Picture of MTI Wireless Edge logo

MWE MTI Wireless Edge News Story

0.000.00%
gb flag iconLast trade - 00:00
TechnologyAdventurousMicro CapSuper Stock

REG - MTI Wireless Edge - Final Results, Scrip Dividend Alternative <Origin Href="QuoteRef">MWEE.L</Origin> - Part 3

- Part 3: For the preceding part double click  ID:nRSP0192Xb 

statements the board of directors declared a dividend of 1 cent per share totaling US$ 518
thousands. This dividend has not been accrued at the reporting date (December 31, 2016). 
 
On January 12, 2016, following the approval of its shareholders, the Company adopted a change to its article of association
allowing the Company the ability to pay dividends by way of scrip, meaning the board would be able to announce a dividend
which could be paid in cash or through the issue of new shares in the Company (the "Scrip Dividend Policy").Under the Scrip
Dividend Policy, shareholders could, in the future, be given the option to elect to receive dividends in new shares of the
Company rather than in cash. The default arrangement will be for the payment of dividends in cash, and if the shareholder
prefers to receive their dividends in new shares of the Company, then they would have to make an election. There would be
no ability to make mixed elections and each shareholder would be able to choose either cash or new shares but not both. The
decision to offer shareholders a scrip dividend alternative for future dividend payments will be at the sole discretion of
the Board. 
 
10.    Property, plant and equipment 
 
                                         Building  Machinery &  Office                  Computer equipment  Vehicles  Total   
                                                   equipment    furniture & equipment                                         
                                         $'000     $'000        $'000                   $'000               $'000     $'000   
 Cost:                                                                                                                        
 Balance as of January 1, 2016           5,186     4,805        302                     1,387               387       12,067  
 Acquisitions                            14        97           8                       108                 74        301     
 Exchange differences                    -         -            4                       5                   15        24      
                                                                                                                              
 Balance as of December 31, 2016         5,200     4,902        314                     1,500               476       12,392  
                                                                                                                              
 Accumulated Depreciation:                                                                                                    
 Balance as of January 1, 2016           814       3,924        261                     1,289               136       6,424   
 Additions                               145       239          17                      65                  35        501     
 Exchange differences                    -         1            2                       -                   11        14      
                                                                                                                              
 Balance as of December 31, 2016         959       4,164        280                     1,354               182       6,939   
                                                                                                                              
                                                                                                                              
 Net book value as of December 31, 2016  4,241     738          34                      146                 294       5,453   
                                                                                                                              
                                                                                                                              
 
 
Net book value as of December 31, 2016 
 
4,241 
 
738 
 
34 
 
146 
 
294 
 
5,453 
 
                                                                Building  Machinery &  Office                  Computer equipment  Vehicles  Total   
                                                                          equipment    furniture & equipment                                         
                                                                $'000     $'000        $'000                   $'000               $'000     $'000   
 Cost:                                                                                                                                               
 Balance as of January 1, 2015                                  4,572     4,559        270                     1,317               257       10,975  
 Acquisitions                                                   49        164          8                       31                  42        294     
 Transfer from Investment Property                              552       -            -                       -                   -         552     
 Adjustment arising from acquisition of consolidated companies  13        82           24                      39                  87        245     
 Exchange differences                                           -         -            -                       -                   1         1       
                                                                                                                                                     
 Balance as of December 31, 2015                                5,186     4,805        302                     1,387               387       12,067  
                                                                                                                                                     
 Accumulated Depreciation:                                                                                                                           
 Balance as of January 1, 2015                                  676       3,620        230                     1,211               29        5,766   
 Additions                                                      132       239          20                      54                  62        507     
 Adjustment arising from acquisition of consolidated companies  6         65           10                      24                  45        150     
 Exchange differences                                           -         -            1                       -                   -         1       
                                                                                                                                                     
 Balance as of December 31, 2015                                814       3,924        261                     1,289               136       6,424   
                                                                                                                                                     
                                                                                                                                                     
 Net book value as of December 31, 2015                         4,372     881          41                      98                  251       5,643   
                                                                                                                                                     
                                                                                                                                                     
 
 
Net book value as of December 31, 2015 
 
4,372 
 
881 
 
41 
 
98 
 
251 
 
5,643 
 
11.    Investment Property 
 
Composition and movement of Rental properties: 
 
                                              2016     2015   
                                              $'000    $'000  
 Cost:                                                        
 Balance at January 1 and December 31         828      1,380  
 Disposals during the year:                                   
 Transfer to property, plant and equipment    -        (552)  
 Balance at December 31                       828      828    
                                                              
