x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Xfone,
Inc.
|
(Exact
name of registrant as specified in its
charter)
|
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
|
NYSE
Amex LLC
|
|
Common
Stock
|
Tel
Aviv Stock Exchange
|
Large
accelerated filer o
|
Accelerated
filer
o
|
Non-accelerated
filer o
(Do
not check if smaller reporting company)
|
Smaller
reporting company þ
|
·
|
update
Item 3 (Legal Proceedings);
|
·
|
revise
Item 8 (Financial Statements and Supplementary Data) to make certain
typographical and formatting corrections, and to enhance certain
disclosures required by U.S. GAAP to support certain figures appearing in
the financial statements; and
|
·
|
update
Exhibit 21.1, List of Subsidiaries.
|
Xfone,
Inc. and Subsidiaries
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
As
of December 31, 2008
|
CONTENTS
|
Report
of Independent Registered Public Accounting Firm
|
5 |
Report
of Independent Registered Public Accounting Firm to the Shareholders and
Board of Directors of Xfone 018 Ltd.
|
6 |
Balance
Sheets
|
7 |
Statements
of Operations
|
9 |
Statements
of Changes in Shareholders' Equity
|
10 |
Statements
of Cash Flows
|
11 |
Notes
to Consolidated Financial Statements
|
14 |
Yarel
+ Partners
C.P.A
(Isr.)
/s/ Yarel +
Partners
|
|
Tel-Aviv,
Israel
March 26,
2009
|
An
Independent Member of BKR
International
|
Xfone,
Inc. and Subsidiaries
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$
|
3,078,474
|
$
|
5,835,608
|
||||
Restricted
cash
|
-
|
25,562,032
|
||||||
Accounts
receivable, net
|
7,834,003
|
5,886,499
|
||||||
Prepaid
expenses and other receivables
|
4,291,637
|
3,554,431
|
||||||
Deferred
taxes
|
2,795,473
|
430,876
|
||||||
Total
current assets
|
17,999,587
|
41,269,446
|
||||||
INVENTORY
|
302,547
|
-
|
||||||
MINORITY
INTEREST
|
-
|
7,190
|
||||||
BONDS
ISSUANCE COSTS , NET
|
1,696,278
|
1,753,503
|
||||||
DEFERRED
TAXES
|
2,146,010
|
16,018
|
||||||
OTHER
LONG TERM ASSETS
|
474,408
|
306,540
|
||||||
FIXED
ASSETS, NET
|
50,020,597
|
5,747,758
|
||||||
OTHER
ASSETS, NET
|
3,051,839
|
1,076,784
|
||||||
GOODWILL
|
27,413,481
|
16,872,088
|
||||||
Total
assets
|
$
|
103,104,747
|
$
|
67,049,327
|
||||
Xfone,
Inc. and Subsidiaries
|
CONSOLIDATED
BALANCE SHEETS (CONTINUED)
|
December
31,
|
||||||||
2008
|
2007
|
|||||||
CURRENT
LIABILITIES:
|
||||||||
Short-term
bank credit and current maturities of notes payable
|
$
|
5,295,014
|
$
|
1,094,339
|
||||
Trade
payables
|
9,689,330
|
8,287,420
|
||||||
Other
liabilities and accrued expenses
|
7,674,870
|
5,322,045
|
||||||
Current
maturities of obligations under capital leases
|
288,688
|
89,654
|
||||||
Current
maturities of bonds
|
3,492,127
|
3,268,476
|
||||||
Total
current liabilities
|
26,440,029
|
18,061,934
|
||||||
DEFERRED
TAXES
|
8,362,920
|
1,103
|
||||||
NOTES
PAYABLE, NET OF CURRENT MATURITIES
|
4,113,093
|
1,013,808
|
||||||
BONDS
PAYABLES , NET OF CURRENT MATURITIES
|
20,062,127
|
22,083,892
|
||||||
OBLIGATIONS
UNDER CAPITAL LEASES , NET OF CURRENT MATURITIES
|
307,596
|
31,893
|
||||||
OTHER
LONG TERM LIABILITIES
|
537,252
|
-
|
||||||
SEVERANCE
PAY
|
122,362
|
148,600
|
||||||
MINORITY
INTEREST
|
214,795
|
-
|
||||||
Total
liabilities
|
60,160,174
|
41,341,230
|
||||||
COMMITMENTS
AND CONTINGENT LIABILITIES
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Common
stock of $0.001 par value:
|
||||||||
75,000,000
shares authorized at December 31, 2008;
|
||||||||
13,467,928
and 18,376,075 issued and outstanding at December 31, 2007 and
December 31, 2008, respectively
|
18,376
|
13,468
|
||||||
Additional
paid-in capital
|
42,772,998
|
26,199,830
|
||||||
Foreign
currency translation adjustment
|
(2,953,651)
|
(1,564,814
|
)
|
|||||
Retained
earnings
|
3,106,850
|
1,059,613
|
||||||
Total
shareholders' equity
|
42,944,573
|
25,708,097
|
||||||
Total
liabilities and shareholders' equity
|
$
|
103,104,747
|
$
|
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,
|
||||||||
2008
|
2007
|
|||||||
Revenues
|
$
|
90,338,980
|
$
|
44,723,934
|
||||
Cost
of revenues
|
47,132,313
|
19,626,322
|
||||||
Gross
profit
|
43,206,667
|
25,097,612
|
||||||
Operating
expenses:
|
||||||||
Research
and development
|
60,094
|
47,609
|
||||||
Marketing
and selling
|
12,422,391
|
10,886,883
|
||||||
General
and administrative
|
25,720,376
|
12,335,759
|
||||||
Non-
recurring loss
|
189,610
|
2,856,803
|
||||||
Total
operating expenses
|
38,392,471
|
26,127,054
|
||||||
Operating
profit (loss)
|
4,814,196
|
(1,029,442
|
)
|
|||||
Financing
expenses, net
|
(2,862,132)
|
(515,562
|
)
|
|||||
Equity
in income of affiliated company
|
-
|
132,867
|
||||||
Income
(loss) before minority interest and taxes
|
1,952,064
|
(1,412,137
|
)
|
|||||
Minority
interest
|
(221,985)
|
(297,860
|
)
|
|||||
Income
(loss) before taxes
|
1,730,079
|
(1,709,997
|
)
|
|||||
Income
tax benefit (expense)
|
317,158
|
426,105
|
||||||
Net
income (loss)
|
$
|
2,047,237
|
$
|
(1,283,892
|
)
|
|||
Basic
net profit (loss) per share
|
$
|
0.116
|
$
|
(0.109
|
)
|
|||
Diluted
net profit (loss) per share
|
$
|
0.116
|
$
|
(0.109
|
)
|
|||
Weighted
average number of shares used for computing:
|
||||||||
Basic
profit (loss) per share
|
17,624,249
|
11,777,645
|
||||||
Diluted
profit (loss) per share
|
17,624,249
|
11,777,645
|
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
|
Common
Stock
|
Additional
paid in capital
|
Foreign
currency
translation adjustments
|
Retained Earnings
|
Total Shareholders' Equity
|
|||||||||||||||||||
Balance
at January 1, 2007
|
11,153,817
|
$
|
11,154
|
$
|
18,498,300
|
$
|
(1,380,701
|
)
|
$
|
2,343,505
|
$
|
19,472,258
|
||||||||||||
Equity-based
compensation expenses resulting from SFAS 123(R)
|
-
|
-
|
216,238
|
-
|
-
|
216,238
|
||||||||||||||||||
Stock
issued during the period, net of issuance expenses :
|
||||||||||||||||||||||||
For
services
|
||||||||||||||||||||||||
For
cash
|
2,294,828
|
2,295
|
6,489,955
|
-
|
-
|
6,492,250
|
||||||||||||||||||
For
acquisitions
|
20,026
|
20
|
(20
|
)
|
-
|
-
|
-
|
|||||||||||||||||
Exercise
of 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, 199,830
|
$
|
(1,564,814
|
)
|
$
|
1,059,613
|
$
|
25,708,097
|
||||||||||||
Balance
at January 1, 2008
|
13,467,928
|
13,468
|
26, 199,830
|
(1,564,814)
|
1,059,613
|
25,708,097
|
||||||||||||||||||
Issuance
of stock options
|
-
|
-
|
1, 412,507
|
-
|
-
|
1,412,507
|
||||||||||||||||||
Equity-based
compensation expenses resulting from SFAS 123(R)
|
-
|
-
|
655,165
|
-
|
-
|
655,165
|
||||||||||||||||||
Stock
issued during the period, net of
|
||||||||||||||||||||||||
of
issuance expenses :
|
||||||||||||||||||||||||
For
cash
|
2,600,000
|
2,600
|
8,029,901
|
-
|
-
|
8,032,501
|
||||||||||||||||||
For
acquisitions
|
2,366,892
|
2,367
|
6,461,169
|
-
|
-
|
6,463,536
|
||||||||||||||||||
Exercise
of options
|
4,105
|
4
|
14,363
|
-
|
-
|
14,367
|
||||||||||||||||||
Shares
cancelled
|
(62,850)
|
(63)
|
63
|
-
|
-
|
-
|
||||||||||||||||||
Currency
translation
|
-
|
-
|
-
|
(1,388,837)
|
-
|
(1,388,837)
|
||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
2,047,237
|
2,047,237
|
||||||||||||||||||
Balance
at December 31, 2008
|
18,376,075
|
$
|
18,376
|
$
|
42,772,998
|
$
|
(2,953,651)
|
$
|
3,106,850
|
$
|
42,944,573
|
Equity-based
compensation expenses resulting from SFAS
123(R)
|
Xfone,
Inc. and Subsidiaries
|
||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||
Years
Ended
|
||||||||
December
31 ,
|
||||||||
2008
|
2007
|
|||||||
Cash
flow from operating activities:
|
||||||||
Net
income (loss)
|
$
|
2,047,237
|
$
|
(1,283,892
|
)
|
|||
Adjustments
required to reconcile net income to net cash provided by (used in)
operating activities:
