voltaire.com
  Networked Computing Infrastructure for the Next Generation Data Center

2008

|

February 11, 2008



Voltaire Expands Profit Margins and Net Income on Higher Revenues in Fourth Quarter 2007

Annual revenues up 75%, surpassing $53 million; Positive annual operating cash flow

BILLERICA, Mass. and HERZELIYA, Israel – February 11, 2008 – Voltaire Ltd. (NASDAQ: VOLT), a leading provider of grid backbone solutions, today announced financial results for the three and twelve month periods ended December 31, 2007.

Fourth Quarter Highlights (compared to fourth quarter 2006)

  • Achieved non-GAAP net income of $1.4 million; GAAP net income of $1.2 million
  • Gross margin increased to 48.4%, up from 38.6%
  • Revenues grew by 26% to $17.4 million
  • Strong operating cash flow as a result of efficient inventory management and customer collection
  • Steady increase in orders generated from main commercial vertical markets during fourth quarter

Fourth Quarter
Revenue for the fourth quarter of 2007 totaled $17.4 million, an increase of 26% compared to $13.8 million in the fourth quarter 2006.

GAAP gross profit for the fourth quarter of 2007 totaled $8.4 million, or 48.4% of revenues, a 57% increase compared to $5.3 million gross profit in the fourth quarter 2006, or 38.6% of revenues. GAAP operating profit for the fourth quarter of 2007 totaled $0.5 million, compared to an operating loss of $0.2 million in the fourth quarter of 2006. Net income for the fourth quarter of 2007 was $1.2 million, or $0.05 per diluted share, compared to a net loss, before non-cash accretion of redeemable preferred shares, of $0.7 million, or $0.05 loss per diluted share, in the fourth quarter of 2006. Net income in the fourth quarter included the recognition of a tax benefit of approximately $0.6 million which we recorded at year end for our U.S. subsidiary, Voltaire, Inc., due to the release of a prior recorded tax valuation allowance resulting from the entity's financial results and future prospects.

Non-GAAP operating profit for the fourth quarter of 2007 totaled $0.7 million, compared to a non-GAAP operating loss of $0.1 million in the fourth quarter of 2006. Non-GAAP net income for the fourth quarter of 2007 totaled $1.4 million, or $0.06 per diluted share, compared to a non-GAAP net loss of $0.2 million, or $0.02 loss per diluted share, in the fourth quarter 2006. Non-GAAP net income in the fourth quarter also included the release of the tax valuation allowance noted above.

Full Year 2007

Revenue for the full year 2007 totaled $53.1 million, an increase of 75% compared to $30.4 million in 2006.

GAAP gross profit for 2007 totaled $23.0 million, or 43.2% of revenues, a 105% increase compared to $11.2 million gross profit in 2006, or 36.8% of revenues. GAAP operating loss for 2007 totaled $3.3 million, compared to an operating loss of $8.3 million in 2006. Net loss for 2007, before non-cash accretion of redeemable preferred shares, was $3.2 million, or $0.19 per diluted share, compared to a net loss of $8.8 million, or $0.69 per diluted share, before non-cash accretion of redeemable preferred shares, in 2006.

Non-GAAP operating loss for full year 2007 totaled $2.2 million, compared to a non-GAAP operating loss of $8.0 million in 2006. Non-GAAP net loss for 2007 totaled $1.5 million, or $0.09 per diluted share, compared to a non-GAAP net loss of $8.2 million, or $0.62 per diluted share, in 2006.

"2007 was a major year for Voltaire in terms of growth and execution, laying strong foundations for future growth and performance in 2008 and beyond. This year we delivered on all of our financial and operational targets, reaching major new milestones. We introduced our Grid Director 20 Gigabits/second switches, became a public company, surpassed the $50 million annual revenue mark and achieved two consecutive quarters of profitability, while steadily increasing our profit margins," commented Ronnie Kenneth, Chairman and CEO of Voltaire.