 Accumulated depreciation:                                    
 Balance at January 1                         172      140    
 Additions during the year:                                   
 Depreciation                                 26       37     
                                                              
 Disposals during the year:                                   
 Transfer to property, plant and equipment    -        (5)    
                                                              
 Balance at December 31                       198      172    
                                                              
 Depreciated cost at December 31              630      656    
                                                              
 
 
656 
 
On December 2011 the Company acquired from its controlling shareholder, MTI Computers & Software Services (1982) Ltd. ("MTI
Computers"), the leasehold interest of its head office located at 11 Hamelacha St., Afek Industrial Park, Rosh-Ha'Ayin,
48091, Israel (the "Property"). 
 
The Company occupies approximately 75 per cent of the Property; therefore, it had entered into a lease agreement with MTI
Computers (which can sub lease part of the area) occupying approximately 1,100 square meters of the Property. The term of
the lease is for an initial period of 5 years, with an option to extend the lease for an additional 5 year period (the
"Option Period"). The rent for the leased area is US$ 10,000 per month throughout the initial period and will be increased
by an amount of 10 per cent for the Option Period. 
 
In addition to the monthly rental payments, the tenants will pay to the Company a monthly management payment of US$ 7,150
per month as a contribution towards certain expenses (including insurance, the use of the car park, maintenance services,
rates, water and electricity). This amount will be increased by 3 percent on a yearly basis. Since the acquisition of
Mottech and movement of its facility to the Property the Company entered into an agreement with Mottech instead of MTI
Computers for about 40% of the area used by MTI Computers and therefore the lease with MTI Computers was reduced to $6,000
per month and $4,290 per month as a contribution towards certain expenses. 
 
The Group estimates that the fair value does not differ from the carrying amount as at December 31, 2016. 
 
12.    Intangible assets 
 
                                          2016     2015   
                                          $'000    $'000  
                                                          
 At January 1                             429      -      
 Acquisition of consolidated companies    -        483    
 amortization charge                      (108)    (54)   
                                                          
 At December 31                           321      429    
                                                          
 
 
13.    Deferred Tax Assets 
 
Deferred tax is calculated on temporary differences under the liability method using the tax rate at the year the deferred
tax assets are recovered. 
 
The movement in the deferred tax asset is as shown below: 
 
                                                                2016     2015   
                                                                $'000    $'000  
                                                                                
 At January 1                                                   393      368    
 Additional taxes as a result of acquisition of Subsidiaries    -        (66)   
 Profit charge                                                  107      91     
                                                                                
 At December 31                                                 500      393    
                                                                                
 
 
Deferred tax assets have been recognized in respect of all differences giving rise to deferred tax assets because it is
probable that these assets will be recovered. 
 
Composition: 
 
                                                              31.12.2016    31.12.2015  
                                                              $'000         $'000       
 Accrued severance pay                                        58            56          
 Other provisions and employee-related obligations            70            33          
 Research and development expenses deductible over 3 years    170           189         
 Depreciable intangibles                                      (53)          (69)        
 Carry forward tax losses                                     255           184         
                                                                                        
                                                              500           393         
                                                                                        
 
 
Deferred tax assets relating to carry forward capital losses of the Group total approximately $841 and $793 thousand as of
December 31, 2016 and 2015 respectively were not recognized in the financial statements because their utilization in the
foreseeable future is not probable. 
 
14.    Inventories 
 
                                        31.12.2016    31.12.2015  
                                        $'000         $'000       
                                                                  
 Raw materials and consumables          3,713         3,198       
 Work-in-progress                       99            97          
 Finished goods and goods for resale    1,098         1,131       
                                                                  
                                        4,910         4,426       
                                                                  
 
 
15.    Trade and other receivables 
 
                      31.12.2016    31.12.2015  
                      $'000         $'000       
                                                
 Trade receivables    8,159         8,074       
 Other receivables    706           1,296       
                                                
                      8,865         9,370       
                                                
 
 
Trade receivables: 
 
                                    31.12.2016    31.12.2015  
                                    $'000         $'000       
                                                              
 Trade receivables (*)              5,227         5,602       
 Unbilled receivables - Projects    2,751         2,307       
 Notes receivable                   315           247         
                                                              
 Allowance for doubtful accounts    (134)         (82)        
                                    8,159         8,074       
                                                              
 
 
(*)       Trade receivables are non-interest bearing. They are generally on 60-90 day terms. 
 
As at 31 December 2016 trade receivables of $ 535K (2015 - $595K) were past due but not impaired. 
 