|
||||||||
Depreciation
and amortization
|
3,979,915
|
1,211,798
|
||||||
Compensation in
connection with the issuance of warrants and options issued for
professional services
|
655,165
|
216,238
|
||||||
Minority
interest
|
221,985
|
297,860
|
||||||
Accrued
interest and exchange rate on bonds
|
(2,843,410
|
)
|
-
|
|||||
Changes
in earnings of equity investments
|
-
|
(132,868
|
)
|
|||||
Decrease
(increase) in account receivables
|
530,744
|
2,154,876
|
||||||
Increase
(decrease) in bad debt provision
|
241,277
|
641,477
|
||||||
Decrease
(increase) in inventories
|
58,833
|
-
|
||||||
Decrease
(increase) in long term receivables
|
54,091
|
373,258
|
||||||
Decrease
(increase) in bonds issuance expenses, net
|
330,924
|
-
|
||||||
Decrease
( increase) in prepaid expenses and other receivables
|
1,015,215
|
(1,333,883
|
)
|
|||||
Increase
in deferred taxes
|
(2,364,597
|
)
|
(369,665
|
)
|
||||
Increase
(decrease) in trade payables
|
2,420,775
|
663,601
|
||||||
Decrease in
accrual for non-recurring loss
|
(3,689,394
|
)
|
-
|
|||||
Increase
(decrease) in other liabilities and accrued expenses
|
(1,159,826
|
)
|
2,523,797
|
|||||
Increase
(decrease) in severance pay
|
(27,973
|
)
|
57,160
|
|||||
Decrease
in deferred taxes
|
1,929,295
|
(180,026
|
)
|
|||||
Net
cash provided by (used in) operating activities
|
3,400,256
|
4,839,731
|
||||||
Cash
flow from investing activities:
|
||||||||
Investment
in short- term deposit
|
-
|
(24,998,173
|
)
|
|||||
Proceeds
from short term deposit
|
27,467,049
|
-
|
||||||
Purchase
of other assets
|
-
|
|||||||
Purchase
of equipment
|
(8,446,396
|
)
|
(1,322,908
|
)
|
||||
Non
recurring acquisition expenses
|
(189,610
|
)
|
-
|
|||||
Change
in prepaid acquisition costs
|
-
|
(479,502
|
)
|
|||||
Change
in long- term receivables
|
493,752
|
-
|
||||||
Acquisition
of Auracall
|
(612,607
|
)
|
||||||
Acquisition
of minority interest in Story Telecom, Inc.
|
(690,207
|
)
|
-
|
|||||
Acquisition
of NTS Communications, Inc. including acquisition
costs
|
(38,640,829
|
)
|
-
|
|||||
Net cash (used in) investing
activities
|
(20,006,241
|
)
|
(27,413,190
|
)
|
Xfone,
Inc. and Subsidiaries
|
||||||||
STATEMENTS
OF CASH FLOWS (Continued)
|
||||||||
Years
Ended
|
||||||||
December
31 ,
|
||||||||
2008
|
2007
|
|||||||
Cash
flow from financing activities:
|
||||||||
Repayment
of long term loans from banks and others
|
(2,044,053
|
)
|
(274,796
|
)
|
||||
Increase
in capital lease obligation
|
203,490
|
(105,968
|
)
|
|||||
Increase
(decrease) in short-term bank credit, net
|
4,069,338
|
(1,821,597
|
)
|
|||||
Proceeds
from long term loans from banks
|
3,143,525
|
199,437
|
||||||
Repayment
of bonds
|
(3,318,309
|
)
|
-
|
|||||
Repayment
of convertible notes
|
(914,942
|
)
|
(776,283)
|
|||||
Issuance
of bonds, net of issuance expenses
|
-
|
22,821,827
|
||||||
Proceeds
from exercise of options
|
14,368
|
22,050
|
||||||
Proceeds
from issuance of shares and detachable warrants, net of issuance
expenses
|
14,496,038
|
7,465,555
|
||||||
Net
cash provided by (used in) financing activities
|
15,649,455
|
27,530,225
|
||||||
Effect
of exchange rate changes on cash and cash equivalents
|
(1,800,604
|
)
|
(339,550
|
)
|
||||
Net
increase (decrease) in cash and cash equivalents
|
(2,757,134
|
)
|
4,617,216
|
|||||
Cash
and cash equivalents at the beginning of year
|
5,835,608
|
1,218,392
|
||||||
Cash
and cash equivalents at the end of year
|
$
|
3,078,474
|
$
|
5,835,608
|
||||
The
accompanying notes are an integral part of these consolidated financial
statements
|
Supplemental
disclosure of cash flows activities:
|
||||||||
Cash
paid for:
|
||||||||
Interest
|
$
|
3,065,042
|
$
|
129,308
|
||||
Tax es
|
$
|
2,262
|
$
|
986
|
||||
Non-cash transactions:
|
||||||||
Purchase
of fixed assets
|
$
|
-
|
$
|
830,000
|
||||
Acquisition
of assets and liabilities of Cybergate, Inc.
|
$
|
500,000
|
$
|
-
|
||||
Purchase
of fixed assets via capital lease
|
$
|
-
|
$
|
26,510
|
||||
Capitalization
of finance expenses related with acquisition costs of NTS
Communications
|
$
|
955,016
|
$
|
213,179
|
||||
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
A.
|
Xfone,
Inc. ("Xfone" or "the Company") 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; video; 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, United Kingdom and Israel. Xfone serves
customers worldwide.
|
●
|
NTS
Communications, Inc. and its six wholly owned subsidiaries, NTS
Construction Company, Garey M. Wallace Company, Inc., Midcom of Arizona,
Inc., Communications Brokers Inc., and NTS Telephone Company, LLC and NTS
Management Company, LLC (collectively "NTS") - wholly owned U.S.
subsidiary.
|
●
|
Xfone
USA, Inc. and its two wholly owned subsidiaries, eXpeTel Communications,
Inc. and Gulf Coast Utilities, Inc. (collectively, "Xfone USA") -
wholly owned U.S. subsidiary.
|
●
|
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.
|
●
|
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 wholly owned U.K. subsidiary, Story Telecom Limited
(collectively, "Story Telecom") - wholly owned U.S.
subsidiary.
|
●
|
Xfone
018 Ltd. ("Xfone 018") - majority owned Israeli subsidiary in which Xfone
holds a 69% ownership share.
|
B.
|
On
July 12, 2007, Story Telecom Limited (“Story Telecom UK”) notified
Mr. Davison, its Managing Director, that it was terminating his
employment, effective as of September 10, 2007. On July 25, 2007, the
Company received notification of a claim filed on July 23, 2007 by Mr.
Davison with the United Kingdom Employment Tribunals against Story Telecom
UK, alleging wrongful termination of his employment as Managing Director.
The claim did not seek any specific damages. On August 21, 2007, Story
Telecom UK responded to the United Kingdom Employment Tribunal by
rejecting Mr. Davison's claim.
On
March 25, 2008, Story Telecom UK settled the above mentioned
claim.
In
connection with the settlement, the Company purchased the shares of common
stock of Story Telecom, Inc., the parent company of Story Telecom UK
("Story Telecom US"), owned by Mr. Davison and by Trecastle Holdings
Limited, a company owned and controlled by Mr. Davison, which increased
the Company's ownership interest in Story Telecom US from 69.6% to
100%. The aggregate purchase price was £270,000 ($538,083). As a
result, Story Telecom US became a wholly owned subsidiary of the
Company.
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
As
part of the settlement, Story Telecom UK agreed to pay Mr. Davison £30,000
($59,787) as compensation for loss of employment, which payment was made
without admission of liability. In addition, Mr. Davison filed
a Withdrawal of Claim with the United Kingdom Employment Tribunal on March
31, 2008.
|
Story
Telecom, Inc.
|
||||
Current
Assets, excluding cash acquired
|
$
|
1,820,479
|
||
Fixed
assets
|
9,970
|
|||
Total
Assets acquired
|
1,830,449
|
|||
Current
liabilities
|
(1,679,409
|
)
|
||
Long
term liabilities
|
(2,400,809
|
)
|
||
Total
liabilities acquired
|
(4,080,218
|
)
|
||
Net
liabilities assumed
|
$
|
(2,249,769
|
)
|
|
Acquired
net assets (30.4%)*
|
$
|
-
|
||
Purchase
price:
|
||||
Cash
acquired, net
|
$
|
410,598
|
||
Acquisition
costs
|
279,609
|
|||
Total
|
690,207
|
|||
Goodwill
|
$
|
690,207
|
||
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
C.
|
On
February 26, 2008 (the “Closing Date”), the Company completed its
acquisition of NTS Communications, Inc. ("NTS") pursuant to that
certain Stock Purchase Agreement (the “Purchase Agreement”) entered into
on August 22, 2007 with NTS, and the equity owners of NTS as sellers (the
“NTS Shareholders”), as amended on February 14, 2008 and February 26,
2008.
