BURLINGTON, Mass., Jan. 30, 2014 /PRNewswire/ -- Attunity, Ltd. (NASDAQ CM: ATTU), a leading provider of information availability software solutions, today reported its unaudited financial results for the three month period and year ended December 31, 2013.

"The fourth quarter of 2013 was a record quarter for us in terms of total revenues and revenues from our Big Data product offering, which grew by 140% year-over-year. This contribution drove us to achieve record quarterly revenues of $8.1 million. These highlights reflect, among others, the ongoing investments in sales and marketing, building a momentum that we expect will continue into 2014," stated Shimon Alon, Chairman and Chief Executive Officer of Attunity. "Attunity Replicate's cutting-edge technology, coupled with our strong partnerships, raises our profile as a key provider of information availability solutions to the high-growth Big Data market. Our focus on real-time ease of use, superior performance and high return on investment (ROI) for our customers, enables us to increase market share and win deals against our competition.

Mr. Alon continued "In order to accelerate our growth, we expanded into additional key Big Data markets, with the strategic acquisition of Hayes Technology Group in December. This enables us to widen our portfolio of offerings for SAP, the largest ERP provider in the market, according to Gartner. We expect to leverage both Attunity's suite of solutions and Hayes' proprietary SAP certified replication solution, Gold Client, by cross-selling and up-selling into each existing customer base. Gold Client also gives us access to the rapidly growing HANA user base, SAP's flagship in-memory database platform, both on premise and in the cloud. With this acquisition, coupled with an improved cash position and increased sales and marketing efforts, we believe we are well positioned to grow aggressively in 2014."

Recent Operational Highlights:


    --  Successfully raised approximately $18 million in a public offering to
        execute growth initiatives, including aggressive expansion of sales and
        marketing
    --  Acquired Hayes Technology Group to penetrate the SAP market, accessing a
        new, larger customer base and further establishing Attunity as a
        critical enabler for Big Data replication
    --  Grew Attunity Replicate sales by over 140% year-over-year, with a record
        of number of deals closed during the fourth quarter
    --  Added 10 salespeople in the U.S and EMEA to increase presence in new and
        existing regions; currently have 25 total salespeople compared with 15
        in the third quarter of 2013
    --  Expanded Attunity Replicate to support additional Big Data platforms
        including IBM Netezza and Teradata Aster; Replicate currently services
        all major data warehouse and Big Data Analytic platforms with
        optimizations for accelerated data loading
    --  Enhanced suite of Attunity CloudBeam 2.0 managed data delivery service
        for Amazon Web Services (AWS) to include support for Amazon Relational
        Database Service (RDS) and boosting loading speed to the Cloud
    --  Won a DBTA Magazines' "Trendsetter" award for Attunity Replicate; named
        to the List of the Trendsetting Products in Data for 2014

Financial Highlights for the Fourth Quarter of 2013, compared with the Fourth Quarter of 2012:


    --  Total revenues grew 14% to $8.1 million, a record quarter of total
        revenue
    --  Total license revenues grew 15% to $4.9 million, a record quarter of
        license revenue
    --  Total maintenance and service revenues grew 12% to $3.2 million
    --  Non-GAAP operating income increased 1% to $1.4 million

Financial Highlights for the Full Year 2013, compared with the Full Year 2012


    --  Total revenues were $25.3 million,  compared with $25.5 million in 2012
    --  Shareholders' equity increased to $30.3 million, compared with $9.6
        million in 2012
    --  Cash and cash equivalents were $16.5 million, compared with $3.8 million
        in 2012
    --  Non-GAAP operating income was $2.3 million, compared with $4.4 million
        for 2012
    --  Non-GAAP net income was $1.7 million, compared with $4.1 million in 2012

See "Use of Non-GAAP Financial Information" below for more information regarding Attunity's use of Non-GAAP financial measures.

Sales Expansion
During the fourth quarter, the Company achieved record licensing sales generating $4.9 million, an increase of 15% compared to the same period in 2012. In order to build on this momentum in 2014, the Company hired several highly specialized salespeople and sales solution architects to address high demand markets in Europe, APAC and key areas in the U.S. Attunity continues to expand its footprint in new and existing regions by adding quality hires to the sales team and leveraging strong partnerships with market leaders.

