ELTEK LTD.
(Registrant)
|
|||
|
By:
|
/s/ Amnon Shemer | |
Amnon Shemer | |||
Chief Financial Officer
|
Press Release
|
|
·
|
Record revenues of $46.8 million in 2011, a 25% increase over 2010
|
|
·
|
Net profit of $1.8 million
|
|
·
|
81% increase in gross profit from 2010
|
|
·
|
New frame order of $ 2.1 million from a U.S. medical equipment customer
|
Eltek Ltd.
|
Consolidated Statements of Operations
|
(In thousands US$, except per share data)
|
Three months ended
|
Year Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenues
|
11,485 | 10,025 | 46,830 | 37,514 | ||||||||||||
Costs of revenues
|
(9,712 | ) | (8,887 | ) | (38,101 | ) | (32,690 | ) | ||||||||
Gross profit
|
1,773 | 1,138 | 8,729 | 4,824 | ||||||||||||
Selling, general and administrative expenses
|
(1,461 | ) | (1,642 | ) | (6,155 | ) | (6,033 | ) | ||||||||
Operating profit (loss)
|
312 | (504 | ) | 2,574 | (1,209 | ) | ||||||||||
Financial income (expenses), net
|
(150 | ) | (198 | ) | (740 | ) | (609 | ) | ||||||||
Other income, net
|
2 | 0 | 12 | 2 | ||||||||||||
Profit (loss) before income tax expenses
|
164 | (702 | ) | 1,846 | (1,816 | ) | ||||||||||
Income tax benefits (expenses), net
|
14 | (9 | ) | (31 | ) | (19 | ) | |||||||||
Net Profit (loss)
|
178 | (711 | ) | 1,815 | (1,835 | ) | ||||||||||
Net profit (loss) attributable to non controlling interest
|
50 | 56 | 31 | 113 | ||||||||||||
Net Profit (loss) attributable to Eltek Ltd.
|
228 | (655 | ) | 1,846 | (1,722 | ) | ||||||||||
Earnings per share
|
||||||||||||||||
Basic and diluted net gain (loss) per ordinary share
|
0.03 | (0.10 | ) | 0.28 | (0.26 | ) | ||||||||||
Weighted average number of ordinary shares
|
||||||||||||||||
used to compute basic and diluted net gain (loss) per
|
||||||||||||||||
ordinary share (in thousands)
|
6,610 | 6,610 | 6,610 | 6,610 |
Eltek Ltd.
|
Consolidated Balance Sheets
|
(In thousands US$)
|
December 31,
|
||||||||
2011
|
2010
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
892 | 1,513 | ||||||
Receivables: Trade, net of provision for doubtful accounts
|
8,885 | 7,490 | ||||||
Inventories
|
4,434 | 4,282 | ||||||
Prepaid expenses and other current assets
|
355 | 315 | ||||||
Total current assets
|
14,566 | 13,600 | ||||||
Assets held for employees' severance benefits
|
39 | 1,545 | ||||||
Fixed assets, less accumulated depreciation
|
7,746 | 8,162 | ||||||
Goodwill
|
518 | 530 | ||||||
Total assets
|
22,869 | 23,837 | ||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities
|
||||||||
Short-term credit and current maturities of long-term debts
|
4,856 | 6,862 | ||||||
Accounts payable: Trade
|
6,456 | 6,087 | ||||||
Related parties
|
1,046 | 742 | ||||||
Other
|
3,995 | 3,973 | ||||||
Total current liabilities
|
16,353 | 17,664 | ||||||
Long-term liabilities
|
||||||||
Long term debt, excluding current maturities
|
1,604 | 1,253 | ||||||
Employee severance benefits
|
150 | 1,596 | ||||||
Total long-term liabilities
|
1,754 | 2,849 | ||||||
Equity
|
||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 6,610,107 as of December 31, 2011.
|
1,384 | 1,384 | ||||||
Additional paid-in capital
|
14,328 | 14,328 | ||||||
Cumulative foreign currency translation adjustments
|
2,622 | 2,986 | ||||||
Capital reserve
|
695 | 695 | ||||||
Accumulated deficit
|
(14,398 | ) | (16,244 | ) | ||||
Shareholders' equity
|
4,631 | 3,149 | ||||||
Non controlling interest
|
131 | 175 | ||||||
Total equity
|
4,762 | 3,324 | ||||||
Total liabilities and shareholders' equity
|
22,869 | 23,837 |
Eltek Ltd.
|
Unaudited Non-GAAP EBITDA Reconciliations
|
For the period ended December 31, 2011
|
(In thousands US$, except per share data)
|
Non-GAAP EBITDA Reconciliations
|
Three months ended
|
Year Ended
|
||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
GAAP net Income (loss)
|
228 | (655 | ) | 1,846 | (1,722 | ) | ||||||||||
Add back items:
|
||||||||||||||||
Financial (income) expenses, net
|
150 | 198 | 740 | 609 | ||||||||||||
Income tax (benefit) expense
|
(14 | ) | 9 | 31 | 19 | |||||||||||
Depreciation
|
504 | 434 | 2,091 | 2,054 | ||||||||||||
Adjusted EBITDA
|
868 | (14 | ) | 4,708 | 960 |
Eltek Ltd.
