Nevada
|
7389
|
11-3618510
|
(State
of Incorporation)
|
(Primary
Standard Industrial Classification Code Number)
|
(I.R.S.
Employer Identification Number)
|
Title
of each class of securities to be registered
|
|
Number
of units/shares to be registered
|
|
Proposed
maximum offering price per share
|
|
Proposed
maximum aggregate offering price
|
|
Amount
of registration fee
|
|
||||
Shares
of Common Stock, $.001 par value (1)
|
|
|
344,828
|
|
$
|
2.90
|
|
$
|
1,000,001.20
|
|
$
|
30.70
|
|
Shares
of Common Stock, $.001 par value (2)
|
2,000,000
|
$
|
4.00
|
$
|
8,000,000
|
$
|
245.60
|
||||||
Shares
of Common Stock, $.001 par value underlying Warrants to purchase
Common
Stock (3)
|
|
|
172,414
|
|
$
|
3.40
|
|
$
|
586,208
|
|
$
|
18.00
|
|
Shares
of Common Stock, $.001 par value underlying
A
Options to purchase Common Stock (4)
|
400,000
|
$
|
3.146
|
$
|
1,258,400
|
$
|
38.63
|
||||||
Shares
of Common Stock, $.001 par value underlying
B
Options to purchase Common Stock (5)
|
40,000
|
$
|
3.5
|
$
|
140,000
|
$
|
4.30
|
||||||
Total
|
|
|
2,957,242
|
|
|
|
|
$
|
10,984,609.20
|
|
$
|
337.23
|
|
|
Page
|
4
|
|
4
|
|
4
|
|
9
|
|
10
|
|
11
|
|
16
|
|
17
|
|
18
|
|
18
|
|
19
|
|
34
|
|
47
|
|
49
|
|
50
|
|
56
|
|
63
|
|
65
|
|
80
|
|
83
|
|
85
|
|
85
|
|
87
|
|
87
|
|
87
|
|
88
|
|
89
|
|
Part
II - Information not Required in
Prospectus
|
|
89
|
|
90
|
|
91
|
|
103
|
|
108
|
|
111
|
IN
POUNDS and US DOLLAR
|
Three
Months Ended
March
31,
2007
(Unaudited)
|
December
31, 2006
(Audited)
|
December
31, 2005
(Audited)
|
December
31, 2004
(Audited)
|
December
31, 2003
(Audited)
|
December
31, 2002
(Audited)
|
Revenues
|
$11,523,716
|
£19,353,771
$37,914,037
|
£14,113,748
$24,346,215
|
£11,330,116
$21,867,124
|
£7,282,181
$12,962,282
|
£3,741,436
$5,986,298
|
Operating
Profit
|
$661,449
|
£528,342
$1,035,022
|
(£45,746)
($78,913)
|
£112,782
$217,670
|
£666,367
$1,186,134
|
£315,602
$504,964
|
Net
Income
|
$444,395
|
£337,262
$660,696
|
£26,078
$44,983
|
£39,874
$76,958
|
£421,445
$750,172
|
£240,981
$385,570
|
Basic
EPS
|
$0.039
|
£0.033
$0.065
|
£0.004
$0.007
|
£0.007
$0.013
|
£0.08
$0.15
|
£0.05
$0.08
|
Total
Assets
|
$34,548,210
|
£16,859,083
$33,026,944
|
£11,907,114
$20,539,772
|
£5,343,284
$10,312,537
|
£3,290,227
$5,856,603
|
£2,169,816
$3,471,706
|
Long-Term
Liability
|
$2,037,065
|
£1,191,337
$2,333,830
|
£1,471,211
$2,537,839
|
£651,863
$1,258,096
|
£125,838
$223,991
|
£66,193
$105,909
|
·
|
any
actual or anticipated fluctuations in our or our competitors’ revenues and
operating results;
|
·
|
shortfalls
in our operating results from levels forecast by us or by securities
analysts;
|
·
|
public
announcements concerning us or our competitors;
|
·
|
the
introduction or market acceptance of new products or service offerings
by
us or by our competitors;
|
·
|
changes
in product pricing policies by us or our competitors;
|
·
|
changes
in security analysts’ financial
estimates;
|
·
|
changes
in accounting principles;
|
·
|
sales
of our shares by existing shareholders;
and
|
·
|
the
loss of any of our key personnel.
|
Period
|
Low
|
High
|
||||||
2007
|
||||||||
Second
Quarter
|
$ | 2.50 | $ | 3.70 | ||||
First
Quarter
|
$ |
2.40
|
$ |
2.89
|
||||
2006
|
||||||||
Fourth
Quarter
|
$ |
2.26
|
$ |
2.90
|
||||
Third
Quarter
|
$ |
2.18
|
$ |
2.85
|
||||
Second
Quarter
|
$ |
2.65
|
$ |
3.01
|
||||
First
Quarter
|
$ |
2.68
|
$ |
3.84
|
||||
2005
|
||||||||
Fourth
Quarter
|
$ |
2.30
|
$ |
3.09
|
||||
Third
Quarter
|
$ |
2.90
|
$ |
3.40
|
||||
Second
Quarter
|
$ |
2.80
|
$ |
3.30
|
||||
First
Quarter
|
$ |
2.50
|
$ |
4.29
|
||||
2004
|
||||||||
Fourth
Quarter
|
$ |
1.95
|
$ |
3.35
|
||||
Third
Quarter
|
$ |
3.00
|
$ |
3.75
|
||||
Second
Quarter
|
$ |
3.20
|
$ |
3.95
|
||||
First
Quarter
|
$ |
3.45
|
$ |
5.75
|
||||
2003
|
||||||||
Fourth
Quarter
|
$ |
3.15
|
$ |
6.00
|
||||
Third
Quarter
|
$ |
0.69
|
$ |
3.45
|
||||
Second
Quarter
|
$ |
0.39
|
$ |
0.75
|
||||
First
Quarter
|
$ |
0.35
|
$ |
0.90
|
||||
2002
|
||||||||
Fourth
Quarter
|
$ |
0.75
|
$ |
1.50
|
||||
Third
Quarter
|
$ |
1.00
|
$ |
1.45
|
||||
Second
Quarter
|
$ |
0.70
|
$ |
3.65
|
||||
First
Quarter
|
$ |
0.00
|
$ |
0.00
|
Plan
category
|
Number
of securities to be issued upon exercise of outstanding options,
warrants
and rights
|
Weighted
average exercise price of outstanding options, warrants and
rights
|
Number
of securities remaining available for future issuance under the
plan
|
|||||||||
(a)
|
(b)
|
(c)
|
||||||||||
Equity
compensation plans approved by security holders
|
5,350,000 | * | $ |
3.50
|
150,000 | * | ||||||
Total
|
5,350,000
|
$ |
3.50
|
150,000
|
|
|
Year
Ended
December
31,
|
|
||||
|
|
2006
|
2005
|
|
|||
Revenues
|
|
|
100
|
%
|
|
100
|
%
|
Cost
of Revenues
|
|
|
-58
|
%
|
|
-66
|
%
|
Gross
Profit
|
|
|
42
|
%
|
|
34
|
%
|
Operating
Expenses:
|
|
|
|
|
|
|
|
Research
and Development
|
|
|
0
|
%
|
|
0
|
%
|
Marketing
and Selling
|
|
|
-13
|
%
|
|
-9
|
%
|
General
and Administrative
|
|
|
-26
|
%
|
|
-26
|
%
|
Total
Operating Expenses
|
|
|
-39
|
%
|
|
-35
|
%
|
Income
before Taxes
|
|
|
2
|
%
|
|
1
|
%
|
Net
Income
|
|
|
2
|
%
|
|
0
|
%
|
|
|
Three
months ended
March
31,
|
|
||||
|
|
2007
|
2006
|
|
|||
Revenues
|
|
|
100
|
%
|
|
100
|
%
|
Cost
of Revenues
|
|
|
45.1
|
%
|
|
63.7
|
%
|
Gross
Profit
|
|
|
54.9
|
%
|
|
36.3
|
%
|
Operating
Expenses:
|
|
|
|
|
|
|
|
Research
and Development
|
|
|
0.1
|
%
|
|
0.1
|
%
|
Marketing
and Selling
|
|
|
23.7
|
%
|
|
8.7
|
%
|
General
and Administrative
|
|
|
25.4
|
%
|
|
25.6
|
%
|
Total
Operating Expenses
|
|
|
49.2
|
%
|
|
34.4
|
%
|
Income
before Taxes
|
|
|
4.7
|
%
|
|
1.0
|
%
|
Net
Income
|
|
|
3.9
|
%
|
|
1.4
|
%
|
Date
|
U.S.
Dollar
|
|||
2007
|
$
|
98,559
|
||
2008
|
$
|
118,197
|
||
2009
|
$
|
31,987
|
·
|
Carrier
Pre Select (CPS): CPS is a telephony service which enables customers
to
benefit from our low call usage charges, without having to make
any
changes to their existing telephone lines or numbers. The service
allows
customers to route all their outgoing calls over our network. This
gives
them access to competitive call rates and a wide range of services.
Customers using CPS only pay line rental to their service operator,
while
we bill them for all call charges. CPS is available nationally
provided
the customer is connected to a BT local
exchange.
|
·
|
Indirect
Access: This is a telephony service which enables customers to
benefit
from our low call usage charges, without having to make any changes
to
their existing telephone lines or numbers. The service allows customers
to
route a specific outgoing call over our network by using the prefix
code
“1689”.
|
·
|
Calling
Cards: This service is available to all our subscribers. The Calling
Card
works by using an access number and a PIN code, and offers a convenient
and easy way to make calls virtually anywhere in the UK, as well
as from
27 other destinations worldwide.
|
·
|
Email2Fax:
Allows users to send fax messages directly from their email or
web
software.
|
·
|
Cyber-Number:
Allows users to receive fax messages directly to their email software
via
a personal number.
|
·
|
Email/Fax
Broadcast: This service allows the user to send multiple personalized
faxes and emails to thousands of users in
minutes.
|
·
|
Our
Internet based customer service and on-line registration (found
at
www.swiftnet.co.uk) includes full details on all our products and
services.
|
·
|
Carrier
Pre Select (CPS): CPS is a telephony service which enables customers
to
benefit from our low call usage charges, without having to make
any
changes to their existing telephone lines or numbers. The service
allows
customers to route all their outgoing calls over our network. This
gives
them access to competitive call rates and a wide range of services.
Customers using CPS only pay line rental to their service operator,
while
we bill them for all call charges. CPS is available nationally
provided
the customer is connected to a BT local
exchange.
|
·
|
Indirect
Access: This is a telephony service which enables customers to
benefit
from our low call usage charges, without having to make any changes
to
their existing telephone lines or numbers. The service allows customers
to
route a specific outgoing call over our network by using the prefix
code
“1664”.
|
·
|
Internet/Data
Service: We provide high-speed Internet access to residential customers
utilizing the digital data network of Griffin Internet. Our ADSL
service
provides up to 8 Mbps of streaming speed combined with Static IP
addresses, as well as multiple mailboxes. Our Internet/Data services
are
bundled with our voice services for residential and business
customers.
|
·
|
Conference
Service: We provide web-managed low cost teleconferencing services
through
our partnership with Auracall Limited. Up to 10 people can call
in to a
conference circuit and be joined together by dialing the same PIN.
There
is no need to reserve a conference call in advance and each caller
pays
for their own call.
|
·
|
Our
Internet based customer service and billing interface (found at
www.equitalk.co.uk) includes on-line registration, full account
control,
and payment and billing functions and information
retrieval.
|
·
|
Prepaid
Calling Cards: Story Telecom initiates, markets and distributes
Prepaid
Calling Cards that are served by our switch and systems. Story
Telecom
supplies the Prepaid Calling Cards to retail stores through its
network of
dealers. The Calling Card enables the holder to call anywhere in
the world
by dialing either a toll free number or a local access number from
any
telephone that routes the holder’s call to our Interactive Voice Response
System that automatically asks for the holder’s private PIN code,
validates the code dialed by the customer, and tells the credit
balance of
the card. The holder is then instructed to dial to his or her desired
destination, at which time our Interactive Voice Response System
tells the
holder how long he or she can speak according to the balance on
the card
and what the cost per minute is. The holder of the card can use
the card
repeatedly until the balance is
zero.
|
·
|
Story
Direct and Story Mobile: These services allow any individual with
either a
BT line or a mobile phone to make international calls at a lower
cost and
without prepayment for setting up an account with another carrier.
These
services can be accessed by any business or residential user through
Story
Telecom website, found at www.storytelecom.com. When customers
need to
make an international or national call they can dial the appropriate
designed number for that country and save on calling rates over
the
current BT published rates or their network operator’s rates by gaining
access to our switch and providing savings on a per minute
basis.
|
·
|
Our
Internet based customer service (found at www.storytelecom.co.uk)
includes full details on all our products and
services.
|
·
|
The
Auracall service allows any individual with a BT line to make
international calls at a lower cost and without prepayment for
setting up
an account with another carrier. The Auracall service can be accessed
by
any business or residential user through our website at www.auracall.com.
When customers need to make an international or national call they
can
dial the appropriate designed number for that country and save
on calling
rates over the current BT published rates by gaining access to
our switch
and providing savings on a per minute
basis.
|
·
|
Our
Internet based customer service (found at www.auracall.co.uk) includes
full details on all our products and
services.
|
·
|
Local
Telephone Service: Using our own network in concentrated local
areas
throughout Mississippi and Louisiana and utilizing the underlying
network
of BellSouth Telecommunications, Inc. (the new ATT), outside of our
local areas, we provide local dial tone and calling features, such
as
hunting, call forwarding and call waiting to both business and
residential
customers throughout Alabama, Florida, Georgia, Louisiana and Mississippi,
including T-1 and PRI local telephone services to business
customers.
|
·
|
Long
Distance Service: We use our own network where available and QWEST,
a
nationwide long distance carrier, as our underlying long distance
network
provider. In conjunction with Local Telephone Services, we provide
Long
Distance Services to our residential and business customers. We
provide
two different categories of long distance services - Switched Services
to
both residential and small business customers, which include 1+
Outbound
Service, Toll Free Inbound Service and Calling Card Service. For
larger
business customers we also provide Dedicated Services such as T-1
and PRI
Services. Our long distance services are only available to customers
who
use our local telephone services.
|
·
|
Internet/Data
Service: We provide high-speed broadband Internet access to residential
and business customers utilizing our own integrated digital data
network
and utilizing the broadband gateway network of the new ATT. Our
DSL
service provides up to 3 Mbps of streaming speed combined with
Dynamic IP
addresses, as well as multiple mailboxes and Web space. Our DSL
services
also include spam filter, instant messaging, pop-up blocking, web
mail
access, and parental controls. We also provide dial-up Internet
access
service for quick and dependable connection to the web. Our Internet/Data
services are stand-alone products or are bundled with our voice
services
for residential and business
customers.
|
·
|
Customer
Service: Customer Service is paramount at Xfone USA and is one
of our
major differentiating characteristics, thus tantamount to being
one of our
product offerings. Customers have been conditioned to accept poor
customer
service from the larger monopoly companies because they have never
had any
real choice in service providers, especially in the residential
market.
Our attentive customer service department is an additional “product
offering” which sells - as well as retains - customers. The full scope of
communications service entails network service, customer service,
and
repair service.
|
·
|
Our
US based subsidiary, Xfone USA, Inc. owns and operates its own
facilities-based telecommunications carrier class switching
platform.
|
·
|
International
Telephony Services: We provide international telephony services
with the
prefix code of “018”. We provide these services both to our subscribers
and to subscribers of other Israeli carriers. The service is offered
to
both residential and business
customers.
|
·
|
XFONECARD:
We provide an international toll free calling card service, available
in
over 40 countries around the globe. XFONECARD has a unique feature
which
allows its user to receive messages to a personal message
box.
|
·
|
SIMPLE:
The SIMPLE is a pre programmed, rechargeable, mobile SIM card which
can be
used with any unlocked GSM (Global System for Mobiles) mobile phone
virtually anywhere in the world. SIMPLE allows us to deliver call
savings,
by diverting the customer dialing command away from the local mobile
operator that the phone is connected to, and instead, it sends
the call to
one of the UK’s largest mobile operators with whom we hold a special
agreement. We offer for sale or rent two types of SIM Cards - a
local SIM
Card which may be used only from a specific country, and a global
SIM Card
which may be used from over 90 countries around the
globe.
|
·
|
International
Telephony Access: We provide international telephony access to
the Israeli
telephone network by selling incoming call minutes to various
international operators across the
globe.
|
·
|
Our
Israel based subsidiary Xfone 018 owns and operates its own
facilities-based telecommunications carrier class switching
platform.
|
·
|
We
use employed, direct sales executives to sell to medium to large
size
business customers; these sales executives have quota attainment
requirements and receive a monthly salary, allowance and are paid
commissions;
|
·
|
We
actively recruit independent contractor agents and resellers who
purchase
telephone traffic directly from us at a discount, and who then
resell this
telephone traffic to their customers at a mark-up according to
their own
price lists;
|
·
|
We
utilize agents that sell our services directly to customers at
our
established prices; these agents receive a commission of approximately
5%-12% of the total sale amount less any bad
debts;
|
·
|
We
use third party direct sales organizations (telesales and door-to-door)
to
register new customers;
|
·
|
We
cooperate with major companies and worker’s
councils;
|
·
|
We
use direct marketing, including by newspaper and radio
advertisements;
|
·
|
We
attend telecommunications trade shows to promote our services;
and
|
·
|
We
utilize the Internet as an additional distribution channel for
our
services. We utilize Xfone.com as our brand name for our new e-commerce
telecommunications operations.
|
·
|
Partner
Division - Our Partner Division operates as a separate profit center
by attempting to recruit new resellers and agents to market our
products
and services and to provide support and guidance to resellers and
agents.
|
·
|
Customer
Service Division - In the United Kingdom and the United States we
operate a live customer service center that operates 24 hours a
day, 7
days a week. In Israel our customer service center operates 6 days
a
week.
|
·
|
Operations
Division - Our Operations Division provides the following operational
functions to our business: (a) 24 hour/7 day a week technical support;
(b)
inter-company network; (c) hardware and software installations;
and (d)
operating switch and other
platforms.
|
·
|
Administration
Division - Our Administration Division provides the billing,
collection, credit control, and customer support aspects of our
business.
|
·
|
Research
and Development - The function of our Research and Development
Division is to develop and improve our billing system, switch and
telephony platforms, websites and special
projects.
|
·
|
Retail
- Our Retail Division is responsible for our marketing and selling
campaigns that target potential and existing retail
customers.
|
·
|
“the
new ATT” (formerly BellSouth Telecommunications) -
31%
|
·
|
British
Telecommunications - 28%
|
·
|
Bezeq
The Israel Telecommunication Corp -
5%
|
·
|
Residential
- in the U.S. - pre-subscribed customers; outside of the U.S. -
pre-subscribed customers and customers who must dial a special
code to
access our switch or acquire a box that dials
automatically.
|
·
|
Commercial
- we serve small to complex business customers around the
world.
|
·
|
Governmental
agencies - Including the United Nations World Economic Forum, the
Argentine Embassy, the Spanish Embassy and the Israeli
Embassy.
|
·
|
Resellers
- We provide them with our telephone and messaging services for
a
wholesale price.
|
·
|
Telecommunications
companies - We provide our services through telecommunication
companies (such as British Telecom and Bezeq The Israel Telecommunication
Corp) which collect the fees relating to such services and forward
them to
us.
|
·
|
Mobile
Users - including customers who can access our switch utilizing
their
free cross-network minutes and thereafter able to make low-cost
international calls; customers who purchase, via a reversed billed
SMS,
pre-paid credit for international calls and those using our international
roaming SIM cards.
|
Name
|
Age
|
Director
/ Officer
|
||||
Abraham
Keinan
|
|
|
57
|
|
|
Chairman
of the Board of Directors, since our inception
|
|
|
|
|
|
|
|
Guy
Nissenson
|
|
|
32
|
|
|
Director,
President and CEO since our inception; Treasurer and Chief Financial
Officer since March 28, 2007
|
|
|
|
|
|
|
|
Eyal
J. Harish
|
|
|
54
|
|
|
Director,
since December 19, 2002
|
|
|
|
|
|
|
|
Shemer
S. Schwartz
|
|
|
32
|
|
|
Director,
since December 19, 2002, and is an independent director and a member
of
our Audit Committee
|
|
|
|
|
|
|
|
Itzhak
Almog
|
|
|
68
|
|
|
Director,
since May 18, 2006, and is an independent director and Chairman
of our
Audit Committee
|
|
|
|
|
|
|
|
Aviu
Ben-Horrin
|
|
|
58
|
|
|
Director,
since November 23, 2004, and is an independent
director.
|
|
|
|
|
|
|
|
Israel
Singer
|
|
|
58
|
|
|
Director,
since December 28, 2006, and is an independent director and a member
of
our Audit Committee.
|
|
|
|
|
|
|
|
Morris
Mansour
|
|
|
59
|
|
|
Director,
since December 28, 2006, and is an independent
director.
|
|
|
|
|
|
|
|
Niv
Krikov
|
|
|
36
|
|
|
Vice
President Finance since March 13, 2007, and Principal Accounting
Officer
since May 9, 2007.
|
|
|
|
|
|
|
|
Alon
Mualem
|
|
|
39
|
|
|
Had
been our Treasurer, Chief Financial Officer and Principal Accounting
Officer since June 8, 2005 and until March 1,
2007.
|
Name
and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive Plan Compensation
($)
|
Non-
qualified
Deferred Compensation Earnings
($)
|
All
Other Compensation(10)
($)
|
Total
($)
|
||||||||||||||||||||||||
Abraham
Keinan,
Chairman
of the Board
|
2006
|
94,032 | (1) |
---
|
-
|
-
|
100,710 | (2) |
-
|
35,920 | (3) |
230,662
|
|||||||||||||||||||||
Guy
Nissenson,
President,
CEO, Treasurer, CFO
and Director
|
2006
|
94,032 | (4) |
-
|
-
|
-
|
163,381 | (5) |
-
|
26,341 | (6) |
283,754
|
|||||||||||||||||||||
Alon
Mualem,
Former
Treasurer, CFO and Principal Accounting Officer(7)
|
2006
|
137,274 | (8) |
-
|
-
|
47,335 | (9) |
-
|
-
|
-
|
184,609
|
|
(1)
|
Salary
paid to Mr. Keinan by our U.K. based wholly-owned subsidiary,
Swiftnet
Limited, in connection with his employment as Chairman of the
Board. Mr.
