Nevada
|
11-3618510
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
(I.R.S.
Employer
Identification
No.)
|
Title
of each class registered:
|
Name
of each exchange on which registered:
|
|
Common
Stock
|
American
Stock Exchange
|
|
Common
Stock
|
Tel
Aviv Stock Exchange
|
Xfone,
Inc. and Subsidiaries
|
||||||||||||||
CONSOLIDATED
FINANCIAL STATEMENTS
|
||||||||||||||
As
of December 31, 2007
|
||||||||||||||
CONTENTS
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
Report
of Independent Registered Public Accounting Firm to the Shareholders and
Board of Directors of Xfone 018 Ltd.
|
F-2 |
Balance
Sheet
|
F-3
|
Statements
of Operations
|
F-5
|
Statements
of Changes in Shareholders' Equity
|
F-6
|
Statements
of Cash Flows
|
F-7
|
Notes
to Consolidated Financial Statements
|
F-10
|
Yarel
+ Partners
C.P.A
(Isr.)
|
|
Tel-Aviv,
Israel
March
24, 2008
|
An
Independent Member of BKR
International
|
Xfone, Inc. and
Subsidiaries
|
|||||
|
|||||
BALANCE
SHEET
|
|||||
|
|||||
December
31,
|
|||||
2007
|
|||||
|
|||||
CURRENT
ASSETS:
|
|||||
Cash
|
$ | 5,835,608 | |||
Restricted
cash
|
25,562,032 | ||||
Accounts
receivable, net
|
5,886,499 | ||||
Prepaid
expenses and other receivables (Note 3)
|
3,985,307 | ||||
Total
current assets
|
41,269,446 | ||||
MINORITY
INTEREST
|
7,190 | ||||
LONG
TERM ASSETS (including $1,753,503 of bonds issuance cost,
net)
|
2,076,061 | ||||
FIXED
ASSETS, NET (NOTE 4)
|
5,747,758 | ||||
OTHER
ASSETS, NET (NOTE 5)
|
17,948,872 | ||||
Total
assets
|
$ | 67,049,327 | |||
Xfone,
Inc. and Subsidiaries
|
||||
|
||||
BALANCE
SHEET
|
||||
|
||||
December
31,
|
||||
2007
|
||||
|
||||
CURRENT
LIABILITIES:
|
||||
Notes
payable - current portion (Note 7)
|
$
|
1,094,339
|
||
Trade
payables
|
8,287,420
|
|||
Other
liabilities and accrued expenses (Note 6)
|
5,322,045
|
|||
Obligations
under capital leases - current portion (note 9)
|
89,654
|
|||
Current
maturities of Bonds (note 8)
|
3,268,476
|
|||
Total
current liabilities
|
18,061,934
|
|||
DEFERRED
TAXES (NOTE 10)
|
1,103
|
|||
NOTES
PAYABLE (NOTE 7)
|
1,013,808
|
|||
BONDS
(NOTE 8)
|
22,083,892
|
|||
OBLIGATIONS
UNDER CAPITAL LEASES (NOTE 9)
|
31,893
|
|||
SEVERANCE
PAY
|
148,600
|
|||
Total
liabilities
|
41,341,230
|
|||
COMMITMENTS
AND CONTINGENT LIABILITIES (NOTE 11)
|
||||
SHAREHOLDERS'
EQUITY:
|
||||
Common
stock:
|
||||
75,000,000
shares authorized
|
||||
13,467,928
issued and outstanding
|
13,468
|
|||
Contributions
in excess of par value
|
26,494,985
|
|||
Foreign
currency translation adjustment
|
(1,564,814
|
)
|
||
Deferred
stock compensation
|
(295,155
|
)
|
||
Retained
earnings
|
1,059,613
|
|||
Total
shareholders' equity
|
25,708,097
|
|||
Total
liabilities and shareholders' equity
|
$
|
67,049,327
|
||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Xfone, Inc. and
Subsidiaries
|
|||||||
STATEMENTS
OF OPERATIONS
|
Years
Ended
|
||||||||
December
31,
|
||||||||
2007
|
2006
|
|||||||
Revenues
|
$ | 44,723,934 | $ | 37,914,037 | ||||
Cost
of revenues
|
19,626,322 | 21,968,998 | ||||||
Gross
profit
|
25,097,612 | 15,945,039 | ||||||
Operating
expenses:
|
||||||||
Research
and development
|
47,609 | 45,709 | ||||||
Marketing
and selling
|
10,886,883 | 4,937,007 | ||||||
General
and administrative
|
12,335,759 | 9,927,301 | ||||||
Non-
recurring loss (note
11)
|
2,856,803 | - | ||||||
Total
operating expenses
|
26,127,054 | 14,910,017 | ||||||
Operating
profit (loss)
|
(1,029,442 | ) | 1,035,022 | |||||
Financing
expenses, net
|
(515,562 | ) | (540,688 | ) | ||||
Equity
in income of affiliated company
|
132,867 | 60,574 | ||||||
Loss
from a change of holding of affiliated company
|
- | (58,472 | ) | |||||
Other
income
|
- | 84,723 | ||||||
Income
(loss) before minority interest and taxes
|
(1,412,137 | ) | 581,159 | |||||
Minority
interest
|
(297,860 | ) | 81,802 | |||||
Income
(loss) before taxes
|
(1,709,997 | ) | 662,961 | |||||
Income
tax benefit (expense)
|
426,105 | (2,265 | ) | |||||
Net
income (loss)
|
$ | (1,283,892 | ) | $ | 660,696 | |||
Basic
net profit (loss) per share
|
$ | (0.109 | ) | $ | 0.065 | |||
Diluted
net profit (loss) per share
|
$ | (0.109 | ) | $ | 0.065 | |||
Weighted
average number of shares used for computing:
|
||||||||
Basic
profit (loss) per share
|
11,777,645 | 10,135,874 | ||||||
Diluted
profit (loss) per share
|
11,777,645 | 10,135,874 |
The
accompanying notes are an integral part of these consolidated financial
statements
|
Xfone, Inc.
