STATE OF ISRAEL
(State or Other Jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large Accelerated filer ¨ | Accelerated filer x | |
Non-accelerated filer
¨
(
do not check if a smaller
reporting compan
y)
|
Smaller reporting company ¨ |
PART I
|
FINANCIAL INFORMATION
|
||
3
|
|||
4
|
|||
5
|
|||
6
|
|||
7
|
|||
9
|
|||
23
|
|||
33
|
|||
33
|
|||
PART II
|
OTHER INFORMATION
|
||
34
|
|||
34
|
|||
34
|
|||
34
|
|||
34
|
|||
35
|
|||
35
|
|
·
|
references to “magicJack VocalTec,” the “Company,” “we,” “us” or “our” are to magicJack VocalTec Ltd., a company organized under the laws of the State of Israel (the “Registrant”), and its subsidiaries;
|
|
·
|
references to “ordinary shares”, “our shares” and similar expressions refer to the Registrant’s Ordinary Shares, no par value;
|
|
·
|
references to “$” or “dollars” are to U.S. dollars and all references to “NIS” are to New Israeli Shekels. Except as otherwise indicated, financial statements of, and information regarding, magicJack VocalTec are presented in U.S. dollars; and
|
|
·
|
references to the “magicJack devices” are to the original magicJack
®
, the magicJack PLUS
TM
, the New magicJack PLUS
TM
, the magicJackGO and the magicJackEXPRESS
TM
.
|
June 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
ASSETS
|
(Unaudited)
|
|||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 82,327 | $ | 75,945 | ||||
Investments, at fair value
|
367 | 367 | ||||||
Accounts receivable, net of allowance for doubtful accounts and billing adjustments
|
||||||||
of $528 and $1,171, respectively
|
2,271 | 3,903 | ||||||
Inventories
|
6,771 | 5,635 | ||||||
Deferred costs
|
2,166 | 2,765 | ||||||
Prepaid income taxes
|
581 | 12,513 | ||||||
Deferred tax assets, current
|
13,341 | 13,341 | ||||||
Deposits and other current assets
|
1,550 | 1,170 | ||||||
Total current assets
|
109,374 | 115,639 | ||||||
Property and equipment, net
|
3,704 | 3,564 | ||||||
Intangible assets, net
|
7,846 | 9,473 | ||||||
Goodwill
|
32,304 | 32,304 | ||||||
Deferred tax assets, non-current
|
29,511 | 32,510 | ||||||
Deposits and other non-current assets
|
756 | 743 | ||||||
Total assets
|
$ | 183,495 | $ | 194,233 | ||||
LIABILITIES AND CAPITAL EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 1,272 | $ | 2,879 | ||||
Income tax payable
|
2,504 | 9,197 | ||||||
Accrued expenses and other current liabilities
|
5,007 | 8,406 | ||||||
Deferred revenue, current portion
|
56,033 | 56,445 | ||||||
Total current liabilities
|
64,816 | 76,927 | ||||||
Deferred revenue, net of current portion
|
52,599 | 54,782 | ||||||
Other non-current liabilities
|
11,279 | 13,438 | ||||||
Total liabilities
|
128,694 | 145,147 | ||||||
Commitments and contingencies (Note 9)
|
||||||||
Capital equity
|
||||||||
Ordinary shares, No par value; 100,000 shares authorized; 25,032 shares
|
||||||||
issued at June 30, 2015 and December 31, 2014, respectively
|
111,771 | 111,771 | ||||||
Additional paid-in capital
|
12,663 | 10,414 | ||||||
Treasury stock (7,786 and 7,164 shares at June 30, 2015
|
||||||||
and December 31, 2014, respectively)
|
(112,477 | ) | (107,683 | ) | ||||
Retained earnings
|
42,844 | 34,584 | ||||||
Total capital equity
|
54,801 | 49,086 | ||||||
Total liabilities and capital equity
|
$ | 183,495 | $ | 194,233 |
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Net revenues
|
$ | 25,410 | $ | 29,480 | $ | 50,922 | $ | 64,793 | ||||||||
Cost of revenues
|
8,669 | 11,392 | 18,136 | 24,414 | ||||||||||||
Gross profit
|
16,741 | 18,088 | 32,786 | 40,379 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Marketing
|
1,833 | 4,690 | 4,583 | 8,986 | ||||||||||||
General and administrative
|
7,311 | 8,669 | 15,011 | 17,319 | ||||||||||||
Research and development
|
1,168 | 1,375 | 2,330 | 3,119 | ||||||||||||
Total operating expenses
|