Keinan has been the Chairman of the Board of Directors of Swiftnet
since
its inception in 1990. The amount shown in the table above was
paid in
British Pound Sterling (£48,000) and has been translated into U.S. dollars
using the rate of exchange of the U.S. dollar at December 31,
2006. The
representative rate of exchange of the £ at December 31, 2006 was £1 =
$1.959.
|
|
(2)
|
On
April 2, 2002, our Board of Directors approved a bonus and success
fee
whereby if the Company receives monthly revenues in excess of
$485,000
then Mr. Keinan and our former consultant, Campbeltown Business
Ltd. shall
receive 1% of such monthly revenues, up to a maximum of one million
dollars (the “Bonus and Success Fee”). On April 10, 2003, Mr. Keinan and
Campbeltown Business waived their right to receive 1% of the
revenues
generated by Story Telecom. On February 8, 2007, an Agreement
was entered
by and between the Company, Swiftnet, Campbeltown Business, and
Mr. Keinan
(the “February 8, 2007 Agreement”). The February 8, 2007 Agreement
provides that effective as of January 1, 2007, the Bonus and
Success Fee
is cancelled, and that Mr. Keinan and Campbeltown Business shall
have no
further right to any percentage of our revenues. Mr. Keinan agreed
to
receive a total amount of only $100,710 (£51,409) as Bonus and Success Fee
for 2006, which is reflected in the table above, and waived the
remainder.
|
|
(3)
|
The
amount shown in the table above reflects airfare expenses incurred
by the
Company for the travels of Mr. Keinan’s wife and payments for
a leased car for Mr.
Keinan’s use.
|
|
(4)
|
Salary
paid to Mr. Nissenson by our U.K. based wholly-owned subsidiary,
Swiftnet,
in connection with his employment as Director of Business Development.
Mr.
Nissenson joined Swiftnet in October 1999 and became a member
of its Board
of Directors in May 2000. Mr. Nissenson had been the Managing
Director of
Swiftnet from October 2003 until July 2006. The amount shown
in the table
above was paid in British Pound Sterling (£48,000) and has been translated
into U.S. dollars using the rate of exchange of the U.S. dollar
at
December 31, 2006. The representative rate of exchange of the
£ at
December 31, 2006 was £1 = $1.959.
|
|
(5)
|
On
May 11, 2000, Swiftnet and Mr. Keinan entered into a consulting
agreement
with Campbeltown Business that provided that Swiftnet will hire
Campbeltown Business as its financial and business development
consultant
and will pay Campbeltown Business £2,000 per month together with an
additional monthly performance bonus based upon Swiftnet attaining
certain
revenue levels (the “Consulting Agreement”). On April 2, 2002, our Board
of Directors approved a bonus and success fee whereby if the
Company
receives monthly revenues in excess of $485,000 then Mr. Keinan
and
Campbeltown Business shall receive 1% of such monthly revenues,
up to a
maximum of one million dollars (the “Bonus and Success Fee”). On April 10,
2003, Mr. Keinan and Campbeltown Business waived their right
to receive 1%
of the revenues generated by Story Telecom. On February 8, 2007,
an
Agreement was entered by and between the Company, Swiftnet, Campbeltown
Business, and Mr. Keinan (the “February 8, 2007 Agreement”). The February
8, 2007 Agreement provides that effective as of January 1, 2007,
the Bonus
and Success Fee is cancelled, and that Mr. Keinan and Campbeltown
Business
shall have no further right to any percentage of our revenues.
The
February 8, 2007 Agreement further provides that effective as
of January
1, 2007, the Consulting Agreement is terminated. Campbeltown
Business
agreed to receive a total amount of only $163,381 (£83,400) as
compensation under the Consulting Agreement and the Bonus and
Success Fee
for 2006, and waived the remainder. Campbeltown Business Ltd.,
a private
company incorporated in the British Virgin Islands, is owned
and
controlled by Guy Nissenson and other members of the Nissenson
family. Guy
Nissenson owns 20% of Campbeltown Business. The compensation
is shown in
the table above as paid to Guy Nissenson due to his 20% ownership
of
Campbeltown Business.
|
|
(6)
|
The
amount shown in the table above reflects airfare expenses incurred
by the
Company for the travels of Mr. Nissenson’s
wife.
|
|
(7)
|
Mr.
Alon Mualem resigned as our Treasurer, Chief Financial Officer
and
Principal Accounting Officer effective as of March 1,
2007.
|
|
(8)
|
The
amount shown in the table above was paid in NIS and has been
translated
into U.S. dollars using the rate of exchange of the U.S. dollar
at
December 31, 2006. The representative rate of exchange of the
NIS at
December 31, 2006 was 1 NIS =
$0.238.
|
|
(9)
|
The
amount shown in the table reflects the dollar amount recognized
for fiscal
2006 financial statement reporting purposes of the outstanding
stock
options granted to Mr. Mualem in accordance with FAS
123R.
|
|
(10)
|
The
Company acknowledges that on several occasions, consultants may
be
required to travel frequently for a long duration around the
world.
Therefore, in order to enable the consultants’ spouses to accompany them
on certain lengthy trips for a normal family life, the Company
bears
travel expenses for the consultants’
spouses.
|
Option
Awards
|
Stock
Awards
|
||||||||||||||||||||||||||||||||
Name
|
Number
of Securities Underlying Unexercised Options
(#)
Exercisable
|
Number
of Securities Underlying Unexercised Options
(#)
Unexercisable
|
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised
Unearned Options
(#)
|
Option
Exercise Price
($)
|
Option
Expiration Date
|
Number
of Shares or Units of Stock That Have Not Vested
(#)
|
Market
Value of Shares or Units of Stock That Have Not
Vested
($)
|
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other
Rights
That Have Not Vested
(#)
|
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares,
Units or
Other Rights That Have Not Vested
($)
|
||||||||||||||||||||||||
Abraham
Keinan
|
1,500,000 | (1) |
-
|
-
|
3.50
|
November
24, 2010
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Guy
Nissenson
|
1,500,000 | (1) |
-
|
-
|
3.50
|
November
24, 2010
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Alon
Mualem(2)
|
112,500
|
187,500
|
-
|
3.50
|
December
8, 2010
|
-
|
-
|
-
|
-
|
(1)
|
These
options were granted on November 24, 2004, vested in full on
November 24,
2005, and will expire on November 24,
2010.
|
(2)
|
On
June 8, 2005, the Company's board of directors approved a grant
to Mr.
Alon Mualem, the Company's former Treasurer, Chief Financial
Officer and
Principal Accounting Officer, of 300,000 options under and subject
to the
2004 Stock Option Plan of the Company according to the following
terms:
Option exercise price of $3.50; Vesting Date - the vesting of
the options
will be over a period of 4 years as follows: 25% of the options
are vested
after a year from the Date of Grant. Thereafter, 1/16 of the
options are
vested every 3 months for the following 3 years; Expiration Date
- 5.5
years from the grant date. As reflected above, 112,500 of the
options were exercisable as of December 31, 2006. Mr. Alon Mualem
resigned
as our Treasurer, Chief Financial Officer and Principal Accounting
Officer
effective as of March 1, 2007. Due to Mr. Mualem’s resignation, 187,500 of
his aforementioned options were terminated on March 1, 2007.
During May
2007, Mr. Mualem exercised 6,300 of his options. On June 1, 2007,
the
remainder of Mr. Mualem’s options was
terminated.
|
Name
|
Fees
Earned
or
Paid
in
Cash(1)
($)
|
Stock
Awards
($)
|
Options
Awards
($)
|
Non-Equity
Incentive
Plan Compensation
($)
|
Nonqualified
Deferred Compensation Earnings
($)
|
All
Other Compen-sation
($)
|
Total
($)
|
|||||||||||||||||||||
Abraham
Keinan
(2)
|
||||||||||||||||||||||||||||
Guy
Nissenson
(2)
|
||||||||||||||||||||||||||||
Eyal
J. Harish(3)
|
450
|
-
|
-
|
-
|
-
|
-
|
450
|
|||||||||||||||||||||
Shemer
S. Schwartz(4)
|
1,100
|
-
|
-
|
-
|
-
|
-
|
1,100
|
|||||||||||||||||||||
Itzhak
Almog(5)
|
1,100
|
-
|
22,446 | (6) |
-
|
-
|
-
|
23,546
|
||||||||||||||||||||
Aviu
Ben-Horrin(7)
|
1,150
|
-
|
-
|
-
|
-
|
-
|
1,150
|
|||||||||||||||||||||
Israel
Singer(8)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
Morris
Mansour(8)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
Amounts
have yet to be paid, and are expected to be paid in July-August
2007.
|
(2)
|
The
Company does not compensate Directors who also serve as executive
officers
for their services on the Board. Accordingly, Mr. Keinan and
Mr. Nissenson
did not receive any compensation for their service on the Company's
Board
during fiscal 2006.
|
(3)
|
As
of December 31, 2006, Mr. Harish held 75,000 options, fully exercisable
at
an exercise price of $3.50 and expiration date of November 24,
2010.
|
(4)
|
As
of December 31, 2006, Mr. Schwartz held 75,000 options, fully
exercisable
at an exercise price of $3.50 and expiration date of November
24,
2010.
|
(5)
|
As
of December 31, 2006, Mr. Almog held 25,000 options, vested over
a period
of one year from grant date, at an exercise price of $3.50 and
expiration
date of October 30, 2012.
|
(6)
|
On
October 30, 2006, the Company’s Board of Directors approved a grant of
25,000 options to Itzhak Almog under and subject to the Company's
2004
Stock Option Plan. The options were granted according to the
following
terms: Date of Grant - October 30, 2006; Option exercise price
- $3.50;
Vesting Date - 12 months from the Date of Grant; Expiration Date
- 5 years
from the Vesting Date. The amount shown in the table reflects
the dollar amount recognized for fiscal 2006 financial statement
reporting
purposes of the outstanding stock options granted to Mr. Almog
in
accordance with FAS 123R.
|
(7)
|
As
of December 31, 2006, Mr. Ben-Horrin held 25,000 options, fully
exercisable at an exercise price of $3.50 and expiration date
of November
24, 2010.
|
(8)
|
As
of December 31, 2006, Messrs. Singer and Mansour did not hold
options.
|
Title
of Class
|
Name,
Title & Address of
Beneficial
Owner
|
Amount
of Beneficial Ownership
|
Nature
of Ownership
|
Percent
of Class
|
Common
|
Abraham
Keinan*/***
Chairman
of the Board
4
Wycombe Gardens
London
NW11 8AL
United
Kingdom
|
4,878,000
|
Direct
|
37.45%
|
Common
|
Guy
Nissenson**/***
President,
Chief Executive Officer, Treasurer, Chief Financial Officer and
Director,
3A
Finchley Park
London
N12 9JS
United
Kingdom
|
2,703,500
|
Direct/Indirect
|
20.76%
|
Common
|
Eyal
J. Harish****
Director
3
Moshe Dayan Street, Raanana, Israel
|
90,000
|
Direct
|
0.78%
|
Common
|
Shemer
S. Schwartz*****
Director
5
Israel Galili, Kefar Saba, Israel
|
75,000
|
Direct
|
0.65%
|
Common
|
Aviu
Ben-Horrin******
Director
40
Jabotinski Street, Tel Aviv, Israel
|
25,000
|
Direct
|
0.22%
|
Common
|
MCG
Capital Corporation*******
1100
Wilson Boulevard, Suite 3000, Arlington VA, 22209, USA
|
1,022,591
|
Direct/Indirect
|
8.76%
|
Common
|
Crestview
Capital
Master
LLC********
95
Revere Drive, Suite F, Northbrook, Illinois 60062, USA
|
1,335,257
|
Direct
|
10.89%
|
Common
|
Mercantile
Discount - Provident Funds*********
32
Yavne Street
Tel-Aviv
65792, Israel
|
718,500
|
Direct
|
6.11%
|
Common
|
Directors
and Executive Officers
as
a group (5 persons)
|
7,771,500
|
Direct
|
52.87%
|
TARGET
AMOUNT OF
REVENUES
PER MONTH
|
ADDITIONAL
MONTHLY BONUS
|
Less
than £125,000
|
£0
|
Between
£125,000 - £150,000
(approximately
$254,856 - $305,828)
|
£1,250
(approximately
$2,549)
|
Between
£150,000 - £175,000
(approximately
$305,828 - $356,799)
|
£2,500
(approximately
$5,097)
|
Over
£175,000
(approximately
$356,799)
|
£2,750
(approximately
$5,607)
|
·
|
Abraham
Keinan confirmed that all his businesses activities and initiatives
in the
field of telecommunications are conducted through Swiftnet, and would
continue for at least 18 months after the conclusion of this
transaction.
|
·
|
Campbeltown
Business declared that it is not involved in any business that competes
with Swiftnet and would not be involved in such business at least
for 18
months after this transaction is
concluded.
|
·
|
Campbeltown
Business would invest $100,000 in Swiftnet, in exchange for 20% of
the
total issued shares of Swiftnet;
|
·
|
Campbeltown
Business would also receive 5% of our issued and outstanding shares
following our acquisition with Swiftnet. In June 2000, Campbeltown
Business invested the $100,000 in Swiftnet. We acquired Swiftnet
and
Campbeltown received 720,336 shares of our common stock for its 20%
interest in Swiftnet.
|
·
|
Swiftnet
and Abraham Keinan would guarantee that Campbeltown Business’ 20% interest
in the outstanding shares of Swiftnet would be exchanged for at least
10%
of our outstanding shares and that Campbeltown Business would have
in
total at least 15% of our total issued shares after our acquisition
occurred.
|
·
|
Campbeltown
Business would have the right to nominate 33% of the members of our
board
of directors and Swiftnet’s board of directors. When Campbeltown Business
ownership in our common stock was less than 7%, Campbeltown Business
would
have the right to nominate only 20% of our board members but always
at
least one member. In the case that Campbeltown Business ownership
in our
common stock was less than 2%, this right would
expire.
|
·
|
Campbeltown
Business would have the right to nominate a vice president in Swiftnet.
Mr. Guy Nissenson was nominated as of the time of the June 19, 2000
agreement. If for any reason Guy Nissenson will leave his position,
Campbeltown Business and Abraham Keinan will agree on another nominee.
The
Vice President will be employed with suitable
conditions.
|
·
|
Campbeltown
Business will have the right to participate under the same terms
and
conditions in any investment or transaction that involve equity rights
in
Swiftnet or us conducted by Abraham Keinan at the relative ownership
portion.
|
·
|
Keinan
and Campbeltown Business have signed a right of first refusal agreement
for the sale of their shares.
|
·
|
Until
we conduct a public offering or are traded on a stock market, we
are not
permitted to issue any additional shares or equity rights without
a
written agreement from Campbeltown Business. This right expires when
Campbeltown no longer owns any equity interest or shares in our company
or
our subsidiary, Swiftnet.
|
In
connection with the acquisition of WS Telecom, Inc. we issued a promissory
note to Wade Spooner, who was President, Chief Executive Officer
and
shareholder of WS Telecom; the promissory note replaced a $200,000
note
issued by WS Telecom in favor of Mr. Spooner. This note was amended
to
provide for quarterly payment beginning in October 2004, provided
that
such payment shall not exceed 50% of the net profits of Xfone USA,
Inc.
Mr. Spooner is the President and Chief Executive Officer of our
wholly owned subsidiary, Xfone USA, Inc. Final payment on the note
was
made to Mr. Spooner February 14,
2007.