Partnership Activity
Attunity has experienced significant traction with its go-to-market data warehouse partners, including Teradata, Pivotal Greenplum, HP Vertica, and Microsoft Parallel Data Warehouse (PDW). In fact, these partners were instrumental in introducing Attunity to key customers, resulting in the closing of several large-scale deals during the fourth quarter. In almost all instances, Attunity won against the competition, proving to be a critical revenue enabler for its partners. Additionally, the Company broadened capabilities for another partner, Amazon Web Services, as it expanded its Attunity CloudBeam 2.0 solution. This includes support for Amazon RDS and added technologies to quicken the speed at which data loads onto Amazon Redshift.

"We also expect to capitalize on our 'integration platform as a service' (IPAS), also known as cloud-based integration, with Attunity CloudBeam 2.0. We plan to release additional products in 2014, to complement Attunity's Big Data offerings. Not only will this include support for important targets and sources, but it will also introduce innovative data flow management for larger scale enterprise data management," Mr. Alon concluded.

Financial Results for Q4 2013
Total revenues for the fourth quarter of 2013 increased 14% to $8.1 million, compared to $7.1 million for the same period of 2012. This included license revenues for the fourth quarter of 2013, which increased 15% to $4.9 million, compared to $4.3 million for the same period of 2012.

Operating income for the fourth quarter of 2013 was $0.4 million, compared to $0.9 million for the same period of 2012.

Non-GAAP operating income was $1.4 million for both the fourth quarters of 2013 and 2012. Non-GAAP operating income for the fourth quarter of 2013 excludes equity-based compensation totaling $192,000 and $827,000 in amortization and expenses related to the acquisitions of RepliWeb and Hayes. Non-GAAP operating income for the same period of 2012 excludes the impact of stock-based compensation expenses, amortization and expenses related to the acquisition of RepliWeb, and amortization of software development costs of $476,000. See "Use of Non-GAAP Financial Information" below for more information regarding Attunity's use of Non-GAAP financial measures.

Net income for the fourth quarter of 2013 was $54,000, or $0.00 per diluted share, compared to $1.1 million, or $0.09 per diluted share in the fourth quarter of 2012.

Non-GAAP net income for the fourth quarter of 2013 was $1.0 million, compared to $1.5 million for the same period last year. Non-GAAP net income for the fourth quarter of 2013 excludes a total of $979,000 in expenses and amortization, including $611,000 in amortization and expenses associated with the acquisitions of RepliWeb and Hayes; $176,000 of financial income associated with the revaluation of liabilities presented at fair value (attributed mainly to the rise of our share price); and $192,000 in expenses related to stock based compensation. Non-GAAP net income for the same period of 2012 excludes the impact of stock-based compensation expenses, amortization and expenses related to the acquisition of RepliWeb, financial income associated with the revaluation of liabilities presented at fair value and amortization of software development costs of $393,000.

See "Use of Non-GAAP Financial Information" below for more information regarding Attunity's use of Non-GAAP financial measures.

Financial Results for Full Year 2013

Total revenues for 2013 were $25.3 million, which were relatively flat compared to $25.5 million in 2012. This included license revenues, which decreased by 7% to $13.5 million in 2013, compared to $14.4 million in 2012. The decrease was offset by increase in maintenance and services revenues that amounted to $11.8 million, compared with $11.0 million for 2012.

Operating income for 2013 was $158,000 compared to $2.5 million for 2012.

Non-GAAP operating income for 2013 was $2.3 million, compared to $4.4 million for 2012. Non-GAAP operating income for 2013 excludes the impact of stock-based compensation expenses, amortization and expenses related to the acquisitions of RepliWeb and Hayes of $2.1 million. Non-GAAP operating income for 2012 excludes the impact of stock-based compensation expenses, amortization and expenses related to the acquisition of RepliWeb, and amortization of software development costs of $1.8 million. See "Use of Non-GAAP Financial Information" below for more information regarding Attunity's use of Non-GAAP financial measures.

Net loss for 2013 was $412,000, or $(0.04) per diluted share, compared to net income of $1.5 million, or $0.12 per diluted share, in 2012.

Non-GAAP net income for 2013 was $1.7 million compared to $4.1 million in 2012. Non-GAAP net income for 2013 excludes a total of $2.1 million in expenses and amortization related to the acquisitions of RepliWeb and Hayes, net of tax effect, equity-based compensation expenses and financial expenses associated with the revaluation of liabilities presented at fair value. Non-GAAP net income for 2012 excludes the impact of expenses and amortization related to the acquisition of RepliWeb, net of tax effect, equity-based compensation expenses, financial expenses associated with the revaluation of liabilities presented at fair value, and amortization of software development costs of $2.6 million. See "Use of Non-GAAP Financial Information" below for more information regarding Attunity's use of Non-GAAP financial measures.