Upon
closing of the acquisition, NTS and its six wholly owned subsidiaries, NTS
Construction Company, Garey M. Wallace Company, Inc., Midcom of Arizona,
Inc., Communications Brokers, Inc., NTS Telephone Company, LLC, and NTS
Management Company, LLC became the Company's wholly owned
subsidiaries.
The
purchase price for the acquisition was approximately $42,000,000
(excluding acquisition related costs), plus (or less) (i) the difference
between NTS’ estimated working capital and the working capital target for
NTS as set forth in the Purchase Agreement, and (ii) the difference
between amounts allocated by NTS for its fiber optic network build-out
project anticipated in Texas and any indebtedness incurred by NTS in
connection with this project, each of which was subject to the Company’s
advance written approval. After applying this formula, the
final aggregate purchase price was calculated as $41,900,000, and was paid
by the Company as follows: $35,414,715 was paid in cash; and 2,366,892
shares of the Company’s common stock, were issued to certain NTS
Shareholders who elected to reinvest all or a portion of their allocable
sale price in the Company’s Common Stock, pursuant to the terms of the
Purchase Agreement. The Company’s Board of Directors determined, in
accordance with the Purchase Agreement, the number of shares of the
Company’s Common Stock to be delivered to each participating NTS
Shareholder by dividing the portion of such NTS Shareholder’s allocable
sale price that the NTS Shareholder elected to receive in shares of the
Company’s Common Stock by 93% of the average closing price of the
Company’s Common Stock on the NYSE Amex LLC (formerly, the American Stock
Exchange and the NYSE Altermext US, LLC) for the ten consecutive trading
days preceding the trading day immediately prior to the Closing Date
(i.e., $2.74). The aggregate sales price reinvested by all such NTS
Shareholders was $6,485,284.
On
April 25, 2008, the Company entered into a Third Amendment to
the purchase agreement, pursuant to which the Company agreed to an
extension of time for the calculation and payment of the post
closing working capital adjustment under the Purchase
Agreement.
|
Xfone,
Inc. and Subsidiaries
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
NTS
Communications, Inc.
|
||||
Current
Assets, excluding cash acquired
|
$
|
5,913,441
|
||
Fixed
assets
|
39,631,997
|
|||
Total
Assets acquired
|
45,545,438
|
|||
Current
liabilities
|
8,076,113
|
|||
Long
Term liabilities
|
9,317,151
|
|||
Total
liabilities acquired
|
17,393,264
|
|||
Net
assets assumed
|
$
|
28,152,174
|
||
Acquired
net assets (100%)
|
$
|
28,152,174
|
||
Purchase
price:
|
||||
Cash
paid, net(**)
|
$
|
34,860,668
|
||
Fair
market value of stock and options issued
|
1,412,507
|
|||
Acquisition
costs
|
4,081,154
|
|||
Total
|
40,354,329
|
|||
Customer
Relationship
|
2,344,000
|
|||
License
|
250,000
|
|||
Goodwill
|
$
|
9,608,155
|
||
*
Allocation period was closed in December 2008.
**
Includes $6,485,284 that was received for the issuance of
2,366,892 shares of the Company's
common stock.
|
D.
|
On
November 26, 2008, Xfone USA, Inc., entered into a Sale and Purchase
Agreement (the “Agreement”) with Cybergate, Inc. (“Cybergate”), pursuant
to which Xfone USA purchased all of Cybergate’s operations. Cybergate
is a provider of Internet services including Internet access, web and
server hosting, data services and e-mail. The purchase price was an amount
equal to 50% of collected receivables derived from Cybergate's operations
up to $500,000, which is to be paid to Cybergate in monthly installments
equal to 50% of the prior month’s collected receivables derived from
Cybergate's operations as the same shall be billed on a regular basis by
Xfone USA. The Agreement and the closing of the sale and
purchase have an effective date of November 1, 2008. The
acquisition was not significant from an accounting
perspective.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 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, 2008 and 2007
|
D.
|
Accounts
Receivable
|
E.
|
Fixed
Assets
|
Useful
Life
|
|||
Communication
equipment
|
3-15
years
|
||
Fiber
Network
|
30
years
|
||
Construction
Equipment
|
5
years
|
||
Equipment
held under lease
|
4-15 years
|
||
Office
furniture and equipment
|
5-15
years
|
||
Development
costs
|
3
years
|
||
Computer
equipment
|
5-7
years
|
||
Motor
vehicles
|
4-5
years
|
||
Building
and plant
|
4-30
years
|
F.
|
Other
Intangible Assets
|
2009
|
$
|
750,669
|
||
2010
|
621,086
|
|||
2011
|
595,169
|
|||
2012
|
272,252
|
|||
2013
and thereafter
|
812,663
|
|||
$
|
3,051,839
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
G.
|
Long-Lived
Assets
|
H.
|
Revenue
Recognition
|
I.
|
Use
of Estimates
|
J.
|
Earnings
Per Share
|
K.
|
Income
Taxes
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
L.
|
Stock-Based
Compensation
|
Year
ended December 31,
|
||||||||
2008
|
2007
|
|||||||
Volatility
|
44.4%
|
42.5%
|
||||||
Risk-free
interest rate
|
3.1%
|
4.7%
|
||||||
Dividend
yield
|
0%
|
0%
|
||||||
Forfeiture
rate
|
20%
|
20%
|
||||||
Expected life
(years)
|
6.0
|
5.2
|
||||||
M.
|
Goodwill
and Indefinite-Lived Purchased Intangible
Assets
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
N.
|
Reclassification
|
O.
|
Inventory
|
P.
|
Recent
Accounting Pronouncements
|
1.
|
In
May 2008, the FASB issued FAS 163 (“FAS 163”), “Accounting for Financial
Guarantee Insurance Contracts—an interpretation of FASB Statement No.
60”. This
Statement interprets Statement 60 and amends existing accounting
pronouncements to clarify their application to the financial guarantee
insurance contracts included within the scope of this
Statement. FAS 163 is not expected to have a material impact on
the Company’s consolidated financial
statements.
|
2.
|
In
May 2008, the FASB issued FAS 162 (“FAS 162”), “The Hierarchy of Generally
Accepted Accounting Principles.” This statement identifies the sources of
accounting principles and the framework for selecting the principles to be
used in the preparation of financial statements of nongovernmental
entities that are presented in conformity with GAAP. Although this
statement formalizes the sources and hierarchy of GAAP within the
authoritative accounting literature, it does not change the accounting
principles that are already in place. This statement will be effective 60
days following the SEC’s approval of the Public Company Accounting
Oversight Board amendments to AU Section 411, “The Meaning of Present
Fairly in Conformity With Generally Accepted Accounting Principles.” FAS
162 is not expected to have a material impact on the Company’s
consolidated financial statements.
|
3.
|
In
April 2008, the FASB issued FSP FAS 142-3, Determination of the Useful
Life of Intangible Assets (“FSP FAS 142-3”). FSP FAS No. 142-3
amends the factors that should be considered in developing renewal or
extension assumptions used to determine the useful life of a recognized
intangible asset under FAS 142, Goodwill and Other Intangible
Assets (“FAS 142”). The intent of FSP FAS 142-3 is to improve the
consistency between the useful life of a recognized intangible asset under
FAS 142 and the period of expected cash flows used to measure the fair
value of the asset under FAS 141(R) and other applicable accounting
literature. FSP FAS 142-3 is effective for financial statements issued for
fiscal years beginning after December 15, 2008 and must be applied
prospectively to intangible assets acquired after the effective date. The
Company has not determined the impact, if any, of the adoption of FSP FAS
142-3.
|
4.
|
Effective
January 1, 2008, we adopted the provisions of FAS 157, Fair Value
Measurements, except as it applies to those nonfinancial assets and
nonfinancial liabilities as noted in proposed FSP FAS
157-b. The partial adoption of FAS 157 did not have a material
impact on our consolidated financial position, results of operations or
cash flows. FAS No. 157 defines fair value, establishes a
framework for measuring fair value in generally accepted accounting
principles, and expands disclosures about fair value measurements. This
statement does not require any new fair value measurements, but provides
guidance on how to measure fair value by providing a fair value hierarchy
used to classify the source of the information. In February 2008, the FASB
issued FASB Staff Position (“FSP”) 157-2, Effective Date of
FASB Statement No. 157, which delays the effective
date of FAS 157 for all nonfinancial assets and nonfinancial liabilities,
except for items that are recognized or disclosed at fair value in the
financial statements on a recurring basis (at least
annually).
