Nevada
|
11-3618510
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
PART
I. FINANCIAL INFORMATION
|
|
3 | |
15 | |
23 | |
PART
II. OTHER INFORMATION
|
|
24 | |
25 | |
26 | |
26 | |
26 | |
26 | |
32 |
Xfone,
Inc. and Subsidiaries
|
|
|
CONSOLIDATED
FINANCIAL STATEMENTS (UNAUDITED)
|
|
June
30, 2007
|
Xfone,
Inc. and Subsidiaries
|
|
|
CONSOLIDATED
FINANCIAL STATEMENTS (UNAUDITED)
|
|
June
30, 2007
|
|
CONTENTS
|
PAGE
|
|
|
5
|
|
|
|
7
|
|
|
8
|
|
|
9
|
Xfone,
Inc. and Subsidiaries
|
||||||||
CONSOLIDATED
BALANCE SHEET
|
||||||||
|
June
30,
|
December
31,
|
||||||
|
2007
|
2006
|
||||||
|
Unaudited
|
|
||||||
CURRENT
ASSETS:
|
|
|
||||||
|
|
|
||||||
Cash
|
$ |
1,202,086
|
$ |
1,218,392
|
||||
Accounts
receivable, net
|
9,255,511
|
7,584,504
|
||||||
Prepaid
expenses and other receivables
|
1,722,420
|
1,488,579
|
||||||
|
||||||||
Total
current assets
|
12,180,017
|
10,291,475
|
||||||
|
||||||||
INVESTMENTS
|
306,052
|
193,467
|
||||||
|
||||||||
MINORITY
INTEREST
|
131,919
|
305,050
|
||||||
|
||||||||
LONG
TERM RECEIVABLES
|
564,905
|
709,607
|
||||||
|
||||||||
FIXED
ASSETS, NET
|
5,439,965
|
4,466,048
|
||||||
|
||||||||
OTHER
ASSETS, NET
|
16,977,759
|
17,061,297
|
||||||
|
||||||||
Total
assets
|
$ |
35,600,617
|
$ |
33,026,944
|
||||
|
Xfone,
Inc. and Subsidiaries
|
CONSOLIDATED
BALANCE SHEET
|
|
June
30,
|
December
31,
|
||||||
|
2007
|
2006
|
||||||
|
Unaudited
|
|
||||||
|
|
|
||||||
CURRENT
LIABILITIES:
|
|
|
||||||
Short-term
bank credit and current maturities of notes payable
|
$ |
2,013,892
|
$ |
1,963,406
|
||||
Trade
payables
|
7,748,994
|
6,710,052
|
||||||
Other
liabilities and accrued expenses
|
2,701,835
|
2,416,168
|
||||||
Current
maturities of obligations under capital leases
|
92,635
|
131,229
|
||||||
|
||||||||
Total
current liabilities
|
12,557,356
|
11,220,855
|
||||||
|
||||||||
DEFERRED
TAXES
|
182,330
|
177,333
|
||||||
|
||||||||
NOTES
PAYABLE
|
1,318,191
|
1,938,256
|
||||||
|
||||||||
OBLIGATIONS
UNDER CAPITAL LEASES
|
155,694
|
118,028
|
||||||
|
||||||||
SEVERANCE
PAY
|
148,601
|
100,213
|
||||||
|
||||||||
Total
liabilities
|
14,362,172
|
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 June 30,
2007,
respectively;
|
||||||||
11,153,817
issued and outstanding at December 31, 2006 and 11,524,971 issued
and
outstanding at June 30, 2007
|
11,525
|
11,154
|
||||||
Additional
paid-in capital
|
19,885,022
|
19,009,694
|
||||||
Foreign
currency translation adjustment
|
(1,467,658 | ) | (1,380,701 | ) | ||||
Deferred
stock compensation
|
(389,783 | ) | (511,393 | ) | ||||
Retained
earnings
|
3,199,339
|
2,343,505
|
||||||
|
||||||||
Total
shareholders' equity
|
21,238,445
|
19,472,259
|
||||||
|
||||||||
Total
liabilities and shareholders' equity
|
$ |
35,600,617
|
$ |
33,026,944
|
||||
|
||||||||
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Xfone,
Inc. and Subsidiaries
|
CONSOLIDATED
STATEMENTS OF INCOME
|
(Unaudited)