10,312 | 14,734 | 21,924 | 29,424 | ||||||||||||
Operating income
|
6,429 | 3,354 | 10,862 | 10,955 | ||||||||||||
Other income (expense):
|
||||||||||||||||
Gains on investments
|
- | 37 | - | 37 | ||||||||||||
Interest and dividend income
|
6 | 49 | 17 | 95 | ||||||||||||
Interest expense
|
(23 | ) | (55 | ) | (57 | ) | (120 | ) | ||||||||
Other (expense) income, net
|
(6 | ) | 2 | (6 | ) | 3 | ||||||||||
Total other income (expense)
|
(23 | ) | 33 | (46 | ) | 15 | ||||||||||
Income before income taxes
|
6,406 | 3,387 | 10,816 | 10,970 | ||||||||||||
Income tax (benefit) expense
|
(546 | ) | 1,118 | 2,556 | 3,382 | |||||||||||
Net income
|
$ | 6,952 | $ | 2,269 | $ | 8,260 | $ | 7,588 | ||||||||
Net Income per ordinary share:
|
||||||||||||||||
Basic
|
$ | 0.39 | $ | 0.13 | $ | 0.46 | $ | 0.43 | ||||||||
Diluted
|
$ | 0.39 | $ | 0.13 | $ | 0.46 | $ | 0.43 | ||||||||
Weighted average ordinary shares outstanding:
|
||||||||||||||||
Basic
|
17,694 | 17,832 | 17,781 | 17,830 | ||||||||||||
Diluted
|
17,721 | 17,835 | 17,816 | 17,833 |
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Net income
|
$ | 6,952 | $ | 2,269 | $ | 8,260 | $ | 7,588 | ||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Reclassification of unrealized loss on marketable
|
||||||||||||||||
securities to gains on investments
|
- | 1,006 | - | 642 | ||||||||||||
Comprehensive income
|
$ | 6,952 | $ | 3,275 | $ | 8,260 | $ | 8,230 |
Ordinary Shares
|
Additional
Paid-in
Capital
|
Treasury Stock
|
Retained Earnings
|
Total
Capital
Equity
|
||||||||||||||||||||||||
Number
|
Amount
|
Number
|
Amount
|
|||||||||||||||||||||||||
Balance, January 1, 2015
|
25,032 | $ | 111,771 | $ | 10,414 | (7,164 | ) | $ | (107,683 | ) | $ | 34,584 | $ | 49,086 | ||||||||||||||
Share-based compensation
|
- | - | 2,700 | - | - | - | 2,700 | |||||||||||||||||||||
Issuance of ordinary shares
|
- | - | (451 | ) | 36 | 451 | - | - | ||||||||||||||||||||
Purchase of treasury stock
|
- | - | - | (658 | ) | (5,245 | ) | - | (5,245 | ) | ||||||||||||||||||
Net income
|
- | - | - | - | - | 8,260 | 8,260 | |||||||||||||||||||||
Balance, June 30, 2015 (unaudited)
|
25,032 | $ | 111,771 | $ | 12,663 | (7,786 | ) | $ | (112,477 | ) | $ | 42,844 | $ | 54,801 |
For the Six Months Ended
|
||||||||
June 30,
|
||||||||
2015
|
2014
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 8,260 | $ | 7,588 | ||||
Adjustments to reconcile net income to net cash
|
||||||||
provided by operating activities:
|
||||||||
Provision for doubtful accounts and billing adjustments
|
71 | 298 | ||||||
Share-based compensation
|
2,700 | 4,252 | ||||||
Depreciation and amortization
|
2,024 | 2,830 | ||||||
Release of uncertain tax positions
|
(294 | ) | - | |||||
Deferred income tax provision (benefit)
|
2,999 | (1,342 | ) | |||||
Interest expense - non-cash
|
57 | 120 | ||||||
Gains on investments
|
- | (37 | ) | |||||
Change in operating assets and liabilities
|
||||||||
Accounts receivable
|
1,561 | (936 | ) | |||||
Inventories
|
(1,136 | ) | 956 | |||||
Deferred costs
|
599 | 2,897 | ||||||
Deposits and other current assets
|
5,724 | 289 | ||||||
Other non-current assets
|
(13 | ) | (64 | ) | ||||
Accounts payable
|
(1,596 | ) | 500 | |||||
Income taxes payable
|
(559 | ) | 2,064 | |||||
Accrued expenses and other current liabilities
|
(1,956 | ) | (197 | ) | ||||
Deferred revenue
|
(2,595 | ) | 78 | |||||
Other non-current liabilities
|
(2,171 | ) | 782 | |||||
Net cash provided by operating activities
|
13,675 | 20,078 | ||||||
Cash flows from investing activities:
|
||||||||
Proceeds from sales of investments
|
- | 9,094 | ||||||
Purchases of property and equipment
|
(548 | ) | (1,667 | ) | ||||
Net cash (used in) provided by investing activities
|
(548 | ) | 7,427 | |||||
Cash flows from financing activities:
|
||||||||