|
Consolidated Statements of Operations
|
(In thousands US$, except per share data)
|
Three months ended
|
Nine months ended
|
Year ended
|
||||||||||||||||||
September 30,
|
September 30,
|
December 31,
|
||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
2010
|
||||||||||||||||
Unaudited
|
Unaudited
|
Audited
|
||||||||||||||||||
Revenues
|
11,974 | 9,004 | 35,345 | 27,489 | 37,514 | |||||||||||||||
Costs of revenues
|
(9,585 | ) | (7,638 | ) | (28,389 | ) | (23,801 | ) | (32,690 | ) | ||||||||||
Gross profit
|
2,389 | 1,367 | 6,956 | 3,686 | 4,824 | |||||||||||||||
Selling, general and administrative expenses
|
(1,430 | ) | (1,309 | ) | (4,694 | ) | (4,392 | ) | (6,033 | ) | ||||||||||
Operating profit (loss)
|
959 | 57 | 2,262 | (704 | ) | (1,209 | ) | |||||||||||||
Financial income (expenses), net
|
(374 | ) | 75 | (590 | ) | (411 | ) | (609 | ) | |||||||||||
Profit (loss) before other income, net
|
585 | 133 | 1,672 | (1,115 | ) | (1,818 | ) | |||||||||||||
Other income, net
|
1 | 1 | 10 | 2 | 2 | |||||||||||||||
Profit (loss) before income tax expenses
|
586 | 134 | 1,682 | (1,114 | ) | (1,816 | ) | |||||||||||||
Income tax (expenses), net
|
(22 | ) | 1 | (45 | ) | (9 | ) | (19 | ) | |||||||||||
Net Profit (loss)
|
564 | 135 | 1,637 | (1,124 | ) | (1,835 | ) | |||||||||||||
Net profit (loss) attributable to non controlling interest
|
9 | (10 | ) | (19 | ) | 58 | 113 | |||||||||||||
Net Profit (loss) attributable to controlling interest / Eltek
|
573 | 125 | 1,618 | (1,066 | ) | (1,722 | ) | |||||||||||||
Earnings per share
|
||||||||||||||||||||
Basic and diluted net gain (loss) per ordinary share
|
0.09 | 0.02 | 0.24 | (0.13 | ) | (0.26 | ) | |||||||||||||
Weighted average number of ordinary shares
|
||||||||||||||||||||
used to compute basic and diluted net gain (loss) per
|
||||||||||||||||||||
ordinary share (in thousands)
|
6,610 | 6,610 | 6,610 | 6,610 | 6,610 |
Eltek Ltd.
|
Consolidated Balance Sheets
|
(In thousands US$)
|
September 30,
|
December 31,
|
|||||||||||
2011
|
2010
|
2010
|
||||||||||
Unaudited
|
Audited
|
|||||||||||
Assets
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
1,310 | 1,219 | 1,513 | |||||||||
Receivables: Trade, net of provision for doubtful accounts
|
8,425 | 7,201 | 7,490 | |||||||||
Other
|
271 | 323 | 172 | |||||||||
Inventories
|
5,154 | 4,283 | 4,282 | |||||||||
Prepaid expenses
|
289 | 214 | 143 | |||||||||
Total current assets
|
15,449 | 13,241 | 13,600 | |||||||||
Assets held for employees' severance benefits
|
40 | 1,558 | 1,545 | |||||||||
Fixed assets, less accumulated depreciation
|
7,588 | 8,207 | 8,162 | |||||||||
Goodwill
|
540 | 540 | 530 | |||||||||
Total assets
|
23,617 | 23,547 | 23,837 | |||||||||
Liabilities and Shareholder's equity
|
||||||||||||
Current liabilities
|
||||||||||||
Short-term credit and current maturities of long-term debts
|
6,841 | 7,939 | 6,862 | |||||||||
Accounts payable: Trade
|
5,920 | 5,277 | 6,087 | |||||||||
Related parties
|
1,108 | 745 | 742 | |||||||||
Other
|
4,439 | 3,913 | 3,973 | |||||||||
Total current liabilities
|
18,308 | 17,874 | 17,664 | |||||||||
Long-term liabilities
|
||||||||||||
Long term debt, excluding current maturities
|
145 | 114 | 1,253 | |||||||||
Employee severance benefits
|
421 | 1,568 | 1,596 | |||||||||
Total long-term liabilities
|
566 | 1,682 | 2,849 | |||||||||
Equity
|
||||||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 6,610,107 as of
June 30, 2011, 6,610,107 as of June 30, 2011 and 6,610,107 as of December 31, 2010
|
1,384 | 1,384 | 1,384 | |||||||||
Additional paid-in capital
|
14,328 | 14,328 | 14,328 | |||||||||
Cumulative foreign currency translation adjustments
|
2,855 | 2,937 | 2,986 | |||||||||
Capital reserve
|
695 | 695 | 695 | |||||||||
Accumulated deficit
|
(14,716 | ) | (15,587 | ) | (16,244 | ) | ||||||
Shareholders' equity
|
4,546 | 3,757 | 3,149 | |||||||||
Non controlling interest
|
197 | 234 | 175 | |||||||||
Total equity
|
4,743 | 3,991 | 3,324 | |||||||||
Total liabilities and shareholders' equity
|
23,617 | 23,547 | 23,837 |
Eltek Ltd.
