Company Announcements

Interim Results

Source: RNS
RNS Number : 9805M
SimiGon Limited
27 September 2021
 

This announcement contains inside information for the purposes of Article 7 of Regulation (EU) No 596/2014.

 

SimiGon Ltd

 

("SimiGon" or the "Company")

Interim Results for the six months ended 30 June 2021


SimiGon Ltd (LSE: SIM), a global leader in providing simulation and training solutions, announces its interim results for the six months ended 30 June 2021 (the "Period").

 

Financial Highlights

·          Revenues increased by 40% to $1.89 million (H1 2020: $1.35 million).

·          Gross margin of 67% (H1 2020: 49%).

·          Operating expenses increased by 2% to $1.92 million (H1 2020:  $1.88 million).

·          Operating loss decreased by 46% to $0.66 million (H1 2020: $1.22 million).

·          Net loss decreased by 49% to $0.65 million (H1 2020: $1.27 million).

·          Basic and diluted loss per share of $0.01 (H1 2020: loss per share $0.02).

·          Liquid cash and cash equivalent of $4.81 million as at 30 June 2021.

 

Operational Highlights

·         Continued to support major military flight training programs including:

  i.  United States Air Force ("USAF"), Air Education and Training Command Undergraduate Remotely Piloted Aircraft Training ("URT")

    ii.  Lockheed Martin's UK Military Flight Training System ("UKMFTS")

     iii. Strategic European aircrew training customer

     iv. USAF Air Education and Training Command Blanket Purchase Agreement for Mixed Reality technologies.

·          Milestone deliveries for the $2.3 million contract, from a large international defense electronics company, to design, develop and implement a C-130 virtual maintenance training solution.

·           Successful delivery of its Commercial Off the Shelf SIMbox Virtual Reality Aircraft De-icing Simulator to USAF maintenance squadron.

·           Successful delivery of Flight Simulation Training Devices (FSTD) for United States Air Force Recruiting Service (AFRS), AIM HIGH Flight Academy.

·           Continued R&D efforts to further develop simulation-based training technologies, to better position the Company for new, high growth market opportunities in maintenance and mixed reality training technologies.

 

Post-report highlights

·          SimiGon was re-awarded with a Blanket Purchase Agreement (BPA) from the USAF for the supply of Virtual and Mixed Reality Systems for integrated training devices for a four-year period.

·          SimiGon was awarded a one-year support contract for SimiGon's SIMbox software for the United States Air Force T-6A Level 5 FAA Compliant Flight Training Devices.

 

Ami Vizer, SimiGon's Chief Executive Officer and Executive Chairman, commented: "We are seeing market progress with contracts and subcontracts that were previously hampered by COVID-19 related program and funding challenges. This recovery has not yet extended fully to our core business of supporting military aircrew training, but we continue to perform and meet programme deliveries, receiving additional program work as we push for improved revenues during the second half of the year.

 

The Company's R&D investments in XR, maintenance training and data analytics is expected to position SimiGon for future growth potential together within the Company's strategic programs and new long-term prospects".

 

Legal actions:

 

On 15 June 2021, the Company announced that it had received the court ruling in relation to the legal action filed by D.D Goldstein Real Estates and Investment Ltd. ("Goldstein") as announced on January 14, 2020. Goldstein sought prerogative relief concerning resolutions approved at the Company's annual general meeting held on December 30, 2019 regarding the appointment of directors and the determination of their compensation.

The court ruled that Mr. Ami Vizer should be considered a "controlling shareholder" for the purposes of Israeli law, at least from March 2019 (without making a determination for prior periods because it was not relevant to the court ruling). The court also gave an award of costs against the Company in the amount of approximately $9,000.

The derivative action filed by Goldstein was delayed pending this ruling and the Company estimates that it will now go ahead. The Company continue to intend to vigorously defend against this action and reiterate the disclosures made in this regard in the Company's audited statutory accounts for the year ended 31 December 2020 (including that no provision has been made for these claims in these consolidated interim financial statements in this regard given the Company's advice regarding the likelihood of being required to incur material financial obligations).