Cash and cash equivalents increased to $16.5 million as of December 31, 2013, compared to $3.8 million as of December 31, 2012.

Shareholders' equity increased to $30.3 million as of December 31, 2013, compared to $9.6 million as of December 31, 2012.

Outlook for 2014
The Company expects revenue from Attunity's business to increase to between approximately $34 and $37 million for 2014. Additionally, the Company expects non-GAAP operating margin to range between 9% and 13%.

Financial Reconciliation to NON-GAAP figures for 2014 Outlook:



                                  From        To
                                  ----        ---

    GAAP Operating Profit Margin           0%          5%
    ----------------------------         ---         ---

    Equity base compensation               4%          4%
    ------------------------             ---         ---

    Amortization and other
     adjustments - related
     acquisitions                          5%          4%
    ----------------------               ---         ---

    Non-GAAP Operating Profit
     margin (*)                            9%         13%
    -------------------------            ---         ---

(*) Non GAAP Operating Profit Margin is calculated by dividing the Non GAAP Operating Profit by the total revenues for the period.

The Company clarified that it does not expect to provide or update guidance more often than on an annual basis.

Conference Call Information

The Company's management will host a conference call today, January 30, 2014, at 10:00 a.m. Eastern Time. The dial-in numbers for the conference call are +1 877-280-2342 (U.S. Toll Free), +972 3 763 0145 (Israel), or +1 212-444-0481 (International). All dial-in participants must use the following code to access the call: 6891373. Please call at least five minutes before the scheduled start time.

The conference call will be available via webcast and can be accessed through the Events section of Attunity's website, http://www.attunity.com/events, and www.kcsa.com, the contents of which are not part of this press release. Please allow extra time prior to the call to visit the site and download any necessary software to listen to the Internet broadcast.

For interested individuals unable to join the conference call, a replay of the call will be available through March 2, 2014 at +1 866-932-5017 (U.S. Toll Free) or 1 347-366-9565 (international). Participants must use the following code to access the replay of the call: 6891373. The online archive of the webcast will be available on http://www.attunity.com/events or www.kcsa.com for 30 days following the call.

About Attunity
Attunity is a leading provider of information availability software solutions that enable access, sharing and distribution of data, including Big Data, across heterogeneous enterprise platforms, organizations, and the cloud. Our software solutions include data replication, change data capture (CDC), data connectivity, enterprise file replication (EFR) and managed-file-transfer (MFT). Using Attunity's software solutions, our customers enjoy significant business benefits by enabling real-time access and availability of data and files where and when needed, across the maze of heterogeneous systems making up today's IT environment.

Attunity has supplied innovative software solutions to its enterprise-class customers for nearly 20 years and has successful deployments at thousands of organizations worldwide. Attunity provides software directly and indirectly through a number of partners such as Microsoft, Oracle, IBM and HP. Headquartered in Boston, Attunity serves its customers via offices in North America, Europe, and Asia Pacific and through a network of local partners. For more information, visit http://www.attunity.com or our In Tune blog and join our community on Twitter, Facebook, LinkedIn and YouTube, the content of which is not part of this press release.

Use of Non-GAAP Financial Information
In addition to reporting financial results in accordance with U.S. generally accepted accounting principles, or GAAP, Attunity uses Non-GAAP measures of net income, operating income, operating profit margin and net income per share, which are adjustments from results based on GAAP to exclude expenses and amortization associated with the acquisitions of RepliWeb and Hayes, net of related tax, stock-based compensation expenses in accordance with ASC 718, amortization of software development costs in accordance with ASC 985-20, and non-cash financial expenses such as the effect of a revaluation of liabilities presented at fair value and convertible debt inducement expenses. Attunity's management believes the non-GAAP financial information provided in this release is useful to investors' understanding and assessment of Attunity's on-going core operations and prospects for the future. Management uses both GAAP and non-GAAP information in evaluating and operating its business internally and as such has determined that it is important to provide this information to investors. The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for results prepared in accordance with GAAP.