and Subsidiaries
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
STATEMENTS
OF CHANGES IN SHAREHOLDERS' EQUITY
|
Number
of Ordinary Shares
|
Share Capital
|
Contributions in excess of par value |
Foreign
currency
translation adjustments
|
Deferred
Stock Compensation
|
Retained Earnings | Total Shareholders' Equity | ||||||||||||||||||||||
Balance
at January 1, 2006
|
8,172,671 | $ | 8,684 | $ | 8,354,964 | $ | (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 | |||||||||||||||||||||
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 | $ | 11,154 | $ | 19,009,693 | $ | (1,380,701 | ) | $ | (511,393 | ) | $ | 2,343,505 | $ | 19,472,258 | |||||||||||||
Balance
at January 1, 2007
|
11,153,817 | $ | 11,154 | $ | 19,009,693 | $ | (1,380,701 | ) | $ | (511,393 | ) | $ | 2,343,505 | $ | 19,472,258 | |||||||||||||
Deferred
stock compensation, net
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Amortization
of deferred compensation
|
- | - | - | - | 216,238 | 216,238 | ||||||||||||||||||||||
Stock
issued during the period, net oof
|
- | - | - | - | - | - | - | |||||||||||||||||||||
of
issuance expenses :
|
||||||||||||||||||||||||||||
For
cash
|
2,294,828 | 2,295 | 6,489,955 | - | - | - | 6,492,250 | |||||||||||||||||||||
For
acquisitions
|
20,026 | 20 | (20 | ) | - | - | - | - | ||||||||||||||||||||
Exercise
of options options
|
6,300 | 6 | 22,044 | - | - | - | 22,050 | |||||||||||||||||||||
Shares cancelled | (7,043) | (7) | 7 | - | - | - | - | |||||||||||||||||||||
Fair
value of warrants granted to bonds holders
|
- | - | 973,306 | - | - | - | 973,306 | |||||||||||||||||||||
Currency
translation
|
- | - | - | (184,113 | ) | - | - | (184,113 | ) | |||||||||||||||||||
Net
loss
|
- | - | - | - | - | (1,283,892 | ) | (1,283,892 | ) | |||||||||||||||||||
Balance
at December 31, 2007
|
13,467,928 | $ | 13,468 | $ | 26,494,985 | $ | (1,564,814 | ) | $ | (295,155 | ) | $ | 1,059,613 | $ | 25,708,097 | |||||||||||||
Xfone, Inc. and Subsidiaries
|
||||||||
|
||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||
|
||||||||
Years
Ended
|
||||||||
December
31 ,
|
||||||||
2007
|
2006
|
|||||||
Cash
flow from operating activities:
|
||||||||
Net
income (loss)
|
$ | (1,283,892 | ) | $ | 660,696 | |||
Adjustments
required to reconcile net income
|
||||||||
to
net cash provided by (used in)
|
||||||||
operating
activities:
|
||||||||
Depreciation
and amortization
|
1,211,798 | 1,092,085 | ||||||
Compensation in
connection with the issuance of warrants and options issued for
professional services
|
216,238 | 255,166 | ||||||
Minority
interest
|
297,860 | (81,802 | ) | |||||
Currency
differences on convertible notes and loans
|
- | 368 | ||||||
Loss
from a change of holding of affiliated company
|
- | 58,472 | ||||||
Changes
in earnings of equity investments
|
(132,868 | ) | (60,574 | ) | ||||
Decrease
(increase) in account receivables
|
2,796,353 | (1,335,519 | ) | |||||
Decrease
(increase) in long term assets
|
373,258 | - | ||||||
Decrease
(increase) in other receivables
|
(1,703,548 | ) | 771,517 | |||||
Decrease
in shareholder loans receivable
|
- | 242,847 | ||||||
Increase
(decrease) in trade payables
|
663,601 | (1,305,973 | ) | |||||
Increase
(decrease) in other liabilities and accrued expenses
|
2,523,797 | (390,947 | ) | |||||
Increase
(decrease) in severance pay
|
57,160 | 63,305 | ||||||
Decrease
in deferred taxes
|
(180,026 | ) | (51,657 | ) | ||||
Net
cash provided by (used in) operating activities
|
4,839,731 | (82,016 | ) | |||||
Cash
flow from investing activities:
|
||||||||
Investment
in short- term deposit
|
(24,998,173 | ) | - | |||||
Purchase
of other assets
|
- | (1,258 | ) | |||||
Purchase
of equipment
|
(1,322,908 | ) | (871,998 | ) | ||||
Change
in prepaid acquisition costs
|
(479,502 | ) | - | |||||
Change
in long- term receivables
|
- | (106,254 | ) | |||||
Acquisition
of EBI
|
- | (99,372 | ) | |||||
Acquisition
of Canufly
|
- | (506,684 | ) | |||||
Acquisition
of I-55 Internet Services
|
- | (104,560 | ) | |||||
Acquisition
of I-55 Telecommunications
|
- | (30,196 | ) | |||||
Net
cash acquired from the acquisition of Equitalk
|
- | 146,878 | ||||||
Net
cash acquired from the acquisition of Story Telecom
|
- | 65,579 | ||||||
Net
cash acquired from the acquisition of Auracall
|
(612,607 | ) | - | |||||
Net
cash (used in) investing activities
|
(27,413,190 | ) | (1,507,865 | ) |
Xfone,
Inc. and Subsidiaries
|
||||||||
|
||||||||
STATEMENTS
OF CASH FLOWS (Continued)
|
||||||||
|
||||||||
Years
Ended
|
||||||||
December 31
,
|
||||||||
2007
|
2006
|
|||||||
|
||||||||
Cash flow from financing
activities:
|
||||||||
Repayment
of long term loans from banks and others
|
(1,051,079 | ) | (2,544,945 | ) | ||||
Increase
in capital lease obligation
|
(105,968 | ) | 52,511 | |||||
Increase
(decrease) in short-term bank credit, net
|
(1,821,597 | ) | 240,647 | |||||
Proceeds
from long term loans from banks
|
199,437 | 307,412 | ||||||
Repayment
of convertible notes
|
- | (623,812 | ) | |||||
Issuance
of bonds, net of issuance expenses
|
22,821,827 | - | ||||||
Proceeds
from exercise of options
|
22,050 | - | ||||||
Proceeds
from issuance of shares and detachable warrants, net of issuance
expenses
|
7,465,555 | 751,564 | ||||||
Net
cash provided by (used in) financing activities
|
27,530,225 | (1,816,623 | ) | |||||
Effect
of exchange rate changes on cash and cash equivalents
|
(339,550 | ) | (262,660 | ) | ||||
Net
increase (decrease) in cash and cash equivalents
|
4,617,216 | (3,669,164 | ) | |||||
Cash
and cash equivalents at the beginning of year
|
1,218,392 | 4,887,556 | ||||||
Cash
and cash equivalents at the end of year
|
$ | 5,835,608 | $ | 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
|
$ | 129,308 | $ | 290,404 | ||||
Tax
paid
|
$ | 986 | $ | 111,859 | ||||
Acquisition
of EBI
|
$ | - | $ | 176,326 | ||||
Acquisition
of Canufly
|
$ | - | $ | 354,412 | ||||
Acquisition
of I-55 Internet Services
|
$ | - | $ | 3,195,299 | ||||
Acquisition
of I-55 Telecommunication
|
$ | - | $ | 818,513 | ||||
Acquisition
of Equitalk
|
$ | - | $ | 279,475 | ||||
Purchase
of fixed assets
|
$ | 830,000 | $ | - | ||||
Purchase of fixed assets via capital lease | $ | 26,510 | $ | - | ||||
Capitalization
of finance expenses related with acquisition costs of NTS
Communications
|
$ | 213,179 | $ | - | ||||
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
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 States, the United
Kingdom and Israel.
|
·
|
Swiftnet
Limited ("Swiftnet") - wholly
owned U.K. subsidiary.
|
·
|
Equitalk.co.uk
Limited ("Equitalk") - wholly
owned U.K. subsidiary.
|
·
|
Auracall
Limited ("Auracall") - wholly owned U.K. subsidiary of
Swiftnet.
|
·
|
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 wholly owned U.K. subsidiary, Story Telecom Limited
(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.
|
B.
|
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.
