Eltek Ltd.
(Registrant)
|
|||
By:
|
/s/ Amnon Shemer | ||
Amnon Shemer | |||
Vice President, Finance and
Chief Financial Officer
|
|||
Press Release
|
· |
Revenues of $7.7 million in the third quarter of 2017
|
· |
Net loss of $1.2 million
|
· |
Revenues for the third quarter of 2017 were $7.7 million, compared to $9.3 million in the third quarter of 2016 ($8.4 million excluding Kubatronik).
|
· |
Gross loss was $32,000 (0.4% of revenues), compared to a gross profit of $880,000 (9.5% of revenues) in the third quarter of 2016 ($871,000 or 10.3% of revenues excluding Kubatronik). Excluding a $348,000 one-time amortization of a software system, gross profit for the third quarter was $316.000. The decrease in gross profit and gross profit margins reflects the decreased sales, while a significant portion of our cost of sales remained constant, along with the adverse effects of the amortization expense and the 6.3% decrease in the US Dollar exchange rate.
|
· |
Operating loss was $1.2 million, compared to an operating loss of $338,000 in the third quarter of 2016 ($193,000 excluding Kubatronik).
|
· |
Net loss was $1.2 million or $0.12 per fully diluted share ($0.59 per new share post a 5:1 reverse stock split effected on November 22, 2017 ("Post Split Share"), compared to a net loss of $446,000 or $0.04 per fully diluted share ($0.22 per Post Split Share) in the third quarter of 2016 ($317,000 or $0.03 per fully diluted share excluding Kubatronik ($0.16 per Post Split Share);
|
· |
EBITDA was a negative amount of $422,000 compared to a positive amount of $164,000 in the third quarter of 2016 ($239,000 excluding Kubatronik).
|
· |
Net cash used in operating activities was $1.3 million, compared to net cash provided by operating activities of $643,000 in the third quarter of 2016 ($705,000 excluding Kubatronik)..
|
· |
Cash and cash equivalents as of September 30, 2017 were $1.0 million, compared to $842,000 as of September 30, 2016.
|
· |
Revenues for the first nine months of 2017 were $23.7 million, compared to $29 million in the first nine months of 2016 ($25.9 million excluding Kubatronik).
|
· |
Gross profit was $587,000 (2.5% of revenues), compared to a gross profit of $3.3 million (11.3% of revenues) in the first nine months of 2016 ($3 million or 2.5% of revenues excluding Kubatronik).
|
· |
Operating loss was $2.9 million, compared to an operating loss of $387,000 in the first nine months of 2016 ($162,000 excluding Kubatronik).
|
· |
Net loss was $3.1 million or $0.31 per fully diluted share ($1.53 per Post Split Share), compared to a net loss of $617,000, or $0.06 per fully diluted share ($0.30 per Post Split Share) in the first nine months of 2016 ($399,000 or $0.04 per fully diluted share excluding Kubatronik ($0.20 per Post Split Share).
|
· |
EBITDA was a negative amount of $1.2 million, compared to a positive amount of $1.1 million in the first nine months of 2016 ($1.1 million excluding Kubatronik).
|
· |
Net cash used in operating activities amounted to $2.6 million, compared to net cash provided by operating activities of $1.5 million in the first nine months of 2016 ($1.5 million excluding Kubatronik).
|
Eltek Ltd.
|
Consolidated Statements of Operations
|
(In thousands US$, except per share data)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Revenues
|
7,703
|
9,252
|
23,662
|
28,956
|
||||||||||||
Costs of revenues
|
(7,734
|
)
|
(8,372
|
)
|
(23,075
|
)
|
(25,677
|
)
|
||||||||
Gross profit
|
(32
|
)
|
880
|
587
|
3,279
|
|||||||||||
Selling, general and administrative expenses
|
(1,166
|
)
|
(1,185
|
)
|
(3,399
|
)
|
(3,569
|
)
|
||||||||
R&D expenses, net
|
(3
|
)
|
(34
|
)
|
(38
|
)
|
(97
|
)
|
||||||||
Operating profit (loss)
|
(1,201
|
)
|
(338
|
)
|
(2,850
|
)
|
(387
|
)
|
||||||||
Financial expenses, net
|
(3
|
)
|
(114
|
)
|
(220
|
)
|
(212
|
)
|
||||||||
Profit (loss) before other income, net
|
(1,204
|
)
|
(452
|
)
|
(3,071
|
)
|
(599
|
)
|
||||||||
Other income, net
|
0
|
0
|
16
|
0
|
||||||||||||
Profit (loss) before income tax expenses
|
(1,204
|
)
|
(452
|
)
|
(3,055
|
)
|
(598
|
)
|
||||||||
Tax expenses
|
(2
|
)
|
(29
|
)
|
(52
|
)
|
(77
|
)
|
||||||||
Net Profit (loss)
|
(1,206
|
)
|
(481
|
)
|
(3,107
|
)
|
(675
|
)
|
||||||||
Net loss attributable to non controlling interest
|
0
|
(34
|
)
|
0
|
(58
|
)
|
||||||||||
Net Profit (loss) attributable to Eltek Ltd.