|
Shareholder
|
Amount
of
Shares
Owned
prior
to Offering
|
%
of
Stock
Owned
prior
to Offering**
|
Amount
Offered
|
Amount
Owned
after
Offering (1)
|
Halman
Aldubi Provident Fund Ltd. (2)
|
493,967
|
4.29%
|
493,967
|
0
|
Halman
Aldubi Pension Fund Ltd. (3)
|
23,275
|
*
|
23,275
|
0
|
Brian
Acosta (4)
|
182,277
|
1.57%
|
200,000
(4)
|
182,277
|
Hunter
McAllister (5)
|
88,738
|
*
|
200,000
(5)
|
88,738
|
Israel
Singer (6)
|
0
|
*
|
20,000
(6)
|
0
|
Morris
Mansour (7)
|
0
|
*
|
20,000
(7)
|
0
|
Xfone,
Inc. and Subsidiaries
|
|
||||||||||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
CONSOLIDATED
FINANCIAL STATEMENTS
|
|
||||||||||
|
|
|
|
|
|
||||||
As
of December 31, 2006
|
|
||||||||||
|
|
|
|
|
|||||||
CONTENTS
|
|||||||||||
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
|
|
|
|
F-1
|
|
|||||||
|
|
|
||||||
F-2
|
|
|||||||
|
|
|
||||||
F-4
|
|
|||||||
|
|
|
||||||
F-5
|
|
|||||||
|
|
|
||||||
F-7
|
|
|||||||
|
|
|
||||||
F-9
|
|
Xfone,
Inc. and Subsidiaries
|
||||||||
|
|
|
||||||
BALANCE
SHEET
|
||||||||
|
|
|
||||||
|
December
31,
|
December
31,
|
||||||
|
2006
|
2006
|
||||||
|
|
|
||||||
|
|
Convenience
translation into U.S.$
|
||||||
CURRENT
ASSETS:
|
|
|
||||||
|
|
|
||||||
Cash
|
£ |
621,946
|
$ |
1,218,392
|
||||
Accounts
receivable, net
|
3,871,620
|
7,584,504
|
||||||
Prepaid
expenses and other receivables (Note 3)
|
759,867
|
1,488,579
|
||||||
|
||||||||
Total
current assets
|
5,253,433
|
10,291,475
|
||||||
|
||||||||
|
||||||||
|
||||||||
INVESTMENTS
(NOTE 5)
|
98,758
|
193,467
|
||||||
|
||||||||
MINORITY
INTEREST
|
155,717
|
305,050
|
||||||
|
||||||||
LONG
TERM RECEIVABLES
|
362,229
|
709,607
|
||||||
|
||||||||
FIXED
ASSETS, NET (NOTE 4)
|
2,279,759
|
4,466,048
|
||||||
|
||||||||
OTHER
ASSETS, NET (NOTE 6)
|
8,709,187
|
17,061,297
|
||||||
|
||||||||
Total
assets
|
£ |
16,859,083
|
$ |
33,026,944
|
||||
|
||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Xfone,
Inc. and Subsidiaries
|
||||||||
|
|
|
||||||
BALANCE
SHEET
|
||||||||
|
|
|
||||||
|
December
31,
|
December
31,
|
||||||
|
2006
|
2006
|
||||||
|
|
|
||||||
|
|
Convenience
translation into U.S.$
|
||||||
|
|
|
||||||
CURRENT
LIABILITIES:
|
|
|
||||||
Notes
payable - current portion (Note 8)
|
£ |
1,002,249
|
$ |
1,963,406
|
||||
Trade
payables
|
3,425,244
|
6,710,053
|
||||||
Other
liabilities and accrued expenses (Note 7)
|
1,233,368
|
2,416,168
|
||||||
Obligations
under capital leases - current portion
|
66,988
|
131,229
|
||||||
|
||||||||
Total
current liabilities
|
5,727,849
|
11,220,856
|
||||||
|
||||||||
DEFERRED
TAXES (NOTE 10)
|
90,522
|
177,333
|
||||||
|
||||||||
NOTES
PAYABLE (NOTE 8)
|
989,411
|
1,938,256
|
||||||
|
||||||||
OBLIGATIONS
UNDER CAPITAL LEASES
|
60,249
|
118,028
|
||||||
|
||||||||
SEVERANCE
PAY
|
51,155
|
100,213
|
||||||
|
||||||||
Total
liabilities
|
£ |
6,919,186
|
$ |
13,554,686
|
||||
|
||||||||
COMMITMENTS
AND CONTINGENT LIABILITIES (NOTE 11)
|
||||||||
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Preferred
stock
- 50,000,000 shares authorized, none issued
|
||||||||
Common
stock:
|
||||||||
25,000,000
shares authorized, $.001 par value;
|
||||||||
11,153,817
issued and outstanding
|
6,651
|
13,029
|
||||||
Contributions
in excess of par value
|
9,702,817
|
19,007,819
|
||||||
Foreign
currency translation adjustment
|
(704,799 | ) | (1,380,701 | ) | ||||
Deferred
stock
compensation
|
(261,048 | ) | (511,393 | ) | ||||
Retained
earnings
|
1,196,276
|
2,343,505
|
||||||
|
||||||||
Total
shareholders' equity
|
9,939,897
|
19,472,259
|
||||||
|
||||||||
Total
liabilities and shareholders' equity
|
£ |
16,859,083
|
$ |
33,026,945
|
||||
|
||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Xfone,
Inc. and Subsidiaries
|
||||||||||||
|
|
|
|
|||||||||
STATEMENT
OF OPERATIONS
|
||||||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
|
Years
Ended
|
Year
Ended
|
||||||||||
|
December
31
|
December
31
|
||||||||||
|
2006
|
2005
|
2006
|
|||||||||
|
|
|
Convenience
translation into U.S.$
|
|||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
Revenues
|
£ |
19,353,771
|
£ |
14,113,748
|
$ |
37,914,037
|
||||||
Cost
of revenues
|
(11,214,394 | ) | (9,254,597 | ) | (21,968,998 | ) | ||||||
|
||||||||||||
Gross
profit
|
8,139,377
|
4,859,151
|
15,945,039
|
|||||||||
|
||||||||||||
Operating
expenses:
|
||||||||||||
Research
and
development
|
(23,333 | ) | (6,896 | ) | (45,709 | ) | ||||||
Marketing
and
selling
|
(2,520,167 | ) | (1,262,182 | ) | (4,937,007 | ) | ||||||
General
and administrative
|
(5,067,535 | ) | (3,635,819 | ) | (9,927,301 | ) | ||||||
|
||||||||||||
Total
operating expenses
|
(7,611,035 | ) | (4,904,897 | ) | (14,910,017 | ) | ||||||
|
||||||||||||
Operating
profit (loss)
|
528,342
|
(45,746 | ) |
1,035,022
|
||||||||
Financing
expenses, net
|
(276,002 | ) | (122,338 | ) | (540,688 | ) | ||||||
Equity
in income of affiliated company
|
30,921
|
76,800
|
60,574
|
|||||||||
Loss
from a change of holding of affiliated company
|
(29,848 | ) |
-
|
(58,472 | ) | |||||||
Loss
from hurricane Katrina
|
-
|
(38,703 | ) |
-
|
||||||||
Other
income
|
43,248
|
104,646
|
84,723
|
|||||||||
|
||||||||||||
Income
(loss) before minority interest and taxes
|
296,661
|
(25,341 | ) |
581,159
|
||||||||
|
||||||||||||
Minority
interest
|
41,757
|
113,960
|
81,802
|
|||||||||
|
||||||||||||
|
||||||||||||
Income
before taxes
|
338,418
|
88,619
|
662,961
|
|||||||||
|
||||||||||||
Taxes
on income
|
(1,156 | ) | (62,541 | ) | (2,265 | ) | ||||||
|
||||||||||||
Net
income
|
£ |
337,262
|
£ |
26,078
|
$ |
660,696
|
||||||
|
||||||||||||
|
||||||||||||
Basic
net profit per share
|
£ |
0.033
|
£ |
0.004
|
$ |
0.065
|
||||||
|
||||||||||||
Diluted
net profit per share
|
£ |
0.033
|
£ |
£0.003
|
$ |
0.065
|
||||||
|
||||||||||||
Weighted
average number of shares used for computing:
|
||||||||||||
Basic
profit per share
|
10,135,874
|
6,868,471
|
10,135,874
|
|||||||||
|
||||||||||||
Diluted
profit per share
|
10,135,874
|
7,943,184
|
10,135,874
|
|||||||||
|
||||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Xfone,
Inc. and Subsidiaries
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
STATEMENT
OF CHANGES IN SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Number
of
|
|
Contributions
|
Foreign
currency
|
Deferred
|
|
Total
|
|||||||||||||||||||||
|
Ordinary
|
Share
|
in
excess of
|
translation
|
Stock
|
Retained
|
Shareholders'
|
|||||||||||||||||||||
|
Shares
|
Capital
|
par
value
|
adjustments
|
Compensation
|
Earnings
|
Equity
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance
at January 1, 2005
|
6,220,871
|
£ |
4,290
|
£ |
1,373,556
|
£ |
1,210
|
£ |
-
|
£ |
832,936
|
£ |
2,211,992
|
|||||||||||||||
Redemption
of stock
|
(100,000 | ) | (58 | ) | (142,108 | ) |
-
|
-
|
-
|
(142,166 | ) | |||||||||||||||||
Stock
issued during the period, net of issuance expenses:
|
||||||||||||||||||||||||||||
-
|
||||||||||||||||||||||||||||
For
acquisition transaction
|
663,650
|
370
|
1,188,204
|
-
|
-
|
-
|
1,188,574
|
|||||||||||||||||||||
For
services
|
3,150
|
2
|
(2 | ) |
-
|
-
|
-
|
-
|
||||||||||||||||||||
For
cash
|
885,000
|
496
|
832,665
|
-
|
-
|
-
|
833,161
|
|||||||||||||||||||||
Exercise
of share options
|
500,000
|
290
|
115,129
|
-
|
-
|
-
|
115,419
|
|||||||||||||||||||||
Warrants
issued during the period
|
756,322
|
756,322
|
||||||||||||||||||||||||||
Beneficial
conversion feature
|
||||||||||||||||||||||||||||
relating
to convertible note
|
-
|
-
|
140,190
|
-
|
-
|
-
|
140,190
|
|||||||||||||||||||||
Currency
translation
|
-
|
-
|
-
|
(117,618 | ) |
-
|
-
|
(117,618 | ) | |||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
-
|
26,078
|
26,078
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at December 31, 2005
|
8,172,671
|
£ |
5,390
|
£ |
4,263,956
|
£ | (116,408 | ) | £ |
-
|
£ |
859,014
|
£ |
5,011,952
|
||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at January 1, 2006
|
8,172,671
|
£ |
5,390
|
£ |
4,263,956
|
£ | (116,408 | ) | £ |
-
|
£ |
859,014
|
£ |
5,011,952
|
||||||||||||||
Deferred
stock compensation, net
|
-
|
-
|
377,300
|
-
|
(377,300 | ) |
-
|
-
|
||||||||||||||||||||
Amortization
of deferred compensation
|
-
|
-
|
-
|
-
|
116,252
|
-
|
116,252
|
|||||||||||||||||||||
Redemption
of stock
|
(100,000 | ) | (51 | ) | (137,704 | ) |
-
|
-
|
-
|
(137,755 | ) | |||||||||||||||||
Stock
issued during the period, net of issuance expenses :
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
For
services
|
40,629
|
24
|
13,977
|
-
|
-
|
-
|
14,001
|
|||||||||||||||||||||
For
cash
|
663,825
|
362
|
521,040
|
-
|
-
|
-
|
521,402
|
|||||||||||||||||||||
For
acquisitions
|
1,544,761
|
822
|
3,022,394
|
-
|
-
|
-
|
3,023,216
|
|||||||||||||||||||||
For
loan repayment
|
831,931
|
104
|
1,424,529
|
-
|
-
|
-
|
1,424,633
|
|||||||||||||||||||||
Warrants
granted to consultants
|
||||||||||||||||||||||||||||
for
services and others
|
-
|
-
|
217,325
|
-
|
-
|
-
|
217,325
|
|||||||||||||||||||||
Currency
translation
|
-
|
-
|
-
|
(588,391 | ) |
-
|
-
|
(588,391 | ) | |||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
-
|
337,262
|
337,262
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
11,153,817
|
£ |
6,651
|
£ |
9,702,817
|
£ | (704,799 | ) | £ | (261,048 | ) | £ |
1,196,276
|
£ |
9,939,897
|
|||||||||||||
|
||||||||||||||||||||||||||||
Convenience
translation into U.S.$:
|
||||||||||||||||||||||||||||
Balance
at January 1, 2006
|
8,172,671
|
$ |
10,559
|
$ |
8,353,089
|
$ | (228,043 | ) | $ |
-
|
$ |
1,682,809
|
$ |
9,818,414
|
||||||||||||||
Deferred
stock compensation, net
|
-
|
-
|
739,131
|
-
|
(739,131 | ) |
-
|
-
|
||||||||||||||||||||
Amortization
of deferred compensation
|
-
|
-
|
-
|
-
|
227,738
|
-
|
227,738
|
|||||||||||||||||||||
Redemption
of stock
|
(100,000 | ) | (100 | ) | (269,762 | ) |
-
|
-
|
-
|
(269,862 | ) | |||||||||||||||||
Stock
issued during the period, net of issuance expenses :
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
For
services
|
40,629
|
47
|
27,381
|
-
|
-
|
-
|
27,428
|
Xfone,
Inc. and Subsidiaries
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENT
OF CHANGES IN SHAREHOLDERS' EQUITY (Continued)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of
|
Contributions
|
Foreign
currency |
Deferred
|
Total
|
||||||||||||||||||||||||
Ordinary
|
Share
|
in
excess of
|
translation
|
Stock
|
Retained
|
Shareholders'
|
||||||||||||||||||||||
Shares
|
Capital
|
par
value
|
adjustments
|
Compensation
|
Earnings
|
Equity
|
||||||||||||||||||||||
For
cash
|
663,825
|
709
|
1,020,717
|
-
|
-
|
-
|
1,021,426
|
|||||||||||||||||||||
For
acquisitions
|
1,544,761
|
1,610
|
5,920,870
|
-
|
-
|
-
|
5,922,480
|
|||||||||||||||||||||
For
loan repayment
|
831,931
|
204
|
2,790,652
|
-
|
-
|
-
|
2,790,856
|
|||||||||||||||||||||
Warrants
granted to consultants
|
||||||||||||||||||||||||||||
for
services and others
|
-
|
-
|
425,740
|
-
|
-
|
-
|
425,740
|
|||||||||||||||||||||
Currency
translation
|
-
|
-
|
-
|
(1,152,658 | ) |
-
|
-
|
(1,152,658 | ) | |||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
-
|
660,696
|
660,696
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
11,153,817
|
$ |
13,029
|
$ |
19,007,818
|
$ | (1,380,701 | ) | $ | (511,393 | ) | $ |
2,343,505
|
$ |
19,472,258
|
|||||||||||||
|
||||||||||||||||||||||||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Xfone,
Inc. and Subsidiaries
|
|
|||||||
|
|
|
|
|
|
|
|
|
STATEMENTS
OF CASH FLOWS
|
|
|||||||
|
|
|
|
|
|
|
|
|
Years
Ended
|
Years
Ended
|
||||||||||
|
December
31 ,
|
December
31 ,
|
||||||||||
|
2006
|
2005
|
2006
|
|||||||||
|
|
|
|
|||||||||
|
|
|
Convenience
translation into U.S.$
|
|||||||||
|
|
|
|
|||||||||
Cash
flow from operating activities:
|
|
|
|
|||||||||
Net
income
|
£ |
337,262
|
£ |
26,078
|
$ |
660,696
|
||||||
Adjustments
required to reconcile net income
|
||||||||||||
to
net cash provided by (used in)
|
||||||||||||
operating
activities:
|
||||||||||||
Depreciation
and amortization
|
557,470
|
246,443
|
1,092,085
|
|||||||||
Stock,
warrants and options issued for professional services
|
130,253
|
24,377
|
255,166
|
|||||||||
Minority
Interest
|
(41,757 | ) | (113,960 | ) | (81,802 | ) | ||||||
Currency
differences on convertible notes and loans
|
188
|
97,572
|
368
|
|||||||||
Loss
from a change of holding of affiliated company
|
29,848
|
-
|
58,472
|
|||||||||
Changes
in earnings of equity investments
|
(30,921 | ) | (76,800 | ) | (60,574 | ) | ||||||
Capital
gain (loss) from the sale of fixed assets
|
-
|
(5,398 | ) |
-
|
||||||||
(Increase)
decrease in account receivables
|
(681,735 | ) | (1,013,747 | ) | (1,335,519 | ) | ||||||
Increase
(decrease) in Severence pay
|
32,315
|
(4,565 | ) |
63,305
|
||||||||
(Increase)
decrease in other receivables
|
393,832
|
(11,361 | ) |
771,517
|
||||||||
Decrease
in
shareholder loans receivable
|
123,965
|
123,966
|
242,847
|
|||||||||
Increase
(decrease) in trade payables
|
(769,842 | ) |
957,861
|
(1,508,120 | ) | |||||||
Increase
(decrease) in other payables
|
(230,454 | ) |
521,970
|
(451,460 | ) | |||||||
Increase
(decrease) deferred taxes
|
(26,369 | ) |
82,079
|
(51,657 | ) | |||||||
|
||||||||||||
Net
cash provided by (used in) operating activities
|
(175,945 | ) |
854,515
|
(344,676 | ) | |||||||
|
||||||||||||
Cash
flow from investing activities:
|
||||||||||||
Purchase
of
other assets
|
(642 | ) | (117,348 | ) | (1,258 | ) | ||||||
Purchase
of
equipment
|
(445,124 | ) | (388,580 | ) | (871,998 | ) | ||||||
Change
in long-term receivables
|
(54,239 | ) | (87,000 | ) | (106,254 | ) | ||||||
Proceeds
from
sale of fixed assets
|
-
|
57,971
|
-
|
|||||||||
Repayment
of
capital lease obligation
|
-
|
(229,358 | ) |
-
|
||||||||
Net
cash acquired through purchase of WS Telecom
|
-
|
(167,614 | ) |
-
|
||||||||
Acquisition
of
EBI
|
(50,726 | ) |
-
|
(99,372 | ) | |||||||
Acquisition
of
Canufly
|
(258,644 | ) |
-
|
(506,684 | ) | |||||||
Acquisition
of
I-55 Internet Services
|
(53,374 | ) |
-
|
(104,560 | ) | |||||||
Acquisition
of
I-55 Telecommunications
|
(15,414 | ) |
-
|
(30,196 | ) | |||||||
Net
cash acquired from the acquisition of Equitalk
|
74,976
|
-
|
146,878
|
|||||||||
Net
cash acquired from the acquisition of Story Telecom
|
33,476
|
-
|
65,579
|
|||||||||
|
||||||||||||
Net
cash (used in) investing activities
|
(769,711 | ) | (931,929 | ) | (1,507,865 | ) | ||||||
|
Xfone,
Inc. and Subsidiaries
|
|
|||||||
|
|
|
|
|
|
|
|
|
STATEMENTS
OF CASH FLOWS (Continued)
|
|
Years
Ended
|
Years
Ended
|
|||||||||||
December
31 ,
|
December
31 ,
|
|||||||||||
2006
|
2005
|
2006
|
||||||||||
Convenience
translation into U.S.$
|
||||||||||||
Cash
flow from financing activities:
|
||||||||||||
Repayment
of
long term loans from banks and others
|
(1,299,104 | ) | (72,773 | ) | (2,544,945 | ) | ||||||
Increase
in
capital lease obligation
|
26,805
|
-
|
52,511
|
|||||||||
Increase
(decrease) in short-term bank credit, net
|
122,842
|
-
|
240,647
|
|||||||||
Proceeds
from
long term loans from banks
|
156,923
|
-
|
307,412
|
|||||||||
Repayment
of
convertible notes
|
(318,434 | ) |
-
|
(623,812 | ) | |||||||
Proceeds
from
issuance of convertible notes, net
|
-
|
842,889
|
-
|
|||||||||
Proceeds
from
issuance of shares
|
||||||||||||
and
detachable warrants, net of issuance expenses
|
383,647
|
1,005,123
|
751,564
|
|||||||||
Net
cash provided by (used in) financing activities
|
(927,321 | ) |
1,775,239
|
(1,816,623 | ) | |||||||
Net
(decrease) increase in cash and cash equivalents
|
(1,872,977 | ) |
1,697,825
|
(3,669,164 | ) | |||||||
Cash
and cash equivalents at the beginning of year
|
2,494,923
|
797,098
|
4,887,556
|
|||||||||
Cash
and cash equivalents at the end of year
|
£ |
621,946
|
£ |
2,494,923
|
$ |
1,218,392
|
||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Supplemental
disclosure of non cash investing and financing
activities:
|
||||||||||||
Cash
paid for:
|
||||||||||||
Interest
paid
|
£ |
148,241
|
£ |
92,023
|
$ |
290,404
|
||||||
Tax
paid
|
£ |
57,100
|
£ |
23,490
|
$ |
111,859
|
||||||
Acquisition
of WS Telecom
|
£ |
-
|
£ |
1,862,000
|
$ |
-
|
||||||
Acquisition
of communication license
|
£ |
-
|
£ |
61,256
|
$ |
-
|
||||||
Acquisition
of EBI
|
£ |
90,008
|
£ |
-
|
$ |
176,326
|
||||||
Acquisition
of Canufly
|
£ |
180,915
|
£ |
-
|
$ |
354,412
|
||||||
Acquisition
of I-55 Internet Services
|
£ |
1,631,087
|
£ |
-
|
$ |
3,195,299
|
||||||
Acquisition
of I-55 Telecommunication
|
£ |
417,822
|
£ |
-
|
$ |
818,513
|
||||||
Acquisition
of Equitalk
|
£ |
142,662
|
£ |
-
|
$ |
279,475
|
||||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
A.
|
Xfone,
Inc. ("Xfone") was incorporated in Nevada, U.S.A. in
September 2000 and is a provider of voice, video and data
telecommunications services, including: local, long distance and
international telephony services; prepaid and postpaid calling cards;
cellular services; Internet services; messaging services (Email/Fax
Broadcast, Email2Fax and Cyber-Number); and reselling opportunities,
with
operations in the United Kingdom, the United States and
Israel.
|
|
-
|
Swiftnet
Limited ("Swiftnet") - wholly owned U.K.
subsidiary.
|
|
-
|
Equitalk.co.uk
Limited ("Equitalk") - wholly owned U.K.
subsidiary.
|
|
-
|
Xfone
USA, Inc. and its two wholly owned subsidiaries, eXpeTel Communications,
Inc. and Gulf Coast Utilities, Inc. (collectively, " Xfone
USA ") - wholly owned U.S.
subsidiary.
|
|
-
|
Story
Telecom, Inc. and its two wholly owned subsidiaries, Story Telecom
Limited
and Story Telecom (Ireland) Limited (which was dissolved on February
23,
2007) (collectively, " Story Telecom ") - majority owned
U.S. subsidiary, in which Xfone holds a 69.9% ownership
share.
|
|
-
|
Xfone
018 Ltd. ("Xfone 018") - wholly owned Israeli subsidiary
in which Xfone holds a 69% ownership
share.
|
|
B.
|
On
October 4, 2000, Xfone acquired Swiftnet Limited which had a business
plan
to provide comprehensive telecommunication services and products
by
integrating new and old products, services and ideas through one
website.
Swiftnet was incorporated in 1990 under the laws of the United Kingdom
and
is headquartered in London, England. Until 1999, the main revenues
for
Swiftnet were derived from messaging and fax broadcast services.