Xfone USA paid a total consideration for this acquisition in the amount of
$85,699 in monthly payments of $10,000 until paid in full, and made the
first of such payments on June 1, 2007 and final payment on January 25,
2008. Payment for this acquisition was recorded as other
assets.
|
EBI
Comm, Inc.
|
||||
Current
assets, excluding cash acquired
|
$ | - | ||
Total
assets acquired
|
- | |||
Total
liabilities
|
176,326 | |||
Net
liabilities assumed
|
$ | 176,326 | ||
Purchase
price:
|
||||
Cash
paid
|
$ | 85,698 | ||
Acquisition
costs
|
13,674 | |||
$ | 99,372 | |||
Goodwill
|
$ | 275,698 |
Xfone,
Inc. and Subsidiaries
|
|||||||||||||
|
|||||||||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
|||||||||||||
Note
1 - Organization
and Nature of Business (Cont.)
|
|||||||||||||
C.
|
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.
|
||||
Current
assets, excluding cash acquired
|
$
|
-
|
||
Fixed
assets
|
36,753
|
|||
Total
assets acquired
|
36,753
|
|||
Current
liabilities
|
-
|
|||
Long-term
liabilities
|
-
|
|||
Total
liabilities
|
-
|
|||
Net
assets assumed
|
$
|
36,753
|
||
Purchase
price:
|
||||
Cash
acquired or commitment in cash, net
|
$
|
495,524
|
||
Acquisition
costs
|
11,160
|
|||
Fair
market value of stock and warrant issued
|
193,951
|
|||
Total
|
700,635
|
|||
Goodwill
|
$
|
663,882
|
||
D.
|
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, to be 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. The stock purchase pursuant to
the Stock Purchase Agreement was completed on May 16,
2006. (See Note 18).
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, 2007
|
Story
Telecom, Inc.
|
||||
Current
assets, excluding cash acquired
|
$ | 710,194 | ||
Fixed
assets
|
2,200 | |||
Other
assets
|
- | |||
Total
assets acquired
|
712,394 | |||
Current
liabilities
|
3,541,719 | |||
Long-term
liabilities
|
- | |||
Total
liabilities
|
3,541,719 | |||
Net
liabilities assumed
|
$ | 2,829,325 | ||
Purchase
price:
|
||||
Cash
acquired, net
|
$ | (65,579 | ||
Acquisition
costs
|
- | |||
Total
|
$ | (65,579 | ||
Goodwill
|
$ | 2,690,786 | ||
Trade
name
|
$ | 72,960 |
E.
|
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.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
F.
|
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.
|
Equitalk.co.uk
Limited
|
||||
Current
assets, excluding cash acquired
|
$ | 276,442 | ||
Fixed
assets
|
4,251 | |||
Other
assets
|
- | |||
Total
assets acquired
|
280,693 | |||
Current
liabilities
|
446,478 | |||
Long-term
liabilities
|
141,200 | |||
Total
liabilities
|
587,678 | |||
Net
liabilities assumed
|
$ | (306,985 | ||
Purchase
price:
|
||||
Cash
acquired, net
|
$ | (155,030 | ||
Acquisition
costs
|
13,875 | |||
Fair
market value of stock and warrant issued
|
1,420,567 | |||
Total
|
$ | 1,279,412 | ||
Goodwill
|
$ | 1,395,513 | ||
Customer
relations
|
$ | $190,884 |
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
G.
|
On
August 15, 2007, the Company, Swiftnet, and the majority shareholder of
Auracall Limited ("Majority Shareholder") entered into a definitive Share
Purchase Agreement, pursuant to which Swiftnet purchased from the Majority
Shareholder the 67.5% equity interest in Auracall, thereby increasing
Swiftnet’s ownership interest in Auracall from 32.5% to 100%. The purchase
price for the shares was £810,918 (approximately $1,616,158), payable
as follows: £500,000 (approximately $996,500) was paid in cash upon
signing of the Share Purchase Agreement, and the remaining £304,000, plus
interest of £6,918 (approximately $619,658), was payable in monthly
installments which commenced in September 2007 and
continued through March 2008. In connection with the acquisition,
Auracall and Swiftnet entered into an Inter-Company Loan Agreement,
pursuant to which Auracall agreed to lend Swiftnet £850,000 (approximately
$1,694,050) for the sole purpose of and in connection with Swiftnet’s
acquisition of the Auracall shares. The loan is unsecured,
bears interest at a rate of 5% per annum, and is to be repaid in five
years, but may be repaid earlier without charge or penalty.
|
Auracall
Limited
|
||||
Current
assets, excluding cash acquired
|
$
|
875,510
|
||
Fixed
assets
|
30,051
|
|||
Total
assets acquired
|
905,561
|
|||
Current
liabilities
|
1,018,229
|
|||
Net
liabilities assumed
|
(112,668
|
)
|
||
Acquired
net assets (67.5%)
|
(76,051
|
)
|
||
Purchase
price:
|
||||
Cash
acquired, net
|
233,541
|
|||
Deferred
liabilities
|
604,158
|
|||
Acquisition
costs
|
140,900
|
|||
978,599
|
||||
Goodwill
|
$
|
1,054,650
|
||
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
A.
|
Principles of
Consolidation and Basis of Financial Statement
Presentation
|
B.
|
Foreign
Currency
Translation
|
C.
|
Restricted cash
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
D.
|
Accounts
Receivable
|
E.
|
Fixed
Assets
|
Useful
Life
|
||||
Communication
equipment
|
10
years
|
|||
Equipment
held under lease
|
4 years
|
|||
Office
furniture and equipment
|
4-14
years
|
|||
Development
costs
|
3
years
|
|||
Computer
equipment
|
3-4
years
|
|||
Motor
vehicles
|
4
years
|
|||
Building
and plant
|
4-14
years
|
F.
|
Other
Intangible
Assets
|
G.
|
Long-Lived
Assets
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
H.
|
Revenue
Recognition
|
I.
|
Use of
Estimates
|
J.
|
Earnings Per
Share
|
K.
|
Income
Taxes
|
L.
|
Stock-Based
Compensation
|
M.
|
Goodwill and
Indefinite-Lived Purchased Intangible
Assets
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
N.
|
Reclassification
|
O.
