customer support and professional services personnel.
| n. | Concentrations of credit risks: |
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents, foreign exchange contracts and trade receivables.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
Cash and cash equivalents are invested in major banks mainly in Israel and the United States. Such deposits in the United States may be in excess of insured limits and are not insured in other jurisdictions, such as Israel. Generally these deposits may be redeemed upon demand and, therefore, bear low risk.
The Company's trade receivables are mainly derived from sales to customers located primarily in the United States, Europe and the Far East. The Company performs ongoing credit evaluations of its customers and, through December 31, 2016, has not experienced any material losses. An allowance for doubtful accounts is determined with respect to those amounts that the Company has determined to be doubtful of collection. There were no material bad debt expenses or write-offs recorded for the years ended December 31, 2016, 2015 and 2014.
| o. | Accounting for share-based compensation |
The Company accounts for share-based compensation in accordance with ASC No. 718, "Compensation - Stock Compensation" ("ASC No. 718"). ASC No. 718 is applicable for stock-based awards exchanged for employees' services and for non-employee directors. Pursuant to ASC No. 718, share-based compensation cost is measured at the grant date, based on the fair value of the award, and is recognized as expense ratably on a straight line basis over the requisite service period, net of estimated forfeitures. ASC No. 718 requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Estimated forfeitures are based on actual historical pre-vesting forfeitures.
ASC No. 718 requires the cash flows resulting from tax deductions in excess of the equity-based compensation costs recognized for those equity-based awards to be classified as financing cash flows. During the years ended December 31, 2016, 2015 and 2014, the Company classified $ (171), $ 218 and $ 121, respectively, of excess tax benefits (deficiencies) from equity-based compensation as financing cash flows.
The Company selected the Black-Scholes option pricing model as the most appropriate fair value method for its stock options awards. This option-pricing model requires a number of assumptions, of which the most significant are the expected stock price volatility and the expected option term. Expected volatility is calculated based upon actual historical stock price movements over the most recent periods ending on the grant date, equal to the expected option term. The expected term of options granted is derived from the historical option exercises, post-vesting cancellations, and estimates concerning future exercises and cancellations for vested and unvested options that remain outstanding. The risk-free interest rate is based on the yield from U.S. treasury bonds with an equivalent term to the expected life of the options. Historically, the Company has not paid dividends and in addition has no foreseeable plans to pay dividends, and therefore uses an expected dividend yield of zero in the option pricing model.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
The fair value for options granted in 2016, 2015 and 2014 is estimated at the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:
| | Year ended December 31, | |
| | 2016 | | | 2015 | | | 2014 | |
| | | | | | | | | |
Dividend yield | | | 0 | % | | | 0 | % | | | 0 | % |
Expected volatility | | | 53 | % | | | 52 | % | | | 61 | % |
Risk-free interest | | | 1.82 | % | | | 1.29 | % | | | 1.24 | % |
Expected life (in years) | | | | | | | 4 | | | | 4 | |
The fair value of each restricted stock unit (“RSU”) is the market value as determined by the closing price of the common share prior to the day of grant.
| p. | Derivatives and hedging: |
The Company accounts for derivatives and hedging based on ASC No. 815, "Derivatives and Hedging" ("ASC No. 815"). ASC No. 815 requires the Company to recognize all derivatives on the balance sheet at fair value. The accounting for changes in the fair value (i.e., gains or losses) of a derivative instrument depends on whether it has been designated and qualifies as part of a hedging relationship and further, on the type of hedging relationship.
According to ASC No. 815, for derivative instruments that are designated and qualify as hedging instruments, the Company must designate the hedging instrument, based upon the exposure being hedged, as a fair value hedge, cash flow hedge, or a hedge of a net investment in a foreign operation. If the derivatives meet the definition of a hedge and are so designated, depending on the nature of the hedge, changes in the fair value of such derivatives will either be offset against the change in fair value of the hedged assets, liabilities, or firm commitments through earnings, or recognized in other comprehensive income until the hedged item is recognized in earnings. The ineffective portion of a derivative's change in fair value is recognized in earnings.