They relate to the customers with no default history. The aging analysis of these receivables is as follows: 
 
                   31.12.2016    31.12.2015  
                   $'000         $'000       
 Up to 3 months    514           477         
 3 to 6 months     13            43          
 6 to 12 months    8             75          
                                             
                   535           595         
                                             
 
 
Unbilled receivables: 
 
                                          31.12.2016    31.12.2015  
                                          $'000         $'000       
                                                                    
 Actual completion costs                  3,022         2,046       
 Profit recognised                        1,608         1,466       
 Billed revenue                           (1,879)       (1,205)     
                                                                    
 Total Unbilled receivables - Projects    2,751         2,307         
                                                                      
                                                                          
 
 
Other receivables: 
 
                            31.12.2016    31.12.2015  
                            $'000         $'000       
                                                      
 Prepaid expenses           127           210         
 Advances to suppliers      74            263         
 Employees                  73            54          
 Tax authorities - V.A.T    86            230         
 Other receivables          346           539         
                                                      
                            706           1,296       
                                                      
 
 
16.    Cash and cash equivalents 
 
                              31.12.2016    31.12.2015  
                              $'000         $'000       
                                                        
 In U.S. dollars                                        
                                                        
 Cash on hand and in banks    4,428         648         
 Deposits with banks          -             1,986       
                                                        
 Total                        4,428         2,634       
                                                        
 
 
The deposits are not linked and bear interest mainly up to 0.05% as of December 31, 2015. 
 
17.    Loans from banks 
 
Composition: 
 
                              31.12.2016    31.12.2015  
                              $'000         $'000       
                                                        
 US Dollars - unlinked        1,063         1,313       
 NIS                          1,343         1,860       
 South African Rand           60            -           
 Less - current maturities    802           792         
                                                        
                              1,664         2,381       
                                                        
 
 
In 2011 the Company received US$ 2.5 Million loan for the purchase of the company building in Rosh ha'ayin, Israel, secured
by a mortgage on the said asset. The loan is for 10 years, the repayment on a quarterly basis from April 2011 until January
2021 and bears interest at a fixed rate of 4.9%. 
 
On December 2013 and July 2014, the Company received NIS 150,000 (approximately US$ 39 thousand)and NIS 107,000
(approximately US$ 28 thousand)loans respectively for purchase of cars. The loans are for 4 and 3 years, respectively, with
a monthly repayment starting January and July 2014, respectively and bear interest of Prime +0.75% (1.6% as of December 31,
2016). Each of these bank loans is secured by a fixed lien on the cars. 
 
On June 2015 the Company received NIS 8 Million (approximately US$ 2.08 Million) loan for funding the acquisition of
Mottech. The loan is for 4 years, the repayment on a quarterly basis from September 2015 until June 2019 and bears interest
at a fixed rate of 3.5%. 
 
During 2016 Mottech South Africa had entered into loan agreement of approximately US$ 60 thousand for purchase of cars
payable in 36 months on a quarterly basis. Interest rate is linked to the South Africa prime lending rate. 
 
 At December 31 2016    Firstyear    Second year    Third year    Fourth year    Fifthyear and thereafter    
                        $'000        
                                                                                                             
 Long-term loan         802          806            541           254            63                          
 
 
18.    Employee benefits 
 
A.      Composition: 
 
                                   As at December  31  
                                   2016                  2015   
                                   $'000                 $'000  
                                                                
 Present value of the obligations  977                   983    
 Fair value of plan assets         (572)                 (596)  
                                                                
                                   405                   387    
                                                                
 
 
B.      Movement in plan assets: 
 
                                             As at December  31  
                                             2016                  2015   
                                             $'000                 $'000  
                                                                          
 Year begin                                  596                   488    
 Foreign exchange gain (loss)                8                     (2)    
 Interest income                             11                    9      
 Contributions                               13                    206    
 Benefit paid                                (50)                  (41)   
 Re measurements loss                                                     
 Actuarial loss from financial assumptions   (1)                   -      
 Return on plan assets (excluding interest)  (5)                   (64)   
                                                                          
 Year end                                    572                   596    
 
 
596 
 
C.      Movement in the liability for benefit obligation: 
 
                                                   As at December  31  
                                                   2016                  2015   
                                                   $'000                 $'000  
                                                                                
 Year begin                                        983                   853    
 Foreign exchange loss (gain)                      15                    (3)    
 Interest cost                                     30                    28     
 Current service cost                              17                    123    
 Contributions                                     -                     49     
 Benefits paid                                     (78)                  (45)   
 Re measurements loss (gain)                                                    
 Actuarial loss (gain) from financial assumptions  (16)                  5      
 Adjustments (experience)                          26                    (27)   
                                                                                
 Year end                                          977                   983    
                                                                                
 
 
Supplementary information 
 
1.    The Group's liabilities for severance pay retirement and pension pursuant to Israeli law and employment agreements
are recognized by full - in part by managers' insurance policies, for which the Group makes monthly payments and accrued
amounts in severance pay funds and the rest by the liabilities which are included in the financial statements. 
 