|
Recent
Accounting
Pronouncements
|
|
|
|||
|
||||
Deferred
taxes
|
$
|
430,876
|
||
Prepaid
acquisition costs
|
692,681
|
|||
Accrued
income
|
280,364
|
|||
Prepaid
expenses
|
1,453,910
|
|||
Tax
authorities
|
331,105
|
|||
Other
receivables
|
796,371
|
|||
$
|
3,985,307
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Cost
|
||||
Communication
equipment
|
$
|
5,214,315
|
||
Equipment
held under capital lease
|
103,392
|
|||
Office
furniture and equipment
|
2,121,971
|
|||
Development
costs
|
781,614
|
|||
Computer
equipment
|
686,955
|
|||
Motor
vehicles
|
179,041
|
|||
Building
and plant
|
685,730
|
|||
9,773,018
|
||||
Accumulated
Depreciation
|
||||
Communication
equipment
|
1,372,233
|
|||
Equipment
held under capital lease
|
24,267
|
|||
Office
furniture and equipment
|
1,690,335
|
|||
Development
costs
|
344,800
|
|||
Computer
equipment
|
414,712
|
|||
Motor
vehicles
|
30,324
|
|||
Building
and Plant
|
148,589
|
|||
4,025,260
|
||||
$
|
5,747,758
|
|
||||
Cost:
|
||||
Goodwill
|
$
|
16,872,088
|
||
Customer
relations
|
982,448
|
|||
Trade
name
|
73,478
|
|||
License
|
330,365
|
|||
18,258,379
|
||||
Accumulated
amortization:
|
||||
Customer
relations
|
232,475
|
|||
Trade
name
|
17,145
|
|||
License
|
59,887
|
|||
309,507
|
||||
Other
assets, net
|
$
|
17,948,872
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Corporate
taxes
|
$ | 62,648 | ||
Government
authorities
|
372,156 | |||
Payroll
and other taxes
|
94,232 | |||
Accrued
expense (1)
|
4,495,861 | |||
Others
|
297,148 | |||
$ | 5,322,045 |
Annual
Interest
|
|||||
rate
|
|
||||
Convertible
note (1)
|
Prime
+ 1.5%
|
$
|
623,643
|
||
Note
payable to others, due on demand, monthly interest payments
only
|
5%
- 7%
|
327,587
|
|||
Bank
loans
|
0%
|
50,120
|
|||
Loans
payable over 5 years
|
Prime
+ 1.0%
|
615,041
|
|||
Loan
(2)
|
Israeli
Consumer Price Index + 4.0%
|
491,756
|
|||
2,108,147
|
|||||
less
current portion
|
1,094,339
|
||||
Long
term portion
|
$
|
1,013,808
|
|||
1.
|
On
September 27, 2005, a Securities Purchase Agreement (the "Securities
Purchase Agreement") was entered for a $2,000,000 financial transaction by
and among the Company, Xfone USA, Inc., eXpeTel Communications, Inc., Gulf
Coast Utilities, Inc. and Laurus Master Fund, Ltd. The investment, which
took the form of a Convertible Term Note secured by the Company's United
States assets, has a 3 year term and bears interest at a rate equal to
prime plus 1.5% per annum. The Term Note is convertible, under certain
conditions, into shares of the Company's common stock at an initial
conversion price equal to $3.48 per share. In conjunction with this
financial transaction, we issued to Laurus Master Fund 157,500 warrants
which are exercisable at $3.80 per share for a period of five years. The
closing of the financial transaction was on September 28, 2005. The
Securities Purchase Agreement provides that for so long as twenty five
percent (25%) of the principal amount of the Term Note is outstanding, the
Company, without the prior written consent of Laurus Master Fund, shall
not, and shall not permit any of the Subsidiaries (as defined in the
Securities Purchase Agreement) to directly or indirectly declare or pay
any dividends, other than dividends paid to the Company or any of its
wholly-owned Subsidiaries.
|
2.
|
According
to the agreement between the Company, Xfone 018 Ltd. and our 26% minority
interest partner in Xfone 018 (the “Minority Partner”), the Minority
Partner provided in the fourth quarter of 2004, a shareholder loan of
approximately $400,000 to Xfone 018 (the “Minority Partner Loan”). The
Minority Partner Loan is payable after four years with annual interest of
4% and linkage to the Israeli consumer price index. As of December
31, 2007, the balance of the Minority Partner Loan is 1,891,293 NIS
($491,756).
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Year
|
||||
2008
|
$
|
1,094,339
|
||
2009
|
325,607
|
|||
2010
|
134,307
|
|||
2011
|
553,894
|
|||
$
|
2,108,147
|
A.
|
Issuance
of Bonds
|
Bonds
Series A (1)
|
$
|
24,588,726
|
||
Stock
Purchase Warrants (2)
|
973,306
|
|||
Total
|
$
|
25,562,032
|
||
(1)
|
As
of December 31, 2007, the outstanding balance increased by $763,642 due to
interest accrued, linkage to the CPI and effect of the exchange rate of
the new Israeli Shekel.
|
(2)
|
Presented
as part of shareholders' equity.
|
2008
|
$
|
89,654
|
||
2009
|
31,893
|
|||
Total
|
$
|
121,547
|
||
Total
minimum lease payments
|
$
|
136,274
|
||
Less:
amount representing interest
|
(14,727
|
)
|
||
Present
value of net minimum lease payment
|
$
|
121,547
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Deferred
Tax Liabilities:
|
||||
Accelerated
tax write off of fixed assets
|
$ | 1,103 | ||
Deferred
Tax Assets:
|
||||
Carry
forward losses
|
363,768 | |||
Accrued
vacation and severance pay
|
67,108 | |||
Net
deferred taxes liabilities
|
$ | 429,773 |
Income
tax computed at statutory rate
|
$
|
(628,809
|
)
|
|
Effect
of tax authority adjustments
|
35,642
|
|||
Current
income (losses) for which no deferred tax expense (benefit) has been
recorded
|
39,860
|
|||
Difference
between income reported for tax purposes and income for financial
reporting purposes - net
|
30,073
|
|||
Deferred
taxes on losses (utilization of losses)
|
(506,877
|
)
|
||
Taxes
on losses for which a valuation allowance was not provided
|
603,686
|
|||
Taxes
in respect of prior years
|
320
|
|||
Provision
for income taxes
|
$
|
(426,105
|
)
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
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.
|
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).
|
C.
|
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).
|
|
D.
|
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.
|
|
E.
|
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).
|
|
F.
|
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).
|
|
G.
|
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).
|
|
H.
|
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).
|
|
I.
|
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).
|
|
J.
|
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.
|
|
K.
|
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.
|
|
L.
|
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.
|
|
M.
|
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.
|
|
N.
|
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, 2007
|
O.
|
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.
|
|
P.
|
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).
|
|
Q.
|
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).
|
|
R.
|
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 at that time, 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).
|
|
S.
|
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).
|
|
T.
|
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).
|
|
U.
|
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).
|
|
V.
|
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).
|
|
W.
|
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).
|
|
X.
|
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.
|
|
Y.
|
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).
|
|
Z.
|
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).
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
AA.
|
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).
|
|
BB.
|
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.
|
|
CC.
|
On
January 16, 2007, and in conjunction with a December 24, 2006 Securities
Purchase Agreement the Company issued an aggregate of 172,414 warrants to
Halman-Aldubi Provident Funds Ltd. and Halman-Aldubi Pension Funds Ltd.