"Throughout the year we also continued to execute successfully our vertical market strategy and are seeing rapid adoption of Voltaire products in sectors outside of our traditional markets of government, research and education," added Mr. Kenneth. "Looking ahead to 2008, we intend to continue to build on these strong foundations, executing on our three core growth drivers - our vertical solutions approach, go-to-market strategy through our premier server OEM partners, and leading differentiated products, driving continued growth and execution in line with our long term business and financial model."

Outlook

Revenues for the first quarter of 2008 are expected to be in the range of $16 - $17 million, given seasonality, while earnings per share, on a non-GAAP basis, are expected to be around breakeven.

Conference Call Details

The Company will be hosting a conference call later today, at 10:00 am EST. On the call, management will review and discuss the results and will be available to answer questions. To participate, please either call one of the following teleconferencing numbers, or access the live webcast on the Company's website. Please begin placing your calls at least 10 minutes before the conference call is due to commence. If you are unable to connect using the toll-free numbers, please try the international dial-in number.

 US Dial-in Number:                 1-888-407-2553
 Israel Dial-in Number:                03-918-0650

 UK Dial-in Number:                 0-800-917-9141
 International Dial-in Number:     +972-3-918-0650

 at: 10:00 am Eastern Time; 07:00 am Pacific Time; 03:00 pm UK Time;
  05:00 pm Israel Time

The conference call will be broadcast live on the Company's website. To participate, please access the investor relations section of Voltaire's website - www.voltaire.com, at least 10 minutes before the conference call is due to commence. A replay of the call will be available starting several hours following the call. The replay will be accessible under the Investor Relations section website at: www.voltaire.com.

Use of Non-GAAP Financial Measure

Voltaire reports its results of operations in accordance with GAAP and additionally, on a non-GAAP basis. Non-GAAP operating income (loss) and non-GAAP net income (loss) are calculated based on the operating income (loss) or net income (loss) in Voltaire's financial statements excluding non-cash equity-based compensation charges recorded in accordance with SFAS 123R, the non-cash expense recorded in relation to the accretion of redeemable convertible preferred shares, expenses related to changes in fair value of outstanding warrants and amortization of deferred charges on these warrants. Reconciliation of this non-GAAP measure to operating income (loss) and net income (loss), the most comparable GAAP measures, is provided in the schedules attached to this release. Voltaire provides these non-GAAP financial measures because its management believes that they are useful in enhancing an understanding of the Voltaire's ongoing performance. Voltaire uses internally the Non-GAAP information to evaluate the Company's ongoing performance. Voltaire is providing this information to investors to enable them to perform comparisons of operating results in a manner similar to how the Company analyzes its operating results.

Accretion of Redeemable Convertible Preferred Shares

The charge for the accretion of redeemable convertible preferred shares represents a non-cash charge to the income statement because preferred shareholders had the option to put their shares back to the company at the shares' current fair market value. As the put option was eliminated when the shares converted into ordinary shares at the IPO, the charge in 2007 represents the change in value of those preferred shares accrued through to the IPO date, July 25th 2007, based upon the initial public offering (IPO) valuation. The entire balance in temporary equity has now been rolled into additional paid in capital on the balance sheet.

About Voltaire

Voltaire (NASDAQ:VOLT) designs and develops server and storage switching and software solutions that enable high-performance grid computing within the data center. Voltaire refers to its server and storage switching and software solutions as the Voltaire Grid Backbone(TM). Voltaire's products leverage InfiniBand technology and include director-class switches, multi-service switches, fixed-port configuration switches, Ethernet and Fibre Channel routers and standards-based driver and management software. Voltaire's solutions have been sold to a wide range of end customers including governmental, research and educational organizations, as well as enterprises in the manufacturing, oil and gas, entertainment, life sciences and financial services industries.

Founded in 1997, Voltaire Ltd. is headquartered in Herzeliya, Israel, and has its U.S. headquarters in Billerica, Massachusetts.