During
2000, Swiftnet shifted its business focus and its focus has remained
on
telephony voice services offering comprehensive support packages
to resellers and new services. Utilizing automation and proprietary
software packages, Swiftnet's strategy is to grow without the need
for
heavy investments and with lower expenses for operations and registration
of new customers.
|
|
C.
|
On
April 15, 2004, Xfone established an Israel based subsidiary, Xfone
Communication Ltd. (which changed its name to Xfone 018 Ltd. in March
2005). On July 4, 2004, the Ministry of Communications of the State
of
Israel granted Xfone 018 a license to provide international telecom
services in Israel. Xfone started providing services in Israel through
Xfone 018 as of mid-December 2004. Headquartered in Petach Tikva,
Israel,
Xfone 018 Ltd. is a telecommunications service provider that owns
and
operates its own facilities-based telecommunications switching
system.
|
|
D.
|
On
May 28, 2004, Xfone entered into an agreement and Plan of Merger
to
acquire WS Telecom, Inc., a Mississippi corporation, and its two
wholly
owned subsidiaries, eXpeTel Communications, Inc. and Gulf Coast Utilities,
Inc., through the merger of WS Telecom into Xfone's wholly owned
U.S.
subsidiary Xfone USA, Inc. On July 1, 2004, Xfone USA entered into
a
management agreement with WS Telecom which provided that Xfone USA
provide
management services to WS Telecom pending the consummation of the
merger.
The management agreement provided that all revenues generated from
WS
Telecom business operations would be assigned and transferred to
Xfone
USA. The term of the management agreement commenced on July 1, 2004,
and
continued until the consummation of the merger on March 10, 2005.
Headquartered in Jackson, Mississippi, Xfone USA. is an integrated
telecommunications service provider that owns and operates its own
facilities-based, telecommunications switching system and network.
Xfone
USA provides residential and business customers with high quality
local,
long distance and high-speed broadband Internet services, as well
as cable
television services in certain planned residential communities in
Mississippi. Xfone USA is licensed to provide telecommunications
services
in Alabama, Florida, Georgia, Louisiana and Mississippi. Xfone USA
utilizes integrated multi-media offerings - combining digital voice,
data
and video services over broadband technologies - all on one single
itemized bill.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
E.
|
On
August 18, 2005, Xfone entered into an Agreement and Plan of Merger
to
acquire I-55 Internet Services, Inc., a Louisiana corporation (the
“I-55
Internet Merger Agreement”). On September 13, 2005, Xfone filed a Form 8-K
discussing the impact of Hurricane Katrina on the transaction contemplated
by the I-55 Internet Merger Agreement. On October 10, 2005, Xfone
entered into a First Amendment to the Merger Agreement, by and among
I-55 Internet Services, Xfone, Inc, Xfone USA, Inc. and Hunter McAllister
and Brian Acosta, key employees of I-55 Internet Services, in order
to
induce Xfone and Xfone USA not to terminate the I-55 Internet Merger
Agreement due to the material adverse effect that Hurricane Katrina
has
had on the assets and business of I-55 Internet Services. As part
of the
amendment and since, at that time, the merger of I-55 Internet Services
with and into Xfone USA had not been consummated yet, in the interim,
the parties agreed and entered into on October 11, 2005 a Management
Agreement (the "I-55 Internet Management Agreement") that provided
that
I-55 Internet Services hired and appointed Xfone USA as manager to
be
responsible for the operation and management of all of I-55 Internet
Services business operations, including among other things personnel,
accounting, contracts, policies and budget. In consideration of the
management services provided under the I-55 Internet Management
Agreement, I-55 Internet Services assigned and transferred to Xfone
USA
all revenues generated and expenses incurred in the ordinary course
of
business during the term of the I-55 Internet Management Agreement.
The
term of the I-55 Internet Management Agreement commenced on October
11,
2005 and continued until the consummation of the merger on March
31,
2006.
In
conjunction with the consummation of the merger and in exchange for
all of
the capital stock of I-55 Internet Services, Xfone issued a total
of
789,863 shares of its common stock valued at $2,380,178 and 603,939
warrants exercisable for a period of five years into shares of its
common
stock, with an exercise price of $3.31, valued based on the Black
Scholes
option-pricing model (the "Xfone Stock and Warrant Consideration").
A
portion of the Xfone Stock and Warrant Consideration issued at closing
was
placed in an escrow. The First Amendment to the I-55 Merger Agreement
provides for an adjustment to the consideration paid based on changes
in
customer billings as determined pursuant to a certain formula (the
"Customer Billing Adjustment Amount"). Xfone has determined that
the
Customer Billing Adjustment Amount is $247,965 and on March 27, 2007,
sent
a claim for this amount against the escrowed portion of the Xfone
Stock
and Warrant Consideration.
I-55
Internet Services provided Internet access and related services,
such as
installation of various networking equipment, website design, hosting
and
other Internet access installation services, throughout the Southeastern
United States to individuals and businesses located predominantly
in rural
markets in Louisiana and Mississippi. As a result of the merger with
and
into Xfone USA, these services are now available in expanded markets
throughout Louisiana and Mississippi. The Internet service offerings
include dial-up, DSL, high speed dedicated Internet access, web services,
email, the World Wide Web, Internet relay chat, file transfer protocol
and
Usenet news access to both residential and business customers. The
I-55 Internet Services offerings provided various prices and packages
that
allowed I-55 Internet Services subscribers to customize their subscription
with services that met customers' particular requirements. Xfone
USA now
provides bundled services of voice and data (broadband Internet) to
customers throughout its service
areas.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
I-55
Internet Services, Inc.
|
||||||||
US$
|
||||||||
Current
Assets, excluding cash acquired
|
£ |
516,602
|
$ |
955,197
|
||||
Fixed
Assets
|
117,227
|
216,753
|
||||||
Other
Assets
|
459
|
849
|
||||||
Total
Assets acquired
|
634,288
|
1,242,570
|
||||||
Current
Liabilities
|
862,123
|
1,688,899
|
||||||
Long-term
Liabilities
|
1,083,083
|
2,121,760
|
||||||
Total
liabilities
|
1,945,206
|
3,810,659
|
||||||
Net
liabilities assumed
|
£ | (1,310,918 | ) | $ | (2,568,089 | ) | ||
Purchase
price:
|
||||||||
Cash
acquired, net
|
£ | (6,673 | ) | $ | (13,072 | ) | ||
Acquisition
costs
|
60,047
|
117,632
|
||||||
Fair
market value of stock and warrant issued
|
1,631,087
|
3,195,299
|
||||||
Total
|
£ |
1,684,461
|
$ |
3,299,859
|
||||
Goodwill
|
2,732,257
|
5,352,492
|
||||||
Customer
relations
|
128,655
|
252,035
|
||||||
Stock
and warrants redeemable
|
134,467
|
263,421
|
|
F.
|
On
August 26, 2005, Xfone entered into an Agreement and Plan of Merger
to
acquire I-55 Telecommunications, LLC, a Louisiana corporation (the
“I-55
Telecom Merger Agreement”). On September 13, 2005, Xfone filed a Form 8-K
discussing the impact of Hurricane Katrina on the transaction contemplated
by the I-55 Telecom Merger Agreement. In order to demonstrate Xfone's
intention to continue on with the transaction contemplated by the
I-55
Telecom Merger Agreement, the parties entered into on October 12,
2005 a
Management Agreement (the “I-55 Telecom Management Agreement”) that
provided that I-55 Telecommunications hired and appointed Xfone USA
as
manager to be responsible for the operation and management of all
of I-55
Telecommunications' business operations. In consideration of the
management services provided under the I-55 Telecom Management Agreement,
I-55 Telecommunications assigned and transferred to Xfone USA all
revenues
generated and expenses incurred in the ordinary course of business
during
the term of the I-55 Telecom Management Agreement. The term of the
I-55
Telecom Management Agreement commenced on October 12, 2005 and continued
until the consummation of the merger on March 31, 2006.
In
conjunction with the consummation of the merger and in exchange for
all of
the capital stock of I-55 Telecommunications, Xfone issued a total
of
223,702 shares of its common stock valued at $671,687 and 79,029
warrants
exercisable into shares of its common stock, with an exercise price
of
$3.38, valued based on the Black Scholes option-pricing
model.
I-55
Telecommunications provided voice, data and related services throughout
Louisiana and Mississippi to both individuals and businesses. Prior
to the
merger with and into Xfone USA, I-55 Telecommunications was a licensed
facility based CLEC operating in Louisiana and Mississippi with a
next
generation class 5 carrier switching platform. I-55 Telecommunications
provided a complete package of local and long distance services to
residential and business customers across both states. As a result
of the
merger, Xfone USA has now expanded its On-Net (facilities) service
area,
through I-55 Telecommunications, into New Orleans, Louisiana and
surrounding areas, including Hammond, Louisiana and Baton Rouge,
Louisiana. Xfone USA is expanding its sales offices to include New
Orleans, in an effort to continue revenue growth and increase market
share
in the revitalized city, as well as into Biloxi, Mississippi, Hammond,
Louisiana and Baton Rouge, Louisiana. Regulations affecting the
telecommunications industry began in March 2006; conversions of all
circuits affected were completed in April 2006. The competition in
secondary markets, such as Jackson, Mississippi, Baton Rouge, Louisiana,
and Biloxi, Mississippi, as opposed to Tier 1 markets such as Atlanta,
Georgia, is also rapidly declining due to the removal of UNE-P and
the decline in the competitive local exchange providers that had
been
dependent on UNE-P as their only source for providing competitive
local
telephone services in those markets. This provides for a unique
opportunity for Xfone USA to gain market share, by utilizing its
existing
network and to expand its facilities into these opportunity areas
becoming
a primary alternative to the monopoly Incumbent Local
Exchange Company.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
I-55
Telecommunication, LLC.
|
||||||||
US$
|
||||||||
Current
Assets, excluding cash acquired
|
£ |
989,339
|
1,938,115
|
|||||
Fixed
Assets
|
1,869
|
3,661
|
||||||
Other
Assets
|
-
|
-
|
||||||
Total
Assets acquired
|
991,208
|
1,941,776
|
||||||
Current
Liabilities
|
1,061,757
|
2,079,982
|
||||||
Long-term
Liabilities
|
417,822
|
818,513
|
||||||
Total
liabilities
|
1,479,579
|
2,898,495
|
||||||
Net
liabilities assumed
|
£ | (488,371 | ) | $ | (956,719 | ) | ||
Purchase
price:
|
||||||||
Cash
acquired, net
|
£ |
-
|
$ |
-
|
||||
Acquisition
costs
|
15,414
|
30,196
|
||||||
Fair
market value of stock and warrant issued
|
418,677
|
820,188
|
||||||
Total
|
£ |
434,091
|
$ |
850,384
|
||||
Goodwill
|
682,544
|
1,337,103
|
||||||
Customer
relations
|
239,918
|
470,000
|
|
G.
|
On
January 1, 2006, Xfone USA, Inc., entered into an Agreement with
EBI Comm,
Inc. (“EBI”), a privately held Internet Service Provider, to purchase the
assets of EBI. EBI provided a full range of Internet access options
for
both commercial and residential customers in north Mississippi. Based
in
Columbus, Mississippi, EBI's services included Dial-up, DSL, T1 Dedicated
Access and Web Hosting. The customer base, numbering approximately
1,500
Internet users, is largely concentrated in the Golden Triangle area,
which
includes Columbus, West Point and Starkville, Mississippi. The acquisition
was structured as an asset purchase, providing for Xfone USA to pay
EBI
total consideration equal to 50% of the monthly collected revenue
from the
customer base during the first 12 months, beginning January 2006.
Acquired
assets include the customer base and customer lists, trademarks and
all
related intellectual property, fixed assets and all account receivables.
As of December 31, 2006, Xfone paid $85,699 (£43,746) in consideration of
this acquisition, recorded as other
assets.
|
EBI
Comm, Inc.
|
U.S.$
|
|||||||
Current
Assets, excluding cash acquired
|
£ |
-
|
$ |
-
|
||||
Total
Assets acquired
|
-
|
-
|
||||||
Total
liabilities
|
90,008
|
176,326
|
||||||
Net
liabilities assumed
|
£ |
90,008
|
$ |
176,326
|
||||
Purchase
price:
|
||||||||
Cash
paid
|
£ |
43,746
|
$ |
85,698
|
||||
Acquisition
costs
|
6,980
|
13,674
|
||||||
£ |
50,726
|
$ |
99,372
|
|||||
Goodwill
|
140,734
|
275,698
|
Xfone,
Inc. and Subsidiaries
|
|
||||||||
|
|
|
|
|
|
|
|
||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
H.
|
On
January 10, 2006 (effective as of January 1, 2006), Xfone USA,
Inc.,
entered into an Asset Purchase Agreement with Canufly.net, Inc.
(“Canufly.net”), an Internet Service Provider based in Vicksburg,
Mississippi, and its principal shareholder, Mr. Michael Nassour.
Canufly.net provided residential and business customers with
high-speed
Internet services and utilized the facilities-based network of
Xfone USA,
as an alternative to BellSouth, to provide Internet connectivity
to its
customers. Canufly.net also provided Internet services through
a small
wireless application in certain areas in Vicksburg, Mississippi.
The
transaction was closed on January 24, 2006. Xfone agreed to pay
a total
purchase price of up to $710,633, payable as follows: (i) $185,000
in cash
payable in twelve equal monthly payments, the first installment
was paid
at closing, and as of December 31, 2006, the entire amount was
paid in
full and in accordance with the Asset Purchase Agreement; (ii)
$255,633 in
cash, paid at closing, to pay off the loan with the B&K Bank; (iii)
33,768 restricted shares of common stock and 24,053 warrants
exercisable
at $2.98 per share for a period of five years were issued to
the
shareholders of Canufly.net during May 2006. Following the closing
in 2006
and due to the satisfaction of certain earnout provisions in the Asset
Purchase Agreement Xfone issued in March 2007 additional 20,026
restricted shares of common stock and 14,364 warrants exercisable
at $2.98
per share for a period of five years to the shareholders of
Canufly.net.
|
Canufly.net,
Inc.
|
US$
|
|||||||
Current
Assets, excluding cash acquired
|
£ |
-
|
$ |
-
|
||||
Fixed
Assets
|
18,761
|
36,753
|
||||||
Total
Assets acquired
|
18,761
|
36,753
|
||||||
Current
Liabilities
|
-
|
-
|
||||||
Long-term
Liabilities
|
-
|
-
|
||||||
Total
liabilities
|
-
|
-
|
||||||
Net
Assets assumed
|
£ |
18,761
|
$ |
36,753
|
||||
Purchase
price:
|
||||||||
Cash
acquired or commitment in cash, net
|
£ |
252,947
|
$ |
495,524
|
||||
Acquisition
costs
|
5,697
|
11,160
|
||||||
Fair
market value of stock and warrant issued
|
99,005
|
193,951
|
||||||
Total
|
357,649
|
700,635
|
||||||
Goodwill
|
£ |
338,888
|
$ |
663,882
|
||||
|
I.
|
On
May 10, 2006, Xfone, Story Telecom, Inc., Story Telecom Limited,
Story
Telecom (Ireland) Limited, Nir Davison, and Trecastle Holdings Limited,
a
company controlled by Mr. Davison, entered into the Stock Purchase
Agreement. Pursuant to the Stock Purchase Agreement, Xfone increased
its
ownership interest in Story Telecom from 39.2% to 69.6% in a cash
transaction valued at $1,200,000. $900,000 of the total consideration
was
applied to payables owed by Story Telecom to Xfone and its subsidiary
Swiftnet Limited for back-end telecommunications services. The balance
of
$300,000 was paid to Story Telecom, and is being used as working
capital.
Story Telecom, Inc., a telecommunication service provider, operated
in the
United Kingdom through its two wholly owned subsidiaries, Story Telecom
Limited and Story Telecom (Ireland) Limited (which was dissolved
on
February 23, 2007). Story Telecom operates as a division of Xfone's
operations in the United Kingdom. Founder and CEO of Story Telecom,
Nir
Davison, remained as Managing Director of the division. The stock
purchase
pursuant to the Stock Purchase Agreement was completed on May 16,
2006.
Pursuant
to the above-mentioned Stock Purchase Agreement, at certain dates
and
provided Story Telecom meets certain business and financial covenants,
Nir
Davison and Trecastle Holdings Limited shall have the option to sell
to
the Company all of their shares in Story Telecom for U.S. $450,000
in cash, or equivalent in the Company's common stock (to be decided
by the Company). In addition, at certain dates and provided Story
Telecom
meets certain business and financial covenants, the Company shall
have the
option to buy from Nir Davison and Trecastle Holdings Limited all
of their
shares in Story Telecom for U.S. $900,000 in cash, or equivalent
in the
Company's common stock (to be decided by the Company). The Stock
Purchase
Agreement further provides that upon request from Story Telecom,
and
provided certain conditions are met, the Company shall provide all
consents necessary to make Story Telecom a publicly traded company
through
a distribution of its shares as a dividend to the shareholders of
the
Company, or a similar transaction. If the Company will fail to provide
all
necessary consents it shall have to buy from Nir Davison and Trecastle
Holdings Limited all their shares of Story Telecom for $1,000,000,
paid
70% in the Company's shares, valued at market price on an average
of 30
trading days, and 30% in cash.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
Story
Telecom, Inc.
|
||||||||
In
U.S.$
|
||||||||
Current
Assets, excluding cash acquired
|
£ |
362,529
|
$ |
710,194
|
||||
Fixed
Assets
|
1,123
|
2,200
|
||||||
Other
Assets
|
-
|
-
|
||||||
Total
Assets acquired
|
363,652
|
712,394
|
||||||
Current
Liabilities
|
1,807,922
|
3,541,719
|
||||||
Long-term
Liabilities
|
-
|
-
|
||||||
Total
liabilities
|
1,807,922
|
3,541,719
|
||||||
Net
liabilities assumed
|
£ |
1,444,270
|
$ |
2,829,325
|
||||
Purchase
price:
|
||||||||
Cash
acquired, net
|
£ | (33,476 | ) | $ | (65,579 | ) | ||
Acquisition
costs
|
-
|
-
|
||||||
Total
|
£ | (33,476 | ) | $ | (65,579 | ) | ||
Goodwill
|
1,383,286
|
2,690,786
|
||||||
Trade
name
|
37,508
|
72,960
|
|
J.
|
As
of May 10, 2006 the Company had a £1,010,030 receivable from Global VOIP
Services Limited ("Global VOIP"), an Irish company which provided
telecom
services. Story Telecom, Inc. and/or its subsidiaries owed £1,010,030 to
Global VOIP. In separate agreements, subsequent to the May 10,
2006 Stock Purchase Agreement, Story Telecom, Inc and/or its subsidiaries
were assigned the £1,010,030 receivable and payable on Global
VOIP's books. The assignment of Global VOIP's receivable and payable
resulted in a non-cash transaction that removed Globe VOIP's receivable
from the books of the Company and results in inter-company receivables
and
payables that eliminate in consolidation. There is no income
statement effect to these
transactions.
|
|
K.
|
On
May 25, 2006, Xfone and the shareholders of Equitalk.co.uk Limited,
a
privately held telephone company based in the United Kingdom ("Equitalk")
entered into an Agreement relating to the sale and purchase of Equitalk
(the "Equitalk Agreement"). The Equitalk Agreement provided for Xfone
to
acquire Equitalk in a restricted common stock and warrant transaction
valued at $1,650,000. The acquisition was completed on July 3, 2006,
and
on that date Equitalk became Xfone's wholly owned subsidiary. In
conjunction with the completion of the acquisition and in exchange
for all
of the capital stock of Equitalk, Xfone issued a total of 402,192
restricted shares of its common stock and a total of 281,872 warrants
exercisable at $3.025 per share for a period of five years. Founded
in
December 1999, Equitalk, a VC-financed company, was the first fully
automated e-telco in the United Kingdom. Equitalk provides both
residential and business customers with low-cost IDA and CPS voice
services, broadband and
teleconferencing.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
Equitalk.co.uk
Limited
|
||||||||
In
U.S.$
|
||||||||
Current
Assets, excluding cash acquired
|
£ |
146,836
|
$ |
276,442
|
||||
Fixed
Assets
|
2,258
|
4,251
|
||||||
Other
Assets
|
-
|
-
|
||||||
Total
Assets acquired
|
149,094
|
280,693
|
||||||
Current
Liabilities
|
237,153
|
446,478
|
||||||
Long-term
Liabilities
|
75,000
|
141,200
|
||||||
Total
liabilities
|
312,153
|
587,678
|
||||||
Net
liabilities assumed
|
£ | (163,059 | ) | $ | (306,985 | ) | ||
Purchase
price:
|
||||||||
Cash
acquired, net
|
£ | (82,346 | ) | $ | (155,030 | ) | ||
Acquisition
costs
|
7,370
|
13,875
|
||||||
Fair
market value of stock and warrant issued
|
754,553
|
1,420,567
|
||||||
Total
|
£ |
679,577
|
$ |
1,279,412
|
||||
Goodwill
|
741,245
|
1,395,513
|
||||||
Customer
relations
|
101,391
|
190,884
|
|
L.
|
The
financial statements of the Company have been prepared in Sterling
("£")
since this is the currency of the prime economic environment, the
U.K., in
which the majority of the operations of the Company are
conducted.