The warrants are exercisable on a one to one basis into restricted shares
of our common stock, at an exercise price of $3.40, and have a term of
five years. On
February 1, 2007, and in conjunction with a December 24, 2006 Securities
Purchase Agreement the Company issued an aggregate of 344,828 restricted
shares of our common stock, at a purchase price of $2.90 per share, to
Halman-Aldubi Provident Funds Ltd. and Halman-Aldubi Pension Funds
Ltd.
|
|
DD.
|
On
March 20, 2007, following the closing of the acquisition of the assets of
Canufly.net in 2006, and due to the satisfaction of certain earn out
provisions in the Asset Purchase Agreement, the Company issued to the
shareholders of Canufly.net additional 20,026 restricted shares of common
stock and 14,364 warrants exercisable at $2.98 per share for a period of
five years.
|
|
EE.
|
On
October 23, 2007, the Company entered into Subscription Agreements with 15
investors affiliated with Gagnon Securities, Inc. which agreed to
purchase an aggregate of 1,000,000 shares of the Company's common stock at
a price of $3.00 per share, for a total subscription amount of
$3,000,000. The 1,000,000 shares were issued on November 6,
2007.
|
|
FF.
|
On
November 4, 2007, the Company entered into Subscription Agreements with:
(i) XFN - RLSI Investments, LLC, an entity affiliated with Richard L.
Scott Investments, LLC, a U.S. institutional investor, which agreed to
purchase 250,000 shares of the Company's common stock at a price of
$3.00 per share, for a total subscription amount of $750,000; and (ii)
certain Israeli institutional investors, which agreed to purchase an
aggregate of 700,000 shares of the Company's common stock, at a price
of $3.00 per share, for a total subscription amount of $2,100,000 . The
950,000 shares were issued on November 13, 2007.
|
|
GG.
|
In
conjunction with the consummation of the merger and in exchange for all of
the capital stock of I-55 Telecommunications, LLC, the Company issued
a total of 223,702 shares of common stock valued at $671,687 and 79,029
warrants exercisable for a period of five years into shares of common
stock, with an exercise price of $3.38 (the “Xfone Stock and Warrant
Consideration”). A portion of the Xfone Stock and Warrant Consideration
issued at closing was placed in an escrow. The Company determined a breach
of the representations and warranties in the Merger Agreement resulting
from the failure of I-55 Telecommunications to disclose the liability due
and payable to the Louisiana Universal Service Fund (“LA USF”)
through the period of October 2005, at which time Xfone USA undertook the
management role of I-55 Telecommunications. Pursuant to Section 1(g) of
the Escrow Agreement dated as of March 31, 2006 by and among Xfone
USA, the Escrow Agent, and the President and Sole Member of I-55
Telecommunications, and in accordance with Article 6.02 of the Merger
Agreement, Xfone USA notified the other parties that it believed that it
had suffered a loss of $30,626 pursuant to the provisions of Article 6.02
of the Merger Agreement dated as of August 26, 2005. Having not received
any response from the President and Sole Member of I-55
Telecommunications, nor from his counsel, on October 15, 2007, and after
the allotted response time allowed, Xfone USA instructed the Escrow Agent
(Trustmark National Bank) to deliver from the Escrow Fund of the President
and Sole Member of I-55 Telecommunications, to the Company, 7,043 shares
of Common Stock and 4,838 Xfone Stock Warrants. The 7,043 shares of Common
Stock and 4,838 Xfone Stock Warrants were returned to the Company for
cancellation on October 31, 2007.
|
|
HH. |
On
February 26, 2008, the Company completed the issuance of 800,000 Units (as
defined below) to XFN-RLSI Investments, LLC, an entity affiliated with
Richard L. Scott Investments, LLC, a U.S. institutional investor, and
500,000 Units to certain investors affiliated with or who are customers of
Gagnon Securities LLC, pursuant to Subscription Agreements entered into
with each of the investors on December 13, 2007. Each “Unit”
consists of two shares of the Company’s Common Stock and one warrant to
purchase one share of Common Stock, exercisable for a period of five years
from the date of issuance at an exercise price of $3.10 per
share. The Units were sold at a price of $6.20 per Unit, for an
aggregate purchase price of $8,060,000, which was held in escrow for the
benefit of the Company pending the receipt by the Company of approvals
from the American Stock Exchange and the Tel Aviv Stock Exchange for the
listing of the shares (including those underlying the warrants), as well
as the closing of the acquisition of NTS (see also note 18).
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Number
of warrants
|
Weighted
average exercise price
|
|||||||
Warrants outstanding
at the beginning of the year
|
4,622,219 | $ | 3.91 | |||||
Granted
|
1,486,778 | $ | 3.13 | |||||
Forfeited
|
(4,838 | ) | $ | 3.38 | ||||
Warrants outstanding
and exercisable at the end of the year
|
6,104,159 | $ | 3.72 |
A.
|
In
November 2004, Xfone's board of directors approved the adoption of the
principal items forming Xfone's 2004 stock option plan (The “2004 Plan”)
for the benefit of employees, officers, directors, consultants and
subcontractors of the Company including its subsidiaries. The 2004
Plan was approved by a special meeting of shareholders on March 13, 2006.
The purpose of the 2004 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
2004 Plan will provides for the grant of options an aggregate of 5,500,000
shares of Xfone's common stock. The 2004 Plan is administered by the
board that determines 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 2004 Plan
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 Plan 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 the 2004 Plan, pursuant to the terms
described in their March 10, 2005 employment agreements. The stock options
provided for a five (5) year term from the vesting date, a strike price
that is 10% above the closing price of the Company'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 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, Xfone's Board of Directors
approved the grant of 300,000 options, under and subject to its 2004 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 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.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
H.
|
On
June 5, 2007, the Company’s Board of Directors approved a grant of 20,000
options to Israel Singer, and a grant of 20,000 options to Morris Mansour.
The options were granted under and subject to the Company’s 2004 Stock
Option Plan with the following terms: Date of Grant - June 5, 2007;
Exercise Price - $3.50 per share; Vesting Date - 12 months from the Date
of Grant; Expiration Date - 5 years from the Vesting
Date.
|
|
I.
|
On
June 5, 2007, the Company’s Board of Directors approved a grant of 200,000
options to Brian Acosta under the Company’s 2004 Plan. The options are
granted under the following terms: Date of Grant - June 5, 2007; Exercise
Price - $3.146 per share; Vesting Date - (a) 25,000 options on March 31,
2009; (b) 50,000 options on March 31, 2010; and (c) 125,000 options on
March 31, 2011; Expiration Date - 5 years from the Vesting Date;
Termination - in the event of termination of employment prior to the
completion of Mr. Acosta’s second year of employment with Xfone USA, then
175,000 of the aforementioned options shall automatically terminate; in
the event of termination of employment during Mr. Acosta’s third year of
employment with Xfone USA, then 125,000 of the aforementioned options
shall automatically terminate. Mr. Acosta is the Chief Technical Officer
of our subsidiary, Xfone USA.
|
|
J.
|
On
June 5, 2007, the Company’s Board of Directors approved a grant of 200,000
options to Hunter McAllister under the Company’s 2004 Plan. The options
are granted under the following terms: Date of Grant - June 5, 2007; Exercise
Price - $3.146 per
share; Vesting Date - (a) 25,000 options on
March 31, 2009; (b) 50,000 options on March 31, 2010; and (c) 125,000
options on March 31, 2011; Expiration Date - 5 years from the
Vesting Date; Termination - in the event of
termination of employment prior to the completion of Mr. McAllister’s
second year of employment with Xfone USA, then 175,000 of the
aforementioned options shall automatically terminate; in the event of
termination of employment during Mr. McAllister’s third year of employment
with Xfone USA, then 125,000 of the aforementioned options shall
automatically terminate. Mr. McAllister is the Vice President Business
Development of our subsidiary, Xfone USA.