|
Unaudited Non-GAAP EBITDA Reconciliations
|
For the period ended September 30, 2011
|
(In thousands US$, except per share data)
|
Non-GAAP EBITDA Reconciliations
|
Three months ended
|
Nine months ended
|
Year ended
|
|||||||||||||||||
September 30,
|
September 30,
|
December 31,
|
||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
2010
|
||||||||||||||||
GAAP net Income (loss)
|
573 | 125 | 1,618 | (1,066 | ) | (1,722 | ) | |||||||||||||
Add back items:
|
||||||||||||||||||||
Financial (income) expenses, net
|
374 | (75 | ) | 590 | 411 | 609 | ||||||||||||||
Income tax (benefit) expense
|
22 | (1 | ) | 45 | 9 | 19 | ||||||||||||||
Depreciation
|
583 | 695 | 1,642 | 1,870 | 2,054 | |||||||||||||||
Adjusted EBITDA
|
1,552 | 744 | 3,895 | 1,224 | 960 |
Three months ended
|
Year Ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||
Revenues
|
11,485 | 9,004 | 46,830 | 37,514 | ||||||||||||
Costs of revenues
|
(9,712 | ) | (7,638 | ) | (38,101 | ) | (32,690 | ) | ||||||||
Gross profit
|
1,773 | 1,367 | 8,729 | 4,824 | ||||||||||||
Selling, general and administrative expenses
|
(1,461 | ) | (1,309 | ) | (6,155 | ) | (6,033 | ) | ||||||||
Operating profit (loss)
|
312 | 57 | 2,574 | (1,209 | ) | |||||||||||
Financial income (expenses), net
|
(150 | ) | 75 | (740 | ) | (609 | ) | |||||||||
Other income, net
|
2 | 1 | 12 | 2 | ||||||||||||
Profit (loss) before income tax expenses
|
164 | 134 | 1,846 | (1,816 | ) | |||||||||||
Income tax (expenses), net
|
14 | 1 | (31 | ) | (19 | ) | ||||||||||
Net Profit (loss)
|
178 | 135 | 1,815 | (1,835 | ) | |||||||||||
Net profit (loss) attributable to non controlling interest
|
50 | (10 | ) | 31 | 113 | |||||||||||
Net Profit (loss) attributable to controlling interest / Eltek
|
228 | 125 | 1,846 | (1,722 | ) | |||||||||||
Earnings per share
|
||||||||||||||||
Basic and diluted net gain (loss) per ordinary share
|
0.03 | 0.02 | 0.28 | (0.26 | ) | |||||||||||
Weighted average number of ordinary shares
|
||||||||||||||||
used to compute basic and diluted net gain (loss) per
|
||||||||||||||||
ordinary share (in thousands)
|
6,610 | 6,610 | 6,610 | 6,610 |
Nine months ended
|
Year ended
|
|||||||||||
September 30,
|
December 31,
|
|||||||||||
2011
|
2010
|
2010
|
||||||||||
Unaudited
|
Audited
|
|||||||||||
Revenues
|
35,345 | 27,489 | 37,514 | |||||||||
Costs of revenues
|
(28,389 | ) | (23,801 | ) | (32,690 | ) | ||||||
Gross profit
|
6,956 | 3,686 | 4,824 | |||||||||
Selling, general and administrative expenses
|
(4,694 | ) | (4,392 | ) | (6,033 | ) | ||||||
Operating profit (loss)
|
2,262 | (704 | ) | (1,209 | ) | |||||||
Financial income (expenses), net
|
(590 | ) | (411 | ) | (609 | ) | ||||||
Other income, net
|
10 | 2 | 2 | |||||||||
Profit (loss) before income tax expenses
|
1,682 | (1,114 | ) | (1,816 | ) | |||||||
Income tax (expenses), net
|
(45 | ) | (9 | ) | (19 | ) | ||||||
Net Profit (loss)
|
1,637 | (1,124 | ) | (1,835 | ) | |||||||
Net profit (loss) attributable to non controlling interest
|
(19 | ) | 58 | 113 | ||||||||
Net Profit (loss) attributable to controlling interest / Eltek
|
1,618 | (1,066 | ) | (1,722 | ) | |||||||
Earnings per share
|
||||||||||||
Basic and diluted net gain (loss) per ordinary share
|
0.24 | (0.13 | ) | (0.26 | ) | |||||||
Weighted average number of ordinary shares
|
||||||||||||
used to compute basic and diluted net gain (loss) per
|
||||||||||||
ordinary share (in thousands)
|
6,610 | 6,610 | 6,610 |