 

Coronavirus (COVID-19)

 

The market is still suffering from the COVID-19 pandemic, disrupting government acquisitions, companies, supply chains and the world economy. Though the Company had not received any cancelation notices from its customers in respect of active purchase orders as a result of COVID-19, the restrictions still imposed in response to the pandemic have slowed the ability of the Company to deliver during the six months ended June 30 2021, and whilst this business has been delayed rather than lost, it is clear that the rate of winning new business opportunities has been negatively impacted.

 

Enquiries:

 

 

 

SimiGon Ltd

 

Ami Vizer, Chief Executive Officer and Executive Chairman

+1 (407) 951 5548  

Efi Manea, Chief Financial Officer

 

 

 

finnCap (NOMAD & Broker)

+44 (0) 207 220 0500

Henrik Persson/Milesh Hindocha

 

 

 

Overview

 

During the Period, the Company achieved successful delivery milestones of its strategic contracts. This includes milestones on the C-130 virtual maintenance training solution, contractor logistics support to the USAF's URT program, continued support for the UKMFTS and USAF Recruiting Service.

 

SimiGon's technologies provides high fidelity training with the added depth perception of Extended Reality  (XR). As an integrated all-in-one system with both a native Learning Management System and Virtual Instructor, trainees receive high value, self-paced training, saving end user organizations time and money. Instructors and trainees have the ability to debrief with simulation playback and review automated reports to better understand both their training progress and how they can improve.

 

Over the Period, the Company's strategic focus was concentrated on three primary areas:

 

·            Product Support - Successfully delivering Distributed Learning Solutions to our core strategic partners worldwide. SimiGon, both directly and through its partners, has training sites in North America, Europe, and in the Middle East.

 

·            New domains - Expand the utilisation of our SIMbox technology to additional domains. This was successfully achieved by targeting several high opportunity markets: maintenance training providers, commercial equipment operators, as well as training and research labs that utilise SIMbox as part of their research.

 

·            R&D capabilities - Improve the technological capabilities of SIMbox technology to enable the growth of the Company. Beyond the expansion of our graphics engine, simulation and learning management system, we have added XR support and XR deliveries.

 

The R&D efforts in the Period have focused on advancing the Company's maintenance training technologies, improving XR performance for aircrew and maintainers, expanding plug&play capability to all Virtual Reality (VR) and XR headsets, continued development of the Company's simulation software development tools, high fidelity Image Generator and performance tracking with simulation data analytics. This comprehensive solution developed by SimiGon provides an immersive, high fidelity training environment alongside with the ability for organisations to see trainee(s) progression rate and areas of difficulty. This enables the curriculum to be tweaked for better training results. SIMbox technologies are increasing the Company's opportunities and market penetration across military and civilian training markets.

 

 

Operational Review

 

SimiGon's core technology platform, SIMbox, and related support services were developed for large simulation training programmes for the Government and Commercial sectors. Evolving into a training systems integrator, SimiGon's advanced simulation and training solutions accelerate learning via advanced  software design, development, implementation and support. Increased operational proficiency is proven to lower safety risks and better prepare operators for real operations, for many domains, including flight, weapons systems, flight line maintenance tasks or deep-sea oil rig operations. Leveraging the robust SIMbox ecosystem, SimiGon and its partners continue to pivot to XR capable simulation-based training content, serving multiple domains and across the hardware spectrum, from tablets and laptops/PCs to high fidelity training devices. 

SimiGon's strategic, simulation-based training solutions offer flexible licensing models with traditional software licensing or SaaS.

 

 

Markets

 

Virtual Training and Simulation

 

According to Allied Market Research, the virtual training and simulation market is poised for double digit growth. Valued at $204.41 billion in 2019, the market is projected to reach $601.85 billion by 2027 , registering a Compound Annual Growth Rate of 13.7% from 2020 to 2027. Virtual training is a cost-effective training methodology where a simulated, virtual environment allows trainees to learn and master new skills and procedures. Virtual training is widely used in military and civilian flight simulation, healthcare training, energy, transportation training, e-learning, digital manufacturing and others.