|
|
Six
months ended
|
Three
months ended
|
||||||||||||||
|
June
30,
|
June
30,
|
||||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||||
|
|
|
|
|
||||||||||||
Revenues
|
$ |
23,153,522
|
$ |
16,690,082
|
$ |
11,629,806
|
$ |
8,367,198
|
||||||||
Cost
of revenues
|
10,323,243
|
10,510,433
|
5,130,021
|
5,206,666
|
||||||||||||
|
||||||||||||||||
Gross
profit
|
12,830,279
|
6,179,649
|
6,499,785
|
3,160,532
|
||||||||||||
|
||||||||||||||||
Operating
expenses:
|
||||||||||||||||
Research
and development
|
31,796
|
20,801
|
16,018
|
10,401
|
||||||||||||
Marketing
and selling
|
5,474,506
|
1,513,832
|
2,742,530
|
792,328
|
||||||||||||
General
and administrative
|
5,846,730
|
4,225,081
|
2,959,944
|
2,107,007
|
||||||||||||
|
||||||||||||||||
Total
operating expenses
|
11,353,032
|
5,759,714
|
5,718,492
|
2,909,736
|
||||||||||||
|
||||||||||||||||
Operating
profit
|
1,477,247
|
419,935
|
781,293
|
250,796
|
||||||||||||
|
||||||||||||||||
Financing
expenses, net
|
(306,695 | ) | (196,055 | ) | (166,826 | ) | (50,962 | ) | ||||||||
Equity
in income of affiliated company
|
112,585
|
133,827
|
33,449
|
38,759
|
||||||||||||
Loss
from a change of holding of affiliated company
|
-
|
(55,189 | ) |
-
|
-
|
|||||||||||
|
||||||||||||||||
Income
before minority interest and taxes
|
1,283,137
|
302,518
|
647,916
|
238,593
|
||||||||||||
Minority
interest
|
(173,131 | ) |
12,346
|
(80,996 | ) | (9,299 | ) | |||||||||
|
||||||||||||||||
Income
before taxes
|
1,110,006
|
314,864
|
566,920
|
229,294
|
||||||||||||
|
||||||||||||||||
Tax
benefits (expenses)
|
(254,172 | ) |
32,478
|
(155,481 | ) | (85 | ) | |||||||||
|
||||||||||||||||
Net
income
|
$ |
855,834
|
$ |
347,342
|
$ |
411,439
|
$ |
229,209
|
||||||||
|
||||||||||||||||
Earnings
Per Share:
|
||||||||||||||||
Basic
|
$ |
0.075
|
$ |
0.038
|
$ |
0.036
|
$ |
0.023
|
||||||||
|
||||||||||||||||
Diluted
|
$ |
0.075
|
$ |
0.036
|
$ |
0.036
|
$ |
0.022
|
||||||||
Weighted
average shares outstanding:
|
||||||||||||||||
Basic
|
11,481,080
|
9,033,069
|
11,521,916
|
9,800,069
|
||||||||||||
|
||||||||||||||||
Diluted
|
11,481,080
|
9,607,782
|
11,531,220
|
10,374,782
|
Xfone,
Inc. and Subsidiaries
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
Six
Months Ended
June
30,
|
|||||||
|
2007
|
2006
|
||||||
Cash
flow from operating activities
|
|
|
||||||
Net
income
|
$ |
855,834
|
$ |
347,342
|
||||
Adjustments
required to reconcile net income to net cash provided by (used in)
operating activities:
|
||||||||
Depreciation
and amortization
|
526,688
|
464,195
|
||||||
Compensation
in connection with the issuance of warrants and options
|
121,610
|
97,161
|
||||||
Minority
interest
|
173,131
|
(12,346 | ) | |||||
Loss
from a change of holding of affiliated company
|
-
|
55,189
|
||||||
Equity
in earnings of affiliated company
|
(112,585 | ) | (133,827 | ) | ||||
Decrease
(increase) in account receivables
|