|
(1,206
|
)
|
(446
|
)
|
(3,107
|
)
|
(617
|
)
|
||||||||
Earnings per share
|
||||||||||||||||
Basic and diluted net gain (loss) per ordinary share
|
(0.12
|
)
|
(0.04
|
)
|
(0.31
|
)
|
(0.06
|
)
|
||||||||
Weighted average number of ordinary shares
|
||||||||||||||||
used to compute basic and diluted net gain (loss) per
|
||||||||||||||||
ordinary share (in thousands)
|
10,143
|
10,143
|
10,143
|
10,143
|
||||||||||||
Number of shares post the reverse split (in thousands)
|
2,029
|
2,029
|
2,029
|
2,029
|
||||||||||||
Basic and diluted net gain (loss) per post-reverse-split share
|
(0.59
|
)
|
(0.22
|
)
|
(1.53
|
)
|
(0.30
|
)
|
Eltek Ltd.
|
Consolidated Balance Sheets
|
(In thousands US$)
|
September 30,
|
September 30,
|
|||||||
2017
|
2016
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
1,003
|
842
|
||||||
Receivables: Trade, net of provision for doubtful accounts
|
5,871
|
6,786
|
||||||
Other
|
956
|
272
|
||||||
Inventories
|
4,342
|
4,834
|
||||||
Prepaid expenses
|
348
|
321
|
||||||
Total current assets
|
12,520
|
13,055
|
||||||
Deferred taxes
|
0
|
1,082
|
||||||
Assets held for employees' severance benefits
|
54
|
51
|
||||||
Fixed assets, less accumulated depreciation
|
8,624
|
9,611
|
||||||
Intangible asset
|
0
|
330
|
||||||
Total assets
|
21,198
|
24,129
|
||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities
|
||||||||
Short-term credit and current maturities of long-term debts
|
6,659
|
1,244
|
||||||
Accounts payable: Trade
|
5,065
|
5,910
|
||||||
Other
|
3,852
|
4,511
|
||||||
Total current liabilities
|
15,576
|
11,665
|
||||||
Long-term liabilities
|
||||||||
Long term debt, excluding current maturities
|
1,402
|
2,205
|
||||||
Employee severance benefits
|
159
|
299
|
||||||
Total long-term liabilities
|
1,561
|
2,504
|
||||||
Equity
|
||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 10,142,762
|
1,985
|
1,985
|
||||||
Additional paid-in capital
|
17,270
|
17,270
|
||||||
Cumulative foreign currency translation adjustments
|
2,348
|
2,287
|
||||||
Capital reserve
|
695
|
695
|
||||||
Accumulated deficit
|
(18,237
|
)
|
(12,125
|
)
|
||||
Shareholders' equity
|
4,061
|
10,112
|
||||||
Non controlling interest
|
0
|
(152
|
)
|
|||||
Total equity
|
4,061
|
9,960
|
||||||
Total liabilities and shareholders' equity
|
21,198
|
24,129
|
Eltek Ltd.
|
Unaudited Non-GAAP EBITDA Reconciliations
|
(In thousands US$)
|
Non-GAAP EBITDA Reconciliations
|
Three months ended
|
Nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
GAAP net Income (loss)
|
(1,206
|
)
|
(446
|
)
|
(3,107
|
)
|
(617
|
)
|
||||||||
Add back items:
|
||||||||||||||||
Financial expenses (income), net
|
3
|
114
|
220
|
211
|
||||||||||||
Income tax expense
|
2
|
29
|
52
|
77
|
||||||||||||
Depreciation and amortization
|
780
|
467
|
1,619
|
1,413
|
||||||||||||
Adjusted EBITDA
|
(422
|
)
|
164
|
(1,215
|
)
|
1,084
|
Eltek Ltd.