The Company entered into forward and option contracts to hedge against the risk of overall changes in future cash flow from payments of payroll and related expenses denominated in New Israeli Shekels ("NIS"). As of December 31, 2016 and 2015, the fair value of the Company's outstanding forward and option contracts amounted to $ 7 and $ 62, respectively, which is included within accrued expenses and other current liabilities in the balance sheets. The Company measured the fair value of these contracts in accordance with ASC No. 820, "Fair Value Measurements and Disclosures" ("ASC No. 820"), and they were classified as level 2. Net income (loss) from hedging transactions recognized in financial expenses, net during 2016, 2015 and 2014 was $3, ($30) and ($201), respectively.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
As of December 31, 2016 and 2015, the notional principal amount of the hedging contracts to sell U.S. dollars held by the Company was $4,963 and $6,471, respectively.
The fair value of the Company's outstanding derivative designated as cash flow hedging instruments was recorded as liability of $7 and $58, as of December 31, 2016 and 2015, respectively, which is included within ”Accrued expenses and other current liabilities” in the balance sheet.
The fair value of the Company's outstanding hedging contracts that were not designated as hedging instruments as of December 31, 2016 and 2015 were immaterial.
| q. | Basic and diluted net loss per share: |
Basic and diluted loss per ordinary share are presented in conformity with ASC No. 260 "Earnings Per Share", for all years presented. Basic loss per ordinary share is computed by dividing the net loss for each reporting period by the weighted average number of ordinary shares outstanding during the period. Diluted loss per ordinary share is computed by dividing the aggregation of the net loss for each reporting period plus additional expense or income that would have been outstanding if potentially dilutive securities had been exercised during the period, by the weighted average number of ordinary shares outstanding during the period plus any additional ordinary shares that would have been outstanding if potentially dilutive securities had been exercised during the period, calculated under the treasury stock method.
The total number of shares related to the outstanding stock options excluded from the calculation of diluted net loss per share due to their anti-dilutive effect was 1,902,934, 1,974,962 and 1,888,768 for the years ended December 31, 2016, 2015 and 2014, respectively.
The Company's liability for severance pay for all employees located in Israel is calculated pursuant to Israel's Severance Pay Law based on the employees' most recent monthly salary multiplied by the number of years of employment, as of the balance sheet date. Upon termination by the Company, or other circumstances that are considered as termination under the Severance Pay Law, Israeli employees are generally entitled to one month's salary for each year of employment or a portion thereof. The Company's liability for all of its Israeli employees is fully provided by monthly deposits with a severance pay fund, pension policies and by an accrual.
The deposited funds include profits or losses accumulated up to the balance sheet date. The deposited funds may be withdrawn only upon the fulfillment of the employee's obligation pursuant to Israel's Severance Pay Law or employment agreements. The value of these policies is recorded as an asset in the Company's balance sheets. The Company's agreements with employees in Israel, who joined the Company after December 1, 2009, are in accordance with Section 14 of the Severance Pay Law, 1963, whereby the Company's contributions for severance pay fully cover its severance liability. Such deposits and related obligations are not stated on the balance sheet, as the Company is legally released from obligation to employees once the deposit amounts have been fully paid.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
Severance pay expense for the years ended December 31, 2016, 2015 and 2014 amounted to $ 645, $ 682 and $ 594, respectively.
| s. | Fair value of financial instruments: |
The Company applies ASC No. 820, pursuant to which fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (i.e., the "exit price") in an orderly transaction between market participants at the measurement date.
In determining fair value, the Company uses various valuation approaches. ASC No. 820 establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Company.
Unobservable inputs are inputs that reflect the Company's assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances.