 

 

Aerospace and defense related industry

 

SimiGon's core market is military aviation, where the Company is a preferred technology supplier to the world's largest military training programs, having won several Government contracts.

 

The Company's track record of delivering on time and within budget has led to winning multiple military-related contracts around the world, as well as furthering the Company's offerings to existing customers via new programs. 

 

Civilian and Commercial vertical markets

 

SimiGon's significant capabilities, proven in the defense sector, are being leveraged to pursue new civilian training contracts. SimiGon's civilian training market opportunities range from education, maintenance, safety, energy and other industrial operations skills. The Company's efforts to grow vertical Government and Civilian training are proceeding. The Company recognises the growth potential in XR training solutions and is developing and marketing relevant solutions to support this fundamental shift in the training world.

 

The global Smart Education and Learning market is projected to grow with a CAGR of 20.3% from 2021 to 2027, according to Market Insight Solutions, and reach $142 billion by 2027.

 

ReportLinker.com's Extended Reality Market report, states the global XR market is projected to grow from $42.55 billion in 2020 to $333.16 billion by 2025, at a CAGR of 50.9% from 2020 to 2025. This growth will stem from demand for Augmented Reality (AR), Virtual Reality (VR) and Mixed Reality (MR).

 

User learning experiences are transforming the training industry, as traditional ways of teaching are upended by new technologies. Adaptive learning, Artificial Intelligence (AI) driven simulation-based learning, analytics, blended learning, and collaborative learning, are all part of SimiGon products that are continuously evolving and offer users enhanced learning methodologies and experiences.

 

The simulation-based learning segment is anticipated to continue its fast pace of growth, enabling professional organisations and educational institutions to virtually experience real world environments for trainees to practice, navigate, explore, and obtain more information through a virtual medium before they start working on real-life tasks. Growing awareness among people and rising popularity of smart education are encouraging solution providers to invest in research and development for creating more reliable, better, and cost-effective solutions.

 

As an Open System Architecture ("OSA") software framework, SimiGon's ability to integrate with new technologies makes its viable long-term training simulation software fully capable of leveraging the immersive training needs of the XR civilian markets. SimiGon software offers an advanced solution to organisations seeking to teach visual and interactive problem solving in far ranging markets such as civilian aviation, technician training, language training, customer service training and corporate leadership. The Company's technology, experience and personnel, place it in a unique position to take advantage of the cultural shifts democratising learning and training to reach the wider consumer market.

 

Marketing

 

SimiGon has recently boosted its digital marketing efforts by creating and posting new informational product videos and other media updates on social media channels on a regular basis. The Company is significantly growing its presence on both LinkedIn and YouTube as well as Instagram, Facebook and Twitter. SimiGon's marketing efforts also include traditional outreach at industry conferences in the US and Europe, monthly trade meetings and participation in smaller direct face to face product demonstrations to select end users.  

 

General

 

The Company is constantly advancing its disruptive, baseline, commercial off-the-shelf ("COTS") product with additional top layer applications, content and the capability to reach more end users and vertical markets.

 

Targeted verticals have common requirements to the defense-related industries, SimiGon's core market. Specifically, they are highly regulated, require complex and specialised skill training and have zero tolerance for error. SimiGon seeks to increase market share and broaden end user applications for the base line SIMbox software platform in additional domains.  

 

The Company's subsidiary SimiGon Inc, has also brought on a high ranking retire U.S. Navy advisory board member to help with penetration of the currently untapped U.S. Navy training and simulation market. 

 

 

Business Model

 

The Company's long-term strategy is to focus on high value, stable SaaS license contracts and services that provide better revenue and profit visibility, as a result of distributing over the Period in which they are provided rather than inconsistent license sales.

 

With SaaS-based contracts, the recurring maintenance and support stream is already included in the contract terms. In addition, the Company maintains flexibility with its traditional perpetual license fee model where the Company is paid for both software license and support, as well as providing turnkey solutions for customers and partners as a Prime contractor or Sub-contractor.