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
5.
|
In
March 2008, the FASB issued FAS No. 161, Disclosures about Derivative
Instruments and Hedging Activities, an amendment of FASB Statement
No. 133, which requires additional disclosures
about the objectives of the derivative instruments and hedging activities,
the method of accounting for such instruments under FAS 133 and its
related interpretations, and a tabular disclosure of the effects of such
instruments and related hedged items on our financial position, financial
performance, and cash flows. FAS 161 is effective for us beginning
January 1, 2009. We are currently assessing the potential impact that
adoption of FAS 161 may have on our financial
statements.
|
6.
|
Effective
January 1, 2008, we adopted the provisions of FAS 159, The Fair Value Option for
Financial Assets and Financial Liabilities. The adoption
did not have a material impact on our consolidated financial position,
results of operations or cash flows. FAS 159 gives us the
irrevocable option to carry many financial assets and liabilities at fair
values, with changes in fair value recognized in
earnings.
|
7.
|
In
December 2007, the FASB issued FAS 141R, Business Combinations,
which replaces FAS 141. The statement retains the purchase method of
accounting for acquisitions, but requires a number of changes, including
changes in the way assets and liabilities are recognized in the purchase
accounting. It also changes the recognition of assets acquired and
liabilities assumed arising from contingencies, requires the
capitalization of in-process research and development at fair value, and
requires the expensing of acquisition-related costs as incurred. FAS 141R
is effective for us beginning January 1, 2009 and will apply
prospectively to business combinations completed on or after that
date.
|
8.
|
In
December 2007, the FASB issued FAS 160, Noncontrolling Interests in
Consolidated Financial Statements, an amendment of ARB No. 51,
which changes the accounting and reporting for minority interests.
Minority interests will be re-characterized as non-controlling interests
and will be reported as a component of equity separate from the parent’s
equity, and purchases or sales of equity interests that do not result in a
change in control will be accounted for as equity transactions. In
addition, net income attributable to the non-controlling interest will be
included in consolidated net income on the face of the income statement
and, upon a loss of control, the interest sold, as well as any interest
retained, will be recorded at fair value with any gain or loss recognized
in earnings. FAS 160 is effective for us beginning January 1, 2009 and
will apply prospectively, except for the presentation and disclosure
requirements, which will apply retrospectively. We are currently assessing
the potential impact that adoption of FAS 160 may have on our financial
statements.
|
December
31 ,
|
||||||||
2008
|
2007
|
|||||||
Prepaid
acquisition costs
|
$ | - | $ | 692,681 | ||||
Unbilled
revenues
|
1,211,445 | 280,364 | ||||||
Prepaid
expenses
|
1,411,368 | 1,453,910 | ||||||
Tax
authorities
|
736,702 | 331,105 | ||||||
Other
receivables
|
932,122 | 796,371 | ||||||
$ | 4,291,637 | $ | 3,554,431 |
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
December
31,
|
||||||||
2008
|
2007
|
|||||||
Cost
|
||||||||
Communication
equipment
|
$
|
68,614,751
|
$
|
5,214,315
|
||||
Fiber
network
|
31,579,191
|
-
|
||||||
Equipment
held under capital lease
|
2,652,294
|
103,392
|
||||||
Office
furniture and equipment
|
2,184,224
|
2,121,971
|
||||||
Development
costs
|
4,765,127
|
781,614
|
||||||
Computer
equipment
|
10,208,181
|
686,955
|
||||||
Construction
equipment
|
519,865
|
-
|
||||||
Motor
vehicles
|
955,384
|
179,041
|
||||||
Building
and plant
|
7,636,405
|
685,730
|
||||||
129,115,422
|
9,773,018
|
|||||||
Accumulated
Depreciation
|
||||||||
Communication
equipment
|
56,902,873
|
1,372,233
|
||||||
Fiber
network
|
7,861,254
|
-
|
||||||
Equipment
held under capital lease
|
2,049,532
|
24,267
|
||||||
Office
furniture and equipment
|
1,756,484
|
1,690,335
|
||||||
Development
costs
|
327,004
|
344,800
|
||||||
Computer
equipment
|
8,163,705
|
414,712
|
||||||
Construction
equipment
|
303,303
|
-
|
||||||
Motor
vehicles
|
726,338
|
30,324
|
||||||
Building
and Plant
|
1,004,332
|
148,589
|
||||||
79,094,825
|
4,025,260
|
|||||||
$
|
50,020,597
|
$
|
5,747,758
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
December
31 ,
|
||||||||
2008
|
2007
|
|||||||
Cost:
|
||||||||
Goodwill
|
$ | 27,413,481 | $ | 16,872,088 | ||||
Customer
relations
|
3,326,448 | 982,448 | ||||||
Trade
name
|
73,478 | 73,478 | ||||||
License
|
619,015 | 330,365 | ||||||
31,432,422 | 18,258,379 | |||||||
Accumulated
amortization:
|
||||||||
Customer
relations
|
855,776 | 232,475 | ||||||
Trade
name
|
27,573 | 17,145 | ||||||
License
|
83,753 | 59,887 | ||||||
967,102 | 309,507 | |||||||
Other
assets, net
|
$ | 30,465,320 | $ | 17,948,872 |
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
December
31
|
||||||||
2008
|
2007
|
|||||||
Corporate
taxes
|
$ | 322,321 | $ | 62,648 | ||||
Government
authorities
|
2,094,946 | 372,156 | ||||||
Payroll
and other taxes
|
951,296 | 94,232 | ||||||
Accrued
expense
|
3,953,890 | 4,495,861 | ||||||
Deferred
revenues
|
202,595 | - | ||||||
Others
|
149,822 | 297,148 | ||||||
$ | 7,674,870 | $ | 5,322,045 |
Annual
Interest
|
|||||||||
rate
|
December
31
|
||||||||
2008
|
2007
|
||||||||
Convertible
note (1)
|
Prime
+ 1.5%
|
$
|
-
|
$
|
623,643
|
||||
Bank
loan
|
0%
|
-
|
50,120
|
||||||
Bank
Loan (2)
|
WSJ
Prime
|
2,502,642
|
-
|
||||||
Loans
payable over 3-5 years
|
Prime
+ 1.0%
|
363,553
|
615,041
|
||||||
Minority
Partner Loan (3)
|
Israeli
Consumer Price Index + 4.0%
|
512,333
|
491,756
|
||||||
Non-recourse
loan (4)
|
2.75%
|
1,404,971
|
-
|
||||||
Other
notes payable
|
5%
- 8%
|
555,271
|
327,587
|
||||||
5,338,770
|
2 ,108,147
|
||||||||
less
current portion
|
1,225,677
|
1,094,339
|
|||||||
Long
term portion
|
$
|
4,113,093
|
$
|
1,013,808
|
|||||
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
1.
|
On
September 27, 2005, a Securities Purchase Agreement (the "Securities
Purchase Agreement") was entered into 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, had a 3 year term and bore
interest at a rate equal to prime plus 1.5% per annum. The Term Note was
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, the Company 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
was outstanding, the Company, without the prior written consent of Laurus
Master Fund, could not, and could 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. The Term Note was fully paid off in
cash on September 26, 2008.
|
2.
|
Two
loans from commercial bank which are repaid on a monthly basis until
full repayment in September 2010. The loans bear interest at a rate
equivalent to Wall Street Journal Prime. Monthly payments are $17,750 and
$29,762.
|
3.
|
According
to an agreement between the Company, Xfone 018 Ltd. and the Company’s 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 was established for four years,
unless otherwise agreed between the parties, with annual interest of 4%
and linkage to the Israeli Consumer Price Index. As of December
31, 2008, the balance of the Minority Partner Loan is 1,947,890 NIS
($512,333). On March 26, 2009, upon a resolution of Xfone 018's Board
of Directors of same date, the Minority Partner Loan was partially paid
off by way of set-off with a NIS 343,680 (approximately $81,325) loan
that Xfone 018 provided the Minority Partner on December 24,
2008.
|
4.
|
NTS
Telephone Company, LLC, a wholly owned subsidiary of
NTS Communications, Inc. has received approval from the Rural
Utilities Service (“RUS”), a division of the United States Department of
Agriculture, for an $11.8 million, 17-year debt facility to complete
a telecommunications overbuild project in Levelland, Texas. The RUS loan
is non-recourse to NTS and all other NTS subsidiaries and is
cost-of-money loan, bearing interest at the average rate
for 10-year U.S. Treasury obligations. Advances are
requested as the construction progresses, and the interest rate is
set based upon the prevailing rate at the time of each individual
advance. The current average rate is approximately 2.75%.
|
Year | ||||
2009
|
$ | 1,225,677 | ||
2010
|
|
2,257,774 | ||
2011
|
148,204 | |||
2012
|
71,674 | |||
2013
and thereafter
|
1,635,441 | |||
$ | 5,338,770 |
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and
2007
|
A.
|
Issuance
of Bonds
|
Bonds
Series A
|
$
|
24,588,726
|
||
Stock
Purchase Warrants (1)
|
973,306
|
|||
Total
|
$
|
25,562,032
|
(1)
|
Presented
as part of Additional paid in
Capital .