Safe Harbor Statement
This press release contains forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995 and other Federal Securities laws. Statements preceded by, followed by, or that otherwise include the words "believes", "expects", "anticipates", "intends", "estimates", "plans", and similar expressions or future or conditional verbs such as "will", "should", "would", "may" and "could" are generally forward-looking in nature and not historical facts. For example, when we discuss our expected revenues and operating margins in 2014, our plan to capitalize on increasing demand for our solutions and become a necessary and key player in the Big Data and Analytics market, we are using a forward-looking statements. Because such statements deal with future events, they are subject to various risks and uncertainties and actual results could differ materially from Attunity's current expectations. Factors that could cause or contribute to such differences include, but are not limited to: our reliance on strategic relationships with our distributors, OEM and VAR partners, including Microsoft, and Pivotal; risks and uncertainties relating to acquisitions, including costs and difficulties related to integration of acquired businesses; timely availability and customer acceptance of Attunity's new and existing products, including Attunity Replicate; changes in the competitive landscape, including new competitors or the impact of competitive pricing and products; a shift in demand for products such as Attunity's products; the impact on revenues of economic and political uncertainties and weaknesses in various regions of the world, including the commencement or escalation of hostilities or acts of terrorism; and other factors and risks on which Attunity may have little or no control. This list is intended to identify only certain of the principal factors that could cause actual results to differ. For a more detailed description of the risks and uncertainties affecting Attunity, reference is made to Attunity's Annual Report on Form 20-F for the year ended December 31, 2012, which is on file with the Securities and Exchange Commission (SEC) and the other risk factors discussed from time to time by Attunity in reports filed or furnished to the SEC. Except as otherwise required by law, Attunity undertakes no obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

© 2014 Attunity Ltd. All rights reserved. Attunity is a trademark of Attunity Inc.

For more information, please contact:
Garth Russell / Diane Imas
KCSA Strategic Communications
P: + 1 212-682-6300
grussell@kcsa.com / dimas@kcsa.com

Dror Harel-Elkayam, CFO
Attunity Ltd.
Tel. +972 9-899-3000
dror.elkayam@attunity.com




    CONDENSED CONSOLIDATED BALANCE SHEETS
    -------------------------------------

    U.S. dollars in thousands


                                                December 31,
                                                ------------

                                              2013            2012
                                              ----            ----


    ASSETS


    CURRENT ASSETS:

    Cash and cash equivalents              $16,481          $3,778

    Trade receivables (net of
     allowance for doubtful accounts
     of  $15 at                              5,356           3,671
         December 31, 2013 and 2012)

    Other accounts receivable and
     prepaid expenses                          685             323


    Total current assets                    22,522           7,772
    --------------------                    ------           -----


    Other assets                               385              93

    Severance pay fund                       3,233           2,880

    Property and equipment, net                879             423

    Goodwill and intangible assets,
     net                                    23,061          14,964


    Total long-term assets                  27,558          18,360
    ----------------------                  ------          ------


    Total assets                           $50,080         $26,132
    ------------                           =======         =======




    CONDENSED CONSOLIDATED BALANCE SHEETS
    -------------------------------------

    U.S. dollars in thousands, except share and per share data



                                                               December 31,
                                                               ------------

                                                                2013          2012
                                                                ----          ----


    LIABILITIES
     AND
     SHAREHOLDERS'
     EQUITY


    CURRENT
     LIABILITIES:


    Trade
     payables                                                   $458          $316

    Contingent
     purchase
     consideration                                                 -         1,934

    Deferred
     revenues                                                  5,080         4,759

    Employees
     and
     payroll
     accruals                                                  3,174         2,589

    Accrued
     expenses
     and other
     current
     liabilities                                               1,269         1,220


    Total
     current
     liabilities                                               9,981        10,818
                                                               -----        ------


    LONG-TERM
     LIABILITIES:


    Long-term
     deferred
     revenue                                                     957           888

    Liabilities
     presented
     at fair
     value and
     other long-
     term
     liabilities                                               1,219           875

    Contingent
     purchase
     consideration                                             3,280             -

    Accrued
     severance
     pay                                                       4,328         3,989


    Total long-
     term
     liabilities                                               9,784         5,752
                                                               -----         -----



     SHAREHOLDERS'
     EQUITY:

    Share
     capital -
     Ordinary
     shares of
     NIS 0.4
     par value
     -                                                         1,677         1,270

    Authorized: 32,500,000 shares at December
     31, 2013 and  2012;
         Issued and outstanding: 14,527,292 shares at
          December 31, 2013
         and 10,919,930 shares at December 31, 2012