Purchase of treasury stock
|
(5,151 | ) | - | |||||
Repurchase of ordinary shares to settle withholding liability
|
(94 | ) | - | |||||
Payment of other non-current liabilities
|
(1,500 | ) | (1,500 | ) | ||||
Proceeds from exercise of ordinary share options
|
- | 27 | ||||||
Net cash used in financing activities
|
(6,745 | ) | (1,473 | ) | ||||
Net increase in cash and cash equivalents
|
6,382 | 26,032 | ||||||
Cash and cash equivalents, beginning of period
|
75,945 | 45,997 | ||||||
Cash and cash equivalents, end of period
|
$ | 82,327 | $ | 72,029 |
For the Six Months Ended
June 30,
|
||||||||
2015
|
2014
|
|||||||
Supplemental disclosures:
|
||||||||
Interest paid
|
$ | - | $ | - | ||||
Income taxes paid
|
$ | 3,200 | $ | 165 | ||||
Non-cash investing and financing activities:
|
||||||||
Property and equipment (acquired but not paid)
|
$ | - | $ | 59 |
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Advertising media buys
|
$ | 1,206 | $ | 3,101 | $ | 3,163 | $ | 5,498 | ||||||||
Marketing personnel related
|
387 | 616 | 925 | 1,580 | ||||||||||||
Other marketing projects
|
240 | 973 | 495 | 1,908 | ||||||||||||
Total Marketing Expense
|
$ | 1,833 | $ | 4,690 | $ | 4,583 | $ | 8,986 |
June 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
Raw materials
|
$ | 2,496 | $ | 2,793 | ||||
Finished goods
|
4,275 | 2,842 | ||||||
Total
|
$ | 6,771 | $ | 5,635 |
Estimated
|
||||||||||||
Useful Lives
|
June 30,
|
December 31,
|
||||||||||
(in years)
|
2015
|
2014
|
||||||||||
Switches
|
3 - 15 | $ | 8,943 | $ | 8,436 | |||||||
Computers
|
3 | 2,707 | 2,707 | |||||||||
Furniture
|
5 | 257 | 257 | |||||||||
Leasehold-improvements
|
* | 702 | 681 | |||||||||
Accumulated depreciation
|
||||||||||||
and amortization
|
(8,905 | ) | (8,517 | ) | ||||||||
Total
|
$ | 3,704 | $ | 3,564 |
Estimated
|
June 30, 2015
|
December 31, 2014
|
||||||||||||||||||||||||||||||||||
Useful
Lives
|
Gross
Carrying
|
Accumulated
|
Weighted-
|
Gross
Carrying
|
Accumulated
|
Weighted-
|
||||||||||||||||||||||||||||||
(in years)
|
Amount
|
Amortization
|
Net
|
Average Life
|
Amount
|
Amortization
|
Net
|
Average Life
|
||||||||||||||||||||||||||||
Technology
|
3 - 17 | $ | 4,930 | $ | (4,380 | ) | $ | 550 | 5.05 | $ | 5,221 | $ | (4,554 | ) | $ | 667 | 5.37 | |||||||||||||||||||
Intellectual property rights
|
3 - 17 | 14,161 | (8,915 | ) | 5,246 | 5.58 | 14,161 | (7,713 | ) | 6,448 | 6.70 | |||||||||||||||||||||||||
Covenants not-to-compete
|
||||||||||||||||||||||||||||||||||||
and not-to-sue
|
2 - 5 | 2,085 | (1,703 | ) | 382 | 0.92 | 2,085 | (1,494 | ) | 591 | 1.42 | |||||||||||||||||||||||||
Tradename
|
3 - 6 | 321 | (309 | ) | 12 | 0.50 | 321 | (297 | ) | 24 | 1.00 | |||||||||||||||||||||||||
Customer relationships
|
5 - 7 | 500 | (442 | ) | 58 | 2.08 | 750 | (660 | ) | 90 | 2.58 | |||||||||||||||||||||||||
Backlog
|
1 | 800 | (800 | ) | - | - | 800 | (800 | ) | - | - | |||||||||||||||||||||||||
Other
|
470 | (83 | ) | 387 | 3.5 | 470 | (28 | ) | 442 | 4.00 | ||||||||||||||||||||||||||
Total
|
$ | 23,267 | $ | (16,632 | ) | $ | 6,635 | $ | 23,808 | $ | (15,546 | ) | $ | 8,262 |
Fiscal Year
|
Amortization
Expense
|
|||
Six months ending December 31, 2015
|
$ | 1,106 | ||
2016
|
1,675 | |||
2017
|
1,441 | |||
2018
|
964 | |||
2019
|
558 | |||
Thereafter
|
891 | |||
$ | 6,635 |
June 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
magicJack devices
|
$ | 10,209 | $ | 10,619 | ||||
Access right renewals
|
43,361 | 43,231 | ||||||
Prepaid minutes
|
2,463 | 2,595 | ||||||
Deferred revenue, current
|
56,033 | 56,445 | ||||||
Deferred revenue, non-current*
|
52,599 | 54,782 | ||||||
Total deferred revenues
|
$ | 108,632 | $ | 111,227 |
Six Months Ended
|
||||||||
June 30, 2015
|
||||||||
Number
|
Amount
|
|||||||
Balance, beginning of period
|
7,164,260 | $ | 107,683 | |||||