|
Consolidated Statement of Cash flow
|
(In thousands US$, except per share data)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income (loss)
|
(1,206
|
)
|
(481
|
)
|
(3,107
|
)
|
(675
|
)
|
||||||||
-
|
||||||||||||||||
Adjustments to reconcile net loss to net
|
-
|
|||||||||||||||
cash flows provided by operating activities:
|
-
|
|||||||||||||||
Depreciation and amortization
|
432
|
467
|
1,284
|
1,413
|
||||||||||||
Capital lose on disposal of fixed assets, net
|
-
|
(13
|
)
|
-
|
||||||||||||
Amortization of Intangible asset
|
348
|
348
|
||||||||||||||
Revaluation of long term loans
|
2
|
-
|
(0
|
)
|
1
|
|||||||||||
Decrease (increase) in Deferred Tax
|
-
|
8
|
5
|
22
|
||||||||||||
782
|
475
|
1,624
|
1,436
|
|||||||||||||
Decrease (increase) in trade receivables
|
168
|
928
|
377
|
1,502
|
||||||||||||
Decrease (increase) in other receivables and prepaid expenses
|
(738
|
)
|
(132
|
)
|
(802
|
)
|
(114
|
)
|
||||||||
Decrease (increase) in inventories
|
(76
|
)
|
(108
|
)
|
(70
|
)
|
(214
|
)
|
||||||||
Increase (decrease) in trade payables
|
(99
|
)
|
171
|
(305
|
)
|
(183
|
)
|
|||||||||
Increase (decrease) in other liabilities and accrued expenses
|
(118
|
)
|
(206
|
)
|
(294
|
)
|
(255
|
)
|
||||||||
Increase (decrease) in employee severance benefits, net
|
3
|
(5
|
)
|
2
|
(2
|
)
|
||||||||||
(859
|
)
|
649
|
(1,092
|
)
|
734
|
|||||||||||
Net cash provided by (used in) operating activities
|
(1,283
|
)
|
643
|
(2,575
|
)
|
1,495
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Owners investment
|
||||||||||||||||
Purchase of fixed assets
|
(71
|
)
|
(231
|
)
|
(232
|
)
|
(561
|
)
|
||||||||
Purchase of Intangible asset
|
-
|
(22
|
)
|
-
|
(43
|
)
|
||||||||||
Net cash used in investing activities
|
(71
|
)
|
(253
|
)
|
(232
|
)
|
(604
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Increase (decrease) in short- term credit
|
2,109
|
(158
|
)
|
1,948
|
(67
|
)
|
||||||||||
Increase (decrease) in short- term shareholder loan
|
-
|
-
|
1,430
|
-
|
||||||||||||
Repayment of long-term loans from bank
|
(230
|
)
|
(176
|
)
|
(636
|
)
|
(506
|
)
|
||||||||
Proceeds from long-term loans
|
(36
|
)
|
-
|
167
|
-
|
|||||||||||
Repayment of credit from fixed asset payables
|
(8
|
)
|
(158
|
)
|
(173
|
)
|
(552
|
)
|
||||||||
Net cash provided by (used in) financing activities
|
1,836
|
(491
|
)
|
2,736
|
(1,125
|
)
|
||||||||||
Effect of translation adjustments
|
(271
|
)
|
50
|
(160
|
)
|
38
|
||||||||||
Net increase (decrease) in cash and cash equivalents
|
211
|
(52
|
)
|
(230
|
)
|
(196
|
)
|
|||||||||
Cash and cash equivalents at beginning of the period
|
792
|
894
|
1,234
|
1,038
|
||||||||||||
-
|
-
|
|||||||||||||||
Cash and cash equivalents at period end
|
1,003
|
842
|
1,003
|
842
|
Eltek Ltd.