Forward Looking Statements

Information provided in this press release may contain statements relating to current expectations, estimates, forecasts and projections about future events, including projections as to future revenues, that are "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally relate to the Voltaire's plans, objectives and expectations for future operations and are based upon management's current estimates and projections of future results or trends. Actual future results may differ materially from those projected as a result of certain risks and uncertainties. These factors include, but are not limited to, those discussed under the heading "Risk Factors" in Voltaire's final prospectus for its IPO filed with the Securities and Exchange Commission on July 27, 2007. These forward-looking statements are made only as of the date hereof, and we undertake no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.

- Financial Tables -

                            VOLTAIRE LTD.
                     CONSOLIDATED BALANCE SHEETS
                     (U.S. dollars in thousands)

                                                    December 31,
                                               -----------------------
                                                  2007        2006
                                               ----------- -----------
                                               (unaudited)  (audited)
ASSETS
CURRENT ASSETS:
  Cash and cash equivalents                     $  52,239   $  10,237
  Available for sale marketable securities          6,142           -
  Restricted deposit                                    -         267
    Accounts receivable:
    Trade                                           9,772       9,637
    Other                                           1,390         835
  Deferred cost                                       672       2,552
  Inventories                                       5,683       3,937
                                               ----------- -----------
      Total current assets                         75,898      27,465
                                               ----------- -----------
NON CURRENT ASSETS:
  Restricted long-term deposits                       241         233
  Long-term deposits                                  160         133
  Available for sale marketable securities            995           -
  Deferred income taxes                               967           -
  Funds in respect of employee rights upon
   retirement                                       1,252         849
                                               ----------- -----------
                                                    3,615       1,215
                                               ----------- -----------
PROPERTY AND EQUIPMENT, net of accumulated
 depreciation and amortization                      3,010       1,377
DEFERRED CHARGES, net of accumulated
 amortization                                           -         346
                                               ----------- -----------
    Total assets                                $  82,523   $  30,403
                                               =========== ===========

LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED
 SHARES AND SHAREHOLDERS' EQUITY (CAPITAL
 DEFICIENCY)
 CURRENT LIABILITIES:
   Accounts payable and accruals:
    Trade                                       $   6,364   $   5,617
    Other                                           6,134       3,665
  Deferred revenues                                 3,792       6,855
                                               ----------- -----------
     Total current liabilities                     16,290      16,137
                                               ----------- -----------
 LONG-TERM LIABILITIES:
   Long-term loan                                       -       5,000
  Warrant on redeemable convertible preferred
   shares                                               -         695
   Accrued severance pay                            2,006       1,411
   Deferred revenues                                2,524       1,348
                                               ----------- -----------
     Total long-term liabilities                    4,530       8,454
                                               ----------- -----------
     Total liabilities                             20,820      24,591
                                               ----------- -----------
  REDEEMABLE CONVERTIBLE PREFERRED SHARES of
   NIS 0.01 par value;                                  -      63,590
                                               ----------- -----------
 SHAREHOLDERS' EQUITY (CAPITAL DEFICIENCY)
  Ordinary shares of NIS 0.01 par value             2,786       2,365
  Junior Liquidation Securities of NIS 0.01
   par value                                            -       1,800
  Additional Paid-in capital                      147,194           -
  Accumulated other comprehensive income               (4)          -
  Accumulated deficit                             (88,273)    (61,943)
                                               ----------- -----------
    Total shareholders' equity (capital
     deficiency)                                   61,703     (57,778)
                                               ----------- -----------
      Total liabilities, redeemable
       convertible preferred shares and
       shareholders' equity (capital
       deficiency)                              $  82,523   $  30,403
                                               =========== ===========
                            VOLTAIRE LTD.
                CONSOLIDATED STATEMENTS OF OPERATIONS
          (U.S. dollars in thousands, except per share data)