|
B.
|
Aggregate
maturities are as follows:
|
2009
|
$
|
3,492,127
|
||
2010
|
3,343,688
|
|||
2011
|
3,343,688
|
|||
2012
|
3,343,688
|
|||
2013
and thereafter
|
10,031,063
|
|||
$
|
23,554,254
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
2009
|
$
|
288,688
|
||
2010
|
158,738
|
|||
2011
|
127,158
|
|||
2012
|
21,700
|
|||
Total
|
$
|
596,284
|
||
Total
minimum lease payments
|
$
|
637,697
|
||
Less:
amount representing interest
|
(41,413
|
)
|
||
Present
value of net minimum lease payment
|
$
|
596,284
|
December
31,
|
||||||||
2008
|
2007
|
|||||||
Communication
equipment
|
$
|
492,721
|
$
|
60,986
|
||||
Construction
equipment
|
83,150
|
-
|
||||||
Motor
Vehicles
|
20,413
|
60,561
|
||||||
$
|
596,284
|
$
|
121,547
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
December
31 ,
|
||||||||
Deferred
Tax Liabilities:
|
2008
|
2007
|
||||||
Accelerated
tax write off of fixed assets
|
$ | 8,362,920 | $ | 1,103 | ||||
Deferred
Tax Assets:
|
||||||||
Carry
forward losses
|
3,604,417 | 363,768 | ||||||
Accrued
vacation and severance pay
|
1,337,066 | 67,108 | ||||||
Net
deferred taxes liabilities
|
$ | 3,421,437 | $ | 429,773 |
December
31 ,
|
||||||||
2008
|
2007
|
|||||||
Income
tax computed at statutory rate
|
$ | 588,225 | $ | (628,809 | ) | |||
Effect
of tax authority adjustments
|
27,651 | 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
|
307,401 | 30,073 | ||||||
Deferred
taxes on losses (utilization of losses)
|
(553,545 | ) | (506,877 | ) | ||||
Taxes
on losses for which a valuation allowance was not provided
|
603,686 | |||||||
Taxes
in respect of prior years
|
(52,574 | ) | 320 | |||||
Provision
for income taxes
|
$ | 317,158 | $ | (426,105 | ) |
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
1.
|
Pursuant
to a Company’s Board of Directors’ resolution dated December 25, 2006, on
March 28, 2007, the Company and its Chairman of the Board, Mr. Abraham
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 initially paid Mr. Keinan a monthly fee
of £10,000 ($14,160), which was increased by the Board of Directors
following the recommendation of the Audit Committee and the Compensation
Committee to £16,000 ($22,656) effective as of June 1, 2008 (the “Fee”).
In addition to the Fee, the Company shall pay directly and/or reimburse
Mr. Keinan for his Expenses.
|
2.
|
Pursuant
to a Company’s Board of Directors’ resolution dated December 25, 2006, on
March 28, 2007, the Company and its President, CEO and Director, Mr. Guy
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 ($14,160), which was increased by the Board of Directors following
the recommendation of the Audit Committee and the Compensation Committee
to £16,000 ($22,656) effective as of June 1, 2008 (the “Fee”). In addition
to the Fee, the Company shall pay directly and/or reimburse Mr. Keinan for
his Expenses.
|
3.
|
Mr.
Haim Nissenson, father of Mr. Guy Nissenson, the Company’s President,
Chief Executive Officer, and Director, is the Managing Director of
Dionysos Investments (1999) Ltd. (“Dionysos”). Dionysos 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 entered into a First Amendment (the “First Amendment”) to
the Dionysos Consulting Agreement entered into with the Company on
November 18, 2004. Pursuant to the First Amendment, Dionysos s was
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
was entitled for a success fee for any 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 was 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 2007 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.
On
January 15, 2009, pursuant to the recommendation of the Audit Committee of
the Company and the resolution of the Board of Directors, the Company and
Dionysos entered into a Second Amendment to the Consulting Agreement (the
“Second Amendment”). The Second Amendment confirmed the automatic
renewal of the Consulting Agreement for an additional two-year period and
set the same compensation levels for fiscal 2009 and 2010 that were
established for fiscal 2007 and 2008. Accordingly, Dionysos will
continue to be paid £8,000 (approximately $16,876), based on the exchange
rate as of January 15, 2009) per month, plus reimbursements for expenses,
and will receive a success fee of 0.5% of the gross proceeds for any
investments in the Company made by Israeli investors during fiscal 2009
and/or 2010 that result from Dionysos’ services to the
Company.
The
parties also agreed that in or about December 2010, the Audit Committee
and Board of Directors would review and reconsider for approval the
above-mentioned compensation for any future term(s).
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
4.
|
Stock
Purchase Agreement
|
·
|
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 the Company 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.
|
5.
|
The
Company leases its facilities in the USA, UK, and Israel under
operating lease agreement, which will expire in 2009 and thereafter. The
minimum lease payments under non-cancelable operating leases are as
follows:
|
Year
ended December 31,
|
||||
2009
|
$ | 1,819,041 | ||
2010
|
1,327,747 | |||
2011
|
1,117,412 | |||
2012
|
961,485 | |||
2013
and thereafter
|
694,164 | |||
$ | 5,919,849 |
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
6.
|
The
Company has commission agreements with various agents that are entitled to
commission of approximately 5%-12% of the total sale amount after
deduction of any bad
debts.
|
|
The
Company has been granted license from the Ministry of Communication for
the provision of international telecommunication services in Israel for 20
years until July 2024. At the end of each of the license period, the
Minister of Communications may extend the period of the license for one or
more successive periods of ten years.
According
to the license terms, the Company is obligated to pay royalties to the
State of Israel at the rate of 1.5% of the royalty-bearing income in 2009.
The rate of these royalties will be reduced by 0.5% to a rate of 1% in
2010. The Company's 26% minority interest partner in the
Company’s Israeli subsidiary provided the State of Israel with a bank
guarantee of NIS 10 million to ensure compliance with the provisions of
the license.
The
Company paid $97,228 and $99,022 as royalties during 2008 and 2007
respectively.
|
1.
|
The
Board of Directors has resolved to indemnify the directors and officers of
the Company in respect of damages that they may incur in connection
with the Company being a public company, to the extent that these damages
are not covered by the directors’ and officers’ liability
insurance.
|
1.
|
Xfone
018 Ltd. has received credit facilities from Bank Hapoalim B.M. in Israel
in order to finance its activities. As of December 31, 2008, the credit
facilities include a revolving credit line of 500,000 NIS ($118,315), a
short-term credit line of 2,250,000 NIS ($532,418), and long-term credit
line of 1,290,000 NIS ($364,098). In addition, the bank made available to
Xfone 018 a long-term facility of 3,150,000 NIS ($745,385) to procure
equipment. In 2008, the credit facilities were secured with: (a) a
floating charge on Xfone 018 assets, securities, banknotes, unissued
capital stock, reputation, and any property and right including profits
thereof Xfone 018 has or may have at any time and in any manner; (b) a
fixed charge on its telecommunication equipment (including switches) and
insurance rights thereof; (c) subordination of a Term Note of $800,000.
This Term Note was executed in July 2004 by Xfone 018 in favor of the
Company; (d) assignment of rights by way of pledge on the Partner
Communications Company Ltd. contract, the Cellcom Israel Ltd. contract,
the Pelephone Communications Ltd. contract, and the credit companies
contracts with Xfone 018; (e) personal collateral by Abraham Keinan and
Guy Nissenson, which includes a pledge on 1,000,000 shares of common stock
of the Company owned by Mr. Keinan, and an undertaking to provide Bank
Hapoalim with an additional financial guarantee of up to $500,000 under
certain circumstances. The Company agreed to indemnify Abraham Keinan
and/or Guy Nissenson on account of any damage and/or loss and/or expense
(including legal expenses) that they may incur in connection with the
stock pledge and/or any other obligation made by them to Bank Hapoalim in
connection with the collateral; (f) The Company and Swiftnet Limited
issued a Letter of Guarantee, unlimited in amount, in favor of the bank,
guaranteeing all debt and indebtedness of Xfone 018 towards the bank; (g)
subordination of the Minority Partner Loan (as defined below). As of
December 31, 2008, Xfone 018 has a balance due of 1,382,228 NIS
($363,552) under the foregoing credit facility.
On
March 16, 2009, Xfone 018 assigned to the bank, by way of pledge, its
rights pursuant to the agreement with the credit company Poalim Express
Ltd. On March 17, 2009, Xfone 018 received the bank's approval for an
increase in its short-term credit line to a total facility of
5,250,000 NIS ($1,242,310). Xfone 018 undertook to comply, as of March 31,
2009, with certain covenants concerning its capital and the annual ratio
between its total liabilities and EBITDA.
On
March 26, 2009 the Company received the bank's confirmation according to
which the following guarantees are waived: (a) subordination of a Term
Note of $800,000 (appears above as "(c)"); (b) a pledge on 1,000,000
shares of common stock of the Company owned by Mr. Keinan, and an
undertaking to provide Bank Hapoalim with an additional financial
guarantee of up to $500,000 under certain circumstances (appears above as
"(e)"); and (c) subordination of the Minority Partner Loan(appears above
as "(g)").