(1,548,524 | ) | (590,345 | ) | ||||
Decrease
(increase) in prepaid and other receivables
|
(173,028 | ) |
757,273
|
|||||
Increase
(decrease) in trade payables
|
906,804
|
(687,342 | ) | |||||
Increase
(decrease) in other payables
|
259,037
|
(502,556 | ) | |||||
Increase in
severance pay
|
66,313
|
11,443
|
||||||
Increase
in deferred taxes
|
1,083
|
-
|
||||||
|
||||||||
Net
cash provided by (used in) operating activities
|
1,076,363
|
(193,813 | ) | |||||
|
||||||||
Cash
flow from investing activities
|
||||||||
Purchase
of equipment
|
(598,246 | ) | (676,022 | ) | ||||
Net
cash acquired from the acquisition of Story Telecom
|
-
|
61,897
|
||||||
Change
in other assets and long-term receivables
|
128,203
|
(435,611 | ) | |||||
Acquisition
of EBI Comm, Inc.
|
-
|
(12,906 | ) | |||||
Acquisition
of Canufly.net, Inc.
|
-
|
(326,781 | ) | |||||
Acquisition
of I-55 Internet Services, Inc.
|
-
|
(98,689 | ) | |||||
Acquisition
of I-55 Telecommunications, LLC
|
-
|
(28,500 | ) | |||||
|
||||||||
Net
cash used in investing activities
|
(470,043 | ) | (1,516,612 | ) | ||||
|
||||||||
Cash
flow from financing activities
|
||||||||
Repayment
of long term loans from banks and others
|
(881,195 | ) | (1,180,300 | ) | ||||
Proceeds
from issuance of shares and detachable warrants, net of issuance
expenses
|
853,649
|
481,065
|
||||||
Proceeds
from long term loans from banks
|
20,466
|
178,064
|
||||||
Proceeds
from exercise of options
|
22,050
|
-
|
||||||
Decrease
(increase) in capital lease obligation
|
22,545
|
(64,918 | ) | |||||
Increase
(decrease) in short term loan and bank credit
|
(584,786 | ) |
72,414
|
|||||
|
||||||||
Net
cash used in financing activities
|
(547,271 | ) | (513,675 | ) | ||||
|
||||||||
Effect
of exchange rate changes on cash and cash equivalents
|
(75,355 | ) | (137,699 | ) | ||||
|
||||||||
Net
decrease in cash
|
(16,306 | ) | (2,361,799 | ) | ||||
|
||||||||
Cash
at the beginning of the period
|
1,218,392
|
4,613,112
|
||||||
|
||||||||
Cash
at the end of the period
|
$ |
1,202,086
|
$ |
2,251,313
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 2007
(Unaudited)
|
|
A.
|
Xfone,
Inc. ("Xfone" or the "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
JUNE
30, 2007
(Unaudited)
|
|
B.
|
Foreign
Currency Translation
|
|
C.
|
Accounts
Receivable
|
Xfone,
Inc. and Subsidiaries
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE
30, 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
JUNE
30, 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, Swiftnet alleges an unpaid
debt due to it 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, which at the time was 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 Swiftnet's 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. On May 28, 2007, the Magistrate
Court
rendered a new judgment, rejecting Swiftnet's claims. On July 15,
2007 Swiftnet filed an appeal with the District Court of Tel -
Aviv.