                       Three months ended           Year ended
                          December 31,             December 31,
                    ------------------------ -------------------------
                        2007        2006         2007         2006
                    ----------- ------------ ------------ ------------
                          (unaudited)        (unaudited)   (audited)
                    ------------------------ ------------ ------------

REVENUES            $    17,369 $    13,812  $    53,115  $    30,427
COST OF REVENUES          8,970       8,476       30,153       19,223
                    ----------- ------------ ------------ ------------
GROSS PROFIT              8,399       5,336       22,962       11,204
                    ----------- ------------ ------------ ------------
OPERATING EXPENSES:
   Research and
    development           3,072       1,929       10,796        7,694
   Sales and
    marketing             3,273       2,477       10,483        8,281
   General and
    administrative        1,578       1,081        4,945        3,534
                    ----------- ------------ ------------ ------------
  Total operating
   expenses               7,923       5,487       26,224       19,509
                    ----------- ------------ ------------ ------------
PROFIT (LOSS) FROM
 OPERATION                  476        (151)      (3,262)      (8,305)
FINANCIAL INCOME
 (EXPENSES), net            180        (419)        (174)        (460)
                    ----------- ------------ ------------ ------------
INCOME (LOSS)
 BEFORE TAX                 656        (570)      (3,436)      (8,765)
TAX BENEFIT (TAX
 EXPENSES)                  510         (84)         284          (84)
                    ----------- ------------ ------------ ------------
NET INCOME (LOSS),
 before accretion
 of redeemable
 convertible
 preferred shares   $     1,166 $      (654) $    (3,152) $    (8,849)
                    =========== ============ ============ ============

Accretion of
 redeemable
 convertible
 preferred shares
 (1)                          -        (894)     (23,608)      (3,573)
Charge for
 beneficial
 conversion feature
 of series D and D2
 redeemable
 convertible
 preferred shares             -        (133)      (1,386)        (535)
                    ----------- ------------ ------------ ------------
NET INCOME (LOSS)
 ATTRIBUTABLE TO
 ORDINARY
 SHAREHOLDERS       $     1,166 $    (1,681) $   (28,146) $   (12,957)
                    =========== ============ ============ ============

 Net income (loss)
  per share
  attributable to
  ordinary
  shareholders:
 Basic              $      0.06 $     (1.00) $     (3.06) $    (19.92)
                    =========== ============ ============ ============
 Diluted            $      0.05 $     (1.00) $     (3.06) $    (19.92)
                    =========== ============ ============ ============
 Weighted average
  number of
  ordinary shares:
 Basic               20,530,657     650,476    9,194,980      650,476
                    =========== ============ ============ ============
 Diluted             22,828,953     650,476    9,194,980      650,476
                    =========== ============ ============ ============

(1) The charge for the accretion of redeemable convertible preferred
 shares represents a non-cash charge to the income statement because
 preferred stockholders had the option to put their shares back to the
 company at the shares' current fair market value. The second and
 third quarters charge represents the change in value of those
 preferred shares based upon the initial public offering (IPO)
 valuation. This is the final adjustment of this type because the put
 option was eliminated when those shares converted into ordinary
 shares at the IPO date. The entire balance in temporary equity has
 now been rolled into additional paid in capital on the balance sheet.

                      Pro-forma EPS information (without accretion)
                    --------------------------------------------------

Net income (loss),
 before accretion
 of redeemable
 convertible
 preferred shares,
 per share, on as
 converted basis:
 Basic              $      0.06 $     (0.05) $     (0.19) $     (0.69)
                    =========== ============ ============ ============
 Diluted            $      0.05 $     (0.05) $     (0.19) $     (0.69)
                    =========== ============ ============ ============
Weighted average
 number of ordinary
 shares on as
 converted basis:
 Basic               20,530,657  12,794,446   16,897,812   12,794,446
                    =========== ============ ============ ============
 Diluted             22,828,953  12,794,446   16,897,812   12,794,446
                    =========== ============ ============ ============
                            VOLTAIRE LTD.
            NON-GAAP CONSOLIDATED STATEMENTS OF OPERATIONS
          (U.S. dollars in thousands, except per share data)