Ordinary shares purchased through
|
||||||||
the stock repurchase program
|
645,919 | $ | 5,151 | |||||
Ordinary shares purchased to settle
|
||||||||
withholding liability
|
12,161 | $ | 94 | |||||
Ordinary shares issued due to
|
||||||||
vesting of restricted stock units
|
(36,595 | ) | (451 | ) | ||||
Balance, end of period
|
7,785,745 | $ | 112,477 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Ordinary share options
|
$ | 1,143 | $ | 1,268 | $ | 2,140 | $ | 3,706 | ||||||||
Restricted stock units
|
274 | 315 | 560 | 546 | ||||||||||||
Ordinary shares
|
- | - | - | - | ||||||||||||
$ | 1,417 | $ | 1,583 | $ | 2,700 | $ | 4,252 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Cost of revenues
|
$ | (16 | ) | $ | 127 | $ | 16 | $ | 352 | |||||||
Marketing
|
148 | 323 | 341 | 1,035 | ||||||||||||
General and administrative
|
1,204 | 966 | 2,056 | 2,437 | ||||||||||||
Research and development
|
81 | 167 | 287 | 428 | ||||||||||||
$ | 1,417 | $ | 1,583 | $ | 2,700 | $ | 4,252 |
Weighted
|
||||||||||||||||
Average
|
||||||||||||||||
Weighted
|
Remaining
|
|||||||||||||||
Average
|
Contractual
|
Aggregate
|
||||||||||||||
Number of
|
Exercise
|
Term
|
Intrinsic
|
|||||||||||||
Date of Grant
|
Options
|
Price
|
(in years)
|
Value *
|
||||||||||||
January 1, 2014
|
1,285,207 | $ | 14.95 | 4.41 | $ | - | ||||||||||
Granted
|
762,500 | $ | 14.71 | |||||||||||||
Exercised
|
(3,820 | ) | $ | 7.33 | ||||||||||||
Expired or cancelled
|
(30 | ) | $ | 147.55 | ||||||||||||
December 31, 2014
|
2,043,857 | $ | 14.87 | 3.80 | $ | - | ||||||||||
Granted
|
- | $ | - | |||||||||||||
Exercised
|
- | $ | - | |||||||||||||
Forfeited
|
(247,257 | ) | $ | 14.42 | ||||||||||||
Expired or cancelled
|
- | $ | - | |||||||||||||
Outstanding at June 30, 2015 (unaudited)
|
1,796,600 | $ | 14.93 | 2.73 | $ | - | ||||||||||
Vested at June 30, 2015 (unaudited)
|
1,142,000 | $ | 14.75 | 2.39 | $ | - |
Six Months Ended June 30,
|
||||||||
2015
|
2014
|
|||||||
Expected term (in years)
|
- | 3.2 - 3.5 | ||||||
Dividend yield
|
- | 0.00 | % | |||||
Expected volatility
|
- |
57.2% to 58.8%
|
||||||
Risk free interest rate
|
- |
1.08% to 1.64%
|
||||||
Forfeiture rate
|
- | 0.00 | % |
Average
|
||||||||
Number of
|
Fair Value
|
|||||||
Shares
|
at Grant Date
|
|||||||
December 31, 2014
|
147,264 | $ | 15.05 | |||||
Granted
|
- | $ | - | |||||
Vested
|
(36,595 | ) | $ | 11.25 | ||||
Forfeited
|
- | $ | - | |||||
Non-vested at June 30, 2015
|
110,669 | $ | 15.29 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Income before income taxes
|
$ | 6,406 | $ | 3,387 | $ | 10,816 | $ | 10,970 | ||||||||
Income tax expense
|
(546 | ) | 1,118 | 2,556 | 3,382 | |||||||||||
Effective income tax rate
|
(8.52 | )% | 33.01 | % | 23.63 | % | 30.83 | % |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Numerator:
|
(in thousands)
|
|||||||||||||||
Net income
|
$ | 6,952 | $ | 2,269 | $ | 8,260 | $ | 7,588 | ||||||||
Denominator:
|
||||||||||||||||
Denominator for basic net income per share - weighted
|
||||||||||||||||
average ordinary shares outstanding
|
17,694 | 17,832 | 17,781 | 17,830 | ||||||||||||
Effect of dilutive options to purchase ordinary shares
|
7 | 3 | 7 | 3 | ||||||||||||
Effect of dilutive options or restricted stock units vesting,
|
||||||||||||||||
exercised or expired during the period
|
20 | - | 28 | - | ||||||||||||
Denominator for diluted net income per share - weighted
|
||||||||||||||||
average ordinary shares outstanding
|
17,721 | 17,835 | 17,816 | 17,833 | ||||||||||||
Net income per ordinary share attributable to shareholders
|
||||||||||||||||
Basic
|
$ | 0.39 | $ | 0.13 | $ | 0.46 | $ | 0.43 | ||||||||
Diluted
|
$ | 0.39 | $ | 0.13 | $ | 0.46 | $ | 0.43 |
Three Months Ended
June 30,
|
2015
Compared to
|
Six Months Ended
June 30,
|
2015
Compared to
|