 

Growth Strategy

 

The Company is focused on organic growth with its existing customer base, offering continuous product developments and services; leveraging its experience and IP developed from existing contracts as a Prime Contractor and Subcontractor to win new business and capture sales in established segments, whilst expanding its core technology's applicability for new market domains, directly and indirectly.

 

SimiGon's scalable, COTS training management system is an ideal solution to address new training domains, requiring little customisation. New projects and markets continue to utilise the product infrastructure and developer tools to create new application content. Once developed, they are leveraged to target the wider market.

 

In an effort to expand into adjacent markets, SimiGon has recently brought on a high ranking, retired, U.S. Navy advisory board member to help with penetration of the currently untapped U.S. Navy training and simulation market. 

 

SimiGon has recently formed a joint venture with two  small companies to compete for placement on the $25B (Estimated), 15 year, USAF TSA-IV ID/IQ contract.  Selection of the SimiGon team would significantly enhance SimiGon future sales prospects and potential overall financial return. Team selections by the USAF should be completed by Q1, 2022.

 

In addition, SimiGon continues exploring opportunities to acquire businesses that are aligned with the Company's strategic focus. SimiGon is in the enviable position of having both the financial ability and trust of our key shareholders to make strategic business acquisitions that will help us expand in our key market segments.

 

 

 

Long term contracts

 

The Company maintained its solid portfolio of long-term partnerships:

 

·         On October 2020, the Company was awarded with an additional $0.5 million extension to a $1.8 million contract announced on December 2019, from a large international defense electronics company ("Defense Company") to design, develop and implement a C-130 Virtual Maintenance Training Solution (the "Contract"). The Contract's period of performance (excluding 12 months warranty and support) is approximately eighteen (18) months. During the Period, SimiGon has successfully delivered programs milestones.

 

·         Following the successful delivery of two daily used classroom trainers for the Israeli Air Force (IAF) through year 2020 (F16 Virtual Maintenance Trainer and T6A VT trainer) the company is expected to sign follow up contracts for the continued maintenance and support including onsite hardware and software support. Together with the future delivery of  C-130 Virtual Maintenance Trainer and the M-346 Advanced Jet Trainer GBTS that used SimiGon technologies, SimiGon is becoming one of the IAF's primary training technology platform for aircrew and maintenance academy members.

 

·         In August 2021, SimiGon was re-awarded with a Blanket Purchase Agreement (BPA) from the USAF for the supply of Virtual and Mixed Reality Systems for Integrated Training Devices (ITD) (the "Contract") for a four year period. This follows on from the BPA announced on Aug 22, 2019, in which  SimiGon, was awarded with a BPA from the USAF for the supply of Virtual and Mixed Reality Systems. The BPA, had a contract ceiling of $6 million over a two-year period.

 

·         SimiGon continues its successful support for UKMFTS as a technology and services provider to Lockheed Martin. The Company continues to deliver under this long term contract, now in its ninth year of support, exceeding partner and end user expectations of SimiGon's technologies and performance.

 

·         Ongoing USAF contracts for the continued maintenance and support including onsite hardware and software support for the sixteen SIMbox-based T-6A Level 5 FTDs.

 

·         The Company continues to support and has further expanded its long-term relationship with a major existing European customer that it has been supplying with software and services since 2009.

 

 

Financial Performance

 

Revenue

Revenue for the Period increased by 40% to $1.89 million, compared to $1.35 million for the six months ended 30 June 2020 mainly due the increased progress of SimiGon's performance obligations on the C-130 Virtual Maintenance Training Solution program during the Period as compare to the six months ended 30 June 2020.

 

Gross margin

Gross profit for the Period was $1.26 million, as compared to $0.66 million for the six months ended 30 June 2020. Accordingly, gross margins increase to 67% for the Period as compared to 49% for the six months ended 30 June 2020. The main contributors to the reported increase in gross margin was a change in the cost base of the Company during the Period as, whilst direct salary costs are marginally up, this has been offset by a reduced level of expenditure on hardware required to fulfil contracts.