|
|
K.
|
On
October 28, 2007, our Board of Directors adopted and approved the
Company’s 2007 Stock Incentive Plan (the "2007 Plan") which is designated
for the benefit of employees, directors, and consultants of the Company
and its affiliates. The 2007 Plan was approved on December 17, 2007, at an
Annual Meeting of shareholders of the Company. The 2007 Plan authorizes
the issuance of awards for up to a total of 8,000,000 shares of our common
stock underlying such awards.
|
|
L.
|
On
August 26, 2007, the Company entered into a contractual obligation to
grant the General Manager of Xfone 018 the following number of options to
purchase shares of the Company’s common stock under the 2007 plan, (the
“Plan”):
(1) Within
30 days of adoption of the Plan, the Company will grant options to
purchase 300,000 shares of Common Stock, at an exercise price of $3.50 per
share, of which (i) options to purchase 75,000 shares will vest on August
26, 2008,; and (ii) options to purchase 18,750 shares will be vest at the
end of every 3 month period thereafter.
(2) At
the end of each calendar year between 2008 and 2011, and upon the
achievement by Xfone 018 100% of its Targets for each such year, the
General Manager of Xfone 018 will be granted options to purchase 25,000
shares of the Company’s Common Stock under the Plan, for an exercise price
of $3.50 per share, which will be exercisable 30 days after the Company
publishes its annual financial statements for such
year.
The
options will expire 120 days after termination of employment with Xfone
018.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Number
of options
|
Weighted
average exercise price
|
|||||||
Options
outstanding at the beginning of the year
|
5,350,000 | $ | 3.69 | |||||
Granted
(a)
|
740,000 | $ | 3.31 | |||||
Exercised
|
(6,300 | ) | $ | 3.50 | ||||
Forfeited
|
(368,700 | ) | $ | 3.50 | ||||
Options
outstanding at the end of the year
|
5,715,000 | $ | 3.65 | |||||
Options
vested and exercisable
|
3,689,063 | $ | 3.50 | |||||
Weighted
average fair value of options granted
|
$ | 1.13 |
Options
vested and exercisable
|
|||
Range
price ($)
|
Number
of options
|
Weighted
average remaining contractual life (years)
|
Weighted
average exercise price
|
3.50
|
3,689,063
|
4.8
|
$3.02
|
Year
Ended December 31 , 2007
|
|||||||||
Weighted
Average
|
|||||||||
Income
|
Shares
|
Per
Share
|
|||||||
|
Amounts
|
||||||||
|
|||||||||
Net
Income
|
$
|
(1,283,892)
|
|||||||
Basic
EPS:
|
|||||||||
Income
available to common stockholders
|
$
|
(1,283,892)
|
11,777,645
|
$
|
(0.109)
|
||||
Effect
of dilutive securities:
|
|||||||||
Options
and
warrants
(*)
|
-
|
-
|
|||||||
Diluted
EPS:
|
|||||||||
Income
available to common stockholders
|
$
|
(1,283,892)
|
11,777,645
|
$
|
(0.109)
|
Year
Ended December 31 , 2006
|
||||||||||
Weighted
Average
|
||||||||||
Income
|
Shares
|
Per
Share
|
||||||||
|
Amounts
|
|||||||||
|
||||||||||
Net
Income
|
$
|
660,696
|
||||||||
Basic
EPS:
|
||||||||||
Income
available to common stockholders
|
$
|
660,696
|
10,135,874
|
$
|
0.065
|
|||||
Effect
of dilutive securities:
|
||||||||||
Options
and
warrants
(*)
|
-
|
-
|
-
|
|||||||
Diluted
EPS:
|
||||||||||
Income
available to common stockholders
|
$
|
660,696
|
10,135,874
|
$
|
0.065
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Years
ended
|
||||||||
December
31,
|
||||||||
2007
|
2006
|
|||||||
Campbeltown
Business Ltd.:
|
||||||||
Fees
|
$ | 4,302 | $ | 163,381 | ||||
Accrued
Expenses
|
- | 13,615 | ||||||
Vision
Consultants Limited:
|
||||||||
Fees
|
- | 163,381 | ||||||
Accrued
expenses
|
- | - | ||||||
Abraham
Keinan
|
||||||||
Fees
|
254,350 | 100,710 | ||||||
Accrued
expenses
|
20,050 | 11,568 | ||||||
Guy
Nissensson
|
||||||||
Fees
|
242,490 | - | ||||||
Accrued
expenses
|
20,050 | - | ||||||
Story
Telecom Limited:
|
||||||||
Revenues
(*)
|
- | 2,883,942 | ||||||
Commissions
(*)
|
- | 312,300 | ||||||
Auracall
Limited:
|
||||||||
Related
revenues (*)
|
3,324,726 | 1,501,092 | ||||||
Commissions
(*)
|
417,907 | 1,061,259 | ||||||
Due
(to) from Auracall (net)**
|
(142,633 | ) | ||||||
Short-term
loan from Auracall Limited**
|
47,016 | |||||||
Dionysos
Investments (1999) Limited:
|
||||||||
Fees
|
183,363 | 70,524 | ||||||
Accrued
Expenses
|
146,542 | 5,877 | ||||||
Balance:
|
||||||||
Guy
Nissenson
|
- | (22,611 | ) | |||||
Abraham
Keinan
|
(7,205 | ) | (62,670 | ) |
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
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,
|
||||
2008
|
$
|
365,649
|
||
2009
|
280,805
|
|||
2010
|
193,257
|
|||
2011
|
178,935
|
|||
2012
|
118,612
|
|||
1,137,258
|
B.
|
Pursuant
to a Company’s Board of Directors’ resolution dated December 25, 2006, on
March 28, 2007, the Company and Mr. Keinan entered into a consulting
agreement, to be effective as of January 1, 2007 (the “Keinan Consulting
Agreement”).
The
Keinan Consulting Agreement provides that Mr. Keinan shall render the
Company advisory, consulting and other services in relation to the
business and operations of the Company (excluding its business and
operations in the United Kingdom).
In
consideration of the performance of the Services pursuant to the Keinan
Consulting Agreement, the Company shall pay Mr. Keinan a monthly fee of
£10,000 ($21,044) (the “Fee”). Mr. Keinan shall invoice the Company at the
end of each calendar month and the Company shall make the monthly payment
immediately upon receiving such
invoice".
|
C.
|
Pursuant
to a Company’s Board of Directors’ resolution dated December 25, 2006, on
March 28, 2007, the Company and Mr. Nissenson entered into a consulting
agreement, to be effective as of January 1, 2007 (the “Nissenson
Consulting Agreement”).