|
|
M.
|
The
financial statements have been translated into U.S. dollars using
the rate
of exchange of the U.S. dollar at December 31, 2006. The translation
was
made solely for the convenience of the readers. It should be noted
that
the £ figures do not necessarily represent the current cost amounts of
the
various elements presented and that the translated U.S. dollars figures
should not be construed as a representation that the £ currency amounts
actually represented, or could be converted into, U.S. dollars. The
representative rate of exchange of the £ at December 31, 2006 was £1 =
$1.959.
|
|
A.
|
Principles
of Consolidation and Basis of Financial Statement
Presentation
|
|
B.
|
Accounts
Receivable
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
C.
|
Investments
|
|
D.
|
Fixed
Assets
|
|
|
Useful
Life
|
|
|
Switching
equipment
|
|
10
years
|
|
|
Machinery
and equipment
|
|
3-4
years
|
|
|
Furniture
and fixtures
|
|
4-14
years
|
|
|
Motor
vehicles
|
|
4
years
|
|
|
E.
|
Other
intangible assets
|
|
F.
|
Long-Lived
Assets
|
|
G.
|
Revenue
Recognition
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
H.
|
Use
of Estimates
|
|
I.
|
Earnings
Per Share
|
|
J.
|
Income
Taxes
|
|
K.
|
Stock-Based
Compensation
|
|
L.
|
Foreign
Currency Translation
|
|
M.
|
Goodwill
and Indefinite-Lived Purchased Intangible
Assets
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
N.
|
Recent
Accounting Pronouncements
|
December
31,
|
December
31,
|
|||||||
2006
|
2006
|
|||||||
US$
|
||||||||
Deferred
Taxes
|
£ |
31,246
|
$ |
61,211
|
||||
Prepaid
acquisition costs
|
77,534
|
151,889
|
||||||
Due
from Swift Global Limited (non-affiliated entity)
|
5,243
|
10,271
|
||||||
Prepaid
expenses
|
129,041
|
252,792
|
||||||
Accrued
income
|
171,209
|
335,398
|
||||||
Tax
authorities
|
50,264
|
98,467
|
||||||
Income
receivable
|
74,352
|
145,656
|
||||||
Other
receivables
|
220,978
|
432,895
|
||||||
£ |
759,867
|
$ |
1,488,579
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
December
31,
|
December
31,
|
|||||||
2006
|
2006
|
|||||||
US$
|
||||||||
Cost
|
||||||||
Equipment
held under capital lease
|
£ |
555,150
|
$ |
1,087,539
|
||||
Office
furniture and equipment
|
1,019,450
|
1,997,103
|
||||||
Development
costs
|
232,737
|
455,931
|
||||||
Computer
equipment
|
1,333,028
|
2,611,401
|
||||||
Motor
vehicles
|
116,069
|
227,380
|
||||||
Building
and Plant
|
646,399
|
1,266,296
|
||||||
3,902,833
|
7,645,650
|
|||||||
Accumulated
Depreciation
|
||||||||
Equipment
held under capital lease
|
157,548
|
308,636
|
||||||
Office
furniture and equipment
|
510,107
|
999,300
|
||||||
Development
costs
|
134,849
|
264,169
|
||||||
Computer
equipment
|
381,205
|
746,781
|
||||||
Motor
vehicles
|
12,889
|
25,249
|
||||||
Building
and Plant
|
426,476
|
835,467
|
||||||
1,623,074
|
3,179,602
|
|||||||
£ |
2,279,759
|
$ |
4,466,048
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
December
31,
|
December
31,
|
|||||||
2006
|
2006
|
|||||||
US$
|
||||||||
Cost:
|
||||||||
Goodwill
|
£ |
8,074,242
|
$ |
15,817,438
|
||||
Customer
relations
|
501,505
|
982,448
|
||||||
Trade
name
|
37,508
|
73,478
|
||||||
License
|
168,639
|
330,364
|
||||||
8,781,894
|
17,203,728
|
|||||||
Accumulated
amortization:
|
||||||||
Customer
relations
|
49,036
|
96,057
|
||||||
Trade
name
|
3,426
|
6,716
|
||||||
License
|
20,245
|
39,658
|
||||||
72,707
|
142,431
|
|||||||
Other
assets, net
|
£ |
8,709,187
|
$ |
17,061,297
|
December
31,
|
December
31,
|
|||||||
2006
|
2006
|
|||||||
US$
|
||||||||
Related
party
|
£ |
32,494
|
$ |
63,656
|
||||
Corporate
taxes
|
93,898
|
183,946
|
||||||
Government
authorities
|
529,230
|
1,036,762
|
||||||
Payroll
and other taxes
|
85,924
|
168,325
|
||||||
Accrued
expense
|
322,972
|
632,701
|
||||||
Others
|
168,850
|
330,778
|
||||||
£ |
1,233,368
|
$ |
2,416,168
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
December
31,
|
December
31,
|
|||||||||||
Annual
Interest rate
|
2006
|
2006
|
||||||||||
US$
|
||||||||||||
Short
term bank credit
|
Prime
+ 0.0% - 1.0%
|
£ |
330,555
|
$ |
647,557
|
|||||||
Convertible
note
|
Prime
+ 1.5%
|
714,603
|
1,399,907
|
|||||||||
Note
payable to others, due on demand, monthly interest payments
only
|
5%-7 | % |
284,197
|
556,742
|
||||||||
Bank
loans
|
8.5 | % |
58,333
|
114,274
|
||||||||
Loans
payable over 5 years
|
Prime
+ 1.0%
|
382,109
|
748,552
|
|||||||||
Loan
|
Israeli
Consumer Price Index + 4.0%
|
221,863
|
434,630
|
|||||||||
1,991,660
|
3,901,662
|
|||||||||||
less
current portion
|
1,002,249
|
1,963,406
|
||||||||||
Long
term portion
|
£ |
989,411
|
$ |
1,938,256
|
||||||||
Year
|
||||||||
2007
|
£ |
1,002,249
|
$ |
1,963,406
|
||||
2008
|
729,357
|
1,428,810
|
||||||
2009
|
166,505
|
326,182
|
||||||
2010
|
72,018
|
141,084
|
||||||
2011
|
21,531
|
42,180
|
||||||
£ |
1,991,660
|
$ |
3,901,662
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
December
31,
|
December
31,
|
|||||||
2006
|
2006
|
|||||||
|
U.S.$
|
|||||||
|
||||||||
2007
|
£ |
66,984
|
$ |
131,221
|
||||
2008
|
60,248
|
118,026
|
||||||
2009
|
16,328
|
31,987
|
||||||
Total
|
£ |
143,560
|
$ |
281,234
|
||||
Total
minimum lease payments
|
£ |
157,459
|
$ |
308,462
|
||||
Less:
amount representing interest
|
(13,899 | ) | (27,228 | ) | ||||
Present
value of net minimum lease payment
|
£ |
143,560
|
$ |
281,234
|
December
31, 2006
|
||||||||
U.S.$
|
||||||||
Deferred
Tax Liabilities:
|
||||||||
Accelerated
tax write off of fixed assets
|
£ |
90,522
|
$ |
177,333
|
||||
Deferred
Tax Assets:
|
||||||||
Carry
forward losses
|
31,246
|
61,211
|
||||||
Accrued
Vacation and severance pay
|
9,450
|
18,513
|
||||||
Net
deferred taxes liabilities
|
£ |
49,826
|
$ |
97,609
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
Years
Ended
|
Year
Ended
|
|||||||
December
31,
|
December
31,
|
|||||||
2006
|
2006
|
|||||||
U.S.$
|
||||||||
Income
tax computed at statutory rate
|
£ |
106,296
|
$ |
208,234
|
||||
Effect
of tax authority adjustments
|
(1,328 | ) | (2,602 | ) | ||||
Current
income (losses) for which no deferred tax expense (benefit) has been
recorded
|
(153,871 | ) | (301,432 | ) | ||||
Difference
between income reported for tax purposes and income for financial
reporting purposes - net
|
43,694
|
85,596
|
||||||
Taxes
in respect of prior years
|
6,365
|
12,469
|
||||||
Provision
for income taxes
|
£ |
1,156
|
$ |
2,265
|
|
A.
|
In
August 2002, Swiftnet filed a summary procedure lawsuit in the Magistrate
Court of Tel - Aviv, Israel against MG Telecom Ltd. and its Chief
Executive Officer, Mr. Avner Shur. In this lawsuit, Swiftnet alleged
an
unpaid debt due to Swiftnet in the amount of $50,000 from MG Telecom
for
services rendered by Swiftnet to MG Telecom. The debt arose from
an
agreement between Swiftnet and MG Telecom, at that time a provider
of
calling card services, in which traffic originating from MG Telecom
calling cards was delivered through our system in London, England.
Mr.
Shur signed a personal guarantee agreement to secure MG Telecom's
obligations under the agreement. On August 16, 2005, the Magistrate
Court
rendered a judgment in this matter, rejecting our claims. On October
16,
2005, Swiftnet filed an appeal with the District Court of Tel - Aviv.
On
December 28, 2006, the District Court rescinded the judgment of the
Magistrate Court. The case was returned to the Magistrate Court for
writing a new reasoned
judgment.
|
|
B.
|
Swiftnet
was served with a claim on October 11, 2005 that was filed by MCI
WorldCom
Limited (“MCI”) in an English court for the sum of £1,640,440 ($3,213,622)
plus interest accruing at a daily rate of £401 ($786) which at the date of
claim had amounted to £92,317 ($180,849). MCI's claim is for
telecommunication services MCI claims it provided to Swiftnet. Swiftnet
has been in dispute with MCI regarding amounts due to MCI for
telecommunications services provided by MCI to Swiftnet. Swiftnet
alleges
that the disputed charges were improperly billed by MCI to its
account for a long time and therefore MCI should credit Swiftnet for
a certain amount of the claim. Swiftnet has defended the claim by
stating that in relation to the invoices that MCI is claiming remain
unpaid, £307,094 ($601,597) is not justified according to the rates agreed
at various meetings and equates to an over-billing by such amount,
although Swiftnet does not have written evidence for many of the
agreed
rates. Swiftnet has also submitted a counterclaim stating that it is
owed a further £671,111 ($1,314,706) in credits in relation to amounts
paid on account and wrongly attributed by MCI to over-billed
invoices. In addition, MCI continues to send traffic to Swiftnet
for termination via Xfone 018's network. Swiftnet is claiming that
the amounts owed by MCI to Swiftnet in this regard should be set
off
against any amounts being claimed by MCI in the dispute. There is a
further counterclaim for additional accounting costs and loss of
management time incurred by Swiftnet due to the incorrect billing.
Our
financial statements carry the full amount Swiftnet has calculated
that it
owes to MCI based on the data held in Swiftnet's billing
systems.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
C.
|
In
August 2006, Story Telecom Limited filed a lawsuit in the Barnet
County
Court, London, United Kingdom, against “Famous Telecommunications”, a
reseller of calling cards, and its owner, Mr. Tanvir Babar. In this
lawsuit, Story Telecom alleged an unpaid debt in the amount of £52,000
($101,868) from Famous Telecommunications and/or Mr. Baber for services
rendered by it. The debt arose from an agreement between Story Telecom
and
famous Telecommunications and/or Mr. Baber, in which Story Telecom
supplied Famous Telecommunications and/or Mr. Baber with calling
cards
which they in turn distributed in the market. In September 2006,
the court
rendered a Judgment in Default in favor of Story Telecom. According
to the
judgment Famous Telecommunications and/or Mr. Baber must pay the debt
plus interest forthwith, approximately £54,000 ($105,786). Famous
Telecommunications and/or Mr. Baber failed to comply with the court's
order and as a result thereof Story Telecom applied for a Third Party
Debt
Order, requesting the court to order Mr. Baber's bank, Halifax plc,
to
make available to Story Telecom any monies currently available within
Mr.
Baber's account. In October 2006, the court made an Interim Order
ordering
Halifax plc to hold any amounts available within Mr. Baber's account
(up to the amount of the judgment being £54,000) in favor of Story Telecom
until full hearing takes place. Full hearing took place on January
18,
2007, during which the court ordered Halifax plc to pay Story Telecom
any
monies held in Mr. Baber's account. Halifax plc transferred approximately
£1,200 ($2,351) to Story Telecom's account as these were all the monies
available. On March 3, 2007, the court, following Story Telecom's
request, ordered Mr. Baber to attend court on April 3, 2007, for
questioning regarding his financial situation whereby he will also
be
required to detail all his assets. Following such questioning Story
Telecom will look to pursue the most likely to succeed course of
action in
collecting the monies due.
|
|
A.
|
The
holders of common stock are entitled to one vote for each share held
of
record on all matters submitted to a vote of the stockholders. The
common
stock has no pre-emptive or conversion rights or other subscription
rights. There are no sinking fund provisions applicable to the common
stock.
|
|
|
B.
|
In
February 2005, Xfone granted 11,400 shares to employees, agents and
subcontractors from its compensation fund stock pool the shares value
as of the granting day was: £18,171.
|
|
|
C.
|
In
March 2005 Xfone granted 8,419 warrants for consulting services,
valued
£4,505. Each Warrant is valid for 5 years and exercisable into one
share of restricted common stock at an exercise price of $5.50 per
share.
|
|
|
D.
|
During
May 2005 and in connection with the acquisition of W.S. Telecom,
Xfone
issued 663,650 restricted shares of its common stock representing a
market value of £1,170,400, and 561,216 warrants with a
value £691,600. Each Warrant is valid for 5 years and exercisable
into one share with a strike price that is 10% above the closing
price of Xfone's common stock at the date of the
acquisition.
|
|
|
E.
|
During
July 2005, Xfone granted 3,150 shares to a subcontractor. The value
at the
granting day was: £5,478.
|
|
|
F.
|
In
connection with Xfone's September 28, 2005 financing transaction
with
Laurus Master Fund, Ltd. Xfone issued 157,500 warrants with a value
of
£21,740 (see also Note 9). Each warrant is valid for 5 years and
exercisable into one share of common stock at $3.80 per
share.
|
|
|
G.
|
On
September 28, 2005 a Securities Purchase Agreement was entered for
a
financial transaction by and among Xfone, Crestview Capital Master,
LLC,
Burlingame Equity Investors, LP, Burlingame Equity Investors II,
LP,
Burlingame Equity Investors (Offshore), Ltd. and Mercantile Discount
-
Provident Funds. The proceeds of the financial transaction were used
for
general working capital and/or investment in equipment and/or for
acquisitions and/or business development. Upon the closing of the
financial transaction on October 31, 2005, Xfone issued to the investors
an aggregate of 885,000 shares of common stock at a purchase price
of
$2.50 per share together with, 221,250 warrants at $3.00 per share
and
221,250 warrants at $3.25 per share.
|
|
|
H.
|
On
September 28, 2005, Xfone sold to Laurus Master Fund Ltd. in return
for
$2,000,000 a Secured Convertible Term Note for 574,713 shares of
common
stock, and 157,500 warrants which are exercisable at $3.80 per share.
The
warrants are exercisable for a period of 5 years
|
|
|
I.
|
During
November 2005, Xfone granted 320,370 warrants to service providers
and
subcontractors valued £77,671 according to Black-Scholes option pricing
model. Each Warrant is valid for 5 years and exercisable into one
share of restricted common stock at an exercise price of $3.15 to
$6.80 per share.
|
|
|
J.
|
In
connection with a Stock Purchase Agreement, clarified on July 30,
2001,
Campbeltown Business Limited (“Campbeltown”), an entity owned by the
Nissenson family including Xfone's President and Chief Executive
Officer,
a shareholder, holds options from Xfone and one of its directors
to
purchase 500,000 additional shares of Xfone for the amount of $200,000
(£115,942). This option was exercised on December 29,
2005.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
K.
|
On
December 29, 2005, the Board of Directors of Xfone entered into an
oral
Stock Purchase Agreement with Mr. Keinan pursuant to which it repurchased
100,000 restricted shares of its common stock at a price of $2.50
per
share (market price at that day was $2.75 per share). The 100,000
shares
were returned to Xfone for cancellation. The Agreement was approved
by a
majority of the non-interested members of the Board of Directors
of
Xfone.
|
|
L.
|
On
March 28, 2006, Xfone issued to Gersten Savage, LLP 755 restricted
shares
of its common stock as consideration for legal services with a value
of
£1,480 ($2,900).
|
|
M.
|
On
March 28, 2006, Xfone issued to Oberon Securities, LLC 30,144 shares
of
its common stock pursuant to that certain Letter Agreement dated
November
15, 2005, between Xfone and Oberon Securities with a value of £54,302
($106,378).
|
|
N.
|
On
March 31, 2006, and in conjunction with a Letter Agreement dated
October
10, 2005 with MCG Capital Corporation, a major creditor of I-55 Internet
Services, Xfone issued to MCG Capital 667,998 shares of its common
stock,
valued at fair value of $2,010,006, in return for retiring its loan
with I-55 Internet Services.
|
|
O.
|
On
April 6, 2006, Xfone sold 80,000 restricted shares of its common
stock,
20,000 warrants exercisable at $3.00 per share, and 20,000 warrants
exercisable at $3.25 per share to Mercantile Discount-Provident Funds.
The
warrants are exercisable for a period of 5 years. The total value
of the
shares and warrants is £110,072 ($215,630).
|
|
P.
|
On
April 6, 2006, Xfone sold 90,000 restricted shares of its common
stock,
22,500 warrants exercisable at $3.00 per share, and 22,500 warrants
exercisable at $3.25 per share to Hadar Insurance Company Ltd. The
warrants are exercisable for a period of 5 years. The total value
of the
shares and warrants is £123,831 ($242,584).
|
|
Q.
|
On
April 6, 2006, Xfone sold 110,000 restricted shares of its common
stock,
27,500 warrants exercisable at $3.00 per share, and 27,500 warrants
exercisable at $3.25 per share to the Israeli Phoenix Assurance Company
Ltd. The warrants are exercisable for a period of 5 years. The total
value
of the shares and warrants is £151,348 ($296,492).
|
|
R.
|
On
April 6, 2006, Xfone sold 44,000 restricted shares of its common
stock,
11,000 warrants exercisable at $3.00 per share, and 11,000 warrants
exercisable at $3.25 per share to Gaon Gemel Ltd. The warrants are
exercisable for a period of 5 years. The total value of the shares
and
warrants is £60,539 ($118,597).
|
|
S.
|
During
May 2006, and in conjunction with a January 10, 2006 Asset Purchase
Agreement by and among Xfone USA, Inc. and Canufly.net, Inc., Xfone
issued
to the shareholders of Canufly.net 33,768 restricted shares of its
common
stock and 24,053 warrants, exercisable at $2.98 per share for a period
of five years. The total value of the shares and warrants is £60,752
($112,330).
|
|
T.
|
On
May 10, 2006, Xfone issued in exchange for services 25,000 warrants
exercisable at $4.00 per share, 25,000 warrants exercisable at $4.50
per
share, 25,000 warrants exercisable at $5.00 per share, and 25,000
warrants
exercisable at $5.50 per share to Elite Financial Communications
Group,
LLC. The term of the warrants shall expire at the later of: (i) 36
months
from the day of grant; (ii) 6 months after the underlying shares
are
effective. In the event Xfone elects early termination of its agreement
with Elite Financial Communications Group, then any warrants that
have not
yet reached their vesting date will be deemed null and void.
|
|
U.
|
During
May 2006, and in conjunction with the merger that consummated on
March 31,
2006, Xfone issued to the shareholders of I-55 Internet Services,
Inc.
789,863 restricted shares of its common stock valued at $2,380,178
and
603,939 warrants valued at $1,284,722, based on the Black
Scholes option-pricing model. The warrants are convertible on a one
to one basis into restricted shares of Xfone's common stock at an
exercise
price of $3.31 per share, and have a term of five years.
|
|
V.
|
During
May 2006, and in conjunction with the merger that consummated on
March 31,
2006, Xfone issued to the sole shareholder of I-55 Telecommunications,
LLC. 223,702 restricted shares of its common stock valued at $671,687
and
79,029 warrants valued at $166,667, based on the Black Scholes
option-pricing model. The warrants are convertible on a one to one
basis into restricted shares of Xfone's common stock at an exercise
price
of $3.38 per share, and have a term of five years.
|
|
W.
|
During
May 2006, and in conjunction with Agreements to Purchase Promissory
Notes
dated October 31, 2005 / February 3, 2006 with certain creditors
of I-55
Telecommunications, LLC, Xfone issued to the creditors of I-55
Telecommunications 163,933 restricted shares of its common stock
and
81,968 warrants at a total value of $492,220, in return for retiring
their
individual loans with I-55 Telecommunications. The warrants are
convertible on a one to one basis into restricted shares of Xfone's
common
stock at an exercise price of $3.38 per share, and have a term of
five
years.
|
|
X.
|
On
May 30, 2006, Xfone issued 2,736 restricted shares of its common
stock to
Elite Financial Communications Group, LLC in exchange for services.