                       Three months ended           Year ended
                          December 31,             December 31,
                    ------------------------ -------------------------
                       2007         2006         2007         2006
                    ----------- ------------ ------------ ------------
                          (unaudited)        (unaudited)   (audited)
                    ------------------------ ------------ ------------
REVENUES            $    17,369 $    13,812  $    53,115  $    30,427
COST OF REVENUES          8,969       8,476       30,152       19,223
                    ----------- ------------ ------------ ------------
GROSS PROFIT              8,400       5,336       22,963       11,204
                    ----------- ------------ ------------ ------------
OPERATING EXPENSES:
  Research and
   development            2,994       1,915       10,607        7,635
  Sales and
   marketing              3,185       2,455       10,244        8,191
  General and
   administrative         1,490       1,040        4,359        3,373
                    ----------- ------------ ------------ ------------
  Total operating
   expenses               7,669       5,410       25,210       19,199
                    ----------- ------------ ------------ ------------
PROFIT (LOSS) FROM
 OPERATION                  731         (74)      (2,247)      (7,995)
FINANCIAL INCOME
 (EXPENSES), net            180         (71)         495         (112)
                    ----------- ------------ ------------ ------------
INCOME (LOSS)
 BEFORE TAX                 911        (145)      (1,752)      (8,107)
TAX BENEFIT (TAX
 EXPENSES)                  510         (84)         284          (84)
                    ----------- ------------ ------------ ------------
NET INCOME (LOSS)
 ATTRIBUTABLE TO
 ORDINARY
 SHAREHOLDERS       $     1,421 $      (229) $    (1,468) $    (8,191)
                    =========== ============ ============ ============

Net income (loss),
 before accretion
 of redeemable
 convertible
 preferred shares,
 per share, on as
 converted basis:
 Basic              $      0.07 $     (0.02) $     (0.09) $     (0.62)
                    =========== ============ ============ ============
 Diluted            $      0.06 $     (0.02) $     (0.09) $     (0.62)
                    =========== ============ ============ ============
Weighted average
 number of ordinary
 shares on as
 converted basis:
 Basic               20,530,657  12,794,446   16,897,812   12,794,446
                    =========== ============ ============ ============
 Diluted             22,828,953  12,794,446   16,897,812   12,794,446
                    =========== ============ ============ ============
                            VOLTAIRE LTD.
 RECONCILIATION BETWEEN GAAP TO NON-GAAP CONSOLIDATED STATEMENTS OF
                              OPERATIONS
          (U.S. dollars in thousands, except per share data)


                                            Three months ended
                                            December 31, 2007
                                    ----------------------------------
                                        GAAP       Adj.     NON-GAAP
                                    ------------ -------- ------------
                                               (unaudited)
                                    ----------------------------------
REVENUES                            $     17,369       -  $     17,369
COST OF REVENUES                           8,970      (1)        8,969
                                    ------------ -------- ------------
GROSS PROFIT                               8,399       1         8,400
                                    ------------ -------- ------------
OPERATING EXPENSES:
   Research and development (1)            3,072     (78)        2,994
   Sales and marketing (1)                 3,273     (88)        3,185
   General and administrative (1)          1,578     (88)        1,490
                                    ------------ -------- ------------
  Total operating expenses                 7,923    (254)        7,669
                                    ------------ -------- ------------
PROFIT (LOSS) FROM OPERATION                 476     255           731
FINANCIAL INCOME (EXPENSES), net
 (2)                                         180       -           180
                                    ------------ -------- ------------
INCOME (LOSS) BEFORE TAX                     656     255           911
TAX BENEFIT (TAX EXPENSES)                   510       -           510
                                    ------------ -------- ------------
NET INCOME (LOSS) before accretion
 of redeemable convertible
 preferred shares                   $      1,166     255  $      1,421
                                    ============ ======== ============