|||||||||||||||||||||||||||||
2015
|
2014
|
2014
|
2015
|
2014
|
2014
|
|||||||||||||||||||||||||||
Net Revenues
|
||||||||||||||||||||||||||||||||
Sale of magicJack devices
|
$ | 4,237 | $ | 6,497 | $ | (2,260 | ) | (34.8 | )% | $ | 7,621 | $ | 18,479 | $ | (10,858 | ) | (58.8 | )% | ||||||||||||||
Access right renewals
|
16,540 | 16,138 | 402 | 2.5 | 33,615 | 31,544 | 2,071 | 6.6 | ||||||||||||||||||||||||
Shipping and handling
|
232 | 638 | (406 | ) | (63.6 | ) | 420 | 1,512 | (1,092 | ) | (72.2 | ) | ||||||||||||||||||||
magicJack-related products
|
910 | 1,931 | (1,021 | ) | (52.9 | ) | 2,127 | 4,428 | (2,301 | ) | (52.0 | ) | ||||||||||||||||||||
Prepaid minutes
|
2,140 | 2,648 | (508 | ) | (19.2 | ) | 4,374 | 5,476 | (1,102 | ) | (20.1 | ) | ||||||||||||||||||||
Access and wholesale charges
|
1,348 | 1,625 | (277 | ) | (17.0 | ) | 2,758 | 3,347 | (589 | ) | (17.6 | ) | ||||||||||||||||||||
Other
|
3 | 3 | - | - | 7 | 7 | - | - | ||||||||||||||||||||||||
Total Net Revenue
|
25,410 | 29,480 | (4,070 | ) | (13.8 | ) | 50,922 | 64,793 | (13,871 | ) | (21.4 | ) | ||||||||||||||||||||
Cost of Revenues
|
||||||||||||||||||||||||||||||||
Cost of magicJack devices
|
2,013 | 3,189 | (1,176 | ) | (36.9 | ) | 4,160 | 7,648 | (3,488 | ) | (45.6 | ) | ||||||||||||||||||||
Shipping and handling
|
305 | 575 | (270 | ) | (47.0 | ) | 601 | 948 | (347 | ) | (36.6 | ) | ||||||||||||||||||||
Credit card processing fees
|
544 | 668 | (124 | ) | (18.6 | ) | 1,221 | 1,450 | (229 | ) | (15.8 | ) | ||||||||||||||||||||
Network and carrier charges
|
3,827 | 5,025 | (1,198 | ) | (23.8 | ) | 8,166 | 10,572 | (2,406 | ) | (22.8 | ) | ||||||||||||||||||||
Other
|
1,980 | 1,935 | 45 | 2.3 | 3,988 | 3,796 | 192 | 5.1 | ||||||||||||||||||||||||
Total Cost of Revenues
|
8,669 | 11,392 | (2,723 | ) | (23.9 | ) | 18,136 | 24,414 | (6,278 | ) | (25.7 | ) | ||||||||||||||||||||
Gross Profit
|
16,741 | 18,088 | (1,347 | ) | (7.4 | ) | 32,786 | 40,379 | (7,593 | ) | (18.8 | ) | ||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||||||||
Marketing
|
1,833 | 4,690 | (2,857 | ) | (60.9 | ) | 4,583 | 8,986 | (4,403 | ) | (49.0 | ) | ||||||||||||||||||||
General and administrative
|
7,311 | 8,669 | (1,358 | ) | (15.7 | ) | 15,011 | 17,319 | (2,308 | ) | (13.3 | ) | ||||||||||||||||||||
Research and development
|
1,168 | 1,375 | (207 | ) | (15.1 | ) | 2,330 | 3,119 | (789 | ) | (25.3 | ) | ||||||||||||||||||||
Total operating expenses
|
10,312 | 14,734 | (4,422 | ) | (30.0 | ) | 21,924 | 29,424 | (7,500 | ) | (25.5 | ) | ||||||||||||||||||||
Operating income
|
6,429 | 3,354 | 3,075 | 91.7 | 10,862 | 10,955 | (93 | ) | (0.8 | ) | ||||||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||||||
Gains on investments
|
- | 37 | (37 | ) | * | - | 37 | (37 | ) | * | ||||||||||||||||||||||
Interest and dividend income
|
6 | 49 | (43 | ) | * | 17 | 95 | (78 | ) | * | ||||||||||||||||||||||
Interest expense
|
(23 | ) | (55 | ) | 32 | * | (57 | ) | (120 | ) | 63 | * | ||||||||||||||||||||
Other (expense) income, net
|
(6 | ) | 2 | (8 | ) | * | (6 | ) | 3 | (9 | ) | * | ||||||||||||||||||||
Total other income (expense)
|
(23 | ) | 33 | (56 | ) | * | (46 | ) | 15 | (61 | ) | * | ||||||||||||||||||||
Income before income taxes
|
6,406 | 3,387 | 3,019 | 89.1 | 10,816 | 10,970 | (154 | ) | (1.4 | ) | ||||||||||||||||||||||
Income tax expense
|
(546 | ) | 1,118 | (1,664 | ) | * | 2,556 | 3,382 | (826 | ) | * | |||||||||||||||||||||
Net income
|
$ | 6,952 | $ | 2,269 | $ | 4,683 | 206.4 | $ | 8,260 | $ | 7,588 | $ | 672 | 8.9 | ||||||||||||||||||
* - Not meaningful.
|
|
·
|
Sales of the magicJack devices – represents revenues recognized from sales of the magicJack devices to retailers, wholesalers, or direct to customers, net of returns, over the period associated with the initial three, six or twelve months access right period. These revenues are recorded net of sales allowance, chargebacks, retailer discounts and advertising allowances;