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
2.
|
According
to an agreement between the Company, Xfone 018 Ltd. and the Company's 26%
minority interest partner in Xfone 018 (the “Minority Partner”), the
Minority Partner provided in 2004 a bank guarantee of 10,000,000 NIS
($2,366,303) to the Ministry of Communications of the State of Israel
which replaced an existing bank guarantee given by the Company in
connection with Xfone 018’s license to provide international telecom
services in Israel. As part of the agreement, the Company agreed to
indemnify the Minority Partner for any damage caused to him due to the
forfeiture of the bank guarantee with the Ministry of Communications on
account of any act and/or omission of Xfone 018, provided that the said
act or omission is performed against the opinion of the Minority Partner
or without his knowledge.
|
3.
|
On
November 5, 2007, Bank Hapoalim B.M. in Israel provided a bank guarantee
of 322,500 NIS ($76,313) to the Ministry of Communications of the State of
Israel in connection with a November 7, 2007 license to commence an
experimental deployment of Local Telephone Services utilizing Voice over
Broadband (VoB) technology, which was granted to Xfone 018. In connection
with the bank guarantee, Xfone 018 executed an indemnification agreement
in favor of Bank Hapoalim. The bank guarantee will expire on April 30,
2009.
|
4.
|
On
December 11, 2008, the Company signed a Letter of Guarantee (the
“Guarantee”), pursuant to which the Company agreed to guarantee the
obligations of Xfone 018 under a certain contract dated March 13, 2008
(the “Contract”), entered into by and between Xfone 018 and Tikshoov
Digital Ltd. (“Tikshoov”) and a certain Agreement dated December 11 2008,
entered into by and between Xfone 018 and Tikshoov (the
“Agreement”). Pursuant to the Contract, Xfone 018 provides telephone
services to Tikshoov for participants in a television call-in game show.
Xfone 018 collects the telephone service fees from the participants and
delivers the fees to Tikshoov, after deducting applicable monthly fees and
costs. Pursuant to the Guarantee, if for any reason Xfone 018 fails
to comply with its obligations under the Contract and pursuant to the
Agreement in whole or in part, the Company will pay to Tikshoov directly
any amounts due and outstanding. The Company has agreed to make any
payments pursuant to the Guarantee within three (3) business days upon
Tikshoov's first demand, without deducting any amounts that the Company
may claim from Tikshoov and free of any taxes or withholdings. The
Guarantee terminates and becomes null and void upon the full satisfaction
of Xfone 018's obligations.
|
5.
|
Guarantee
provided in respect of lease of construction equipment by NTS
Communications, in the amount of $7,397 as of December 31,
2008.
|
6.
|
Our
U.S subsidiary, NTS Communications, Inc. ("NTS"), has a $4,000,000
revolving line of credit with commercial bank. The facility is
secured by an assignment of all NTS's trade accounts receivable. The
line bears interest at a rate equivalent to Wall Street Journal
Prime. The line matured on March 10, 2009 and negotiations for its
renewal have not been completed as of the report date. As of
February 26, 2008, the date of the Company's acquisition of NTS
Communications, there were no funds advanced against the line. At
December 31, 2008, the total amount advanced was
$3,850,000.
|
7.
|
Our
U.S subsidiary, NTS Communications, Inc., has $3,083,533 notes payable for
the purchase of certain fixed assets. These notes payable are secured by
fixed assets in the form of installment loan
agreements.
|
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
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 the Company’s 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 the Company’s common stock, at a
purchase price of $2.90 per share, to Halman-Aldubi Provident Funds Ltd.
and Halman-Aldubi Pension Funds Ltd.
|
|
C.
|
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.
|
|
D.
|
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.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
E.
|
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.
|
|
F.
|
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.
|
|
G.
|
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. Costs
of the issuance were $27,499 for net proceeds of
$8,032,501.
|
H.
|
In
connection with the closing of the acquisition of NTS Communications, Inc.
on February 26, 2008, the Company issued 2,366,892 shares of the
Company’s Common Stock to certain former NTS Shareholders who elected to
reinvest all or a portion of their allocable sale price in the Company’s
Common Stock, pursuant to the terms of the NTS Purchase
Agreement. The Company’s Board of Directors determined, in
accordance with the Purchase Agreement, the number of shares of the
Company’s Common Stock to be delivered to each participating NTS
Shareholder by dividing the portion of such NTS Shareholder’s allocable
sale price that the NTS Shareholder elected to receive in shares of the
Company’s Common Stock by 93% of the average closing price of the
Company’s Common Stock on the American Stock Exchange (now NYSE Amex) for
the ten consecutive trading days preceding the trading day immediately
prior to the Closing Date (i.e., $2.74). The aggregate sales
price reinvested by all such NTS Shareholders was $6,463,536,
net of issuance expenses of $21,748.
|
|
I.
|
On
March 25, 2008, the Company issued the holders of the Bonds, for no
additional consideration, 956,020 (non-tradable) warrants, each
exercisable at an exercise price of $3.50 with a term of 4 years,
commencing on September 2, 2008.
|
|
J.
|
On
April 7, 2008, Rafael Dick, the former Managing Director of the Company's
Israeli subsidiary Xfone 018 Ltd. exercised 4,105 of his outstanding
options under the Company's 2004 Stock Option Plan, at an exercise price
of $3.50 per share.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
K.
|
In
2006, in conjunction with the consummation of the merger and in exchange
for all of the capital stock of I-55 Internet Services, the Company issued
a total of 789,863 shares of Common Stock valued at $2,380,178 and 603,939
warrants exercisable for a period of five years into shares of Common
Stock, with an exercise price of $3.31, valued based on the Black Scholes
option-pricing model (the “Xfone Stock and Warrant Consideration”). A
portion of the Xfone Stock and Warrant Consideration issued at closing was
placed in an escrow account, to be held pending certain
adjustments. The Company subsequently made the following two claims
against such escrow account: Claim #1: The Company made a claim on
March 27, 2007 to adjust the total consideration based upon the changes in
customer billings as determined pursuant to a formula set forth in the
First Amendment to the Merger Agreement (the “Customer Billing Adjustment
Amount”), which the Company had determined was $247,965.57. Claim #2: The
Company determined an undisclosed liability, in accordance with Article
6.03 of the I-55 Internet Services, Inc. Merger Agreement (as amended), in
the amount of $147,550 and on November 28, 2006, sent a claim for this
amount. The Shareholder Representatives of I-55 Internet Services
disputed the amounts in both claims submitted and so the parties entered
into negotiations on May 2, 2007, where they agreed to reduce the amount
claimed in Claim #1 by $104,948.46, which represents adjustments made to
the 90-Day column, Trade Accounts, and certain accounts that had
previously been listed as having 90-Day balances but were subsequently
confirmed as not having 90-Day balances, and by the final amount billed to
EBI Comm, Inc. (“EBI”) in 2005 prior to the assets of EBI being purchased
by Xfone USA, and agreed to reduce the original Loss amount claimed in
Claim #2 by $6,800.00, representing additional services purchased with
Zipa, Inc. under the direction of Xfone USA during the Management
Agreement period from October 2005 through March 2006. Upon settlement of
the claims, two Joint Deposition Notices for the escrow agent, Trustmark
National Bank, were delivered to the Shareholder Representatives of I-55
Internet Services for execution, however, a Shareholder Representative
refused to execute the notices pending approval of the claims by the
shareholders of I-55 Internet Services. On June 7, 2007, the
shareholders met and rejected the figure agreed upon with respect to Claim
#1 and accepted the figure agreed upon with respect to Claim #2. On
or about May 12, 2008, after further negotiations, Xfone USA and I-55
agreed to value Claim #1 at $143,017.11 and Claim #2 at $140,750.00 for a
total agreed loss of $283,767.11. This resulted in the Company’s
receipt of 62,850 shares of Xfone Common Stock and 44,470 Xfone Stock
Warrants from the Escrow Account in satisfaction of these claims
(the “Returned Xfone Stock and Warrant Consideration”) and the balance of
the Xfone Common Stock and Xfone Stock Warrants remaining in the Escrow
Account was distributed to the selling I-55 Internet shareholders and the
escrow account was closed out on June 16, 2008. The components of the
Returned Xfone Stock and Warrant Consideration were cancelled by the
Company on June 3, 2008.
|
|
L.
|
On
December 16, 2008 the annual meeting of stockholders approved and
authorized the issuance of an aggregate of 321,452 warrants to purchase
shares of the Company’s common stock to Wade Spooner, former President and
Chief Executive Officer of Xfone USA, Inc., pursuant to the terms of a
certain Separation Agreement and Release dated August 15, 2008 between Mr.
