6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of December 2003

ON TRACK INNOVATIONS LTD.
(Name of Registrant)

Z.H.R. Industrial Zone, P.O. Box 32, Rosh-Pina, Israel, 12000
(Address of Principal Executive Office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F x     Form 40-F o

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Yes o No x

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes o No x

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):


ON TRACK INNOVATIONS LTD.

6-K ITEM



        On November 28, 2003, On Track Innovations Ltd. filed a report on Form 6-K disclosing, among other information, its unaudited financial results for the nine months ended September 30, 2003. The following unaudited Statements of Changes in Shareholders’ Equity and Consolidated Statements of Cash Flows disclose additional information with respect to such nine-month period and should be read together with the information disclosed in the November 28, 2003 filing.

2



ON TRACK INNOVATIONS LTD.

STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

US Dollars in thousands

Number of
shares

Share
capital

Additional
paid-in
capital

Deferred
stock
compensation

Accumulated
other
comprehensive
income

Accumulated
deficit

Total
shareholders'
equity

 
Balance as of January 1, 2002                                
  (audited)     1,589,311   $ 47   $ 44,823   $ (541 ) $ 37   $ (29,996 ) $ 14,370  
Deferred stock compensation    -    -    2,182    (2,182 )  -    -    -  
Exercise of options    227,845    5    -    -    -    -    5  
Amortization of deferred stock  
  Compensation    -    -    -    1,608    -    -    1,608  
Stock options granted to consultants    -    -    1,058    -    -    -    1,058  
Beneficial conversion feature on  
  convertible notes    -    -    42    -    -    -    42  
 Warrants issued in connection with the  
  issuance of convertible notes    -    -    42    -    -    -    42  
Other comprehensive income - foreign  
  currency translation adjustments    -    -    -    -    164    -    164  
Net loss    -    -    -    -    -    (6,248 )  (6,248 )







Balance as of December 31, 2002   
  (audited)     1,817,156    52    48,147    (1,115 )  201    (36,244 )  11,041  
   
Deferred stock compensation    -    -    1,798    (1,798 )  -    -    -  
Amortization of deferred stock  
  Compensation    -    -    -    1,399    -    -    1,399  
Deferred compensation paid in cash    -    -    (766 )  766    -    -    -  
Stock options granted to consultants    -    -    820    -    -    -    820  
Exercise of options    677,252    15    136    -    -    -    151  
Issuance of ordinary shares, net    231,818    5    275    -    -    -    280  
Warrants issued in connection with the  
   issuance of ordinary shares    -    -    357    -    -    -    357  
Beneficial conversion feature on  
   convertible notes    -    -    183    -    -    -    183  
Warrants issued in connection with  
   issuance of convertible notes    -    -    183    -    -    -    183  
Issuance expenses    -    -    (266 )  -    -    -    (266 )
Conversion of a loan to warrants    -    -    465    -    -    -    465  
Other comprehensive income - foreign  
  currency translation adjustments    -    -    -    -    76    -    76  
Net loss    -    -    -    -    -    (3,669 )  (3,669 )







Balance as of September 30, 2003   
(unaudited)     2,726,226   $ 72   $ 51,332   $ (748 ) $ 277   $ (39,913 ) $ 11,020  







3



ON TRACK INNOVATIONS LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

US Dollars in thousands

For the nine
months ended
September 30

For the year
ended
December 31,

2003
2002
2002
(Unaudited)
 
CASH FLOWS FROM OPERATING ACTIVITIES                
  Net loss   $ (3,669 ) $ (4,206 ) $ (6,248 )
  Adjustments required to reconcile net loss to  
    net cash used in operating activities:  
      Amortization of deferred stock compensation    1,399    1,639    1,608  
      Stock options granted to consultants    820    -    1,058  
      Loss on sale of property and equipment    -    40    40  
      Amortization of intangible assets    141    114    161  
      Depreciation    1,012    624    897  
      Amortization of beneficial conversion feature  
         on convertible notes    32    -    3  
      Accrued severance pay, net    (16 )  (42 )  -  
      Minority interest    -    19    19  
      Decrease in deferred revenues    (716 )  -    -  
   
   Changes in operating assets and liabilities:  
    Decrease in marketable bonds held for trading, net    675    301    282  
    Decrease (increase) in trade receivables    272    75    1,363  
    Decrease (increase) in other receivables and prepaid  
      Expenses    (243 )  55    331  
    Decrease in inventories    58    716    1,104  
    Increase (decrease) in trade payables    289    (537 )  (1,263 )
    Decrease in other current liabilities    (63 )  (492 )  (497 )



         Net cash used in operating activities    (9 )  (1,694 )  (1,142 )



CASH FLOWS FROM INVESTING ACTIVITIES   
  Proceeds from sale of property and equipment    -    14    14  
  Purchase of property and equipment    (154 )  (748 )  (793 )



         Net cash used in investing activities    (154 )  (734 )  (779 )



4



                 
CASH FLOWS FROM FINANCING ACTIVITIES   
  Decrease in short-term bank credit, net    (24 )  (27 )  (1,109 )
  Proceeds from long-term bank loans    650    372    372  
  Repayment of long-term bank loans    (1,573 )  (1,219 )  (1,630 )
  Exercise of options    138    -    5  
  Proceeds from issuance of convertible notes    258    -    166  
  Proceeds from issuance of shares    637    -    -  
  Proceeds from issuance of warrants in connection with  
    the issuance of convertible notes    183    -    42  
  Proceeds allocated to beneficial conversion  
    feature on convertible notes    183    -    42  
  Issuance expenses    (78 )  -    -  



         Net cash provided by (used in) financing activities    374    (874 )  (2,112 )



  Effect of exchange rate changes on cash    2    -    148  



INCREASE (DECREASE) IN CASH AND CASH   
    EQUIVALENTS     213    (3,302 )  (3,885 )
CASH AND CASH EQUIVALENTS AT THE   
   BEGINNING OF THE PERIOD     2,145    6,030    6,030  



CASH AND CASH EQUIVALENTS AT THE END   
   OF THE PERIOD    $ 2,358   $ 2,728   $ 2,145  



5



SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

ON TRACK INNOVATIONS LTD.
(Registrant)


BY: /S/ Oded Bashan
——————————————
Oded Bashan
President, Chief Executive Officer
and Chairman

Date: December 11, 2003