2.    The amounts funded displayed above include amounts deposited in severance pay funds with the addition of accrued
income. According to the Severance Pay Law, the aforementioned amounts may not be withdrawn or mortgaged as long as the
employer's obligations have not been fulfilled in compliance with Israeli law. 
 
3.    Principal nominal actuarial assumptions: 
 
                                            As at December 31,  
                                            2016                  2015   
                                                                         
 Discount rate on plan liabilities          3.31%                 3.11%  
 Expected increase in pensionable salary    2%                    2%     
 
 
2% 
 
4.    Sensitivity test for changes in the expected rate of salary increase or in the discount rate of the plan assets and
liability as at December 31, 2016: 
 
                                  Change in defined benefit obligation  
                                  $'000                                 
 The change as a result of:                                             
 Salary increase of 1 %           (66)                                  
 Salary decrease of 1 %           54                                    
                                                                        
 The change as a result of:                                             
 Increase of 1% in discount rate  50                                    
 Decrease of 1% in discount rate  (63)                                  
 
 
19.    Other liabilities 
 
As part of the purchase agreement with the previous owner of Mottech, it was agreed that the previous owner would be
entitled to an additional contingent consideration ("the contingent consideration"). The Group will pay the contingent
consideration to the previous owner based on calculation up to US$ 720 thousand, if the acquired Company's accumulated
revenue in 2016 - 2017 exceeds US$ 25.8 Million (100 million New Israeli Shekels) ("the revenue target"). 
 
As of the acquisition date, the fair value of the contingent consideration was estimated at US$ 92 thousand. The fair value
was determined using the Monte-Carlo method. As at December 31, 2016 the fair value of the contingent consideration
estimated at zero. 
 
20.   Trade and other payables 
 
                                                   As at December 31,  
                                                   2016                  2015   
                                                   $'000                 $'000  
                                                                                
 Trade payables                                    2,285                 1,772  
 Employees' wages and other related liabilities    776                   772    
 Advances from trade receivables                   28                    114    
 Accrued expenses                                  534                   775    
 Government authorities                            20                    54     
 Others                                            434                   383    
                                                                                
                                                   4,077                 3,870  
                                                                                
 
 
21.    Current maturities and short term Loans 
 
                                                                                             As at December 31,  
                                                     Interest rateas at December 31,02016    2016                  2015   
                                                     %                                       $'000                 $'000  
                                                                                                                          
 Current maturities In NIS                           Prime+0.75                              15                    21     
 Current maturities In NIS                           3.5                                     520                   512    
 Current maturities In SA ZAR                        10                                      17                    9      
 Current maturities In US $                          4.9                                     250                   250    
                                                                                                                          
                                                                                                                          
 Total Current maturities and short-term bank loans                                          802                   792    
                                                                                                                          
 
 
22.    Financial instruments - Risk Management 
 
The Group is exposed through its operations to the following financial risks: 
 
     Foreign currency risk 
 
     Liquidity risk 
 
     Credit risk 
 
Foreign currency risk 
 
Foreign exchange risk arises when Group companies enter into transactions denominated in a currency other than their
functional currency. Management mitigates that risk by holding some cash and cash equivalents and deposit accounts in NIS.
The company also purchases from time to time some forwards on the NIS/$ exchange rate to hedge part of the salaries costs.
As of December 2016 no such transactions were open. 
 
Since the purchase of Mottech the Group has an additional currency risk due to its subsidiaries activity. 
 
Liquidity Risk 
 
Liquidity risk is the risk that arises when the maturity of assets and liabilities does not match. An unmatched position
potentially enhances profitability, but can also increase the risk of losses. The Group's objective is to maintain a
balance between continuity of funding and flexibility. The Group have sufficient availability of cash including the
short-term investment of cash surpluses and the raising of loans to meet its obligations by cash management, subject to
Group policies and guidelines. 
 