The hierarchy is broken down into three levels based on the inputs as follows:
| Level 1 - | Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company can access at the measurement date. |
| Level 2 - | Valuations based on one or more quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly. |
| Level 3 - | Valuations based on inputs that are unobservable and significant to the overall fair value measurement. |
The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
The carrying amounts of cash and cash equivalents, restricted cash, trade receivables, trade payables, employees and payroll accruals, accrued expenses and other current liabilities approximate their fair values due to the short-term maturity of these instruments.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 2:- | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
The Company accounts for comprehensive income (loss) in accordance with ASC No. 220, "Comprehensive Income." This statement establishes standards for the reporting and display of comprehensive income (loss) and its components in a full set of general purpose financial statements. Comprehensive income (loss) generally represents all changes in stockholders' equity during the period except those resulting from investments by, or distributions to, stockholders.
The following table summarizes the changes in accumulated balances of other comprehensive loss for 2016:
The Company accounted for the above mentioned contingent payment right as a liability presented at fair value on the balance sheet which is marked to market at each reporting period. As of December 31, 2016 and December 31, 2015, the liability amounted to $512 and $719, respectively. The fair value of this liability was performed by a third party valuation firm using the Binomial Model for options valuation based on assumptions provided by management.
NOTE 8:- | CHARGES (ASSETS PLEDGED) |
In July 2015, the Company secured a short-term line of credit that expires after one year in the amount of $5,000 from an Israeli bank, which was extended in August 2016 for an additional one-year period ending in July 2017. To secure the credit line, the Company granted the bank a first priority floating charge on all of its assets (the agreements relating to such charges, being referred to as the “Security Agreements”). The Security Agreements contain various restrictive covenants, including limitations on the Company's ability to pledge additional assets, enter into affiliated party transactions, pay dividends or repurchase its shares, and subject to specified exceptions, a negative pledge on the assets of some of its subsidiaries. As of December 31, 2016 $645 of the line of credit is used as collateral, mainly to secure the Company's obligations under the office lease agreement and its hedging transactions.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 9:- | COMMITMENTS AND CONTINGENT LIABILITIES |
The Company leases its operating facilities under non-cancelable operating lease agreements, which expire on various dates, the latest of which is in February 2021. In addition, the Company leases motor vehicles under non-cancelable operating leases for, generally, 3 years. Future minimum commitments under these leases as of December 31, 2016, are as follows:
Year ended December 31, | | Operating Leases | |
| | | |
2017 | | $ | 1,668 | |
2018 | | | 1,220 | |
2019 | | | 786 | |
2020 and after | | | 676 | |
| | | | |
| | $ | 4,350 | |
| b. | Rent expenses under facilities operating leases for the years ended December 31, 2016, 2015 and 2014 were $ 1,541, $ 1,346 and $ 1,146, respectively. |
NOTE 10:- | SHAREHOLDERS' EQUITY |
| a. | The ordinary shares confer upon the holders the right to receive notice to participate and vote in general meetings of the Company, and the right to receive dividends, if declared. |
| b. | Equity Incentive Plans: |
Under the Company's 2001 Stock Option Plan and 2003 Israeli Stock Option, the Company has granted options to purchase ordinary shares to employees, directors and officers as an incentive to attract and retain qualified personnel. The 2001 Plan does not have a specific expiration date (although the Company no longer grant awards under this plan) whereas the 2003 Plan was terminated in December 2013.
In December 2012, the Company adopted the 2012 Stock Incentive Plan (together with the 2001 and 2003 plans, the "Plans"), under which stock options, RSUs as well as other equity-based awards may be granted to employees, directors and consultants of the Company or its affiliates. The 2012 Stock Incentive Plan has a term of ten years and will terminate in December 2022.
In general, the exercise price of options granted under the Plans may not be less than 100% (110% in the case of a 10% shareholder) of the fair market value of the Company's ordinary shares on the date of grant for incentive stock options and 75% of the fair market for non-qualified options.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 10:- | SHAREHOLDERS' EQUITY (Cont.) |
Under the terms of the Plans, options generally become exercisable ratably over three years of employment, commencing with the date of grant or with the date of hire (for new employees at their first grant). The options generally expire no later than 6 years from the date of the grant, and are non-transferable, except under the laws of succession. Upon exercise of options, the Company issues ordinary shares for each option exercised.