|
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 ($3,300,897) plus interest
accruing at a daily rate of £401 ($807) which at the date of claim had
amounted to £92,317 ($185,810). 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 ($618,101) 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 ($1,305,773) in credits in relation to
amounts paid on account and wrongly attributed by MCI to over-billed
invoices. 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
JUNE
30, 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 Baber. In this lawsuit, Story Telecom
alleged an unpaid debt in the amount of £52,000 ($104,663) 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 ($108,688). 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 of £54,000) in favor of Story
Telecom until a full hearing takes place. The 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 ($2,415) to Story Telecom’s account as these were all
the monies available. Story Telecom intends to request that the
court order Mr. Baber to attend court for questioning regarding his
financial situation, whereby he would also be required to detail all
his assets. Following such questioning Story Telecom intends to take
every effort to collect the monies
due.
|
D.
|
On
June 4, 2007, the Company was informed that Gilad Amozeg, a former
officer
of the Company had filed a complaint with the United States Department
of
Labor - Occupational Safety and Health Administration ("OSHA") alleging
discriminatory employment practices in violation of Section 806 of
the
Corporate and Criminal Fraud Accountability Act of 2002, Title VIII
of the
Sarbanes-Oxley Act of 2002. The complaint alleged that Mr.
Amozeg was terminated from his position as Chief Financial Officer
of the
Company as a result of his purportedly engaging in “protected activity” as
defined under Section 806 of the Sarbanes-Oxley Act, and sought
reinstatement of Mr. Amozeg’s position with the Company and damages from
the Company. On June 20, 2007, the Company notified OSHA, in
writing through counsel, that because the statute in question does
not
apply extraterritorially to employees outside of the United States,
OSHA
has no jurisdiction over the complaint, which should be dismissed
on that
basis alone. In addition, the Company denies that Mr. Amozeg’s
termination was the result of any statutory “protected activities” or for
any improper reason and asserts that the termination related to Mr.
Amozeg's inability to properly perform his job responsibilities. By
letter dated July 18, 2007, OSHA dismissed the complaint, informing
the
parties that "[f]ollowing an investigation," it had found "no reasonable
cause to believe that [the Company] violated [the statute in question]"
because Mr. Amozeg was "not an employee covered under [the
statute]." Mr. Amozeg has thirty days from his counsel's
receipt of that dismissal to file objections and request a hearing
before
a Department of Labor Administrative Law Judge, and if he does not
do so
within that period the dismissal will become final and not subject
to
judicial review.
|
E.
|
On
July 25, 2007, the Company received notification of a claim filed
on July
23, 2007 by Nir Davison with the United Kingdom Employment Tribunals,
against Story Telecom Limited, the Company’s majority-owned subsidiary,
alleging wrongful termination of his employment as Managing Director.
The
claim does not seek any specific damages. The Company intends to
vigorously defend such action.
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
|
Six
months ended
|
Three
months ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||||
|
|
|
|
|||||||||||||