|
|
Proforma (Non-GAAP) Statements of Operations
|
|
(In thousands US$, except per share data)
|
|
Excluding Kubatronik's operation in 2016
|
Solo
|
Solo
|
|||||||||||||||
Three months ended
|
Nine months ended
|
|||||||||||||||
Sep 30,
|
Sep 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||
Revenues
|
7,703
|
8,444
|
23,662
|
25,814
|
||||||||||||
Costs of revenues
|
(7,734
|
)
|
(7,573
|
)
|
(23,075
|
)
|
(22,779
|
)
|
||||||||
Gross profit
|
(32
|
)
|
871
|
587
|
3,035
|
|||||||||||
Research and development income, net
|
(3
|
)
|
(34
|
)
|
(38
|
)
|
(97
|
)
|
||||||||
Selling, general and administrative expenses
|
(1,166
|
)
|
(1,030
|
)
|
(3,399
|
)
|
(3,100
|
)
|
||||||||
Operating profit (loss)
|
(1,201
|
)
|
(193
|
)
|
(2,850
|
)
|
(162
|
)
|
||||||||
Financial expenses, net
|
(3
|
)
|
(95
|
)
|
(221
|
)
|
(160
|
)
|
||||||||
Profit (loss) before other income, net
|
(1,204
|
)
|
(289
|
)
|
(3,071
|
)
|
(323
|
)
|
||||||||
Other income, net
|
0
|
0
|
16
|
0
|
||||||||||||
Profit (loss) before income tax expenses
|
(1,204
|
)
|
(289
|
)
|
(3,055
|
)
|
(323
|
)
|
||||||||
Income tax (expenses), net
|
(1
|
)
|
(29
|
)
|
(51
|
)
|
(77
|
)
|
||||||||
Net Profit (loss)
|
(1,205
|
)
|
(317
|
)
|
(3,106
|
)
|
(399
|
)
|
||||||||
Basic and diluted net gain (loss) per ordinary share
|
(0.12
|
)
|
(0.03
|
)
|
(0.31
|
)
|
(0.04
|
)
|
||||||||
Weighted average number of ordinary shares
|
||||||||||||||||
used to compute diluted net loss per
|
||||||||||||||||
ordinary share (in thousands)
|
10,143
|
10,143
|
10,143
|
10,143
|
||||||||||||
Number of shares post the reverse split (in thousands)
|
2,029
|
2,029
|
2,029
|
2,029
|
||||||||||||
Basic and diluted net gain (loss) per post-reverse-split share
|
(0.59
|
)
|
(0.16
|
)
|
(1.53
|
)
|
(0.20
|
)
|
Eltek Ltd.
|
|
Proforma (Non-GAAP) Balance Sheets
|
|
(In thousands US$)
|
|
Excluding Kubatronik's operation in 2016
|
Sep 30,
|
||||||||
2017
|
2016
|
|||||||
Unaudited
|
||||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
1,003
|
924
|
||||||
Receivables: Trade, net of provision for doubtful accounts
|
5,871
|
6,512
|
||||||
Other
|
956
|
1,319
|
||||||
Inventories
|
4,342
|
4,477
|
||||||
Prepaid expenses
|
348
|
346
|
||||||
Total current assets
|
12,520
|
13,578
|
||||||
Deferred taxes
|
0
|
1,082
|
||||||
Assets held for employees' severance benefits
|
54
|
51
|
||||||
Fixed assets, less accumulated depreciation
|
8,624
|
9,014
|
||||||
Investment
|
0
|
(571
|
)
|
|||||
Intangible asset
|
0
|
330
|
||||||
Total assets
|
21,198
|
23,484
|
||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities
|
||||||||
Short-term credit and current maturities of long-term debts
|
6,659
|
1,244
|
||||||
Accounts payable: Trade
|
5,065
|
5,498
|
||||||
Other
|
3,852
|
4,321
|
||||||
Total current liabilities
|
15,576
|
11,063
|
||||||
Long-term liabilities
|
||||||||
Long term debt, excluding current maturities
|
1,402
|
2,055
|
||||||
Employee severance benefits
|
159
|
255
|
||||||
Total long-term liabilities
|
1,561
|
2,310
|
||||||
Equity
|
||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 6,610,107 as of December 31, 2011.
|
1,985
|
1,985
|
||||||
Additional paid-in capital
|
17,270
|
17,270
|
||||||
Cumulative foreign currency translation adjustments
|
2,348
|
2,286
|
||||||
Capital reserve
|
695
|
695
|
||||||
Accumulated deficit
|
(18,237
|
)
|
(12,125
|
)
|
||||
Shareholders' equity
|
4,061
|
10,111
|
||||||
Non controlling interest
|
0
|
0
|
||||||
Total equity
|
4,061
|
10,111
|
||||||
Total liabilities and shareholders' equity
|
21,198
|
23,484
|
Eltek Ltd.