Starting 2015, the Company also grants RSUs to its employees, which generally vest over three years with annual vesting dates.
Under the Plans, 4,453,240 ordinary shares were reserved for issuance of equity-based awards. Options and unvested RSUs that are canceled or forfeited before expiration become available for future grants. During 2016, the Company's Board of Directors approved an increase of 442,350 shares of the Company reserved for issuance under the Plans. As of December 31, 2016, there were 124,037 ordinary shares reserved and available for future grants.
The following is a summary of the Company's stock options granted under the Plans:
| | Year ended December 31, 2016 | |
| | Number of options (thousands) | | | Weighted average exercise price (per share) | | | Weighted- average remaining contractual term (in years) | | | Aggregate intrinsic value (*) | |
| | | | | | | | | | | | |
Outstanding at beginning of year | | | 1,975 | | | $ | 8.95 | | | | 3.98 | | | $ | 5,118 | |
Granted | | | 212 | | | | 7.27 | | | | | | | | | |
Exercised | | | (108 | ) | | | 2.67 | | | | | | | | | |
Forfeited | | | (176 | ) | | | 11.33 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Outstanding at end of year | | | 1,903 | | | $ | 8.90 | | | | 3.35 | | | $ | 1,136 | |
| | | | | | | | | | | | | | | | |
Exercisable at end of year | | | 1,324 | | | $ | 8.43 | | | | 2.72 | | | $ | 1,092 | |
| | | | | | | | | | | | | | | | |
Vested and expected to vest at end of year | | | 1,852 | | | $ | 8.89 | | | | 3.30 | | | $ | 1,130 | |
| (*) | Calculation of aggregate intrinsic value for options outstanding and exercisable is based on the share price of the Company’s ordinary shares as of December 31, 2016 which was $6.0 per share. |
The weighted average fair value of options granted during the years ended December 31, 2016, 2015 and 2014 was $3.33, $4.94 and $4.79 per share, respectively.
The weighted average fair value of options vested during the year ended December 31, 2016, 2015 and 2014 was $2.45, $4.80 and $3.30, respectively.
The total intrinsic value of options exercised for the years ended December 31, 2016, 2015, and 2014 was $ 361, $ 3,430, and $ 2,881, respectively.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 10:- | SHAREHOLDERS' EQUITY (Cont.) |
The options outstanding as of December 31, 2016, have been separated into ranges of exercise price per share as follows:
| | Outstanding | | | Exercisable | |
Exercise price | | Number outstanding (thousands) | | | Weighted average remaining contractual life (years) | | | Weighted average exercise price | | | Number exercisable (thousands) | | | Weighted average remaining contractual life (years) | | | Weighted average exercise price | |
$ | | | | | | | | $ | | | | | | | | | $ | |
| | | | | | | | | | | | | | | | | | |
$1.48 - $5.68 | | | 478 | | | | 2.25 | | | | 3.62 | | | | 346 | | | | 0.82 | | | | 2.84 | |
$5.72-$10.03 | | | 482 | | | | 3.31 | | | | 8.72 | | | | 394 | | | | 3.17 | | | | 8.75 | |
$10.06 - $11.32 | | | 576 | | | | 3.56 | | | | 10.86 | | | | 430 | | | | 3.33 | | | | 10.97 | |
$11.38 - $14.68 | | | 367 | | | | 4.48 | | | | 12.92 | | | | 154 | | | | 4.13 | | | | 12.98 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | 1,903 | | | | 3.35 | | | $ | 8.90 | | | | 1,324 | | | | 2.72 | | | $ | 8.43 | |
A summary of the Company’s RSU activities and related information for the year ended December 31, 2016, is as follows:
| | Number of RSUs (thousands) | | | Weighted average grant-date fair value | |
Outstanding at January 1, 2016 | | | 225 | | | $ | 14.68 | |
Granted | | | 318 | | | | 8.05 | |
Vested | | | (74 | ) | | | 14.68 | |
Forfeited | | | (33 | ) | | | 11.42 | |
| | | | | | | | |
Non-vested at December 31, 2016 | | | 436 | | | $ | 10.09 | |
The weighted average fair value of RSUs granted during 2016 and 2015 was $8.06 and $14.68 per share, respectively.