Accretion of redeemable convertible
 preferred shares                              -       -             -
Charge for beneficial conversion
 feature of series D and D2
 redeemable convertible preferred
 shares                                        -       -             -
                                    ------------ -------- ------------
NET INCOME (LOSS) ATTRIBUTABLE TO
 ORDINARY SHAREHOLDERS              $      1,166 $   255  $      1,421
                                    ============ ======== ============

Net income (loss) per share
 attributable to ordinary
 shareholders:
 Basic                              $       0.06          $       0.07
                                    ============          ============
 Diluted                            $       0.05          $       0.06
                                    ============          ============
Weighted average number of ordinary
 shares:
 Basic                                20,530,657            20,530,657
                                    ============          ============
 Diluted                              22,828,953            22,828,953
                                    ============          ============

Net income (loss), before accretion
 of redeemable convertible
 preferred shares, per share, on as
 converted basis:
 Basic                              $       0.06          $       0.07
                                    ============          ============
 Diluted                            $       0.05          $       0.06
                                    ============          ============
Weighted average number of ordinary
 shares on as converted basis :
 Basic                                20,530,657            20,530,657
                                    ============          ============
 Diluted                              22,828,953            22,828,953
                                    ============          ============


                                                Year ended
                                            December 31, 2007
                                    ----------------------------------
                                        GAAP       Adj.     NON-GAAP
                                    ------------ -------- ------------
                                               (unaudited)
                                    ----------------------------------
REVENUES                            $    53,115        -  $    53,115
COST OF REVENUES                         30,153       (1)      30,152
                                    ------------ -------- ------------
GROSS PROFIT                             22,962        1       22,963
                                    ------------ -------- ------------
OPERATING EXPENSES:
   Research and development (1)          10,796     (189)      10,607
   Sales and marketing (1)               10,483     (239)      10,244
   General and administrative (1)         4,945     (586)       4,359
                                    ------------ -------- ------------
  Total operating expenses               26,224   (1,014)      25,210
                                    ------------ -------- ------------
PROFIT (LOSS) FROM OPERATION             (3,262)   1,015       (2,247)
FINANCIAL INCOME (EXPENSES), net
 (2)                                       (174)     669          495
                                    ------------ -------- ------------
INCOME (LOSS) BEFORE TAX                 (3,436)   1,684       (1,752)
TAX BENEFIT (TAX EXPENSES)                  284        -          284
                                    ------------ -------- ------------
NET INCOME (LOSS) before accretion
 of redeemable convertible
 preferred shares                   $    (3,152)   1,684  $    (1,468)
                                    ============ ======== ============

Accretion of redeemable convertible
 preferred shares                       (23,608)  23,608            -
Charge for beneficial conversion
 feature of series D and D2
 redeemable convertible preferred
 shares                                  (1,386)   1,386            -
                                    ------------ -------- ------------
NET INCOME (LOSS) ATTRIBUTABLE TO
 ORDINARY SHAREHOLDERS              $   (28,146) $26,678  $    (1,468)
                                    ============ ======== ============

Net income (loss) per share
 attributable to ordinary
 shareholders:
 Basic                              $     (3.06)          $     (0.16)
                                    ============          ============
 Diluted                            $     (3.06)          $     (0.16)
                                    ============          ============
Weighted average number of ordinary
 shares:
 Basic                                9,194,980             9,194,980
                                    ============          ============
 Diluted                              9,194,980             9,194,980
                                    ============          ============

Net income (loss), before accretion
 of redeemable convertible
 preferred shares, per share, on as
 converted basis:
 Basic                              $     (0.19)          $     (0.09)
                                    ============          ============
 Diluted                            $     (0.19)          $     (0.09)
                                    ============          ============
Weighted average number of ordinary
 shares on as converted basis :
 Basic                               16,897,812            16,897,812
                                    ============          ============
 Diluted                             16,897,812            16,897,812
                                    ============          ============