Revenues:
|
||||||||||||||||
United
Kingdom
|
$ |
12,574,190
|
$ |
6,955,045
|
$ |
6,478,252
|
$ |
3,601,887
|
||||||||
United
States
|
6,610,958
|
7,269,042
|
3,191,865
|
3,501,294
|
||||||||||||
Israel
|
3,968,374
|
2,465,995
|
1,959,689
|
1,264,017
|
||||||||||||
|
||||||||||||||||
Total
revenues
|
23,153,522
|
16,690,082
|
11,629,806
|
8,367,198
|
||||||||||||
|
||||||||||||||||
Cost
of revenues:
|
||||||||||||||||
United
Kingdom
|
5,751,199
|
5,399,405
|
2,871,329
|
2,676,008
|
||||||||||||
United
States
|
3,145,489
|
3,491,004
|
1,551,663
|
1,692,778
|
||||||||||||
Israel
|
1,426,555
|
1,620,024
|
707,029
|
837,880
|
||||||||||||
|
||||||||||||||||
Total
cost of revenues
|
10,323,243
|
10,510,433
|
5,130,021
|
5,206,666
|
||||||||||||
|
||||||||||||||||
Direct
gross profit:
|
||||||||||||||||
United
Kingdom
|
6,822,991
|
1,555,640
|
3,606,923
|
925,879
|
||||||||||||
United
States
|
3,465,469
|
3,778,038
|
1,640,202
|
1,808,516
|
||||||||||||
Israel
|
2,541,819
|
845,971
|
1,252,660
|
426,137
|
||||||||||||
|
||||||||||||||||
|
12,830,279
|
6,179,649
|
6,499,785
|
3,160,532
|
||||||||||||
|
||||||||||||||||
Operating
expenses:
|
||||||||||||||||
United
Kingdom
|
5,834,126
|
1,059,508
|
3,011,607
|
558,489
|
||||||||||||
United
States
|
3,129,573
|
3,038,030
|
1,602,168
|
1,401,286
|
||||||||||||
Israel
|
1,314,942
|
990,253
|
655,956
|
533,059
|
||||||||||||
|
||||||||||||||||
|
10,278,641
|
5,087,791
|
5,269,731
|
2,492,834
|
||||||||||||
|
||||||||||||||||
Operating
Profit (Loss)
|
||||||||||||||||
United
Kingdom
|
988,865
|
496,132
|
595,316
|
367,390
|
||||||||||||
United
States
|
335,896
|
740,008
|
38,034
|
407,230
|
||||||||||||
Israel
|
1,226,877
|
(144,282
|
) |
596,704
|
(106,922
|
) | ||||||||||
|
||||||||||||||||
|
2,551,638
|
1,091,858
|
1,230,054
|
667,698
|
||||||||||||
|
||||||||||||||||
Operating
expenses related to the Headquarters in the US
|
1,074,391
|
671,923
|
448,761
|
416,902
|
||||||||||||
|
||||||||||||||||
Operating
Profit
|
$ |
1,477,247
|
$ |
419,935
|
$ |
781,293
|
$ |
250,796
|
||||||||
|
|
Six
months ended
June
30,
|
Three
months ended
June
30,
|
||||||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||||
Revenues
|
100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Cost
of Revenues
|
44.6 | % | 63 | % | 44.1 | % | 62.2 | % | ||||||||
Gross
Profit
|
55.4 | % | 37 | % | 55.9 | % | 37.8 | % | ||||||||
Operating
Expenses:
|
||||||||||||||||
Research
and Development
|
0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % | ||||||||
Marketing
and Selling
|
23.6 | % | 9.1 | % | 23.6 | % | 9.5 | % | ||||||||
General
and Administrative
|
25.3 | % | 25.3 | % | 25.5 | % | 25.2 | % | ||||||||
Total
Operating Expenses
|
49.0 | % | 34.5 | % | 49.2 | % | 34.8 | % | ||||||||
Income
before Taxes
|
4.8 | % | 1.9 | % | 4.9 | % | 2.7 | % | ||||||||
Net
Income
|
3.7 | % | 2.1 | % | 3.5 | % | 2.7 | % |
Date
|
U.S.
Dollar
|
|||
2007
|
$
|
66,843
|
|
|
2008
|
|
$
|
139,084
|
|
2009
|
|
$
|
50,820
|
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. (37)
|
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)
|
31.1
|
|
31.2
|
|
32.1
|
|
32.2
|
(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.
|
(37)
|
Denotes
previously filed exhibit: filed on July 30, 2007 with Xfone, Inc.’s Form
SB-2/A.
|
|
|
|
|
XFONE,
INC.
|
|
|
|
|
Date: August
14, 2007
|
By:
|
/s/ Guy
Nissenson
|
|
Guy
Nissenson
President,
Chief Executive Officer and Director
(principal
executive
officer)
|
|
|
|
|
||
|
|
|
Date: August
14, 2007
|
By:
|
/s/ Niv
Krikov
|
|
Niv
Krikov
Principal
Accounting Officer, Treasurer and
Chief
Financial Officer
(principal accounting
and
financial officer)
|