ELTEK LTD.
(Registrant)
|
|||
|
By:
|
/s/ Amnon Shemer | |
Amnon Shemer | |||
Chief Financial Officer
|
ELTEK LTD.
|
||||||||||
Unaudited Consolidated Statements of Operations
For the period ended September 30, 2010
(In thousands US$, except per share data)
|
Three months ended
|
Nine months ended
|
Year ended
|
||||||||||||||||||
September 30,
|
September 30,
|
December 31,
|
||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2009
|
||||||||||||||||
Revenues
|
9,004 | 9,552 | 27,489 | 27,471 | 36,442 | |||||||||||||||
Costs of revenues
|
(7,638 | ) | (8,126 | ) | (23,801 | ) | (23,080 | ) | (30,882 | ) | ||||||||||
Gross profit
|
1,367 | 1,426 | 3,686 | 4,391 | 5,560 | |||||||||||||||
Selling, general and administrative expenses
|
(1,309 | ) | (1,386 | ) | (4,392 | ) | (4,305 | ) | (6,016 | ) | ||||||||||
Operating profit (loss)
|
57 | 40 | (704 | ) | 86 | (456 | ) | |||||||||||||
Financial Income (exp.), net
|
75 | (115 | ) | (411 | ) | (259 | ) | (424 | ) | |||||||||||
Other income, net
|
1 | 0 | 2 | 4 | 4 | |||||||||||||||
Income (loss) before income tax expenses
|
134 | (75 | ) | (1,114 | ) | (169 | ) | (876 | ) | |||||||||||
Income tax benefit (expenses), net
|
1 | 15 | (9 | ) | (29 | ) | (34 | ) | ||||||||||||
Net profit (loss)
|
135 | (60 | ) | (1,124 | ) | (198 | ) | (910 | ) | |||||||||||
Net profit (loss) attributable to non controlling interest
|
(10 | ) | (13 | ) | 58 | 47 | 30 | |||||||||||||
Net profit (loss) attributable to shareholders
|
125 | (73 | ) | (1,066 | ) | (151 | ) | (880 | ) | |||||||||||
Earning (loss) per share
|
||||||||||||||||||||
Basic net income (loss) per ordinary share
|
0.02 | (0.01 | ) | (0.13 | ) | (0.02 | ) | (0.13 | ) | |||||||||||
Diluted net income (loss) per ordinary share
|
0.02 | (0.01 | ) | (0.13 | ) | (0.02 | ) | (0.13 | ) | |||||||||||
Weighted average number of ordinary shares
|
||||||||||||||||||||
used to compute basic net income (loss) per
|
||||||||||||||||||||
ordinary share (in thousands)
|
6,610 | 6,610 | 6,610 | 6,610 | 6,610 | |||||||||||||||
Weighted average number of ordinary shares
|
||||||||||||||||||||
used to compute diluted net income (loss) per
|
||||||||||||||||||||
ordinary share (in thousands)
|
6,610 | 6,610 | 6,610 | 6,610 | 6,610 |
ELTEK LTD.
Unaudited Consolidated Balance Sheets
As of September 30, 2010
(In thousands US$)
|
September 30,
|
December 31,
|
|||||||||||
2010
|
2009
|
2009
|
||||||||||
Assets
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
1,219 | 2,080 | 1,258 | |||||||||
Receivables: Trade, net of provision for doubtful accounts
|
7,201 | 7,708 | 6,932 | |||||||||
Other
|
323 | 367 | 222 | |||||||||
Inventories
|
4,283 | 3,785 | 3,938 | |||||||||
Prepaid expenses
|
214 | 228 | 241 | |||||||||
Total current assets
|
13,241 | 14,168 | 12,591 | |||||||||
Assets held for employees' severance benefits
|
1,558 | 1,417 | 1,432 | |||||||||
Fixed assets, less accumulated depreciation
|
8,207 | 9,241 | 9,175 | |||||||||
Goodwill
|
540 | 582 | 573 | |||||||||
Total assets
|
23,547 | 25,408 | 23,771 | |||||||||
Liabilities and shareholders' equity
|
||||||||||||
Current liabilities
|
||||||||||||
Short-term credit and current maturities of long-term debts
|
7,939 | 6,013 | 5,638 | |||||||||
Accounts payable: Trade
|
5,277 | 4,946 | 4,666 | |||||||||
Related parties
|
745 | 599 | 713 | |||||||||
Other
|
3,913 | 3,669 | 3,558 | |||||||||
Total current liabilities
|
17,874 | 15,227 | 14,575 | |||||||||
Long-term liabilities
|
||||||||||||
Long term debt, excluding current maturities
|
114 | 2,847 | 2,617 | |||||||||
Employee severance benefits
|
1,568 | 1,439 | 1,440 | |||||||||
Total long-term liabilities
|
1,682 | 4,286 | 4,057 | |||||||||
Equity
|
||||||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 6,610,107 as of September 30, 2009, 6,610,107 as of September 30, 2008 and 6,610,107 as of December 31, 2008
|
1,384 | 1,384 | 1,384 | |||||||||
Additional paid-in capital
|
14,328 | 14,328 | 14,328 | |||||||||
Cumulative translation adjustment related to change in reporting currency
|
2,626 | 2,658 | 2,635 | |||||||||
Cumulative foreign currency translation adjustments
|
310 | 325 | 309 | |||||||||
Capital reserve
|
695 | 695 | 695 | |||||||||
Accumulated deficit
|
(15,587 | ) | (13,793 | ) | (14,522 | ) | ||||||
Shareholders' equity
|
3,757 | 5,598 | 4,829 | |||||||||
Non controlling interest
|
234 | 296 | 310 | |||||||||
Total equity
|
3,991 | 5,895 | 5,139 | |||||||||
Total liabilities and shareholders' equity
|
23,547 | 25,408 | 23,771 |
ELTEK LTD.
Unaudited Non-GAAP EBITDA Reconcilliations
|
||||||||||
For the period ended September 30, 2010
|
||||||||||
(In thousands US$, except per share data)
|
Non-GAAP EBITDA Reconcilliations
|
Three months ended
|
Nine months ended
|
Year ended
|
|||||||||||||||||
September 30,
|
September 30,
|
December 31,
|
||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2009
|
||||||||||||||||
Unaudited
|
||||||||||||||||||||
GAAP net loss
|
125 | (73 | ) | (1,066 | ) | (151 | ) | (880 | ) | |||||||||||
Add back items:
|
||||||||||||||||||||
Financial expenses, net
|
(75 | ) | 115 | 411 | 259 | 424 | ||||||||||||||
Income tax (benefit) expense
|
(1 | ) | (15 | ) | 9 | 29 | 34 | |||||||||||||
Depreciation
|
695 | 510 | 1,870 | 1,458 | 2,030 | |||||||||||||||
Adjusted EBITDA
|
744 | 537 | 1,224 | 1,595 | 1,608 |