|
|
·
|
Access right renewals – represents revenues from customers purchasing rights to access our servers beyond the initial access right period included with a magicJack device or magicJack service or the magicAPP. The extended access right ranges from one month to five years. These fees charged to customers are initially deferred and recognized as revenue ratably over the extended access right period;
|
|
·
|
Shipping and handling – represents charges for shipping and handling fees for magicJack devices shipped directly to customers. The fees are initially deferred and recognized as revenues over the initial three, six or twelve months access right period associated with the magicJack device;
|
|
·
|
magicJack-related products – represents revenues recognized from the sale of other items related to the magicJack devices and access right renewals we offer our customers, including: (i) porting fees charged to customers to port their existing phone number to a magicJack device or service, (ii) fees charged for customers to select a custom, vanity or Canadian phone number, (iii) fees charged to customers to change their existing number, and (iv) insurance covering the replacement of a damaged or lost device;
|
|
·
|
Prepaid minutes – represents revenues recognized primarily from the usage and expiration of international prepaid minutes, net of chargebacks;
|
|
·
|
Access and wholesale charges – represents revenues generated from: (i) access fees charged to other telecommunication carriers or providers for IXC calls terminated to our end-users, and (ii) fees charged to telecommunications carriers or providers for origination of calls to their 800-numbers. These revenues are recorded based on rates set forth in the respective state and federal tariffs or negotiated contract rates, less provisions for billing adjustments; and
|
|
·
|
Other – represents primarily revenues generated by ancillary
revenue sources.
|
|
·
|
Cost of magicJack devices sold – represents the costs of components and manufacturing of the magicJack devices, as well as broker commissions, production, packaging and other inventory-related costs. The cost of components and manufacturing of the magicJack devices is recognized from sales of the magicJack devices to retailers, wholesalers, or direct to customers over the period associated with the initial three, six or twelve months access right period;
|
|
·
|
Shipping and handling – represents freight, postage and other transportation costs related to: (i) transportation of the magicJack devices from the manufacturer to our warehouse and distribution center, and (ii) freight, shipping and handling fees incurred to ship the magicJack devices to retailers and directly to customers. These costs are expensed as incurred;
|
|
·
|
Credit card processing fees – represents transaction and other fees incurred as a result of accepting credit card payments for sales of magicJack devices, access right renewals, shipping and handling charges, magicJack related products and prepaid minutes sold directly to customers through our website. These fees are expensed as incurred;
|
|
·
|
Network and carrier charges – represents facilities charges to establish and maintain our network as well as network usage fee charges from other telecommunications carriers. These rates or charges are based upon commercial agreements or applicable state and/or federal tariffs. These charges are expensed as incurred; and
|
|
·
|
Other cost of revenues – represents allocation of personnel-related costs, amortization and depreciation expense related to assets employed in generating our revenues, as well as costs from discontinued revenue sources.