(1) Adjustments related to share-based compensation expenses.
(2) Adjustments related to changes in fair value of outstanding
 warrants and amortization of deferred charges on these warrants.
                            VOLTAIRE LTD.
                CONSOLIDATED STATEMENTS OF CASH FLOWS
                     (U.S. dollars in thousands)

                                 Three months
                                     ended            Year ended
                                 December 31,        December 31,
                               ----------------- ---------------------
                                 2007     2006      2007       2006
                               -------- -------- ----------- ---------
                                  (unaudited)    (unaudited) (audited)
                               ----------------- ----------- ---------
CASH FLOWS FROM OPERATING
 ACTIVITIES:
  Net Income (loss), before
   accretion of redeemable
   convertible preferred
   shares                      $ 1,166  $  (654)   $ (3,152)  $(8,849)
  Adjustments required to
   reconcile net income (loss)
   to net cash provided by
   (used in) operating
   activities:
    Depreciation and
     amortization                  321      168         990       608
    Deferred income taxes       (1,032)       -      (1,032)        -
    Change in accrued
     severance pay                 193      126         595       418
    Non-cash share-based
     compensation expenses         255       76       1,015       310
    Amortization of deferred
     charges                         -       28         346        70
    Revaluation of warrant
     liabilities                     -      279         324       279
    Changes in operating asset
     and liability items:
       Decrease (increase) in
        accounts receivable     (3,198)  (4,560)      1,606    (9,900)
       Increase in accounts
        payable and accruals     6,594    5,467       1,108    12,263
       Decrease (increase) in
        inventories              2,652    2,553      (1,746)     (508)
                               -------- -------- ----------- ---------
  Net cash provided by (used
   in) operating activities      6,951    3,483          54    (5,309)
                               -------- -------- ----------- ---------
CASH FLOWS FROM INVESTING
 ACTIVITIES:
  Purchase of property and
   equipment                      (721)    (471)     (2,623)   (1,024)
  Investment in marketable
   securities                   (7,233)       -      (7,233)        -
  Amounts funded in respect of
   employee rights upon
   retirement, net                (168)     (80)       (403)     (270)
   Decrease (Increase) in
    long-term deposits             (15)      18         (27)      (24)
                               -------- -------- ----------- ---------
  Net cash used in investing
   activities                   (8,137)    (533)    (10,286)   (1,318)
                               -------- -------- ----------- ---------
CASH FLOWS FROM FINANCING
 ACTIVITIES:
  Proceeds from IPO, net of
   issuance costs                 (513)       -      45,696         -
  Proceeds from exercise of
   warrants                         28        7         164        18
  Issuance of redeemable
   convertible preferred
   shares, net of issuance
   expenses                          -        -      11,374         -
  Principal payment on loan          -        -      (5,000)        -
  Long term-loan received            -        -           -     5,000
                               -------- -------- ----------- ---------
  Net cash provided (used in)
   by financing activities        (485)       7      52,234     5,018
                               -------- -------- ----------- ---------
INCREASE (DECREASE) IN CASH
 AND CASH EQUIVALENTS           (1,671)   2,957      42,002    (1,609)
BALANCE OF CASH AND CASH
 EQUIVALENTS AT BEGINNING OF
 PERIOD                         53,910    7,280      10,237    11,846
                               -------- -------- ----------- ---------
BALANCE OF CASH AND CASH
 EQUIVALENTS AT END OF PERIOD  $52,239  $10,237    $ 52,239   $10,237
                               ======== ======== =========== =========

Supplemental disclosure of
 non-cash activities:
Cumulative adjustment from
 adoption of FIN 48                  -        -    $    221         -
                               ======== ======== =========== =========
Conversion of redeemable
 convertible preferred shares
 to ordinary shares                  -        -    $ 99,958         -
                               ======== ======== =========== =========
Conversion of warrants on
 redeemable convertible
 preferred shares to warrants
 on ordinary shares                  -        -    $  1,019         -
                               ======== ======== =========== =========