The
value of the shares is £4,955 ($9,707).
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
Y.
|
On
June 28, 2006, Xfone cancelled 5,000 restricted shares of its common
stock
which were issued in 2000 to Ofer Weisglass. The shares were issued
to Mr.
Weisglass in return for services; however Mr. Weisglass failed to
provide
the services to Xfone.
|
|||
|
Z.
|
On
July 3 2006, Xfone issued to Preiskel & Co LLP 5,236 restricted shares
of its common stock as consideration for legal services. The value
of the
shares is £7,500 ($1,469).
|
|||
|
AA.
|
On
July 5, 2006, and in conjunction with the acquisition that was completed
on July 3, 2006, Xfone issued to the shareholders of Equitalk.co.uk
Limited a total of 402,192 restricted shares of its common stock
and a
total of 281,872 warrants exercisable at $3.025 per share for a period
of
five years. The total value of the shares and warrants is £717,167
($1,404,930).
|
|||
|
BB.
|
On
July 11, 2006, and in conjunction with a March 10, 2005 Employment
Agreement between Xfone USA, Inc. and Wade Spooner, its President
and
Chief Executive Officer, Xfone issued to Mr. Spooner an “Acquisition
Bonus” of 32,390 warrants. Xfone was advised by AMEX that the approval of
the shareholders of Xfone is required in order to allow the issuance
and
listing of the shares underlying said warrants. The required approval
was
obtained on December 28, 2006. The warrants are convertible on a
one to
one basis into restricted shares of Xfone's common stock at an exercise
price of $3.285, and have a term of five years. The value of the
warrants
is £11,010 ($21,569).
|
|||
|
CC.
|
On
July 11, 2006, and in conjunction with a March 10, 2005 Employment
Agreement between Xfone USA, Inc. and Ted Parsons, its Vice President
and
Chief Marketing Officer, Xfone issued to Mr. Parsons an “Acquisition
Bonus” of 16,195 warrants. Xfone was advised by AMEX that the approval of
the shareholders of Xfone is required in order to allow the issuance
and
listing of the shares underlying said warrants. The required approval
was
obtained on December 28, 2006. The warrants are convertible on a
one to
one basis into restricted shares of Xfone's common stock at an exercise
price of $3.285, and have a term of five years. The value of the
warrants
is £5,506 ($10,785).
|
|||
|
DD.
|
On
July 11, 2006, and in conjunction with a Letter Agreement dated June
15,
2006 between Xfone and Oberon Securities, LLC, Xfone issued to Oberon
Securities 243,100 warrants at an exercise price of $2.86 and 37,200
warrants at an exercise price of $3.34. The warrants are convertible
on a
one to one basis into restricted shares of Xfone's common stock,
and have
a term of five years. The value of the warrants is £180,140
($352,895).
|
|||
|
EE.
|
On
July 11, 2006, and in conjunction with a June 19, 2006 Securities
Purchase
Agreement Xfone issued to several investors an aggregate of 172,415
warrants. The warrants are convertible on a one to one basis into
restricted shares of Xfone's common stock, at an exercise price of
$3.40,
and have a term of five years. The value of the warrants is £91,186
($178,633).
|
|||
|
FF.
|
On
September 5, 2006, and in conjunction with a June 19, 2006 Securities
Purchase Agreement Xfone issued to several investors an aggregate
of
344,825 restricted shares of common stock. The value of the shares
is
£531,163 ($1,040,549).
|
|||
|
GG.
|
On
September 19, 2006, and in conjunction with a Letter Agreement dated
June
15, 2006 between Xfone and Oberon Securities, LLC, Xfone issued to
Oberon
Securities 90,000 restricted shares of common stock. The value of
the
shares is £119,512 ($234,124).
|
|||
|
HH.
|
On
September 19, 2006, and pursuant to the Service Agreement dated December
6, 2005, that was terminated on August 28, 2006, Xfone cancelled
64,360 of
the 100,000 warrants which were issued to Elite Financial Communications
Group, LLC on May 10, 2006.
|
|||
|
II.
|
On
November 1, 2006, Xfone issued 6,994 restricted shares of its common
stock
to Elite Financial Communications Group, LLC in exchange for services.
The
value of the shares is £9,044 ($17,717).
|
|||
|
JJ.
|
On
November 20, 2006, Xfone issued in exchange for services 36,000 warrants
exercisable at $3.50 per share, 36,000 warrants exercisable at $4.00
per
share, and 36,000 warrants exercisable at $4.50 per share to Institutional
Marketing Services, Inc. The warrants have a term of five years.
In the
event Xfone elects early termination of its agreement with Institutional
Marketing Services, then any warrants that have not yet reached their
vesting date will be cancelled. The value of the warrants is
£27,341($53,561).
|
|||
|
KK.
|
On
November 27, 2006, Xfone issued in exchange for services 117,676
warrants
exercisable at $3.50 per share to Crestview Capital Master, LLC.
The
warrants have a term of five years and shall vest as follows: 29,419
warrants immediately, 29,419 warrants on February 10, 2007, 29,419
warrants on May 10, 2007, and 29,419 warrants on August 10, 2007.
The
value of the warrants is £89,662 ($175,648).
|
|||
|
LL.
|
On
December 26, 2006, and in conjunction with a December 25, 2006 oral
stock
purchase agreement, Xfone repurchased from Abraham Keinan, its Chairman
of
the Board, 100,000 restricted shares of its common stock at a price
of
$2.70 per share (market price at that day was $2.80 per share). The
100,000 shares were returned to Xfone for cancellation. The Agreement
was
approved by all non-interested members of the Board of Directors,
following a review and discussion by Xfone's Audit
Committee.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
A.
|
In
November 2004, Xfone's board of directors approved the adoption of
the
principal items forming Xfone's 2004 stock option plan (The “Plan”) for
the benefit of employees, officers, directors, consultants and
subcontractors of the Company including its subsidiaries. This plan
was
approved by a special meeting of shareholders on March 13, 2006.
The
purpose of the Plan is to enable the Company to attract and retain
the
best available personnel for positions of substantial responsibility,
to
provide an incentive to such persons presently engaged with the Company
and to promote the success of the Company business. The Plan will
provide
for the grant of options an aggregate of 5,500,000 shares of Xfone's
common stock. The Plan shall be administered by the board to determine
the
persons to whom options are granted, the number of options that are
granted, the number of shares to be covered by each option, the options
may be exercised and whether the options is an incentive or non-statutory
option.
|
|
B.
|
At
November 24, 2004 3,200,000 options were granted under the plan described
above according to the following terms: Option exercise price - $3.50,
vesting date - 12 month from the date of grant, expiration date -
5 years
from the vesting date.
|
|
C.
|
On
February 6, 2005, Xfone's board of directors approved a grant to
employees
of 730,000 options under and subject to the 2004 Stock Option Plan
of
Xfone according to the following terms: Option exercise price of
$3.50;
Vesting Date - the vesting of the options will
be over a period of 4 years as follows: 25% of the options are vested
after a year from the Date of Grant. Thereafter, 1/16 of the options
are
vested every 3 months for the following 3 years; Expiration
Date - 5.5 years from the Grant
Date.
|
|
D.
|
On
November 13, 2005, Xfone's Board of Directors ratified the grant
of 600,000 options to Wade Spooner and 300,000 options to Ted
Parsons on March 10, 2005, under its 2004 Stock Option Plan, pursuant
to the terms described in their March 10, 2005 employment agreements.
The
stock options will provide for a five (5) year term from the vesting
date,
a strike price that is 10% above the closing price of the Registrant's
common stock on the date of issue of the Options.
|
|
E.
|
On
June 8, 2005, Xfone's board of directors approved a grant to Xfone's
Chief
Financial Officer, of 300,000 options under and subject to the 2004
Stock
Option Plan of Xfone according to the following terms: Option exercise
price of $3.50; Vesting Date - the
vesting of the options will be over a period of 4 years as follows:
25% of
the options are vested after a year from the Date of Grant. Thereafter,
1/16 of the options are vested every 3 months for the following 3
years;
Expiration Date - 5.5 years from the grant
date.
|
|
F.
|
On
July 11, 2006, and in conjunction with a July 3, 2006 Service Agreement
between Xfone, Swiftnet Limited and John Mark Burton, the Managing
Director of Xfone's UK based subsidiaries, Swiftnet Limited and
Equitalk.co.uk Limited Xfone's Board of Directors approved the grant
of
300,000 options, under and subject to its 2004 Stock Option Plan,
to Mr.
Burton. The options are convertible on a one to one basis into restricted
shares of Xfone's common stock, at an exercise price of $3.50, and
have a
term of ten years. The vesting of the options will be over a period
of 4 years as follows: 75,000 options are vested on July 3, 2007.
Thereafter, 18,750 options are vested every 3 months for the following
3
years.
|
|
G.
|
On
October 30, 2006, Xfone's Board of Directors approved a grant of
25,000
options to Itzhak Almog under and subject to Xfone's 2004 Stock Option
Plan. The options were granted according to the following terms:
Date of
Grant - October 30, 2006; Option exercise price - $3.50; Vesting
Date - 12
months from the Date of Grant; Expiration Date - 5 years from the
Vesting
Date.
|
|
H.
|
As
of December 31, 2006 there are 5,350,000 options outstanding out
of this
plan, of which 325,000 options were granted in 2006. Transactions
related
to the above Plan during the year ending December 31, 2006 were as
follows:
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
Year
Ended December 31, 2006
|
||||||||
Number
of options
|
Weighted
average exercise price
|
|||||||
Options
outstanding at the beginning of the year
|
5,130,000
|
$ |
3.70
|
|||||
Granted
|
325,000
|
$ |
3.50
|
|||||
Forfeited
|
(105,000 | ) | $ |
3.50
|
||||
Options
outstanding at the end of the year
|
5,350,000
|
$ |
3.69
|
|||||
Options
vested as exercisable
|
3,665,625
|
$ |
3.50
|
|||||
Weighted
average fair value of options granted
|
$ |
1.21
|
|
Options
Outstanding
|
||
Range
price ($)
|
Number
of options
|
Weighted
average remaining contractual life (years)
|
Weighted
average exercise price
|
|
|
|
|
3.50
- 4.62
|
5,350,000
|
4.8
|
$3.69
|
Year
Ended December 31 , 2006
|
||||||||||||||||||||
Weighted
Average
|
||||||||||||||||||||
Income
|
Shares
|
Per
Share
|
Per
Share
|
|||||||||||||||||
|
Amounts
|
Amounts
|
||||||||||||||||||
|
U.S.$
|
|||||||||||||||||||
Net
Income
|
£ |
337,262
|
||||||||||||||||||
Basic
EPS:
|
||||||||||||||||||||
Income
available to common stockholders
|
£ |
337,262
|
10,135,874
|
£ |
0.033
|
$ |
0.065
|
|||||||||||||
Effect
of dilutive securities:
|
||||||||||||||||||||
Options
and warrants
|
( | *) |
-
|
-
|
-
|
-
|
||||||||||||||
Diluted
EPS:
|
||||||||||||||||||||
Income
available to common stockholders
|
£ |
337,262
|
10,135,874
|
£ |
0.033
|
$ |
0.065
|
Year
Ended December 31 , 2005
|
||||||||||||||||
Weighted
Average
|
||||||||||||||||
Income
|
Shares
|
Per
Share
|
Per
Share
|
|||||||||||||
|
|
Amounts
|
Amounts
|
|||||||||||||
|
|
U.S.$
|
||||||||||||||
Net
Income
|
£ |
26,078
|
||||||||||||||
Basic
EPS:
|
||||||||||||||||
Income
available to common stockholders
|
£ |
26,078
|
6,868,471
|
£ |
0.004
|
$ |
0.007
|
|||||||||
Effect
of dilutive securities:
|
||||||||||||||||
Options
and warrants
|
-
|
1,074,713
|
(0.001 | ) | (0.001 | ) | ||||||||||
Diluted
EPS:
|
||||||||||||||||
Income
available to common stockholders
|
£ |
26,078
|
7,943,184
|
£ |
0.003
|
$ |
0.006
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
Years
ended
|
Years
ended
|
|||||||||||
December
31,
|
December
31,
|
|||||||||||
2006
|
2005
|
2006
|
||||||||||
US$
|
||||||||||||
Campbeltown
Business:
|
||||||||||||
Fees
|
£ |
83,400
|
£ |
83,400
|
$ |
163,381
|
||||||
Accrued
Expenses
|
6,950
|
6,950
|
13,615
|
|||||||||
Vision
Consultants Limited:
|
||||||||||||
Fees
|
-
|
83,400
|
163,381
|
|||||||||
Accrued
expenses
|
-
|
6,950
|
-
|
|||||||||
Abraham
Keinan
|
||||||||||||
Fees
|
51,409
|
-
|
100,710
|
|||||||||
Accrued
expenses
|
5,905
|
-
|
11,568
|
|||||||||
Story
Telecom Limited:
|
||||||||||||
Revenues
(*)
|
1,472,150
|
3,203,663
|
2,883,942
|
|||||||||
Commissions
(*)
|
159,418
|
172,144
|
312,300
|
|||||||||
Due
from related Story Telecom (net)
|
627,528
|
1,290,702
|
1,229,327
|
|||||||||
Auracall
Limited:
|
||||||||||||
Related
revenues
|
766,254
|
211,099
|
1,501,092
|
|||||||||
Commissions
|
541,735
|
143,364
|
1,061,259
|
|||||||||
Due
to Auracall (net)
|
72,809
|
120,395
|
142,633
|
|||||||||
Short-term
loan from Auracall Limited
|
24,000
|
-
|
47,016
|
|||||||||
Dionysos
Investments (1999) Limited:
|
||||||||||||
Fees
|
36,000
|
36,000
|
70,524
|
|||||||||
Accrued
Expenses
|
3,000
|
3,000
|
5,877
|
|||||||||
Balance:
|
||||||||||||
Loan
to Abraham Keinan
|
-
|
123,965
|
-
|
|||||||||
Guy
Nissenson
|
-
|
(11,542 | ) | (22,611 | ) | |||||||
Abraham
Keinan
|
-
|
(18,201 | ) | (62,670 | ) |
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
A.
|
The
Company leases its facilities in the UK, USA and Israel under operating
lease agreement, which will expire in 2009 through 2012. The minimum
lease
payments under non-cancelable operating leases are as
follows:
|
Year
ended December 31,
|
||||
|
|
|
|
|
2007
|
£
|
223,887
|
||
2008
|
166,612
|
|||
2009
|
108,818
|
|||
2010
|
49,134
|
|||
2011
|
49,134
|
|||
2012
|
49,134
|
B.
|
On
April 2, 2002, Xfone's Board of Directors approved a bonus and success
fee
whereby if the Company receives monthly revenues in excess of $485,000
then Mr. Keinan and Campbeltown Business shall receive 1% of such
monthly
revenues, up to a maximum of one million dollars (the “Bonus and Success
Fee”). On April 10, 2003, Mr. Keinan and Campbeltown Business waived
their
right to receive 1% of the revenues generated by Story Telecom. This
bonus
and success fee was separate from our consulting agreement with
Campbeltown Business, involving a monthly payment of £2000, along with an
additional monthly performance bonus. On February 8, 2007, an Agreement
was entered by and between Xfone, Swiftnet, Campbeltown Business,
and Mr.
Keinan (the “February 8, 2007 Agreement”). The February 8, 2007
Agreement provides that effective as of January 1, 2007, the Bonus
and
Success Fee is cancelled, and that Mr. Keinan and Campbeltown Business
shall have no further right to any percentage of our revenue.
|
C.
|
On
May 11, 2000, Swiftnet Limited, which is now our wholly owned subsidiary,
and our Chairman of the Board of Directors, Abraham Keinan, entered
into
an 18-month renewable consulting agreement with Campbeltown Business
Ltd.,
a private company incorporated in the British Virgin Island which
is owned
by Guy Nissenson, our President, Chief Executive Officer, Treasurer,
Chief
Financial Officer, Principal Accounting Officer and Director and
other
family members of Mr. Nissenson. This agreement provided that Swiftnet
will hire Campbeltown Business as its financial and business development
consultant and will pay Campbeltown Business £2,000 per month, along with
an additional monthly performance bonus based upon Swiftnet attaining
the
following revenue levels, for consulting services in the area of
business
development and management
activities:
|
TARGET
AMOUNT OF REVENUES PER MONTH
|
|
ADDITIONAL
MONTHLY BONUS
|
|
|
Less
than £125,000
|
|
|
£0
|
|
Between
£125,000 - £150,000
(approximately
$244,875 - $293,850)
|
|
|
£1,250
(approximately
$2,449)
|
|
Between
£150,000 - £175,000
(approximately
$293,850 - $342,825)
|
|
|
£2,500
(approximately
$4,898)
|
|
Over
£175,000
(approximately
$342,825)
|
|
|
£2,750
(approximately
$5,387)
|
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
·
|
Abraham
Keinan confirmed that all his businesses activities and initiatives
in the
field of telecommunications are conducted through Swiftnet, and would
continue for at least 18 months after the conclusion of this
transaction.
|
|
|
·
|
Campbeltown
Business declared that it is not involved in any business that competes
with Swiftnet and would not be involved in such business at least
for 18
months after this transaction is concluded.
|
|
|
·
|
Campbeltown
Business would invest $100,000 in Swiftnet, in exchange for 20% of
the
total issued shares of Swiftnet;
|
|
|
·
|
Campbeltown
Business would also receive 5% of our issued and outstanding shares
following our acquisition with Swiftnet. In June 2000, Campbeltown
Business invested the $100,000 in Swiftnet. Xfone acquired Swiftnet
and
Campbeltown received 720,336 shares of our common stock for its 20%
interest in Swiftnet.
|
|
|
·
|
Swiftnet
and Abraham Keinan would guarantee that Campbeltown Business' 20%
interest
in the outstanding shares of Swiftnet would be exchanged for at least
10%
of our outstanding shares and that Campbeltown Business would have
in
total at least 15% of our total issued shares after our acquisition
occurred.
|
|
|
·
|
Campbeltown
Business would have the right to nominate 33% of the members of our
board
of directors and Swiftnet's board of directors. When Campbeltown
Business
ownership in our common stock was less than 7%, Campbeltown Business
would
have the right to nominate only 20% of our board members but always
at
least one member. In the case that Campbeltown Business ownership
in our
common stock was less than 2%, this right would expire.
|
|
|
·
|
Campbeltown
Business would have the right to nominate a vice president in Swiftnet.
Mr. Guy Nissenson was nominated as of the time of the June 19, 2000
agreement. If for any reason Guy Nissenson will leave his position,
Campbeltown Business and Abraham Keinan will agree on another nominee.
The
Vice President will be employed with suitable conditions.
|
|
|
·
|
Campbeltown
Business will have the right to participate under the same terms
and
conditions in any investment or transaction that involve equity rights
in
Swiftnet or us conducted by Abraham Keinan at the relative ownership
portion.
|
|
|
·
|
Keinan
and Campbeltown Business have signed a right of first refusal agreement
for the sale of their shares.
|
D.
|
The
Company has commission agreements with various agents that are entitled
to
commission of approximately 5%-12% of the total sale amount less
any bad
debts.
|
|
A.
|
Certain
Telecommunication operators act as collection channels for the
Company. In
2006 the Company had two major collection channels, one in the
U.K. and
one in Israel. Collections through these channels accounted to
approximately 18% and 5% of the Company's total revenues in 2006,
and 23%
and 19% of the Company's total revenues in 2005. With respect
to
collection of monies for the Company, these Telecommunication
operators
are not deemed to be customers of the
Company.