 

Operating expenses

Total operating expenses for the Period were broadly in line at $1.92 million as compared to $1.88 million in the six months ended 30 June 2020, reflecting the Company's close cost management practices. The largest component of the Company's cost base is salary costs, where some inflationary increases in expenditure where offset by savings as some employees departed. The Company had a modest exposure to foreign currency movements which were beneficial during the Period.

 

The increase in R&D and marketing expenses is part of a strategic decision by the Company to ensure that it continues to be on the front foot with respect to capitalising on the many market opportunities available to the Company whilst also ensuring costs are kept under control. Development of our existing software ensures that we maintain our position as one of the leading providers in the market.

 

Operating loss

Operating loss for the Period was $0.66 million, as compared to $1.22 million for the six months ended 30 June 2020.

 

Net Loss

The increase in revenues and gross profit following the easing of the pandemic, without increasing the cost base materially, has reduced the net loss for the Period of $0.65 million compared with $1.27 million for the six months ended 30 June 2020.

 

Basic and diluted loss per share

Basic and diluted loss per share was to $0.01 for the Period as compared to basic and diluted loss per share of $0.02 for the six months ended 30 June 2020.

 

liquid cash & trade receivables

As at 30 June 2021 the Company had liquid cash of $4.81 million as compared to $4.95 million as at 31 December 2020, with trade receivables of $0.48 as compared to $0.96 million as at 31 December 2020.

 

Assessment of going concern

Despite the uncertainty as to the severity and duration of the COVID-19 global pandemic, and its impact that has been and might be on the Company's operation, the interim financial statements have been prepared on a going concern basis which assumes that the Company will continue its operations for the foreseeable future and be able to realize its assets and discharge its liabilities and commitments in the normal course of business. In arriving at this determination, the Company has undertaken a thorough review of the Company's cash flow forecast and potential liquidity risks. Cash flow projections have been prepared which show that the Company will have sufficient funds to finance its operations and meet its obligations during the period of at least 12 months from the date of approval of the financial statements.

 

As part of its ongoing activities to reduce the impact of COVID19 on its financials, on April 15 2021, the Company's subsidiary SimiGon Inc. has received a loan in a total of $0.24 million from the US Small Business Administration (SBA) as part of their Paycheck Protection Program ("PPP") that helps businesses keep their workforce employed during the COVID-19 crisis. The SBA will forgive loan if all employee retention criteria are met, and the funds are used for eligible expenses. In addition, on February 2021 SimiGon Inc. received a full forgiveness from the SBA for a previous PPP Loan it received on April 15, 2020.

 

 

Outlook

SimiGon's long term outlook remains positive despite the lingering effects of the pandemic's disruption to our business. SimiGon technologies are ready to meet military aviation, aircrew and maintainer training requirements. The Company expects to leverage existing training content with heightened XR capable user experiences to provide the pathway to growth and profitability.

The Company looks forward to accelerating past the COVID-19 drag affect to win and support new business, delivering on its vision and business strategy.

 

 

 

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

 

 

 

June 30,

 

December 31,

 

 

2021

 

2020

 

 

Unaudited

 

Audited

 

 

U.S. dollars in thousands

ASSETS

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

Cash and cash equivalents

 

1,831

 

1,227

Short-term bank deposit

 

1,081

 

1,831

Short-term investments

 

1,898

 

1,889

Short-term restricted cash

 

181

 

-

Trade receivables, net

 

478

 

956

Other accounts receivable and prepaid expenses

 

49

 

70

 

 

 

 

 

Total current assets

 

5,518

 

5,973

 

 

 

 

 

NON-CURRENT ASSETS:

 

 

 

 

Restricted cash

 

50

 

50

Long-term prepaid expenses

 

32

 

27

Property, plant and equipment

 

21

 

22

Right-of-use assets

 

117

 

260

Goodwill and intangible asset

 

1,068

 

1,068

 

 

 

 

 

Total non-current assets

 

1,288

 

1,427

 

 

 