The allocation of the share-based compensation, including compensation related to a retention plan associated with an acquisition (see also Note 3(b)) and other compensation in shares, is as follows:
| | Year ended December 31, | |
| | 2016 | | | 2015 | | | 2014 | |
| | | | | | | | | |
Cost of maintenance and services | | $ | 148 | | | $ | - | | | $ | - | |
Research and development | | | 1,098 | | | | 842 | | | | 440 | |
Selling and marketing | | | 2,011 | | | | 1,766 | | | | 636 | |
General and administrative | | | 993 | | | | 721 | | | | 413 | |
| | | | | | | | | | | | |
Total share-based compensation | | $ | 4,250 | | | $ | 3,329 | | | $ | 1,489 | |
As of December 31, 2016, there was $ 4,784 of total unrecognized compensation cost related to non-vested share-based compensation that is expected to be recognized over a weighted average period of approximately 1.8 years.
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 10:- | SHAREHOLDERS' EQUITY (Cont.) |
During 2015 and 2014, 19,701 and 78,828 warrants were exercised for proceeds of $10 and $ 38, respectively. During 2015, 7,881 warrants expired.
As of December 31, 2016 and 2015 there were no outstanding warrants to purchase Company’s ordinary shares.
| a. | Taxes on income (income tax benefits) are comprised as follows: |
| | Year ended December 31, | |
| | 2016 | | | 2015 | | | 2014 | |
| | | | | | | | | |
Deferred tax benefit | | $ | (1,989 | ) | | $ | (777 | ) | | $ | (224 | ) |
Current taxes | | | 1,254 | | | | 1,323 | | | | 958 | |
| | | | | | | | | | | | |
| | | (735 | ) | | $ | 546 | | | $ | 734 | |
| | | | | | | | | | | | |
Domestic | | | 285 | | | $ | 209 | | | $ | 140 | |
Foreign | | | (1,020 | ) | | | 337 | | | | 594 | |
| | | | | | | | | | | | |
| | | (735 | ) | | $ | 546 | | | $ | 734 | |
Domestic taxes: | | | | | | | | | | | | |
Current | | | 285 | | | $ | 209 | | | $ | 140 | |
Deferred | | | - | | | | - | | | | - | |
| | | | | | | | | | | | |
| | | 285 | | | | 209 | | | | 140 | |
Foreign taxes: | | | | | | | | | | | | |
Current | | | 969 | | | | 1,114 | | | | 818 | |
Deferred | | | (1,989 | ) | | | (777 | ) | | | (224 | ) |
| | | | | | | | | | | | |
| | | (1,020 | ) | | | 337 | | | | 594 | |
| | | | | | | | | | | | |
Income taxes (income tax benefits) | | $ | (735 | ) | | $ | 546 | | | $ | 734 | |
Loss before taxes on income attributable to domestic and foreign operations are as follows:
| | Year ended December 31, | |
| | 2016 | | | 2015 | | | 2014 | |
| | | | | | | | | |
Domestic | | $ | (9,749 | ) | | $ | (4,624 | ) | | $ | (2,540 | ) |
Foreign | | | (1,679 | ) | | | 1,561 | | | | 1,582 | |
| | | | | | | | | | | | |
| | $ | (11,428 | ) | | $ | (3,063 | ) | | $ | (958 | ) |
ATTUNITY LTD. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands, except share and per share data
NOTE 11:- | INCOME TAXES (Cont.) |
| b. | A reconciliation between the theoretical tax expense, assuming all income is taxed at the statutory tax rate applicable to income of the Company and the actual tax expense as reported in the statement of operations is as follows: |