|
|
·
|
$2.3 million decrease in revenues from the sale of magicJack devices primarily reflecting lower price points and lower unit sales volumes;
|
|
·
|
$1.0 million decrease in magicJack related product revenue reflecting lower volumes;
|
|
·
|
$0.4 million decrease in shipping and handling revenue reflecting the lower sales volumes;
|
|
·
|
$0.5 million decrease in revenues from prepaid minutes resulting from lower usage levels; and
|
|
·
|
$0.3 million decrease in access and wholesale charges.
|
Three Months Ended
|
||||||||
June 30,
|
||||||||
2015
|
2014
|
|||||||
Income before income taxes
|
$ | 6,406 | $ | 3,387 | ||||
Income tax (benefit) expense
|
(546 | ) | 1,118 | |||||
Effective income tax rate
|
(8.52 | )% | 33.01 | % |
|
·
|
$10.9 million decrease in revenues from the sale of magicJack devices primarily reflecting lower price points and lower unit sales volumes;
|
|
·
|
$2.3 million decrease in magicJack related product revenue reflecting lower volumes;
|
|
·
|
$1.0 million decrease in shipping and handling revenue reflecting the lower sales volumes;
|
|
·
|
$1.1 million decrease in revenues from prepaid minutes resulting from lower usage levels; and
|
|
·
|
$0.6 million decrease in access and wholesale charges.
|
Six Months Ended
|
||||||||
June 30,
|
||||||||
2015
|
2014
|
|||||||
Income before income taxes
|
$ | 10,816 | $ | 10,970 | ||||
Income tax expense
|
2,556 | 3,382 | ||||||
Effective income tax rate
|
23.63 | % | 30.83 | % |
Period
|
(a)
Total Number
of Shares
Purchased *
|
(b)
Average
Price Paid
per Share
|
(c)
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs*
|
(d)
Maximum Number
(or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Program (in thousands)
|
||||||||||||
April 1, 2015 - April 30, 2015
|
0 | $ | - | 0 | $ | 20,000 | ||||||||||
May 1, 2015 - May 31, 2015
|
295,833 | $ | 7.98 | 295,833 | $ | 17,642 | ||||||||||
June 1, 2015 - June 30, 2015
|
350,086 | $ | 7.95 | 350,086 | $ | 14,849 | ||||||||||
Total
|
645,919 | 645,919 |
10.1
|
Amendment to Executive Employment Agreement, dated as of July 15, 2015, by and between the Company and Gerald T. Vento.
|
10.2
|
Separation Agreement dated as of June 5, 2015, by and between the Company and Timothy McDonald.
|
10.3
|
Consulting Agreement dated as of June 6, 2015, by and between the Company and Timothy McDonald.
|
31.1
|
Certification of CEO of magicJack VocalTec Ltd. required by Rule 13a-14(a) or Rule 15d-14(a) under the Securities Exchange Act of 1934.
|
31.2
|
Certification of CFO of magicJack VocalTec Ltd. required by Rule 13a-14(a) or Rule 15d-14(a) under the Securities Exchange Act of 1934.
|
32.1
|
Certification of CEO of magicJack VocalTec Ltd. required by Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934.
|
32.2
|
Certification of CFO of magicJack VocalTec Ltd. required by Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934
|
magicJack VocalTec Ltd.
(Registrant)
|
|
Dated: August 10, 2015
|
By: /s/ Gerald Vento
Gerald Vento
President and Chief Executive Officer
|
Dated: August 10, 2015
|
By: /s/ Jose Gordo
Jose Gordo
Chief Financial Officer
|
Signature: | /s/ Donald A. Burns | ||||
Donald A. Burns | |||||
Chairman | |||||
EXECUTIVE
|
|||||
Signature: | /s/ Gerald T. Vento | ||||
Gerald T. Vento |
1.
|
Employment Agreement
. Employee and the Company acknowledge and agree that (a) the Employment Agreement is hereby terminated subject to survival of the provisions of
Section 8
thereof as set forth therein, and (b) termination of the Employment Agreement shall be considered a termination by the Company without “Cause” as such term is defined in the Employment Agreement.
|
2.
|
Releases
.
|
3.
|
Consideration.
In consideration for executing this Release, and assuming that prior to the Separation Date, Employee has returned all of the Company’s property, including but not limited to any items containing the Company’s confidential information and trade secrets, the Company agrees to pay Employee a total sum of
$500,000.00
in accordance with the provisions of
Section 7.A.
of the Employment Agreement (the “
Severance Fund
”). The Company shall pay the Severance Fund in a lump sum no later than three (3) business days after the Company’s receipt of a Confirmation of Acceptance attached to the ADEA Rider to this Release as
Attachment A
. Payment of the Severance Fund will be subject to applicable tax withholdings by the Company. Employee acknowledges the Severance Fund is separation pay, and not earned wages or compensation. Employee further acknowledges and understands that no other compensation or expenses are otherwise owed to him.
|
4.
|
Insurance Benefits
.