    Additional
     paid-in
     capital                                                 130,944       110,318

    Receipt on
     account of
     shares                                                       81             -

    Accumulated
     other
     comprehensive
     loss                                                       (621)         (672)

    Accumulated
     deficit                                                (101,766)    (101,354)


    Total
     shareholders'
     equity                                                   30,315         9,562
    --------------


    Total
     liabilities
     and
     shareholders'
     equity                                                  $50,080       $26,132
    --------------                                           =======       =======




    CONSOLIDATED STATEMENTS OF OPERATIONS
    -------------------------------------

    U.S. dollars in thousands, except per share data



                                                             Year ended               Three months
                                                                                    ended December
                                                                                           31,

                                                           December 31,
                                                           ------------

                                                           2013          2012       2013          2012
                                                           ----          ----       ----          ----

                                                                               Unaudited



    Software licenses                                   $13,476       $14,437     $4,894        $4,253

    Maintenance and services                             11,838        11,042      3,165         2,814


    Total revenue                                        25,314        25,479      8,059         7,067

    Operating expenses:

    Cost of revenues                                      2,132         2,356        579           609

    Research and development                              7,756         7,748      2,048         1,921

    Selling and marketing                                11,746         9,833      3,704         2,868

    General and administrative                            3,522         3,024      1,336           750


    Total operating expenses                             25,156        22,961      7,667         6,148
    ------------------------


    Operating income                                        158         2,518        392           919

    Financial expenses, net                                 626         1,241        278           196


    Income (loss) before taxes on income                   (468)        1,277        114           723

    Taxes on income (benefit)                               (56)         (209)        60          (337)


    Net  income (loss)                                    $(412)       $1,486        $54        $1,060
                                                          =====        ======        ===        ======


    Basic net income (loss) per share                    $(0.04)        $0.14      $0.00         $0.10

    Weighted average number of shares used in computing  11,474        10,716     12,561        10,658
         basic net income (loss) per share



    Diluted net income (loss) per share                  $(0.04)        $0.12      $0.00         $0.09


    Weighted average number of shares used in computing  11,474        12,311     13,858        12,248
         diluted net income (loss) per share



    CONSOLIDATED STATEMENTS OF CASH FLOWS
    -------------------------------------

    U.S. dollars in thousands



                                                                                              Year ended

                                                                                              December 31,
                                                                                             ------------

                                                                                            2013           2012
                                                                                            ----           ----

    Cash  flows  activities:
    ------------------------

    Net income (loss)                                                                       (412)        $1,486

    Adjustments required to reconcile net income (loss) to net cash provided by operating
         activities:

    Depreciation                                                                             256            255

    Loss from disposals of property and equipment                                              -             10

    Stock based compensation                                                                 746            736

    Amortization of intangible assets                                                        909            984

    Accretion of payment obligation                                                           95            265

    Convertible debt inducement expenses                                                       -            108

    Change in:

       Accrued severance pay, net                                                            (14)           326

       Trade receivables                                                                  (1,181)        (1,683)

       Other accounts receivable and prepaid expenses                                       (226)          (165)

       Other long-term assets                                                                  4            (21)

       Trade payables                                                                        115           (136)

       Deferred revenues                                                                      25            (86)

       Employees and payroll accruals                                                        470            438

       Accrued expenses and other current liabilities                                       (265)          (920)

    Excess tax benefit from stock based compensation                                        (189)           (40)

    Change in liabilities presented at fair value                                            363            706

    Change in deferred taxes, net                                                           (434)          (321)


    Net cash provided by operating activities                                                262          1,942
                                                                                             ---          -----


    Cash flows from investing activities:
    -------------------------------------

    Purchase of property and equipment                                                      (663)          (308)

    Decrease of restricted cash                                                                -            362

    Cash paid in connection with acquisition, net of cash acquired                        (4,163)             -





    Net cash provided by (used in) investing activities                                   (4,826)            54
                                                                                          ------            ---


    Cash flows from financing activities:
    -------------------------------------

    Proceeds from exercise of stock options, warrants and rights                           1,096            576

    Receipts on account of shares                                                             81

    Repayment of long-term debt                                                                -           (115)

    Repayment of convertible debt                                                              -           (138)

    Repayment of contingent consideration                                                 (2,000)             -

    Issuance of common shares, net of issuance expenses                                   17,956              -