The
Nissenson Consulting Agreement provides that Mr. Nissenson shall render
the Company advisory, consulting and other services in relation to the
business and operations of the Company (excluding its business and
operations in the United Kingdom).
In
consideration of the performance of the Services pursuant to the Nissenson
Consulting Agreement, the Company shall pay Mr. Nissenson a monthly fee of
£10,000 ($21,044) (the “Fee”). Mr. Nissenson shall invoice the Company at
the end of each calendar month and the Company shall make the monthly
payment immediately upon receiving such
invoice.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
·
|
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 the Company's issued and outstanding
shares following the Company's acquisition with Swiftnet. In June 2000,
Campbeltown Business invested the $100,000 in Swiftnet. Xfone acquired
Swiftnet and Campbeltown received 720,336 shares of the Company's 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 the Company's outstanding shares and that Campbeltown Business would
have in total at least 15% of the Company's total issued shares after the
Company's acquisition occurred.
|
||
·
|
Campbeltown
Business would have the right to nominate 33% of the members of the
Company's board of directors and Swiftnet's board of directors. When
Campbeltown Business ownership in the Company's common stock was less than
7%, Campbeltown Business would have the right to nominate only 20% of the
Company's board members but always at least one member. In the case that
Campbeltown Business ownership in the Company's 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.
|
Mr.
Haim Nissenson, father of Mr. Guy Nissenson, our President, Chief
Executive Officer, and Director, is the Managing Director of Dionysos
Investments. Dionysos Investments is owned and controlled by certain
members of the Nissenson family, other than Mr. Guy Nissenson. On February
8, 2007, pursuant to the recommendations of the Audit Committee of the
Company and the resolutions of its Board of Directors dated December 25,
2006, and February 4, 2007, the Company and Dionysos Investments entered
into a First Amendment to the of the Dionysos Investments Consulting
Agreement from earlier date. As a result, Dionysos Investments will be
compensated by the Company for the Services provided to the Company in the
amount of GBP 8,000 ($16,876) per month, beginning on January 1, 2007 and
will entitled for a success fee for any future investments in the Company
made by Israeli investors during fiscal year 2007, provided such
investments were a direct or indirect result of the Services provided to
the Company. The success fee will be equal to 0.5% (half percent) of the
gross proceeds of such investments. On January 28, 2008, in accordance
with the recommendation of the Audit Committee and in recognition of and
following the successful efforts of Dionysos in raising capital for the
Company in Israel during the Company’s 2007 fiscal year, the Board of
Directors of the Company approved and confirmed by resolution the
engagement of Dionysos to serve as the Company’s consultant for the fiscal
year ended December 31, 2008 at the same level of compensation which was
agreed to and paid for the fiscal year ended December 31,
2007.
|
E.
|
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
2007 the Company had two major collection channels, one in the U.K. and
one in Israel. Collections through these channels accounted to
approximately 22% and 6% of the Company's total revenues in 2007,
respectively, and 18% and 5% of the Company's total revenues in
2006, respectively. 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, 2007
|
B.
|
Approximately,
25%, 20% and 7% of the Company's purchases are from three suppliers for
the year ended December 31, 2007, and 31%, 28%, 5% are from three
suppliers for the year ended December 31,
2006.
|
Years
Ended
|
||||||||
December
31,
|
||||||||
2007
|
2006
|
|||||||
Revenues:
|
||||||||
United
Kingdom
|
$ | 24,263,610 | $ | 16,951,119 | ||||
United
States
|
12,290,891 | 15,474,206 | ||||||
Israel
|
8,169,433 | 5,488,712 | ||||||
Total
revenues
|
44,723,934 | 37,914,037 | ||||||
Cost
of revenues
|
||||||||
United
Kingdom
|
10,696,915 | 11,834,466 | ||||||
United
States
|
5,904,797 | 7,684,708 | ||||||
Israel
|
3,024,610 | 2,449,824 | ||||||
Total
cost of revenues
|
19,626,322 | 21,968,998 | ||||||
Direct
Gross Profit:
|
||||||||
United
Kingdom
|
13,566,695 | 5,116,653 | ||||||
United
States
|
6,386,094 | 7,789,497 | ||||||
Israel
|
5,144,823 | 3,038,889 | ||||||
25,097,612 | 15,945,039 | |||||||
Operating
expenses:
|
||||||||
United
Kingdom
|
12,556,993 | 3,582,173 | ||||||
United
States
|
* 6,466,501 | * 6,658,270 | ||||||
Israel
|
2,963,461 | 3,209,436 | ||||||
* 21,986,955 | * 13,449,879 | |||||||
Operating
Profit:
|
||||||||
United
Kingdom
|
1,009,702 | 1,534,480 | ||||||
United
States
|
* (80,407 | ) | * 1,131,227 | |||||
Israel
|
2,181,362 | (170,547 | ) | |||||
* 3,110,657 | * 2,495,160 | |||||||
Non-
recurring loss
|
2,856,803 | - | ||||||
Expenses
related to Headquarter in the US
|
* 1,283,296 | * 1,460,138 | ||||||
Operating
Income (Loss)
|
$ | (1,029,442 | ) | $ | 1,035,022 |
|
(*)
Amounts were reclassified in order to present segment information without
the effect of expenses related to operating a Headquarters in the
US.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
o
|
On
the closing date, NIS 15,500,000 (approximately $4,404,660) (the “First
Installment”);
|
o
|
By
November 20, 2008, NIS 15,500,000 (approximately $4,404,660), subject to
adjustment resulting from linkage to the Consumer Price
Index (the “Second Installment”);
and
|
o
|
By
November 1, 2009, NIS 13,000,000 (approximately $3,694,231), subject to
adjustment resulting from linkage to the Consumer Price Index (the
“Third Installment”).
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2007
|
Exhibit
Number
|
Description
|
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. (49)
|
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
Israeli 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
Israeli 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 Israeli 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 Israeli 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)
|
10.104
|
Share
Purchase Agreement dated August 15, 2007, by and between Dan Kirschner, as
Seller, Swiftnet Limited, as Buyer, and Xfone, Inc.
(36)
|
10.105
|
Inter-Company
Loan Agreement dated August 15, 2007, by and between Auracall Limited, as
Lender, and Swiftnet Limited, as Borrower. (36)
|
10.106
|
Stock
Purchase Agreement dated August [20], 2007, by and among the Company, NTS
Communications, Inc., and the Shareholders of NTS Communications, Inc.
(37)
|
10.107
|
Letter
of Joint Venture dated June 15, 2007, by and among the Company and NTS
Holdings, Inc.(37)
|
10.107.1
|
Form
of Free Cash Flow Participation Agreement to be Entered into between the
Company and NTS Holdings, Inc. Upon Consummation of the Acquisition.
(37)
|
10.107.2
|
Form
of Employment Agreement to be entered into between NTS Communications,
Inc. and Barbara Baldwin upon Consummation of the Acquisition.
(37)
|
10.107.3
|
Form
of Employment Agreement to be entered into between NTS Communications,
Inc. and Jerry Hoover upon Consummation of the Acquisition.
(37)
|
10.107.4
|
Form
of Employment Agreement to be entered into between NTS Communications,
Inc. and Brad Worthington upon Consummation of the Acquisition.