Beginning on the day after the Separation Date, Employee shall be entitled to participate in COBRA benefits as provided under Federal law. Employee shall be responsible for the full cost of any such continued coverage under COBRA, provided that the Company will reimburse Employee for COBRA costs paid by Employee during the twelve (12) month period following the Separation Date. Employee shall submit his request for reimbursement to the Company’s Controller within 30 (thirty) days after each monthly payment for his COBRA benefits. Company shall issue reimbursement to Employee within 30 (thirty) days of receipt of Employee’s reimbursement request.
|
5.
|
Equity
. Employee is party to a Stock Option Agreement (the “
Option Agreement
”) and a Restricted Stock Agreement (the “
RSA
”) with the Company each dated December 13, 2013. Employee acknowledges and agrees that (a) Employee’s option to purchase shares under the Option Agreement is vested as to 185,544 of the covered shares listed in the Option Agreement (the “
Vested Options
”), and (b) Employee owns 24,410 of the Company’s shares issued under the Restricted Stock Agreement (the “
Restricted Share
s”). The Company agrees that all of the Restricted Shares shall become vested and no longer subject to the restrictions under the terms of the RSA immediately upon Employee’s execution of this Release. Employee acknowledges and agrees that he has no other right or interest in any equity securities of the Company other than the Vested Options and the Restricted Shares.
|
6.
|
Attorneys’ Fees
.
In the event any action is brought to enforce any provision of this Release, the prevailing party shall be entitled to reasonable attorney fees and costs from the other party. The term “prevailing party” shall mean the party that recovers an award from a judgment and/or any other court-ordered relief.
|
7.
|
Confidentiality of Agreement
. In further consideration of the covenants, agreements, and payments, Employee agrees not to disclose, divulge or discuss, either directly or indirectly, the terms or existence of this Release unless such disclosure is required by legal process, or by reason of Employee seeking to enforce the terms of this Release, except that Employee may disclose this Agreement to his spouse and/or attorney or tax advisor. If such limited disclosures are made, Employee agrees to convey the confidentiality requirements set forth herein, and any breach by Employee’s spouse, tax advisor or attorney of these confidentiality obligations shall be considered a breach by Employee.
|
8.
|
No Oral Modification
. This Agreement may not be changed, modified or amended except by a written amendment signed by Employee and an authorized officer of the Company. This Agreement reflects the entire agreement of the parties, and supersedes any prior oral or written agreements related to the same subject matter, except that this Agreement does not extinguish any of Employee’s or Company’s obligations under the Employment Agreement, the Option Agreement or the RSA that survive their respective terminations.
|
9.
|
No Negative Remarks
. Employee covenants that he shall not engage in any pattern of conduct that involves the making or publishing of written or oral statements or remarks which are disparaging, deleterious or damaging to the integrity, reputation or goodwill of the Released Parties. Company covenants that neither it nor any of its wholly owned subsidiaries will engage in any pattern of conduct that involves the making or publishing of written or oral statements or remarks which are disparaging, deleterious or damaging to the integrity, reputation or goodwill of Employee.
|
10.
|
Confidential Information
. Employee represents and warrants that he has not, directly or indirectly (i) disclosed, used, or allowed to be used any of the Company’s confidential information or trade secrets, or (ii) retained or copied any of the Company’s confidential information, data or documents, including but not limited to employee lists, manuals, customer lists or information, and sales, technical or financial data. Employee further represents and warrants that, at anytime in the future, he will not disclose or use in any way confidential information or trade secrets which were learned by or disclosed to him at any time during the course of his employment with the Company.
|
11.
|
Severability
. If any provision of this Agreement is held invalid, illegal or unenforceable, the validity, legality or enforceability of the remaining provisions shall in no way be affected or impaired thereby.
|
12.
|
Governing Law and Forum Selection.
This Agreement shall be interpreted in accordance with the substantive laws of the State of New Jersey, without regard to any conflict of laws provisions. Any action brought to enforce any provision of this Agreement shall be brought in the federal or state courts of New Jersey.
|
13.
|
Voluntary
. Employee acknowledges that he has entered into this Release freely and voluntarily.
|
Dated:___________________ |
______________________________
Timothy McDonald
|
||
Dated:___________________ |
______________________________
Gerald T. Vento
Chief Executive Officer
magicJack VocalTec Ltd.
|
|
1.
|
Scope of Services
|
|
2.
|
Consideration
|
By: __________________________________
Name: Gerald T. Vento
Title: CEO
|
__________________________________
Timothy McDonald
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of magicJack VocalTec Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of magicJack VocalTec Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
1.
|
The Report fully complies with the requirements of Section 13(a) and 15(d) of the Securities Exchange Act of 1934 as amended; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
1.
|
The Report fully complies with the requirements of Section 13(a) and 15(d) of the Securities Exchange Act of 1934 as amended; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|