Spooner, Xfone USA, Inc. and the Company, as well as the issuance of the
aggregate 321,452 shares of the Company’s common stock upon exercise of
such common stock purchase warrants. The issuance of the warrants is
pending the Company’s receipt of a new approval from the Tel Aviv Stock
Exchange. The
total value of the warrants, based on Black-Scholes option-pricing-model
is $11,627.
|
|
M.
|
On
December 16, 2008 the annual meeting of stockholders approved and
authorized the issuance of an aggregate of 160,727 warrants to purchase
shares of the Company’s common stock to Ted Parsons, former Executive Vice
President and Chief Marketing Officer of Xfone USA, Inc., pursuant to the
terms of a certain Separation Agreement and Release dated August 15, 2008
between Mr. Parsons, Xfone USA, Inc. and the Company, as well as the
issuance of the aggregate 160,727 shares of the Company’s common stock
upon exercise of such common stock purchase warrants. The issuance of the
warrants is pending the Company’s receipt of a new approval from the Tel
Aviv Stock Exchange. The
total value of the warrants, based on Black-Scholes option-pricing-model
is $5,813.
|
Number
of warrants
|
Weighted
average exercise price
|
|||||||
Warrants outstanding
at January 1, 2007
|
4,622,219
|
$
|
3.91
|
|||||
Granted
|
1,486,778
|
$
|
3.13
|
|||||
Forfeited
|
(4,838
|
)
|
$
|
3.38
|
||||
Warrants outstanding
at January 1, 2008
|
6,104,159
|
$
|
3.72
|
|||||
Granted
|
1,438,199
|
$
|
3.5
|
|||||
Forfeited
|
(44,470
|
)
|
$
|
3.31
|
||||
Warrants outstanding
and exercisable at December 31, 2008
|
7,497,888
|
$ |
3.68
|
Warrants
vested and exercisable
|
|||
Range
price ($)
|
Number
of warrants
|
Weighted
average remaining contractual life (years)
|
Weighted
average exercise price
|
$2.86-$3.5
|
5,011,376
|
3.02
|
$3.24
|
$3.63-$6.8
|
2,486,512
|
1.44
|
$4.60
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
Number
of warrants
|
Weighted
average exercise price
|
|||||||
Warrants outstanding
at the beginning of the year
|
6,104,159
|
$
|
3.72
|
|||||
Granted
|
1,438,199
|
$
|
3.50
|
|||||
Forfeited
|
(44,470
|
)
|
$
|
3.31
|
||||
Warrants outstanding
and exercisable at the end of the year
|
7,497,888
|
$
|
3.68
|
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 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.
|
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.
|
|
C.
|
On
June 5, 2007, the Company’s Board of Directors approved a grant of 200,000
options to Brian Acosta, the Chief Technical Officer of Xfone USA, 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.
|
|
D.
|
On
June 5, 2007, the Company’s Board of Directors approved a grant of 200,000
options to Hunter McAllister, the Vice President Business Development of
Xfone USA, 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.
|
|
E.
|
On
October 28, 2007, the Company’s 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
the Company’s common stock underlying such awards.
|
|
F.
|
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.
|
|
G.
|
On
April 7, 2008, Rafael Dick, the former Managing Director of the Company's
Israeli subsidiary Xfone 018 Ltd. exercised 4,105 of his outstanding
options under the Company's 2004 Stock Option Plan, at an exercise price
of $3.50 per share.
|
|
H.
|
On
February 26, 2008, NTS Communications, Inc. entered into Employment
Agreements with each of Barbara Baldwin, who, prior to the closing, served
as NTS’ President and CEO, Jerry Hoover, who, prior to the closing, served
as NTS’ Executive Vice President - Chief Financial Officer, and Brad
Worthington, who, prior to the closing, served as NTS’ Executive Vice
President - Chief Operating Officer (each an “Officer,” and collectively
the “Officers”). The Employment Agreements provide for
continued employment of the Officers with NTS in their respective
capacities, and are for five-year terms each, effective as of the Closing
Date.
Pursuant
to the terms of the Employment Agreements, the Officers were granted the
following stock option awards under the Company’s 2007 Stock Incentive
Plan on the Closing Date: Ms. Baldwin was granted options to purchase
250,000 shares of the Company’s Common Stock, and each of Messrs. Hoover
and Worthington was granted options to purchase 400,000 shares of the
Company’s Common Stock. Each option is immediately exercisable,
expires five years from the grant date, and has an exercise price of
$2.794. The total value of the options, based on Black-Scholes
option pricing model is $1,412,507. Additionally, at the end of each
Officer’s second year employment, the officer will be granted options
to purchase 267,000 shares of the Company’s Common Stock, which will be
immediately exercisable at $5.00 per share, and will expire five years
from such grant date. The total value of the options, based on
Black-Scholes option-pricing-model is
$882,316.
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
Number
of options
|
Weighted
average exercise price
|
|||||||
Options
outstanding at January 1, 2007
|
5,350,000
|
$
|
3.69
|
|||||
Granted
(a)
|
740,000
|
$
|
3.31
|
|||||
Exercised
|
(6,300
|
)
|
$
|
3.50
|
||||
Forfeited
|
(368,700
|
)
|
$
|
3.50
|
||||
Options
outstanding at January 1, 2008
|
5,715,000
|
$
|
3.65
|
|||||
Granted
(b)
|
1,851,000
|
$
|
3.75
|
|||||
Exercised
|
(4,105
|
)
|
$
|
3.50
|
||||
Forfeited
|
(1,195,895
|
)
|
$
|
4.34
|
||||
Options
outstanding at December 31, 2008
|
6,366,000
|
$
|
3.55
|
|||||
Options
vested and exercisable as of December 31, 2007
|
3,689,063
|
$
|
3.50
|
|||||
Options
vested and exercisable as of December 31, 2008
|
4,810,313
|
$
|
2.74
|
|||||
Weighted
average fair value of options granted in 2007
|
$
|
1.13
|
||||||
Weighted
average fair value of options granted in 2008
|
$
|
1.24
|
(a)
|
Include
options under contractual obligation as specified in note 13.2
( F )
|
(b)
|
Include
options under contractual obligation as specified in note 13.2
( H )
|
Options
vested and exercisable
|
|||
Range
price ($)
|
Number
of options
|
Weighted
average remaining contractual life (years)
|
Weighted
average exercise price
|
$2.794
|
1,050,000
|
4.16
|
$2.794
|
$3.146
– $3.500
|
3,760,313
|
2.27
|
$3.500
|
Year
Ended December 31 , 2008
|
|||||||||
Weighted
Average
|
|||||||||
Income
|
Shares
|
Per
Share
Amounts
|
|||||||
Net
Income
|
$
|
2,047,237
|
|||||||
Basic
EPS:
|
|||||||||
Income
available to common stockholders
|
$
|
2,047,237
|
17,624,249
|
$
|
0.116
|
||||
Effect
of dilutive securities:
|
|||||||||
Options
and warrants (*)
|
-
|
-
|
-
|
||||||
Diluted
EPS:
|
|||||||||
Income
available to common stockholders
|
$
|
2,047,237
|
17,624,249
|
$
|
0.116
|
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
|
)
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
Years
ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Campbeltown
Business Ltd.:
|
||||||||
Fees
|
$
|
-
|
$
|
4,302
|
||||
Accrued
Expenses
|
-
|
-
|
||||||
Abraham
Keinan
|
||||||||
Fees
|
263,181
|
254,350
|
||||||
Accrued
expenses
|
46,696
|
20,050
|
||||||
Guy
Nissenson
|
||||||||
Fees
|
250,334
|
242,490
|
||||||
Accrued
expenses
|
46,696
|
20,050
|
||||||
Auracall
Limited:
|
||||||||
Related
revenues (*)
|
-
|
3,324,726
|
||||||
Commissions
(*)
|
-
|
417,907
|
||||||
Dionysos
Investments (1999) Limited:
|
||||||||
Fees
|
151,016
|
183,363
|
||||||
Accrued
Expenses
|
25,956
|
146,542
|
||||||
Balance:
|
||||||||
Guy
Nissenson
|
-
|
-
|
||||||
Abraham
Keinan
|
-
|
(7,205
|
)
|
Xfone,
Inc. and Subsidiaries
|
|||||||
|
|||||||
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2008 and 2007
|
A.
|
Certain
Telecommunication operators act as collection channels for the Company. In
2008, the Company had two major collection channels, one in the U.K. and
one in Israel. Collections through these channels accounted to
approximately 4.4% and 4.9% of the Company’s total revenues in 2008,
respectively, and 22% and 6% of the Company’s total revenues in 2007,
respectively. With respect to collection of monies for the Company, these
Telecommunication operators are not deemed to be customers of the Company.
|
B.
|
Approximately,
45%, 4.2% and 2% of the Company's purchases are from three suppliers for
the year ended December 31, 2008, and 25%, 20%, 7% are from three
suppliers for the year ended December 31,
2007.