 

 

Total assets

 

6,806

 

7,400

 

 

 

 

 

 

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

 

 

 

June 30,

 

December 31,

 

 

2021

 

2020

 

 

Unaudited

 

Audited

 

 

U.S. dollars in thousands

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

Current maturities of Bank Loans

 

59

 

34

Trade payables

 

125

 

138

Current maturities of lease liabilities

 

115

 

242

Deferred revenues

 

279

 

72

Other accounts payable and accrued expenses

 

716

 

701

 

 

 

 

 

Total current liabilities

 

1,294

 

1,187

 

 

 

 

 

NON-CURRENT LIABILITIES:

 

 

 

 

Long term Bank Loan

 

182

 

215

Lease liabilities

 

-

 

21

Employee benefit liabilities

 

382

 

369

Other non-current liabilities

 

706

 

713

 

 

 

 

 

Total non-current liabilities

 

1,270

 

1,318

 

 

 

 

 

Total liabilities

 

2,564

 

2,505

 

 

 

 

 

EQUITY ATTRIBUTABLE TO EQUITY HOLDERS OF THE COMPANY:

 

 

 

 

Share capital

 

125

 

125

Additional paid-in capital

 

16,652

 

16,652

Treasury shares

 

(105)

 

(105)

Accumulated deficit

 

(12,430)

 

(11,777)

 

 

 

 

 

Total equity attributable to equity holders of the Company

 

4,242

 

4,895

 

 

 

 

 

Total equity

 

4,242

 

4,895

 

 

 

 

 

Total liabilities and equity

 

6,806

 

7,400

 

 

 

 

 

 

 

 

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

 

 

Six months ended

June 30,

 

Year ended

December 31,

 

 

2021

 

2020

 

2020

 

 

Unaudited

 

Audited

 

 

U.S. dollars in thousands

(except per share data)

 

 

 

 

 

 

 

Revenues

 

1,881

 

1,349

 

3,221

Cost of revenues

 

618

 

689

 

1,397

 

 

 

 

 

 

 

Gross profit

 

1,263

 

660

 

1,824

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

Research and development

 

932

 

861

 

1,850

Selling and marketing

 

469

 

514

 

1,040

General and administrative

 

520

 

502

 

1,062

 

 

 

 

 

 

 

Total operating expenses

 

1,921

 

1,877

 

3,952

 

 

 

 

 

 

 

Operating loss

 

(658)

 

(1,217)

 

(2,128)

 

 

 

 

 

 

 

Other income

 

-

 

3

 

6

 

 

 

 

 

 

 

Loss before financial expenses

 

(658)

 

(1,214)

 

(2,122)

 

 

 

 

 

 

 

Financial income

 

79

 

41

 

168

Financial expenses

 

74

 

98

 

226

 

 

 

 

 

 

 

Loss

 

(653)

 

(1,271)

 

(2,180)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

 

 

Six months ended

June 30,

 

Year ended

December 31,

 

 

2021

 

2020

 

2020

 

 

Unaudited

 

Audited

 

 

U.S. dollars in thousands (except per share data)

 

 

 

 

 

 

 

Loss

 

(653)

 

(1,271)

 

(2,180)

 

 

 

 

 

 

 

Other comprehensive income not to be reclassified to profit or loss in subsequent periods:

 

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurement gain (loss) from defined benefit plan

 

(*    -

 

(*    -

 

52

 

 

 

 

 

 

 

Total comprehensive loss

 

(653)

 

(1,271)

 

(2,128)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per share attributable to equity holders of the Company (in U.S. dollars)

 

(0.01)

 

(0.02)

 

(0.04)

 

 

 

 

 

 

 

Weighted average number of shares used in computing basic and diluted loss per share (in thousands)

 

51,022

 

51,018

 

51,022

 

 

 

*)      Represents less than $ 1 thousand.