|
Proforma Unaudited Non-GAAP EBITDA Reconciliations
|
(In thousands US$)
|
Excluding Kubatronik's operation in 2016
|
Non-GAAP EBITDA Reconciliations
|
Three months ended
|
six months ended
|
||||||||||||||
Sep 30,
|
Sep 30,
|
Sep 30,
|
Sep 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
GAAP net Income (loss)
|
(1,205
|
)
|
(317
|
)
|
(3,106
|
)
|
(399
|
)
|
||||||||
Add back items:
|
||||||||||||||||
Financial expenses (income), net
|
3
|
95
|
221
|
160
|
||||||||||||
Income tax expense
|
1
|
29
|
51
|
77
|
||||||||||||
Depreciation and amortization
|
780
|
432
|
1,619
|
1,271
|
||||||||||||
Adjusted EBITDA
|
(421
|
)
|
239
|
(1,215
|
)
|
1,109
|
Eltek Ltd.
|
Proforma (Non-GAAP) Consolidated Statement of Cash flow
|
(In thousands US$, except per share data)
|
Excluding Kubatronik's operation in 2016
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income (loss)
|
(1,206
|
)
|
(446
|
)
|
(3,107
|
)
|
(617
|
)
|
||||||||
Adjustments to reconcile net loss to net
|
||||||||||||||||
cash flows provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
432
|
431
|
1,284
|
1,301
|
||||||||||||
Capital lose on disposal of fixed assets, net
|
-
|
(13
|
)
|
-
|
||||||||||||
Amortization of Intangible asset
|
348
|
348
|
||||||||||||||
Revaluation of long term loans
|
2
|
8
|
(0
|
)
|
22
|
|||||||||||
Decrease (increase) in Deferred Tax
|
-
|
-
|
5
|
1
|
||||||||||||
Equity loss (gain)
|
-
|
124
|
-
|
209
|
||||||||||||
782
|
563
|
1,624
|
1,533
|
|||||||||||||
Decrease (increase) in trade receivables
|
168
|
753
|
377
|
1,415
|
||||||||||||
Decrease (increase) in other receivables and prepaid expenses
|
(738
|
)
|
(115
|
)
|
(802
|
)
|
(104
|
)
|
||||||||
Decrease (increase) in inventories
|
(76
|
)
|
(51
|
)
|
(70
|
)
|
(205
|
)
|
||||||||
Increase (decrease) in trade payables
|
(99
|
)
|
182
|
(305
|
)
|
(266
|
)
|
|||||||||
Increase (decrease) in other liabilities and accrued expenses
|
(118
|
)
|
(183
|
)
|
(294
|
)
|
(265
|
)
|
||||||||
Increase (decrease) in employee severance benefits, net
|
3
|
3
|
2
|
7
|
||||||||||||
(859
|
)
|
589
|
(1,092
|
)
|
581
|
|||||||||||
Net cash provided by (used in) operating activities
|
(1,283
|
)
|
705
|
(2,575
|
)
|
1,497
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Owners investment
|
||||||||||||||||
Purchase of fixed assets
|
(71
|
)
|
(229
|
)
|
(232
|
)
|
(565
|
)
|
||||||||
Purchase of Intangible asset
|
-
|
-
|
-
|
-
|
||||||||||||
Purchase of Intangible asset
|
-
|
(22
|
)
|
-
|
(43
|
)
|
||||||||||
Net cash used in investing activities
|
(71
|
)
|
(251
|
)
|
(232
|
)
|
(607
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Increase (decrease) in short- term credit
|
2,109
|
(158
|
)
|
1,948
|
(67
|
)
|
||||||||||
Increase (decrease) in short- term shareholder loan
|
-
|
-
|
1,430
|
|||||||||||||
Repayment of long-term loans from bank
|
(230
|
)
|
(176
|
)
|
(636
|
)
|
(506
|
)
|
||||||||
Proceeds from long-term loans
|
(36
|
)
|
-
|
167
|
-
|
|||||||||||
Repayment of credit from fixed asset payables
|
(8
|
)
|
(118
|
)
|
(173
|
)
|
(442
|
)
|
||||||||
Net cash provided by (used in) financing activities
|
1,836
|
(452
|
)
|
2,736
|
(1,016
|
)
|
||||||||||
Effect of translation adjustments
|
(271
|
)
|
31
|
(160
|
)
|
52
|
||||||||||
Net increase (decrease) in cash and cash equivalents
|
211
|
33
|
(230
|
)
|
(74
|
)
|
||||||||||
Cash and cash equivalents at beginning of the period
|
792
|
891
|
1,234
|
998
|
||||||||||||
Cash and cash equivalents at period end
|
1,003
|
923
|
1,003
|
923
|