MER TELEMANAGEMENT SOLUTIONS LTD.
(Registrant)
|
|||
Date: November 18, 2020 |
By:
|
/s/ Ofira Bar | |
Name: Ofira Bar | |||
Title: Chief Financial Officer |
June 30,
|
December, 31
|
|||||||
2020
|
2019
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
2,210
|
$
|
1,732
|
||||
Restricted cash
|
431
|
1,464
|
||||||
Trade receivables
|
414
|
499
|
||||||
Other accounts receivable and prepaid expenses
|
221
|
236
|
||||||
Assets of discontinued operations
|
178
|
172
|
||||||
Total current assets
|
3,454
|
4,103
|
||||||
SEVERANCE PAY FUND
|
350
|
653
|
||||||
PROPERTY AND EQUIPMENT, NET
|
49
|
62
|
||||||
GOODWILL
|
2,608
|
3,225
|
||||||
Total assets
|
$
|
6,461
|
$
|
8,043
|
June 30,
|
December 31,
|
|||||||
2020
|
2019
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Trade payables
|
$
|
110
|
$
|
149
|
||||
Deferred revenues
|
1,020
|
962
|
||||||
Accrued expenses and other liabilities
|
1,202
|
2,317
|
||||||
Liabilities of discontinued operations
|
488
|
516
|
||||||
Total current liabilities
|
2,820
|
3,944
|
||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
417
|
831
|
||||||
Deferred tax liability
|
55
|
163
|
||||||
Total long-term liabilities
|
472
|
994
|
||||||
COMMITMENTS AND CONTINGENT LIABILITIES
|
||||||||
SHAREHOLDERS' EQUITY:
|
||||||||
Share capital -
|
||||||||
Ordinary shares
|
37
|
30
|
||||||
Preferred Shares
|
15
|
16
|
||||||
Additional paid-in capital
|
31,354
|
30,635
|
||||||
Treasury shares at cost
|
(29
|
)
|
(29
|
)
|
||||
Accumulated deficit
|
(28,208
|
)
|
(27,547
|
)
|
||||
Total shareholders' equity
|
3,169
|
3,105
|
||||||
Total liabilities and shareholders' equity
|
$
|
6,461
|
$
|
8,043
|
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Unaudited
|
||||||||||||||||
Revenues:
|
||||||||||||||||
Services
|
$
|
1,815
|
$
|
2,258
|
$
|
913
|
$
|
1,120
|
||||||||
Product sales
|
288
|
342
|
35
|
197
|
||||||||||||
Total revenues
|
2,103
|
2,600
|
948
|
1,317
|
||||||||||||
Cost of revenues:
|
||||||||||||||||
Services
|
693
|
785
|
321
|
393
|
||||||||||||
Product sales
|
173
|
196
|
80
|
98
|
||||||||||||
Total cost of revenues
|
866
|
981
|
401
|
491
|
||||||||||||
Gross profit
|
1,237
|
1,619
|
547
|
826
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development
|
-
|
268
|
-
|
135
|
||||||||||||
Selling and marketing
|
459
|
553
|
194
|
267
|
||||||||||||
General and administrative
|
937
|
978
|
482
|
484
|
||||||||||||
Goodwill impairment
|
617
|
-
|
617
|
-
|
||||||||||||
Total operating expenses
|
2,013
|
1,799
|
1,293
|
886
|
||||||||||||
Operating loss
|
(776
|
)
|
(180
|
)
|
(746
|
)
|
(60
|
)
|
||||||||
Financial income (expenses), net
|
8
|
(25
|
)
|
10
|
(15
|
)
|
||||||||||
Loss before taxes on income
|
(768
|
)
|
(205
|
)
|
(736
|
) |
(75
|
)
|
||||||||
Taxes on income (tax benefit), net
|
(108
|
)
|
1
|
(108
|
) |
1
|
||||||||||
Net loss from continuing operations
|
(660
|
)
|
(206
|
)
|
(628
|
) |
(76
|
)
|
||||||||
Loss from discontinued operations
|
(1
|
)
|
(14
|
)
|
(13
|
) |
(16
|
)
|
||||||||
Net loss
|
$
|
(661
|
)
|
$
|
(220
|
)
|
$
|
(641
|
) |
$
|
(92
|
)
|
||||
Net loss per share:
|
||||||||||||||||
Basic and diluted net loss per share from continuing operations
|
$
|
(0.12
|
)
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
$
|
(0.02
|
)
|
||||
Basic and diluted net loss per share from discontinued operations
|
(0.00
|
)
|
(0.00
|
)
|
(0.00
|
)
|
(0.00
|
)
|
||||||||
Basic and diluted net loss per share
|
$
|
(0.12
|
)
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
$
|
(0.02
|
)
|
||||
Weighted average number of shares used in computing basic and diluted net loss per share
|
5,645,400
|
4,698,440
|
5,669,621
|
4,783,115
|
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Unaudited
|
||||||||||||||||
GAAP net loss from continuing operations
|
(660
|
)
|
(206
|
)
|
(628
|
)
|
(76
|
)
|
||||||||
Stock-based compensation expenses
|
14
|
13
|
7
|
6
|
||||||||||||
Intangible assets amortization, net of tax effects
|
-
|
10
|
-
|
5
|
||||||||||||
Goodwill impairment, net of tax effect
|
617
|
-
|
617
|
-
|
||||||||||||
Non-GAAP net loss
|
$
|
(29
|
)
|
$
|
( 183
|
)
|
$
|
(4
|
)
|
$
|
( 65
|
)
|
||||
Net loss per share:
|
||||||||||||||||
GAAP basic and diluted net loss per share
|
$
|
(0.12
|
)
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
$
|
(0.02
|
)
|
||||
Non-GAAP basic and diluted net loss per share
|
$
|
(0.01
|
)
|
$
|
(0.03
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
||||
Weighted average number of shares used in computing non-GAAP basic and diluted net loss per share
|
5,645,400
|
4,698,440
|
5,669,621
|
4,783,115
|