The table below summarizes the maturity profile of the Group's financial liabilities based on contractual undiscounted
payments (including interest payments): 
 
 December 31, 2016    Less than one year    1 to 2 years    2 to 3years    3 to 4 years    > 5 years    Total    
                      $'000               
                                                                                                                 
 Loans from banks     889                   862             566            261             64           2,642    
 Trade payables       2,285                 -               -              -               -            2,285    
 Payables             1,792                 -               -              -               -            1,792    
                      4,966                 862             566            261             64           6,719    
 
 
261 
 
64 
 
6,719 
 
 December 31, 2015           Less than one year    1 to 2 years    2 to 3years    3 to 4 years    > 5 years    Total    
                             $'000               
                                                                                                                        
 Loans from banks            907                   883             819            534             321          3,464    
 Trade payables              2,029                 -               -              -               -            2,029    
 Payables                    1,685                 156             -              -               -            1,841    
 Contingent consideration    -                     -               92             -               -            92       
                             4,621                 1,039           911            534             321          7,426    
 
 
534 
 
321 
 
7,426 
 
Credit risks 
 
Financial instruments which have the potential to expose the Group to credit risks are mainly deposits accounts, trade
receivables and other receivables. The Group holds cash and cash equivalents and deposit accounts in big banking
institutions in Israel and in the Switzerland, thereby substantially reducing the risk to suffer credit loss. With respect
to trade receivables, the Group believes that there is no material credit risk which is not provided in light of Group's
policy to assess the credit risk instruments of customers before entering contracts. Moreover, the Group evaluates trade
receivables on a day to day basis and adjusts the allowance for doubtful accounts accordingly. 
 
Fair value 
 
The carrying amount of cash and cash equivalents, trade receivables, other accounts receivable, credit from banks and
others, trade payables and other accounts payable approximate their fair value. 
 
Sensitivity tests relating to changes in market price of listed securities 
 
The Group has performed sensitivity tests of principal market risk factors that are liable to affect its reported operating
results or financial position. The sensitivity tests present the profit or loss and change in equity (before tax) in
respect of each financial instrument for the relevant risk variable chosen for that instrument as of each reporting date. 
 
22.    Financial instruments - Risk Management (Cont.) 
 
The test of risk factors was determined based on the materiality of the exposure of the operating results or financial
condition of each risk with reference to the functional currency and assuming that all the other variables are constant.
The sensitivity tests for listed investments with quoted market price (bid price) were performed on possible changes in
these market prices. 
 
The Group is not exposed to cash flow risk due to interest rate since the long-term loan bares fixed interest. 
 
The following table demonstrates the carrying amount and fair value of the groups of financial instruments that carrying
amounts does not approximate fair value: 
 
                                     Carrying amount    Fair value  
                                     2016               2015          2016     2015   
 Financial liabilities:              $'000            
 Long-term loan with interest (1)    2,642              3,173         2,656    3,202  
                                                                                      
                                                                                      
 
 
(1)          The fair value of long-term loan received with fixed interest is based the present value of cash flows using
interest rate currently available for loan with similar terms. 
 
Financial assets measured at fair value: 
 
December 31, 2015: 
 
                                                           Level 1    Level 2    Level 3  
                                                           $'000    
 Financial assets at fair value through profit or loss:                                   
 Marketable securities                                     2,086      -          -        
                                                                                          
 Financial liabilities                                                                    
 Contingent consideration liability                        -          -          92       
                                                                                          
 
 
Reconciliation of fair value measurements that are categorized within Level 3 of the fair value hierarchy: 
 
                                                 For the year ended December 31,  
                                                 2016                               2015   
                                                 $'000                              $'000  
                                                                                           
 Balance as of January 1                         92                                 -      
 Re-measurement recognized in Profit or loss:                                              
 Purchases                                       -                                  92     
 Transfers out of Level 3                        92                                 -      
                                                                                           
                                                                                           
 Total Contingent consideration liability        -                                  92     
                                                                                           
 
 
Linkage terms of financial liabilities by groups of financial instruments pursuant to IAS 39 
 
December 31, 2016: 
 
                                                   NIS    Unlinked  S.A Rand  Total  
                                                   $'000  
                                                                                     
 Financial liabilities measured at amortized cost  1,343  1,063     60        2,466  
                                                                                     
 
 
December 31, 2015: 
 
                                                   NIS    Unlinked  S.A Rand  Total  
                                                   $'000  
                                                                                     
 Financial liabilities measured at amortized cost  1,860  1,313     -         3,173  
                                                                                     
 
 
23.    Subsidiaries: 
 
The principal subsidiaries of Company, all of which have been consolidated in these consolidated financial statements, are
as follows: 
 