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
|
B.
|
Approximately,
31%, 28% and 5% of the Company's purchases are from three suppliers
for
the year ended December 31, 2006, and 21%, 16%, 15% and 14% are from
four
suppliers for the year ended December 31,
2005.
|
Years
Ended
|
Years
Ended
|
|||||||||||
December
31,
|
December
31,
|
|||||||||||
2006
|
2005
|
2006
|
||||||||||
US$
|
||||||||||||
Revenues:
|
||||||||||||
England
|
£ |
8,652,945
|
£ |
8,141,765
|
$ |
16,951,119
|
||||||
United
states
|
7,899,033
|
4,516,472
|
15,474,206
|
|||||||||
Israel
|
2,801,793
|
1,455,511
|
5,488,712
|
|||||||||
Total
revenues
|
19,353,771
|
14,113,748
|
37,914,037
|
|||||||||
Cost
of revenues
|
||||||||||||
England
|
6,041,075
|
6,104,496
|
11,834,466
|
|||||||||
United
states
|
3,922,771
|
2,146,386
|
7,684,708
|
|||||||||
Israel
|
1,250,548
|
1,003,715
|
2,449,824
|
|||||||||
Total
cost of revenues
|
11,214,394
|
9,254,597
|
21,968,998
|
|||||||||
Direct
gross Profit:
|
||||||||||||
England
|
2,611,870
|
2,037,269
|
5,116,653
|
|||||||||
United
states
|
3,976,262
|
2,370,086
|
7,789,497
|
|||||||||
Israel
|
1,551,245
|
451,796
|
3,038,889
|
|||||||||
8,139,377
|
4,859,151
|
15,945,039
|
||||||||||
Operating
expenses:
|
||||||||||||
England
|
1,828,572
|
1,826,754
|
3,582,173
|
|||||||||
United
states
|
3,398,811
|
(*)
1,707,604
|
6,658,270
|
|||||||||
Israel
|
1,638,303
|
823,048
|
3,209,436
|
|||||||||
6,865,686
|
(*)
4,357,406
|
13,449,879
|
||||||||||
Operating
Profit:
|
||||||||||||
England
|
783,298
|
210,515
|
1,534,480
|
|||||||||
United
states
|
577,451
|
(*)
662,482
|
1,131,227
|
|||||||||
Israel
|
(87,058 | ) | (371,252 | ) | (170,547 | ) | ||||||
1,273,691
|
(*)
501,745
|
2,495,160
|
||||||||||
Expenses
related to Headquarter in the US
|
745,349
|
(*)
547,491
|
1,460,138
|
|||||||||
Operating
Profit
|
£ |
528,342
|
£ | (45,746 | ) | $ |
1,035,022
|
Xfone,
Inc. and Subsidiaries
|
|
||||||
|
|
|
|
|
|
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2006
|
|
Xfone,
Inc. and Subsidiaries
|
|
|
CONSOLIDATED
FINANCIAL STATEMENTS (UNAUDITED)
|
|
March
31, 2007
|
|
CONTENTS
|
PAGE
|
|
|
F-35
|
|
|
|
F-37
|
|
|
F-38
|
|
|
F-39
|
Xfone,
Inc. and Subsidiaries
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
March
31, 2007
|
||||||||
March
31,
|
December
31, 31,
|
|||||||
2007
|
2006
|
|||||||
Unaudited
|
|
|||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ |
1,720,764
|
$ |
1,218,392
|
||||
Accounts
receivable, net
|
8,177,038
|
7,584,504
|
||||||
Prepaid
expenses and other receivables
|
2,017,931
|
1,488,579
|
||||||
Total
current assets
|
11,915,733
|
10,291,475
|
||||||
INVESTMENTS
|
272,602
|
193,467
|
||||||
MINORITY
INTEREST
|
212,915
|
305,050
|
||||||
LONG
TERM RECEIVABLES
|
658,623
|
709,607
|
||||||
FIXED
ASSETS, NET
|
4,463,967
|
4,466,048
|
||||||
OTHER
ASSETS, NET
|
17,024,370
|
17,061,297
|
||||||
Total
assets
|
$ |
34,548,210
|
$ |
33,026,944
|
||||
Xfone,
Inc. and Subsidiaries
|
CONSOLIDATED
BALANCE SHEETS
|
March
31,
2007
|
March
31,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Unaudited
|
||||||||
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Short-term
bank
credit and current maturities of notes payable
|
$ |
1,851,408
|
$ |
1,963,406
|
||||
Trade
payables
|
7,110,233
|
6,710,052
|
||||||
Other
liabilities and accrued expenses
|
2,751,031
|
2,416,168
|
||||||
Current
maturities of obligations under capital leases
|
88,270
|
131,229
|
||||||
Total
current liabilities
|
11,800,942
|
11,220,855
|
||||||
DEFERRED
TAXES
|
178,317
|
177,333
|
||||||
NOTES
PAYABLE
|
1,668,766
|
1,938,256
|
||||||
OBLIGATIONS
UNDER CAPITAL LEASES
|
91,316
|
118,028
|
||||||
SEVERANCE
PAY
|
98,666
|
100,213
|
||||||
Total
liabilities
|
13,838,007
|
13,554,685
|
||||||
COMMITMENTS
AND CONTINGENT LIABILITIES
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Common
stock of $0.001 par value:
|
||||||||
25,000,000
and
75,000,000 shares authorized at December 31, 2006 and March 31, 2007,
respectively;
|
||||||||
11,153,817
issued and outstanding at December 31, 2006 and 11,518,671 issued
and
outstanding at
March
31, 2007
|
11,519
|
11,154
|
||||||
Additional
paid-in capital
|
19,862,978
|
19,009,694
|
||||||
Foreign
currency translation adjustment
|
(1,497,998 | ) | (1,380,701 | ) | ||||
Deferred
stock
compensation
|
(454,196 | ) | (511,393 | ) | ||||
Retained
earnings
|
2,787,900
|
2,343,505
|
||||||
Total
shareholders' equity
|
20,710,203
|
19,472,259
|
||||||
Total
liabilities and shareholders' equity
|
$ |
34,548,210
|
$ |
33,026,944
|
||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Xfone,
Inc. and Subsidiaries
|
CONSOLIDATED
STATEMENTS OF INCOME
|
March
31, 2007
|
(Unaudited)
|
Three
months ended
|
||||||||
March
31,
|
||||||||
2007
|
2006
|
|||||||
Revenues
|
$ |
11,523,716
|
$ |
7,841,245
|
||||
Cost
of revenues
|
5,193,222
|
4,996,843
|
||||||
Gross
profit
|
6,330,494
|
2,844,402
|
||||||
Operating
expenses:
|
||||||||
Research
and
development
|
15,778
|
9,799
|
||||||
Marketing
and
selling
|
2,731,976
|
679,751
|
||||||
General
and administrative
|
2,921,291
|
2,006,267
|
||||||
Total
operating expenses
|
5,669,045
|
2,695,817
|
||||||
Operating
profit
|
661,449
|
148,585
|
||||||
Financing
expenses, net
|
(139,869 | ) | (136,696 | ) | ||||
Equity
in income of affiliated company
|
79,136
|
89,567
|
||||||
Loss
from a change of holding of affiliated company
|
-
|
(51,995 | ) | |||||
Other
income
|
34,505
|
10,764
|
||||||
Income
before minority interest and taxes
|
635,221
|
60,225
|
||||||
Minority
interest
|
(92,135 | ) |
20,392
|
|||||
Income
before taxes
|
543,086
|
80,617
|
||||||
Tax
benefits (expenses)
|
(98,691 | ) |
30,678
|
|||||
Net
income
|
$ |
444,395
|
$ |
111,295
|
||||
Earnings
Per Share:
|
||||||||
Basic
|
$ |
0.039
|
$ |
0.014
|
||||
Diluted
|
$ |
0.039
|
$ |
0.013
|
||||
Weighted
average shares outstanding:
|
||||||||
Basic
|
11,479,609
|
8,195,968
|
||||||
Diluted
|
11,479,609
|
8,770,680
|
Xfone,
Inc. and Subsidiaries
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
Three
Months Ended
March
31,
|
||||||||
2007
|
2006
|
|||||||
Cash
flow from operating activities
|
||||||||
Net
income
|
$ |
444,395
|
$ |
111,295
|
||||
Adjustments
required to reconcile net income to net cash provided by (used in)
operating activities:
|
||||||||
Depreciation
and amortization
|
254,998
|
189,284
|
||||||
Compensation
in
connection with the issuance of warrants and options
|
57,197
|
-
|
||||||
Minority
interest
|
92,135
|
(20,392 | ) | |||||
Loss
from a change of holding of affiliated company
|
-
|
51,995
|
||||||
Equity
in earnings of affiliated company
|
(79,135 | ) | (89,567 | ) | ||||
Decrease
(increase) in account receivables
|
(561,198 | ) |
181,785
|
|||||
Increase
(decrease) in severance pay
|
(5,242 | ) |
1,554
|
|||||
Decrease
(increase) in other receivables
|
(520,750 | ) |
622,444
|
|||||
Increase
(decrease) in trade payables
|
376,798
|
(1,056,572 | ) | |||||
Increase
(decrease) in other payables
|
327,368
|
(180,737 | ) | |||||
Increase
in
deferred taxes
|
683
|
-
|
||||||
Net
cash provided by (used in) operating activities
|
387,249
|
(188,911 | ) | |||||
Cash
flow from investing activities
|
||||||||
Purchase
of
other assets and long-term receivables
|
54,318
|
(421,295 | ) | |||||
Purchase
of
equipment
|
(210,344 | ) | (327,432 | ) | ||||
Acquisition
of
EBI Comm, Inc.
|
-
|
(12,159 | ) | |||||
Acquisition
of
Canufly.net, Inc.
|
-
|
(307,869 | ) | |||||
Acquisition
of
I-55 Internet Services, Inc.
|
-
|
(104,602 | ) | |||||
Acquisition
of
I-55 Telecommunications, LLC
|
-
|
(26,851 | ) | |||||
Net
cash (used in) investing activities
|
(156,026 | ) | (1,200,208 | ) | ||||
Cash
flow from financing activities
|
||||||||
Repayment
of
long term loans from banks and others
|
(274,878 | ) | (806,987 | ) | ||||
Proceeds
from
issuance of shares and detachable warrants, net of issuance
expenses
|
853,649
|
-
|
||||||
Proceeds
from
long term loans from banks
|
-
|
167,760
|
||||||
Increase
in
capital lease obligation
|
(43,945 | ) | (36,235 | ) | ||||
Proceeds
from
short term loan and bank credit
|
(166,222 | ) |
356,406
|
|||||
Net
cash provided by (used in) financing activities
|
368,604
|
(319,056 | ) | |||||
Effect
of exchange rate changes on cash and cash equivalents
|
(97,455 | ) | (7,209 | ) | ||||
Net
increase (decrease) in cash
|
502,372
|
(1,715,384 | ) | |||||
Cash
at the beginning of the period
|
1,218,392
|
4,346,156
|
||||||
Cash
at the end of the period
|
$ |
1,720,764
|
$ |
2,630,772
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2007
(Unaudited)
|
|
A.
|
Xfone,
Inc. ("Xfone" or "Company") was incorporated in the State of Nevada,
U.S.A. in September 2000 and is a provider of voice, video and data
telecommunications services, including: local, long distance and
international telephony services; prepaid and postpaid calling cards;
cellular services; Internet services; messaging services (Email/Fax
Broadcast, Email2Fax and Cyber-Number); and reselling opportunities,
with
operations in the United Kingdom, the United States and
Israel.
|
|
-
|
Swiftnet
Limited ("Swiftnet") - wholly owned U.K.
subsidiary.
|
|
-
|
Equitalk.co.uk
Limited ("Equitalk") - wholly owned U.K.
subsidiary.
|
|
-
|
Xfone
USA, Inc. and its two wholly owned subsidiaries, eXpeTel Communications,
Inc. and Gulf Coast Utilities, Inc. - wholly owned U.S.
subsidiary.
|
|
-
|
Story
Telecom, Inc. and its two wholly owned subsidiaries, Story Telecom
Limited
and Story Telecom (Ireland) Limited (which was dissolved on February
23,
2007) (collectively, "Story Telecom") - majority owned U.S. subsidiary,
in
which Xfone holds a 69.6% ownership
share.
|
|
-
|
Xfone
018 Ltd. ("Xfone 018") - majority owned Israeli subsidiary in
which Xfone
holds a 69% ownership share.
|
|
A.
|
Principles
of Consolidation and Basis of Financial Statement
Presentation
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2007
(Unaudited)
|
|
B.
|
Foreign
Currency Translation
|
|
C.
|
Accounts
Receivable
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2007
(Unaudited)
|
|
D.
|
Other
Intangible Assets
|
|
E.
|
Earnings
Per Share
|
|
F.
|
Stock-Based
Compensation
|
|
G.
|
Reclassification
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2007
(Unaudited)
|
A.
|
In
August 2002, Swiftnet Limited, the Company's wholly-owned U.K. based
subsidiary, filed a summary procedure lawsuit in the Magistrate Court
of
Tel - Aviv, Israel against MG Telecom Ltd. and its Chief Executive
Officer, Mr. Avner Shur. In this lawsuit, the Company alleges an
unpaid
debt due in the amount of $50,000 from MG Telecom for services rendered
by
the Company to MG Telecom. The debt arose from an agreement between
the
Company and MG Telecom, at that time a provider of calling card services,
in which traffic originating from MG Telecom calling cards was delivered
through the Company's system in London, England. Mr. Shur signed
a
personal guarantee agreement to secure MG Telecom's obligations under
the
agreement. On August 16, 2005, the Magistrate Court rendered a judgment
in
this matter, rejecting the Company's claims. On October 16, 2005,
the
Company filed an appeal with the District Court of Tel - Aviv. On
December
28, 2006, the District Court rescinded the judgment of the Magistrate
Court. The case was returned to the Magistrate Court for writing
a new
reasoned judgment.
|
B.
|
Swiftnet
Limited , the Company's wholly-owned U.K. based subsidiary, was served
with a claim on October 11, 2005 that was filed by MCI WorldCom Limited
(“MCI”) in an English court for the sum of £1,640,440 ($3,219,074) plus
interest accruing at a daily rate of £401 ($787) which at the date of
claim had amounted to £92,317 ($181,156). MCI's claim is for
telecommunication services MCI claims it provided to Swiftnet. Swiftnet
has been in dispute with MCI regarding amounts due to MCI for
telecommunications services provided by MCI to Swiftnet. Swiftnet
alleges
that the disputed charges were improperly billed by MCI to its
account for a long time and therefore MCI should credit Swiftnet for
a certain amount of the claim. Swiftnet has defended the claim by
stating that in relation to the invoices that MCI is claiming remain
unpaid, £307,094 ($602,618) is not justified according to the rates agreed
at various meetings and equates to an over-billing by such amount,
although Swiftnet does not have written evidence for many of the
agreed
rates. Swiftnet has also submitted a counterclaim stating that it is
owed a further £671,111 ($1,316,937) in credits in relation to amounts
paid on account and wrongly attributed by MCI to over-billed
invoices. In addition, MCI continues to send traffic to Swiftnet for
termination via Xfone 018's network. Swiftnet is claiming that the
amounts owed by MCI to Swiftnet in this regard should be set off
against
any amounts being claimed by MCI in the dispute. There is a further
counterclaim for additional accounting costs and loss of management
time
incurred by Swiftnet due to the incorrect billing. The Company's
financial
statements carry the full amount Swiftnet has calculated that it
owes to
MCI based on the data held in Swiftnet's billing
systems.
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2007
(Unaudited)
|
C.
|
In
August 2006, Story Telecom Limited, the Company's majority-owned
U.K.
based subsidiary, filed a lawsuit in the Barnet County Court, London,
United Kingdom, against “Famous Telecommunications”, a reseller of calling
cards, and its owner, Mr. Tanvir Babar. In this lawsuit, Story Telecom
alleged an unpaid debt in the amount of £52,000 ($102,041) from Famous
Telecommunications and/or Mr. Baber for services rendered by it.
The debt
arose from an agreement between Story Telecom and famous
Telecommunications and/or Mr. Baber, in which Story Telecom supplied
Famous Telecommunications and/or Mr. Baber with calling cards which
they
in turn distributed in the market. In September 2006, the court rendered
a
Judgment in Default in favor of Story Telecom. According to the judgment
Famous Telecommunications and/or Mr. Baber must pay the debt plus
interest forthwith, approximately £54,000 ($105,965). Famous
Telecommunications and/or Mr. Baber failed to comply with the court's
order and as a result thereof Story Telecom applied for a Third Party
Debt
Order, requesting the court to order Mr. Baber's bank, Halifax plc,
to
make available to Story Telecom any monies currently available within
Mr.
Baber's account. In October 2006, the court made an Interim Order
ordering
Halifax plc to hold any amounts available within Mr. Baber's account
(up to the amount of the judgment being £54,000) in favor of Story Telecom
until full hearing takes place. Full hearing took place on January
18,
2007, during which the court ordered Halifax plc to pay Story Telecom
any
monies held in Mr. Baber's account. Halifax plc transferred approximately
£1,200 ($2,355) to Story Telecom's account as these were all the monies
available. Story Telecom will request that the court order Mr.
Baber to attend court for questioning regarding his financial situation,
whereby he will also be required to detail all his assets. Following
such
questioning Story Telecom will look to pursue the most likely to
succeed
course of action in collecting the monies
due.
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2007
(Unaudited)
|
Geographical
segments
|
||||||||
Three
months ended
March 31,
|
||||||||
2007
|
2006
|
|||||||
Revenues:
|
||||||||
United
Kingdom
|
$ |
6,095,938
|
$ |
3,159,113
|
||||
United
States
|
3,419,093
|
3,549,712
|
||||||
Israel
|
2,008,685
|
1,132,420
|
||||||
Total
revenues
|
11,523,716
|
7,841,245
|
||||||
Cost
of revenues:
|
||||||||
United
Kingdom
|
2,879,870
|
2,565,796
|
||||||
United
States
|
1,593,826
|
1,694,165
|
||||||
Israel
|
719,526
|
736,882
|
||||||
Total
cost of revenues
|
5,193,222
|
4,996,843
|
||||||
Direct
gross profit:
|
||||||||
United
Kingdom
|
3,216,068
|
593,317
|
||||||
United
States
|
1,825,267
|
1,855,547
|
||||||
Israel
|
1,289,159
|
395,538
|
||||||
6,330,494
|
2,844,402
|
|||||||
Operating
expenses:
|
||||||||
United
Kingdom
|
2,822,519
|
472,025
|
||||||
United
States
|
1,561,910
|
1,538,035
|
||||||
Israel
|
658,986
|
430,736
|
||||||
5,043,415
|
2,440,796
|
|||||||
Operating
Profit (Loss)
|
||||||||
United
Kingdom
|
393,549
|
121,291
|
||||||
United
States)
|
263,357
|
317,513
|
||||||
Israel)
|
630,173
|
(35,198 | ) | |||||
1,287,079
|
403,606
|
|||||||
Operating
expenses related to the Headquarters in the US
|
625,630
|
255,021
|
||||||
Operating
Profit
|
$ |
661,449
|
$ |
148,585
|
||||
Expenses:
|
|
$ Dollar
amount
|
|
|
Securities
and Exchange Commission Registration Fee
|
|
$
|
337.23
|
|
EDGARization,
Printing and Engraving
|
|
$
|
4,000.00
|
|
Accounting
Fees and Expenses
|
|
$
|
5,000.00*
|
|
Legal
Fees and Expenses
|
|
$
|
18,000.00*
|
|
Miscellaneous
|
|
$
|
12,662.77*
|
|
TOTAL
|
|
$
|
40,000.00
|
|
2.
|
Agreement
and plan of reorganization dated September 20, 2000, between the
Company
and Swiftnet Limited. (1)
|
3.1
|
Articles
of Incorporation of the Company. (1)
|
3.2a
|
Bylaws
of the Company. (1)
|
3.2b
|
Amended
Bylaws of the Company. (4)
|
3.3
|
Memorandum
of Association of Swiftnet Limited. (1)
|
3.4
|
Articles
of Association of Swiftnet Limited. (1)
|
3.6
|
Bylaws
of Xfone USA, Inc. (7)
|
3.8
|
Amended
and Restated Bylaws of the Company dated March 12, 2006.
(22)
|
3.9
|
Reamended
and Restated Bylaws of the Company dated February 5, 2007.
(32)
|
4
|
Specimen
Stock Certificate. (1)
|
5
|
Opinion
of Gersten Savage LLP. (36)
|
10.1
|
Agreement
dated May 11, 2000, between Swiftnet Limited and Guy Nissenson.
(1)
|
10.2
|
Employment
Agreement dated January 1, 2000 with Bosmat Houston.
(1)
|
10.3
|
Loan
Agreement dated August 5, 2000, with Swiftnet Limited, Guy Nissenson,
and
Nissim Levy (1)
|
10.4
|
Promissory
Note dated September 29, 2000, between the Company and Abraham
Keinan.
(1)
|
10.5
|
Stock
Purchase Agreement dated June 19, 2000, between Swiftnet Limited,
Abraham
Keinan, and Campbeltown Business Ltd. (1)
|
10.6
|
Consulting
Agreement dated May 11, 2000 between Swiftnet Limited and Campbeltown
Business Ltd. (1)
|
10.7
|
Agreement
dated July 30, 2001, with Campbeltown Business Ltd. (1)
|
10.8
|
Contract
dated June 20, 1998, with WorldCom International Ltd.