    Excess tax benefit from stock based compensation                                         189             40
                                                                                             ---            ---


    Net cash provided by financing activities                                             17,322            363
                                                                                          ------            ---


    Foreign currency translation adjustments on cash and cash equivalents                    (55)           (65)
                                                                                             ---            ---


    Increase in cash and cash equivalents                                                 12,703          2,294

    Cash and cash equivalents at the beginning of the period                               3,778          1,484
                                                                                           -----          -----


    Cash and cash equivalents at the end of the period                                    16,481          3,778
                                                                                          ======          =====


    Supplemental disclosure of cash flow activities:
    ------------------------------------------------

    Cash paid during the period for:

    Interest                                                                                   6            225
                                                                                             ===            ===

    Taxes                                                                                    425            298
                                                                                             ===            ===

    Non cash activities:
    --------------------

    Liability presented at fair value allocated to equity                                      -          1,410

    Issuance of shares in connection with acquisition                                      1,046              -
                                                                                           -----            ---

                                                                                           1,046          1,410
                                                                                           =====          =====




    RECONCILIATION OF SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION
    -------------------------------------------------------------

    U.S. dollars in thousands, except share and per share data



                                                                            Year ended         Three months ended
                                                                                                 December 31,

                                                                          December 31,
                                                                          ------------

                                                                          2013         2012    2013          2012
                                                                          ----         ----    ----          ----


    GAAP operating income                                                 $158       $2,518    $392          $919

    Stock based compensation (1)                                           746          736     192           256

    Amortization of software development costs                               -          160       -             8

    Acquisition-related amortization and adjustments (2)                 1,386          952     827           212
                                                                         -----          ---     ---           ---


    Non-GAAP operating income                                           $2,290       $4,366  $1,411        $1,395
                                                                        ======       ======  ======        ======


    GAAP net income (loss)                                                (412)       1,486      54         1,060

    Stock based compensation (1)                                           746          736     192           256

    Amortization of software development costs                               -          160       -             8

    Acquisition-related amortization and adjustments (2)                 1,386          952     827           212

    Revaluation of liabilities and conversion feature presented at fair    363          814     176           (36)
    value

    Acquisition-related financial expenses                                  95          265      29            66

    Tax related to acquisitions                                           (461)        (360)   (245)         (113)
                                                                          ----         ----    ----          ----


    Non-GAAP net income                                                 $1,717       $4,053  $1,033        $1,453
                                                                        ======       ======  ======        ======


    GAAP diluted net income (loss) per share:                            (0.04)        0.12   (0.00)         0.09

    Stock based compensation, amortization of software development        0.17         0.15    0.08          0.04
         costs, acquisition-related amortization and adjustments

    Revaluation of liabilities presented at fair value, and acquisition   0.04         0.09    0.01             -
         related financial expenses

    Tax related to acquisitions                                          (0.04)       (0.03)  (0.02)        (0.01)
                                                                         -----        -----   -----         -----


    Non-GAAP diluted net income per share                                $0.13        $0.33   $0.07         $0.12
                                                                         =====        =====   =====         =====


    Weighted average number of shares used in computing diluted net     12,917       12,245  13,922        12,248
    income per share


    RECONCILIATION OF SUPPLEMENTAL NON-GAAP FINANCIAL INFORMATION
    -------------------------------------------------------------

    U.S. dollars in thousands



                                                                                  Year ended           Three months ended

                                                                                 December 31,              December 31,
                                                                               ------------             ------------

                                                                          2013               2012                    2013     2012
                                                                          ----               ----                    ----     ----

      (1)  Stock-based compensation expenses under ASC 718  included in:
           -------------------------------------------------------------


           Research and development                                                     237       $306                     55       88

           Selling and marketing                                                        325        241                     86      109

           General and administrative                                                   184        189                     51       59



                                                                                        746       $736                    192      256
                                                                                        ===       ====                    ===      ===

      (2)

            Amortization and other adjustments - related
            acquisitions:
           ---------------------------------------------


           Valuation adjustment on acquired deferred services revenue                    13       $128                     13        6

           Cost of revenues - Amortization of technology                                647        559                    261      140

           Selling and marketing - Amortization of customer relationships               262        265                     89       66

           Acquisition related expenses                                                 464          -                    464        -


                                                                                      1,386       $952                    827      212
                                                                                      =====       ====                    ===      ===

SOURCE Attunity, Ltd.