 Name                                  Country of incorporation  Proportion of ownership interest at 31 December  Held by  
                                                                 2016                                             2015                                  
                                                                                                                                                        
 AdvantCom Sarl                        Switzerland               100%                                             100%     M.T.I Wireless Edge          
 Global Wave Technologies PVT Limited  India                     80%                                              80%      AdvantCom Sarl               
 Mottech Water Solutions LTD           Israel                    100%                                             100%     M.T.I Wireless Edge          
 Aqua Water Control Solution LTD       Israel                    100%                                             100%     Mottech Water Solutions      
 Mottech Water Management (pty) LTD    South Africa              85%                                              90%      Mottech Water Solutions      
 Mottech Water Management (pty) LTD    Australia                 97.5%                                            97.5%    Mottech Water Solutions      
 Mottech USA Inc                       United states             100%                                             100%     Aqua Water Control Solution  
 
 
100% 
 
100% 
 
Aqua Water Control Solution 
 
24.    Share capital 
 
                                   Authorized   
                                   2016         2016       2015         2015       
                                   Number       NIS        Number       NIS        
                                                                                   
 Ordinary shares of NIS 0.01 each  100,000,000  1,000,000  100,000,000  1,000,000  
                                                                                   
 
 
                                                               Issued and fully paid  
                                                               2016                   2016     2015        2015     
                                                               Number                 NIS      Number      NIS      
                                                                                                                    
 Ordinary shares of NIS 0.01 each at    beginning of the year  51,571,990             515,720  51,571,990  515,720  
 Changes during the year                                       207,500                2,075    -           -        
                                                                                                                    
 At end of the year                                            51,779,490             517,795  51,571,990  515,720  
                                                                                                                    
                                                                                                                          
 
 
25.    Share-based payment 
 
An Option Plan was adopted by the Company at the shareholders meeting held on July 5, 2013. Under the Plan, all previous
plans cancelled and the new plan entered into effect. The new plan includes total of 2 million options to be converted to 2
million shares of the Company (approximately 4% of the Company's outstanding shares) at a price of 9.5 pence per share
(approximately 15 cents). 
 
The vesting period of the options is as follows: 2 years for 50% of the options, 3 years for additional 25% of the options
and 4 years for the rest of the options. An approval for the replacement of plans was received from the tax authorities on
July 22, 2013, providing the Company, the employees and the trustee of the plan to submit the documentation required within
60 days from approval. As part of the grant of this plan an allocation of 280,000, 250,000 and 200,000 options was granted
to the CEO, CFO and the Chairman of the board, respectively. 
 
The weighted average fair value of the options as at the grant date was 2 pence (approximately 3 cents) per option, and was
estimated using a Black and Scholes option pricing model based on the following significant data and assumptions: 
 
Share price - 7 pence (representing approximately 11 cents) 
 
Exercise price - 9.5 pence (representing approximately 15 cents) 
 
Expected volatility - 25.90% 
 
Risk-free interest rate - 0.8% 
 
And expected average life of options 4.375 years 
 
On May 18, 2016 a new option scheme for key Employees was approved at the Company's Annual General Meeting. Under the plan,
options to purchase 800 thousands ordinary shares were granted (each option to one ordinary share) at a price of 27 pence
per share (approximately 33 cents). This represents approximately 1.5% of the Company's current issued and voting share
capital on a fully diluted basis. The vesting period of the options shall be as follows: 2 years for 50% of the options, 3
years for additional 25% of the options and 4 years for the reminder of the option. Unexercised options expire nine years
after date of the grant after which they will be void. Options are forfeited when the employee leaves the Company. 
 
There is no cash settlement of the options. The weighted average fair value of the options as at the grant date is 6 pence
(approximately 9 cents) per option, and was estimated using a Black and Scholes option pricing model based on the following
significant data and assumptions: 
 
Share price - 19.88 pence (representing approximately 29 cents) 
 
Exercise price - 27 pence (representing approximately 39) 
 
Expected volatility - 45.34% 
 
Risk-free interest rate - 0.85% 
 
And expected average life of options 4.375 years 
 
The volatility measured at the standard deviation of expected share price returns is based on the historical volatility of
the Company. The options were granted as part of a plan that was adopted in accordance with the provision of section 102 of
the Israeli Income Tax Ordinance. 
 
The expense recognized in the financial statements for employee services received for the year ended December 31, 2016 and
2015 was US $20,000 and US $18,000 respectively. 
 