 

 

 

 

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

 

 

 

 

 

Number

of shares

 

Share

capital

 

Additional paid-in capital

 

Treasury shares

 

Accumulated deficit

 

Total

equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2021 (audited)

 

*) 50,863,618

 

125

 

16,652

 

(105)

 

(11,777)

 

4,895

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

-

 

-

 

-

 

-

 

(653)

 

(653)

Share-based compensation

 

-

 

-

 

**)  -

 

-

 

-

 

**)  -

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of June 30, 2021 (unaudited)

 

*) 50,863,618

 

125

 

16,652

 

(105)

 

(12,430)

 

4,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

of shares

 

Share

capital

 

Additional paid-in capital

 

Treasury shares

 

Accumulated deficit

 

Total

equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2020 (audited)

 

*) 50,863,618

 

125

 

16,651

 

(105)

 

(9,649)

 

7,022

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

-

 

-

 

-

 

-

 

(1,271)

 

(1,271)

Share-based compensation

 

-

 

-

 

1

 

-

 

-

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of June 30, 2020 (unaudited)

 

*) 50,863,618

 

125

 

16,652

 

(105)

 

(10,920)

 

5,752

 

 

 

 

Number

of shares

 

Share

capital

 

Additional paid-in capital

 

Treasury shares

 

Accumulated deficit

 

Total equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2020

 

*) 50,863,618

 

125

 

16,651

 

(105)

 

(9,649)

 

7,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss

 

-

 

-

 

-

 

-

 

(2,128)

 

(2,128)

 

Share-based compensation

 

-

 

-

 

1

 

-

 

-

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2020

 

*) 50,863,618

 

125

 

16,652

 

(105)

 

(11,777)

 

4,895

 

 

 

 

*)         Net of 535,571 shares held in treasury.

 

**)    Represents less than $ 1 thousand.

 

 

 

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

Six months ended

June 30,

 

Year ended

December 31,

 

 

2021

 

2020

 

2020

 

 

Unaudited

 

Audited

 

 

U.S. dollars in thousands

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss

 

(653)

 

(1,271)

 

(2,180)

 

 

 

 

 

 

 

Adjustments to reconcile loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income and expenses not involving operating cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

154

 

149

 

328

Financial expenses (income), net

 

(33)

 

17

 

21

Share-based compensation

 

*)   -

 

1

 

2

Change in employee benefit liabilities, net

 

13

 

7

 

59

 

 

 

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in trade receivables

 

478

 

796

 

451

Decrease (increase) in other accounts receivable and prepaid expenses (including long-term)

 

15

 

(19)

 

(33)

Increase (decrease) in trade payables

 

(13)

 

(16)

 

52

Decrease in deferred revenues

 

207

 

107

 

(164)

Increase (decrease) in other accounts payable and accrued expenses

 

30

 

(125)

 

(144)

 

 

 

 

 

 

 

 

 

851

 

917

 

572

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

198

 

(354)

 

(1,608)

 

 

 

*)      Represents less than $ 1 thousand.

 

 

 

 

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

Six months ended

June 30,

 

Year ended

December 31,

 

 

2021

 

2020

 

2020

 

 

Unaudited

 

Audited

 

 

U.S. dollars in thousands

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease (increase) in restricted cash, net

 

(181)

 

512

 

511

Decrease (increase) in short-term bank deposits, net

 

750

 

(2,088)

 

(638)

Proceed from sale of property, plant and equipment

 

-

 

55

 

55

Purchase of property, plant and equipment

 

(10)

 

(3)

 

(10)

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

559

 

(1,524)

 

(82)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceed from bank loan

 

-

 

231

 

234

Repayment of bank loan

 

(5)

 

-

 

-

Repayment of lease liabilities

 

(148)

 

(144)

 

(291)

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(153)

 

87

 

(57)

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

604

 

(1,791)

 

(1,747)

Cash and cash equivalents at beginning of period

 

1,227

 

2,974

 

2,974

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

1,831

 

1,183

 

1,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Supplemental disclosure of non-cash activities:

 

 

 

 

 

 

 

Right-of-use assets and corresponding lease liabilities

 

-

 

-

 

262

 

 

 

 

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR LFMJTMTBTBBB