(1)
|
10.9
|
Contract
dated April 11, 2000, with VoiceNet Inc. (1)
|
10.10
|
Contract
dated April 25, 2000, with InTouchUK.com Ltd. (1)
|
10.11
|
Letter
of Understanding dated July 30, 2001, from Campbeltown Business
Ltd. to
the Company (2)
|
10.12
|
Agreement
dated April 6, 2000, between Adar International, Inc./Mr. Sidney
J. Golub
and Swiftnet Limited. (2)
|
10.13
|
Lease
Agreement dated December 4, 1991, between Elmtree Investments Ltd.
and
Swiftnet Limited. (2)
|
10.14
|
Lease
Agreement dated October 8, 2001, between Postwick Property Holdings
Limited and Swiftnet Limited.(2)
|
10.15
|
Agreement
dated September 30, 2002, between the Company, Swiftnet Limited.,
and Nir
Davison. (5)
|
10.16
|
As
to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy,
Warrant
A, Warrant B and Registration Rights Agreement of Selling Shareholders
Platinum Partners Value Arbitrage Fund LP, Countrywide Partners
LLC and
WEC Partners LLC. (6)
|
10.17
|
As
to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy,
Warrant
A, Warrant B and Registration Rights Agreement of Selling Shareholders
Simon Langbart, Robert Langbart, Arik Ecker, Zwi Ecker, Michael
Derman,
Errol Derman,Yuval Haim Sobel, Zvi Sobel, Tenram Investment Ltd.,
Michael
Zinn, Michael Weiss. (6)
|
10.18
|
As
to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy,
Warrant
A, Warrant B and Registration Rights Agreement of Selling Shareholders
Southridge Partners LP and Southshore Capital Fund Ltd.
(6)
|
10.19
|
As
to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy,
Warrant
A, Warrant B and Registration Rights Agreement of Selling Shareholders
Crestview Capital Master LLC. (6)
|
10.20
|
As
to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy,
Warrant
A, Warrant B and Registration Rights Agreement of Selling Shareholders
Adam Breslawsky, Oded Levy, Michael Epstein, Steven Frank, Joshua
Lobel,
Joshua Kazan and The Oberon Group LLC. (6)
|
10.21
|
Newco
(Auracall Limited) Formation Agreement. (6)
|
10.22
|
Agreement
with ITXC Corporation. (6)
|
10.23
|
Agreement
with Teleglobe International. (6)
|
10.23.1
|
Amendment
to Agreement with Teleglobe International. (6)
|
10.24
|
Agreement
with British Telecommunications. (6)
|
10.25
|
Agreement
with Easyair Limited (OpenAir). (6)
|
10.26
|
Agreement
with Worldnet. (6)
|
10.27
|
Agreement
with Portfolio PR. (6)
|
10.28
|
Agreement
with Stern and Company. (6)
|
10.29
|
Letter
to the Company dated December 31, 2003, from Abraham Keinan.
(6)
|
10.30
|
Agreement
between Swiftnet Limited and Dan Kirschner. (8)
|
10.31
|
Agreement
and Plan of Merger. (7)
|
10.32
|
Escrow
Agreement. (7)
|
10.33
|
Release
Agreement. (7)
|
10.34
|
Employment
Agreement date March 10, 2005, between Xfone USA, Inc. and Wade
Spooner.
(7)
|
10.35
|
Employment
Agreement date March 10, 2005, between Xfone USA, Inc. and Ted
Parsons.
(7)
|
10.36
|
First
Amendment to Agreement and Plan of Merger (to acquire WS Telecom,
Inc.)
(11)
|
10.37
|
Finders
Agreement with The Oberon Group, LLC. (11)
|
10.38
|
Agreement
with The Oberon Group, LLC. (11)
|
10.39
|
Management
Agreement between WS Telecom, Inc. and Xfone USA, Inc.
(8)
|
10.40
|
Engagement
Letter to Tommy R. Ferguson, Confidentiality Agreement, and Executive
Inventions Agreement dated August 19, 2004 (11)
|
10.41
|
Voting
Agreement dated September 28, 2004. (11)
|
10.42
|
Novation
Agreement executed September 27, 2004. (11)
|
10.43
|
Novation
Agreement executed September 28, 2004. (11)
|
10.44
|
Investment
Agreement dated August 26, 2004, with Ilan Shoshani.
(12)
|
10.44.1
|
Addendum
and Clarification to the Investment Agreement with Ilan Shoshani
dated
September 13, 2004. (12)
|
10.45
|
Agreement
dated November 16, 2004, with Elite Financial Communications
Group. (13)
|
10.46
|
Financial
Services and Business Development Consulting Agreement dated November
18,
2004, with Dionysos Investments (1999) Ltd. (13)
|
10.47
|
Agreement
and Plan of Merger to acquire I-55 Internet Services, Inc. dated
August
18, 2005. (14)
|
10.48
|
Agreement
and Plan of Merger to acquire I-55 Telecommunications, LLC dated
August
26, 2005 (15)
|
10.49
|
Securities
Purchase Agreement, dated September 27, 2005, by and between the
Company
and Laurus Master Fund, Ltd. (16)
|
10.50
|
Secured
Convertible Term Note, dated September 27, 2005, by the Company
in favor
of Laurus Master Fund, Ltd.; Adjustment Provision Waiver Agreement,
dated
September 27, 2005, by and between the Company and Laurus Fund,
Ltd. (16)
|
10.51
|
Common
Stock Purchase Warrant, dated September 27, 2005, by the Company
in favor
of Laurus Master Fund, Ltd. (16)
|
10.52
|
Registration
Rights Agreement, dated September 27, 2005, by and between the
Company and
Laurus Master Fund, Ltd. (16)
|
10.53
|
Master
Security Agreement, dated September 27, 2005, by and between the
Company,
Xfone USA, Inc., eXpeTel Communications, Inc., Gulf Coast Utilities,
Inc.,
and Laurus Master Fund, Ltd. (16)
|
10.54
|
Stock
Pledge Agreement, dated September 27, 2005, by and between the
Company,
Xfone USA, Inc., and Laurus Master Fund, Ltd. (16)
|
10.55
|
Subsidiary
Guarantee dated September 27, 2005, by Xfone USA, Inc., eXpeTel
Communications, Inc. and Gulf Coast Utilities, Inc. in favor of
Laurus
Master Fund, Ltd. (16)
|
10.56
|
Funds
Escrow Agreement, dated September 27, 2005, by and between the
Company,
Laurus Master Fund, Ltd. and Loeb & Loeb LLP; Disbursement Letter,
dated September 27, 2005 (16)
|
10.57
|
Incremental
Funding Side Letter, dated September 27, 2005, by and between the
Company
and Laurus Master Fund, Ltd. (16)
|
10.58
|
Securities
Purchase Agreement, dated September 28, 2005, by and between the
Company
and Crestview Capital Mater, LLC, Burlingame Equity Investors,
LP,
Burlingame Equity Investors II, LP, Burlingame Equity Investors
(Offshore), Ltd., and Mercantile Discount - Provident Funds.
(16)
|
10.59
|
Registration
Rights Agreement, dated September 28, 2005, by and between the
Company and
Crestview Capital Mater, LLC, Burlingame Equity Investors, LP,
Burlingame
Equity Investors II, LP, Burlingame Equity Investors (Offshore),
Ltd., and
Mercantile Discount - Provident Funds. (16)
|
10.60
|
Common
Stock Purchase Warrant, dated September 28, 2005, by the Company
in favor
of the Crestview Capital Mater, LLC, Burlingame Equity Investors,
LP,
Burlingame Equity Investors II, LP, Burlingame Equity Investors
(Offshore), Ltd., and Mercantile Discount - Provident
Funds.(16)
|
10.61
|
Escrow
Agreement, dated September 28, 2005, by and between the Company,
the
Purchasers and Feldman Weinstein LLP (16)
|
10.62
|
Management
Agreement dated October 11, 2005. (17)
|
10.63
|
First
Amendment to Agreement and Plan of Merger (to acquire I-55 Internet
Services, Inc.), dated October 10, 2005. (17)
|
10.64
|
Letter
Agreement with MCG Capital Corporation dated October 10, 2005.
(17)
|
10.65
|
Securities
Purchase Agreement, dated November 23, 2005, between the Company
and
Mercantile Discount - Provident Funds, Hadar Insurance Company
Ltd., The
Isreali Phoenix Assurance Company Ltd. and Gaon Gemel Ltd.
(18)
|
10.66
|
Registration
Rights Agreement, dated November 23, 2005, between the Company
and
Mercantile Discount - Provident Funds, Hadar Insurance Company
Ltd., The
Isreali Phoenix Assurance Company Ltd. and Gaon Gemel Ltd.
(18)
|
10.67
|
Common
Stock Purchase Warrant, dated November 23, 2005, by the Company
in favor
of Mercantile Discount - Provident Funds, Hadar Insurance Company
Ltd.,
The Isreali Phoenix Assurance Company Ltd. and Gaon Gemel Ltd.
(18)
|
10.68
|
Escrow
Agreement, dated November 23, 2005, between the Company, the Escrow
Agent,
and Mercantile Discount - Provident Funds, Hadar Insurance Company
Ltd.,
The Isreali Phoenix Assurance Company Ltd. and Gaon Gemel Ltd.
(18)
|
10.69
|
Management
Agreement with I-55 Telecommunications, LLC dated October 12, 2005.
(19)
|
10.70
|
Agreement
- General Terms and Conditions with EBI Comm, Inc., dated January
1, 2006.
(21)
|
10.71
|
Asset
Purchase Agreement with Canufly.net, Inc., dated January 10, 2006.
(21)
|
10.72
|
Stock
Purchase Agreement dated May 10, 2006, by and among the Company,
Story
Telecom, Inc., Story Telecom Limited, Story Telecom (Ireland) Limited,
Nir
Davison, and Trecastle Holdings Limited. (23)
|
10.73
|
Agreement
dated May 25, 2006, by and among the Company and the shareholders
of
Equitalk.co.uk Limited. (24)
|
10.74
|
Securities
Purchase Agreement, dated June 19, 2006, by and between the Company
and
the Purchasers. (25)
|
10.75
|
Registration
Rights Agreement, dated June 19, 2006, by and between the Company
and the
Purchasers. (25)
|
10.76
|
Common
Stock Purchase Warrant, dated June 19, 2006, by the Company in
favor of
the Purchasers. (25)
|
10.77
|
Escrow
Agreement, dated June 19, 2006, by and between the Company, the
Escrow
Agent, and the Purchasers. (25)
|
10.78
|
Form
of Indemnification Agreement between the Company and its Directors
and
Officers. (27)
|
10.79
|
Agreement
to Purchase Promissory Note dated October 31, 2005, with Randall
Wade
James Tricou. (27)
|
10.80
|
Agreement
to Purchase Promissory Note dated October 31, 2005, with Rene Tricou
-
Tricou Construction. (27)
|
10.81
|
Agreement
to Purchase Promissory Note dated October 31, 2005, with Rene Tricou
- Bon
Aire Estates. (27)
|
10.82
|
Agreement
to Purchase Promissory Note dated October 31, 2005, with Rene Tricou
- Bon
Aire Utility. (27)
|
10.83
|
Agreement
to Purchase Promissory Note dated February 3, 2006, with Danny
Acosta.
(27)
|
10.84
|
Letter
Agreement dated November 15, 2005, with Oberon Securities, LLC.
(27)
|
10.85
|
Letter
Agreement dated June 15, 2006, with Oberon Securities, LLC.
(27)
|
10.86
|
Second
Amendment to Agreement and Plan of Merger (to acquire WS Telecom,
Inc.),
dated June 28, 2006. (27)
|
10.87
|
General
Contract for Services dated January 1, 2005, by and between the
Company
and Swiftnet Limited. (27)
|
10.88
|
Service
Agreement dated December 6, 2005, by and between the Company and
Elite
Financial Communications Group, LLC. (27)
|
10.89
|
Agreement
for Market Making in Securities dated July 31, 2006, by and between
the
Company and Excellence Nessuah Stock Exchange Services Ltd.
(27)
|
10.90
|
Shareholders
Loan Agreement, dated September 27, 2006, by and between Auracall
Limited,
Swiftnet Limited, and Dan Kirschner. (28)
|
10.91
|
Service
Agreement, dated November 7, 2006, by and between the Company and
Institutional Marketing Services, Inc. (28)
|
10.92
|
Consultancy
Agreement, dated November 20, 2006, by and between the Company
and
Crestview Capital Partners, LLP. (29)
|
10.93
|
Agreement
dated December 24, 2006, by and between the Company, Halman-Aldubi
Provident Funds Ltd., and Halman-Aldubi Pension Funds Ltd. [translation
from Hebrew] (31)
|
10.94
|
First
Amendment to Financial Services and Business Development Consulting
Agreement dated February 8, 2007, by and between the Company and
Dionysos
Investments (1999) Ltd. (33)
|
10.95
|
Agreement
dated February 8, 2007, by and between the Company, Swiftnet Limited,
Campbeltown Business, Ltd., and Mr. Abraham Keinan.
(33)
|
10.96
|
First
amendment to General Contract for Services, dated March 14, 2007,
by and
between the Company and Swiftnet Limited. (34)
|
10.97
|
Employment
Agreement, dated March 28, 2007, between Swiftnet Limited and Abraham
Keinan. (34)
|
10.98
|
Consulting
Agreement, dated March 28, 2007, between the Company and Abraham
Keinan. (34)
|
10.99
|
Employment
Agreement, dated March 28, 2007, between Swiftnet Limited and Guy
Nissenson. (34)
|
10.100
|
Consulting
Agreement, dated March 28, 2007, between the Company and Guy
Nissenson. (34)
|
10.101
|
Settlement
Agreement and Release dated May 31, 2007, by and among Embarq Logistics,
Inc, Xfone USA, Inc. and the Company. (35)
|
10.102
|
Promissory
Note dated May 31, 2007, by Xfone USA, Inc. (35)
|
10.103
|
Parent
Guarantee dated as of May 31, 2007 by the Company in favor of Embarq
Logistics, Inc. (35)
|
16.1
|
Letter
dated January 31, 2006 from Chaifetz & Schreiber, P.C to the
Securities and Exchange Commission (20)
|
21.1
|
List
of Subsidiaries (Amended) (26)
|
23
|
Consent
of Stark, Winter, Scheinkein & Co., LLP
|
23.1
|
Consent
of Chaifetz & Schreiber, P.C. (22.1) (30)
|
23.2
|
Consent
of Gersten Savage LLP - incorporated in the legal opinion filed
as Exhibit
5.
|
23.3
|
Consent
of Postlethwaite & Netterville, APAC dated February 7, 2006.
(21.1)
|
23.4
|
Consent
of Postlethwaite & Netterville, APAC dated February 7, 2006.
(21.1)
|
(1)
|
Denotes
previously filed exhibits: filed on August 10, 2001 with Xfone,
Inc.’s
SB-2 registration statement.
|
(2)
|
Denotes
previously filed exhibits: filed on October 16, 2001 with Xfone,
Inc.’s
SB-2/Amendment 1 registration statement.
|
(4)
|
Denotes
previously filed exhibit: filed on December 5, 2002 with Xfone,
Inc.’s
Form 8-K.
|
(5)
|
Denotes
previously filed exhibit: filed on March 3, 2003 with Xfone, Inc.’s
SB-2/Post Effective Amendment 2 registration statement.
|
(6)
|
Denotes
previously filed exhibit: filed on April 15, 2004 with Xfone’s, Inc.SB-2
Amendment 1 Registration Statement.
|
(7)
|
Denotes
previously filed exhibit: filed on June 1, 2004 with Xfone, Inc.’s Form
8-K.
|
(8)
|
Denotes
previously filed exhibit: filed on June 7, 2004 with Xfone, Inc.’s
SB-2/Amendment 2 Registration Statement.
|
(9)
|
Denotes
previously filed exhibit: filed on August 11, 2004 with Xfone’s, Inc. SB-2
Amendment 3 Registration Statement.
|
(10)
|
Denotes
previously filed exhibit: filed on September 13, 2004 with Xfone’s,
Inc.SB-2 Amendment 4 Registration Statement.
|
(11)
|
Denotes
previously filed exhibits: filed on October 4, 2004 with Xfone,
Inc.’s
Form 8-K
|
(12)
|
Denotes
previously filed exhibits: filed on November 29, 2004 with Xfone,
Inc.’s
Form 8-K.
|
(13)
|
Denotes
previously filed exhibits; filed on March 31, 2005 with Xfone,
Inc.’s Form
10-KSB.
|
(14)
|
Denotes
previously filed exhibit: filed on August 22, 2005 with Xfone,
Inc.’s Form
8-K.
|
(15)
|
Denotes
previously filed exhibit: filed on August 31, 2005 with Xfone,
Inc.’s Form
8-K.
|
(16)
|
Denotes
previously filed exhibits: filed on October 3, 2005 with Xfone,
Inc.’s
Form 8-K.
|
(17)
|
Denotes
previously filed exhibits: filed on October 11, 2005 with Xfone,
Inc.’s
Form 8-K/A #1.
|
(18)
|
Denotes
previously filed exhibits: filed on November 29, 2005 with Xfone,
Inc.’s
Form 8-K.
|
(19)
|
Denotes
previously filed exhibit: filed on January 23, 2006 with Xfone,
Inc.’s
Form 8-K/A #3.
|
(20)
|
Denotes
previously filed exhibit: filed on January 31, 2006 with Xfone,
Inc.’s
Form 8-K/A #1.
|
(21)
|
Denotes
previously filed exhibit: filed on January 31, 2006 with Xfone,
Inc.’s
Form 8-K.
|
(21.1)
|
Denotes
previously filed exhibits: filed on February 7, 2006 with Xfone,
Inc.’s
Form SB-2 Amendment 3.
|
(22)
|
Denotes
previously filed exhibit: filed on March 15, 2006 with Xfone, Inc.’s Form
8-K.
|
(22.1)
|
Denotes
previously filed exhibit: filed on March 31, 2006 with Xfone, Inc.’s Form
10-KSB.
|
(23)
|
Denotes
previously filed exhibit: filed on May 16, 2006 with Xfone, Inc.’s Form
8-K.
|
(24)
|
Denotes
previously filed exhibit: filed on May 30, 2006 with Xfone, Inc.’s Form
8-K.
|
(25)
|
Denotes
previously filed exhibits: filed on June 20, 2006 with Xfone, Inc.’s Form
8-K.
|
(26)
|
Denotes
previously filed exhibits: filed on July 5, 2006 with Xfone, Inc.’s Form
8-K.
|
(27)
|
Denotes
previously filed exhibits: filed on July 31, 2006 with Xfone, Inc.’s Form
8-K.
|
(28)
|
Denotes
previously filed exhibits: filed on November 14, 2006 with Xfone,
Inc.’s
Form 10-QSB.
|
(29)
|
Denotes
previously filed exhibit: filed on November 22, 2006 with Xfone,
Inc.’s
Form 8-K.
|
(30)
|
Denotes
previously filed exhibits: filed on November 30, 2006 with Xfone,
Inc.’s
Form SB-2.
|
(31)
|
Denotes
previously filed exhibit: filed on December 28, 2006 with Xfone,
Inc.’s
Form 8-K.
|
(32)
|
Denotes
previously filed exhibit: filed on February 5, 2007 with Xfone,
Inc.’s
Form 8-K.
|
(33)
|
Denotes
previously filed exhibits: filed on February 8, 2007 with Xfone,
Inc.’s
Form 8-K.
|
(34)
|
Denotes
previously filed exhibits; filed on March 30, 2007 with Xfone,
Inc.’s Form
10-KSB.
|
(35)
|
Denotes
previously filed exhibits: filed on May 31, 2007 with Xfone, Inc.’s Form
8-K.
|
(36)
|
Denotes
previously filed exhibit: filed on June 8, 2007 with Xfone, Inc.’s Form
SB-2.
|
XFONE,
INC.
|
|||
|
By:
|
/s/ Guy Nissenson | |
Guy Nissenson | |||
President, Chief Executive Officer, Treasurer, Chief Financial Officer and Director | |||
Signature
|
Title
|
Date
|
/s/
Abraham Keinan
|
Chairman
of the Board
|
July
18, 2007
|
Abraham
Keinan
|
|
|
|
|
|
/s/Guy
Nissenson
|
President,
Chief Executive Officer, Treasurer, Chief Financial Officer and
Director
|
July
18, 2007
|
Guy
Nissenson
|
|
|
/s/
Itzhak Almog
|
Director
and Chairman of the Audit Committee
|
July
18, 2007
|
Itzhak
Almog
|
|
|
|
|
|
/s/Eyal
J. Harish
|
Director
|
July
18, 2007
|
Eyal
J. Harish
|
|
|
|
|
|
/s/
Israel Singer
|
Director
and member of the Audit Committee
|
July
18, 2007
|
Israel
Singer
|
|
|
|
|
|
/s/
Niv Krikov
|
Vice
President Finance and Principal Accounting Officer
|
July
18, 2007
|
Niv
Krikov
|
|
|