The following table lists the number of share options, the weighted average exercise prices of share options and
modification in employee option plans during the current year: 
 
                                     2016                               2016         2015                               2015       
                                     weighted average exercise price    Number       weighted average exercise price    Number     
                                     $                                               $                                             
 Outstanding at beginning of year    0.15                               1,800,000    0.15                               1,920,000  
 Exercised during the year           0.15                               (207,500)                                                  
 Granted during the year             0.39                               800,000      -                                  -          
 Forfeited during the year           0.15                               (50,000)     -                                  (120,000)  
                                                                                                                                   
 Outstanding at the end of the year  0.23                               2,342,500    0.15                               1,800,000  
                                                                                                                                   
 Exercisable at the end of the year  0.15                               1,142,500    0.15                               900,000    
                                                                                                                                   
 
 
900,000 
 
The weighted average remaining contractual life for the share options outstanding as of December 31, 2016 was 2.33 years
(2015 - 3.66 years). 
 
26.      Commitments and guarantees 
 
A.      Royalty commitments 
 
The Group is committed to pay royalties to the Government of Israel on proceeds from sales of products in the research and
development of which the Government participates by way of grants. Under the terms of Group's funding from the Israeli
Government, royalties of 2%-3.5% are payable on sales of products developed from a project so funded, up to 100% of the
amount of the grant received, including amounts received by the Parent Company and its subsidiaries through July 1, 2000. 
 
The maximum royalty amount payable by the Group at December 31, 2016 is US$ 470,000. 
 
No provision is recognized due to the lack of expectation to sale relevant products in the foreseeable future. 
 
During 2016 the Group did not pay any royalties. 
 
B.      Guarantees 
 
i. The Group has guarantees in favour of customers and government institutes in the amount of US$ 932,000 and US$77,000
respectively. The guarantees are mainly to guarantee advances received from customers and performance of contracts signed. 
 
ii. On October 23, 2013 pursuant to an approval of the Company shareholders meeting, a guaranty agreement for three years
between the Company and the Parent Company was signed. In which the Parent Company has entered into an agreement with a
commercial bank (the "Lender") whereby the Lender has agreed to extend a loan of up to an aggregate amount of US$1,000,000
(the "Loan Amount") and the Parent Company has approached the Company to request that it provides a guarantee to the Lender
for the Loan Amount pursuant to specific terms, along with: 
 
1.    The Parent Company will pay for all of the costs and expenses incurred, and which will continue to be incurred, by
the Company in connection with the Guarantee for the duration of its term. 
 
2.    In consideration of the provision of the Guarantee by the Company, the Parent Company will pay the Company an amount
equal to 2.5 per cent. Of the Loan Amount per year of the Term. Such amount shall be paid quarterly in advance based on the
amount covered by the Guarantee at the beginning of each period. 
 
3.    The Parent Company undertakes to apply any dividend that it may receive from the Company in order to reduce the
outstanding amount of the Loan Amount prior to the use of any such dividend sum (or part thereof) for any other purpose. 
 
On February 10, 2016 the parent Company notified the Company that the loan was totally returned and no further guaranty is
needed. 
 
C.      Charges 
 
In order to secure the Group's liabilities, real estate properties were mortgaged and fixed charges were recorded on
property and some bank deposits (see note 17). 
 
27.      Transactions with related parties: 
 
A.        Amendment to Service Agreement with controlling shareholder: 
 
Following the receipt of recommendations of both the remuneration committee and the board of directors of the Company, an
amendment to the service agreement between the Company and the controlling shareholders (via their management company) was
approved by a shareholders' meeting held on July 5, 2013. According to the amendment, the agreement is in place for 3 years
starting July 1, 2013, after which it will be renewed for periods of 3 years in accordance to the relevant rules and
regulations. Nevertheless, the agreement can be terminated by either party by providing 90 days notice. The agreement
includes remuneration (per month) of: 
 
1.    20,000 NIS to Mr. Zvi Borovitz for his service as a chairman of the board of the Company in capacity of at least 25%
and 
 
2.    60,000 NIS to Mr. Moni Borovitz for his service as CFO of the Company in capacity of at least 80%. 
 
All amounts are prior to VAT which will be added to the invoices and are linked to the increase in the consumer price
index. 
 