|
Years
Ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Revenues:
|
||||||||
United
Kingdom
|
$
|
18,393,886
|
$
|
24,263,610
|
||||
United
States
|
62,716,819
|
12,290,891
|
||||||
Israel
|
9,228,275
|
8,169,433
|
||||||
Total
revenues
|
90,338,980
|
44,723,934
|
||||||
Cost
of revenues
|
||||||||
United
Kingdom
|
7,745,190
|
10,696,915
|
||||||
United
States
|
35,457,045
|
5,904,797
|
||||||
Israel
|
3,930,078
|
3,024,610
|
||||||
Total
cost of revenues
|
47,132,313
|
19,626,322
|
||||||
Gross
Profit:
|
||||||||
United
Kingdom
|
10,648,696
|
13,566,695
|
||||||
United
States
|
27,259,774
|
6,386,094
|
||||||
Israel
|
5,298,197
|
5,144,823
|
||||||
43,206,667
|
25,097,612
|
|||||||
Operating
expenses:
|
||||||||
United
Kingdom
|
8,447,281
|
12,556,993
|
||||||
United
States
|
23,603,645
|
6,466,501
|
||||||
Israel
|
3,919,840
|
2,963,461
|
||||||
35,970,766
|
21,986,955
|
|||||||
Operating
Profit:
|
||||||||
United
Kingdom
|
2,201,415
|
1,009,702
|
||||||
United
States
|
3,656,129
|
(80,407
|
)
|
|||||
Israel
|
1,378,357
|
2,181,362
|
||||||
7,235,901
|
3,110,657
|
|||||||
Non-
recurring loss
|
189,610
|
2,856,803
|
||||||
Expenses
related to Headquarters in the US
|
2,232,095
|
1,283,296
|
||||||
Operating
Income (Loss)
|
$
|
4,814,196
|
$
|
(1,029,442
|
)
|
Years
Ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Depreciation
expenses:
|
||||||||
United
Kingdom
|
$
|
282,026
|
$
|
149,064
|
||||
United
States
|
2,771,016
|
618,290
|
||||||
Israel
|
266,683
|
277,367
|
||||||
Total
depreciation expenses
|
3,319,725
|
1,044,721
|
Years
Ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Interest
expenses:
|
||||||||
United
Kingdom
|
$
|
47,722
|
$
|
77,893
|
||||
United
States
|
2,892,051
|
638,049
|
||||||
Israel
|
311,041
|
236,849
|
||||||
Total
interest expenses
|
3,250,814
|
952,791
|
December
31,
|
||||||||
2008
|
2007
|
|||||||
Fixed
assets, net:
|
||||||||
United
Kingdom
|
$
|
929,464
|
$
|
1,181,928
|
||||
United
States
|
47,322,257
|
3,006,848
|
||||||
Israel
|
1,768,876
|
1,558,982
|
||||||
Total
fixed assets, net
|
50,020,597
|
5,747,758
|
Years
Ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Fixed
assets additions:
|
||||||||
United
Kingdom
|
$
|
269,427
|
$
|
257,783
|
||||
United
States
|
7,700,392
|
707,334
|
||||||
Israel
|
476,577
|
357,790
|
||||||
Total
fixed assets additions
|
8,446,396
|
1,322,907
|
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)
|
3.1.1
|
Certificate of Amendment to the Articles of
Incorporation of the Company, dated January 18, 2007.
(56)
|
3.11
|
Reamended
and Restated Bylaws of Xfone, Inc. dated January 15,
2009.(55)
|
4.
|
Specimen
Stock Certificate.(1)
|
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)
|
10.34.1
|
Separation Agreement and Release, dated August 15,
2008, between Xfone USA, Inc. and Wade Spooner.
(56)
|
10.35
|
Employment
Agreement date March 10, 2005, between Xfone USA, Inc. and Ted
Parsons.(7)
|
10.35.1
|
Separation Agreement and Release, dated August 15,
2008, between Xfone USA, Inc. and Ted Parsons.
(56)
|
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
Keinan and Guy Nissenson (49)
|
10.127
|
Indenture,
entered into on December 13, 2007, as amended and restated on October 27,
2008, between Xfone, Inc. and Ziv Haft Trusts Company Ltd. (free
translation from Hebrew). (51)
|
10.128
|
Form
of warrant (free translation from Hebrew). (51)
|
10.129
|
Underwriting
Agreement between Xfone, Inc., Excellence Nessuah Underwriting (1993) Ltd.
and The First International & Co. - Underwriting and Investments Ltd.,
dated November 2, 2008 (free translation from Hebrew).
(52)
|
10.130
|
Market
Making Agreement dated December 24, 2008, by and between Xfone, Inc. and
Harel Finance Trade & Securities Ltd. [Free translation from
Hebrew] (54)
|
10.131
|
Second
Amendment to Financial Services and Business Development Consulting
Agreement dated January 15, 2009, by and between Xfone, Inc. and Dionysos
Investments (1999) Ltd. (55)
|
16.1
|
Letter
dated January 31, 2006 from Chaifetz & Schreiber, P.C. to the
Securities and Exchange Commission. (20)
|
(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.
|
(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.
|
(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)
|
Reserved.
|
(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.
|
(31)
|
Denotes
previously filed exhibit: filed on December 28, 2006 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 with Xfone, Inc.’s Form
8-K.
|
(48)
|
Denotes
previously filed exhibit: filed on May 1, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(49)
|
Denotes
previously filed exhibit: filed on July 1, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(51)
|
Denotes
previously filed exhibit: filed on October 28, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(52)
|
Denotes
previously filed exhibit: filed on November 4, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(54)
|
Denotes
previously filed exhibit: filed on December 24, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(55)
|
Denotes
previously filed exhibit: filed on January 16, 2009 with Xfone,
Inc.‘s Form 8-K.
|
(56) |
Denotes
previously filed exhibit: filed on April 1, 2009 with Xfone,
Inc.‘s Form 10-K.
|
XFONE,
INC.
|
|||
Date:
April
30, 2009
|
By:
|
/s/ Guy Nissenson | |
Guy
Nissenson
President,
Chief Executive Officer and Director
|
|||
Signature
|
Title
|
Date
|
/s/
Abraham Keinan
|
Chairman
of the Board
|
April
30, 2009
|
Abraham
Keinan
|
||
/s/
Guy Nissenson
|
President,
Chief Executive Officer, and Director
|
April
30, 2009
|
Guy
Nissenson
|
||
/s/
Itzhak Almog
|
Director
and Chairman of the Audit Committee and the Nominating
Committee
|
April
30, 2009
|
Itzhak
Almog
|
||
/s/
Eyal J. Harish
|
Director
|
April
30, 2009
|
Eyal
J. Harish
|
||
/s/
Israel Singer
|
Director
and member of the Audit Committee
|
April
30, 2009
|
Israel
Singer
|
||
/s/
Niv Krikov
|
Treasurer,
Chief Financial Officer, and Principal Accounting Officer
|
April
30, 2009
|
Niv
Krikov
|
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)
|
3.1.1
|
Certificate of Amendment to the Articles of
Incorporation of the Company, dated January 18, 2007.
(56)
|
3.11
|
Reamended
and Restated Bylaws of Xfone, Inc. dated January 15,
2009.(55)
|
4.
|
Specimen
Stock Certificate.(1)
|
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)
|
10.34.1
|
Separation Agreement and Release, dated August 15,
2008, between Xfone USA, Inc. and Wade Spooner.
(56)
|
10.35
|
Employment
Agreement date March 10, 2005, between Xfone USA, Inc. and Ted
Parsons.(7)
|
10.35.1
|
Separation Agreement and Release, dated August 15,
2008, between Xfone USA, Inc. and Ted Parsons.
(56)
|
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
Keinan and Guy Nissenson (49)
|
10.127
|
Indenture,
entered into on December 13, 2007, as amended and restated on October 27,
2008, between Xfone, Inc. and Ziv Haft Trusts Company Ltd. (free
translation from Hebrew). (51)
|
10.128
|
Form
of warrant (free translation from Hebrew). (51)
|
10.129
|
Underwriting
Agreement between Xfone, Inc., Excellence Nessuah Underwriting (1993) Ltd.
and The First International & Co. - Underwriting and Investments Ltd.,
dated November 2, 2008 (free translation from Hebrew).
(52)
|
10.130
|
Market
Making Agreement dated December 24, 2008, by and between Xfone, Inc. and
Harel Finance Trade & Securities Ltd. [Free translation from
Hebrew] (54)
|
10.131
|
Second
Amendment to Financial Services and Business Development Consulting
Agreement dated January 15, 2009, by and between Xfone, Inc. and Dionysos
Investments (1999) Ltd. (55)
|
16.1
|
Letter
dated January 31, 2006 from Chaifetz & Schreiber, P.C. to the
Securities and Exchange Commission. (20)
|
(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.
|
(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.
|
(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)
|
Reserved.
|
(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.
|
(31)
|
Denotes
previously filed exhibit: filed on December 28, 2006 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 with Xfone, Inc.’s Form
8-K.
|
(48)
|
Denotes
previously filed exhibit: filed on May 1, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(49)
|
Denotes
previously filed exhibit: filed on July 1, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(51)
|
Denotes
previously filed exhibit: filed on October 28, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(52)
|
Denotes
previously filed exhibit: filed on November 4, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(54)
|
Denotes
previously filed exhibit: filed on December 24, 2008 with Xfone,
Inc.‘s Form 8-K.
|
(55)
|
Denotes
previously filed exhibit: filed on January 16, 2009 with Xfone,
Inc.‘s Form 8-K.
|
(56) |
Denotes
previously filed exhibit: filed on April 1, 2009 with Xfone,
Inc.‘s Form 10-K.
|