(37)
|
10.108
|
Employment
Contract signed on August 26, 2007, by and between the Company’s Israeli
based Subsidiary Xfone 018 ltd. and Roni Haliva. (38)
|
10.109
|
Subscription
Agreement for the Purchase of Shares of Common Stock of the Company Dated
October 23, 2007. (39)
|
10.110
|
Subscription
Agreement for the Purchase of Shares of Common Stock of the Company Dated
November 1, 2007. (41)
|
10.111
|
Form
of Subscription Agreement for the Purchase of Units Consisting of Two
Shares of Common Stock and One Common Stock Purchase Warrant.
(42)
|
10.112
|
Form
of Common Stock Purchase Warrant.(42)
|
10.113
|
First
Amendment to Stock Purchase Agreement.(43)
|
10.114.1
|
Employment
agreement dated as of February 26, 2008, by and among NTS
Communications, Inc. and Barbara Baldwin. (44)
|
10.114.2
|
Employment
agreement dated as of February 26, 2008, by and among NTS
Communications, Inc. and Jerry Hoover. (44)
|
10.114.3
|
Employment
agreement dated as of February 26, 2008, by and among NTS
Communications, Inc. and Brad Worthington .(44)
|
10.115
|
Free
cash flow participation agreement dated as of February 26, 2008, by and
among Xfone, Inc. and NTS Holdings, Inc. (44)
|
10.116
|
Escrow
agreement dated as of February 26, 2008, by and among Xfone, Inc., Chris
Chelette, Robert Healea and Kevin Buxkemper the NTS shareholders
representatives, and Trustmark National Bank, as Escrow Agent.
(44)
|
10.117
|
Release,
effective as of February 26, 2008, entered into by each of Barbara
Baldwin, Jerry Hoover and Brad Worthington (44)
|
10.118
|
Noncompetition,
nondisclosure and nonsolicitation agreement dated as of February 26, 2008,
by and among Xfone, Inc., Telephone Electronics Corporation, Joseph D.
Fail, Chris Chelette, Robert Healea, Joey Garner, and Walter Frank.
(44)
|
10.119
|
Second
amendment to stock purchase agreement entered into by each of
February 26, 2008 by and among Xfone, Inc., NTS Communications, Inc. and
Chris Chelette, Robert Healea and Kevin Buxkemper, as the NTS
shareholders representatives. (44)
|
10.120
|
Modification
of Financial Consulting Agreement between Xfone, Inc. and Oberon
Securities, LLC in connection with NTS Communications Transaction.
(45)
|
10.121
|
Fees
Due to Oberon Securities, LLC from Xfone, Inc. in connection with services
provided in conjunction with the acquisition of NTS Communications, Inc.
(45)
|
10.122
|
Agreement
of Principles dated March 17, 2008 by and between Xfone 018 Ltd. and Tiv
Taam Holdings 1 Ltd. [Free Translation from Hebrew].
(46)
|
10.123
|
Compromise
Agreement dated March 25, 2008, between Xfone, Inc., Story Telecom, Inc.,
Story Telecom Limited, Trecastle Holdings Limited and Nir Davison.
(47)
|
10.124
|
Securities
Purchase Agreement dated March 25, 2008, between Xfone, Inc., Trecastle
Holdings Limited and Nir Davison. (47)
|
10.125
|
Third Amendment to Stock Purchase
Agreement entered into as of April 25, 2008 by and among Chris Chelette,
Robert Healea and Kevin Buxkemper, as Sellers’ Representative, NTS
Communications, Inc. and Xfone, Inc. (48)
|
10.126 | Irrevocable Option Agreement dated as of July 1, 2008 by and between Abraham Keinen and Guy Nissenson (49) |
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 as of March 31, 2008) (26)
|
23
|
Consent
of Stark Winter Schenkein & Co., LLP
|
23.1
|
Consent
of Chaifetz & Schreiber, P.C.(30) (22.1)
|
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)
|
23.5
|
Consent
of Yarel & Partners C.P.A. (Isr.) dated July 21,
2008.
|
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 exhibit; filed on April 15, 2008 with Xfone, Inc.’s Form
10-KSB/A.
|
(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 exhibits: filed on August 15, 2007 with Xfone, Inc.’s
Form 8-K.
|
(37)
|
Denotes
previously filed exhibits: filed on August 22, 2007 with Xfone, Inc.’s
Form 8-K.
|
(38)
|
Denotes
previously filed exhibit: filed on August 27, 2007 with Xfone, Inc.’s Form
8-K.
|
(39)
|
Denotes
previously filed exhibit: filed on October 23, 2007 with Xfone, Inc.’s
Form 8-K.
|
(40)
|
Denotes
previously filed exhibit: filed on October 25, 2007 with Xfone, Inc.’s
Form 8-K.
|
(41)
|
Denotes
previously filed exhibit: filed on November 5, 2007 with Xfone, Inc.’s
Form 8-K.
|
(42)
|
Denotes
previously filed exhibits: filed on December 14, 2007 with Xfone, Inc.’s
Form 8-K.
|
(43)
|
Denotes
previously filed exhibit: filed on February 14, 2008 with Xfone, Inc.’s
Form 8-K.
|
(44)
|
Denotes
previously filed exhibits: filed on February 26, 2008 with Xfone, Inc.’s
Form 8-K.
|
(45)
|
Denotes
previously filed exhibits: filed on March 6, 2008 with Xfone, Inc.’s Form
8-K.
|
(46)
|
Denotes
previously filed exhibit: filed on March 17, 2008 with Xfone, Inc.’s Form
8-K.
|
(47)
|
Denotes
previously filed exhibits: filed on March 25, 2008 with Xfone, Inc.’s Form
8-K.
|
(48)
|
Denotes
previously filed exhibits: filed on May 1, 2008 with Xfone, Inc.’s Form
8-K.
|
(49)
|
Denotes
previously filed exhibits: filed on July 1, 2008 with Xfone, Inc.'s Form
8-K.
|
XFONE,
INC.
|
||
Date:
July 25, 2008
|
By:
|
/s/
Guy Nissenson
|
Guy
Nissenson
President,
Chief Executive Officer and
Director
|
Signature
|
Title
|
Date
|
/s/
Abraham Keinan
|
Chairman
of the Board
|
July
25, 2008
|
Abraham
Keinan
|
||
/s/Guy
Nissenson
|
President,
Chief Executive Officer, and Director
|
July
25, 2008
|
Guy
Nissenson
|
||
/s/
Itzhak Almog
|
Director
and Chairman of the Audit Committee and the Nominating
Committee
|
July
25, 2008
|
Itzhak
Almog
|
||
/s/Eyal
J. Harish
|
Director
|
July
25, 2008
|
Eyal
J. Harish
|
||
/s/
Israel Singer
|
Director
and member of the Audit Committee
|
July
25, 2008
|
Israel
Singer
|
||
/s/
Niv Krikov
|
Treasurer,
Chief Financial Officer, and Principal Accounting Officer
|
July
25, 2008
|
Niv
Krikov
|