In addition to the above, and in accordance to the remuneration policy adopted by the Company, as required under rule 20 to
the Israeli Companies Law, a bonus scheme was granted to each of the managers. The bonus scheme states that Zvi Borovitz
and Moni Borovitz will be entitled (each one of them) to a bonus amounting 2.5% of the Company's net profit exceeding
250,000 USD per year, prior to any bonuses grant in the Company. In case of a loss in a year (commencing from 2013 as first
year for accumulation) the bonus for the next year will be for a net profit exceeding 250,000 USD above the loss made in
the previous year. In addition Mr. Moni Borovitz shall be entitled to a bonus equal to one month management fee, based on
the meeting of targets specified by the remuneration committee at the beginning of each year. A ceiling to the bonuses was
set at 8 months management fees for Mr. Moni Borovitz and 100,000 USD for Mr. Zvi Borovitz. 
 
The agreement also states that the Company shall reimburse the management of the Company for any expense made in
performance of the manager's duty. The Company shall also provide each of the managers with a car and phones and will be
responsible for all its related expenses, including all relevant taxes. 
 
As part of the new policy the shareholders meeting also approved a change to the share option plan of the Company, subject
to the approval of the Israeli Tax Authorities. As part of the new option plan Mr. Zvi Borovitz was granted 200,000 options
and Mr. Moni Borovitz was granted 250,000 options. Further details re the new option plan are detailed in section 25 above 
 
Following the receipt of recommendations of both the remuneration committee and the board of directors of the Company, an
amendment to the service agreement between the Company and the controlling shareholders (via their management company) was
approved at a shareholders' meeting held on May 18, 2016. According to the amendment, the agreement is in place for 3 years
starting June 1, 2016, after which it will be renewed for periods of 3 years in accordance to the relevant rules and
regulations. Nevertheless the agreement can be terminated by either party by providing 90 days' notice. The agreement
includes remuneration (per month) of: 
 
1.    25,000 NIS to Mr. Zvi Borovitz (raised from 20,000 NIS prior to this approval) for his service as a chairman of the
board of the Company in capacity of at least 25% and 
 
2.    65,000 NIS to Mr. Moni Borovitz (raised from 60,000 NIS prior to this approval) for his service as CFO of the Company
in capacity of at least 80%. 
 
All amounts are prior to VAT which will be added to the invoices and are linked to the increase in the consumer price
index. 
 
In addition to the above, and in accordance with the remuneration policy adopted by the Company, as required under rule 20
to the Israeli Companies Law, a bonus scheme was granted to each of the managers. The bonus scheme states that Zvi Borovitz
and Moni Borovitz will be entitled (each one of them) to a bonus amounting 2.5% of the Company's net profit exceeding
US$400,000 per year (raised from US$250,000 prior to this approval), prior to any bonuses grant in the Company. In case of
a loss in a year the bonus for the next year will be for a net profit exceeding US$400,000 above the loss made in the
previous year. In addition Mr. Moni Borovitz shall be entitled to a bonus equal to two months management fee, based on the
meeting of targets specified by the remuneration committee at the beginning of each year. A ceiling to the bonuses was set
at 8 months management fees for Mr. Moni Borovitz and US$100,000 for Mr. Zvi Borovitz. 
 
The agreement also states that the Company shall reimburse the management of the Company for any expense made in
performance of the manager's duty. The Company shall also provide each of the managers with a car and phones and will be
responsible for all its related expenses, including all relevant taxes. 
 
On January 12, 2016, following an approval of the remuneration committee, the board of directors and shareholder's meeting
a bonus of 120,000 NIS was granted to the Company's CFO for his contribution on the acquisition made. 
 
B.      Transaction with the Parent Group: 
 
The Parent Group and other related party provides certain services to the Group as follows: 
 
                  2016     2015   
                  $'000    $'000  
                                  
 Purchased Goods  369      328    
 Management Fee   428      410    
 Services Fee     249      212    
 Lease            (72)     (104)  
                                  
                                  
 
 
Compensation of key management personnel of the Group: 
 
                                  2016     2015   
                                  $'000    $'000  
                                                  
 Short-term employee benefits *)  810      738    
 
 
738 
 
*) Including Management fees for the CEO, Directors Executive Management and other related parties. 
 
All Transactions are made on market value. As of December 31, 2016 and 2015 the Group owed to the parent group and related
party US $207,000 and US $26,000 respectively. 
 
28.      Subsequent events 
 
A.        The Board of directors has decided to declare a dividend of 1 cent per share being approximately $518,000. The
dividend has a scrip option (see note 9). 
 
B.         During January 2017 an employee exercised options to 60 thousand shares in exchange for an approximately of $7
thousand. 
 
C.         The financial statements were authorized for issue by the board as a whole following their approval on February
15, 2017. 
 
This information is provided by RNS
The company news service from the London Stock Exchange

Recent news on MTI Wireless Edge

See all news