ELTEK LTD.
(Registrant)
|
|||
|
By:
|
/s/ Amnon Shemer | |
Amnon Shemer | |||
Chief Financial Officer
|
|||
Press Release |
Eltek Ltd.
|
||||||||||||||||
Consolidated Statements of Operations
|
||||||||||||||||
(In thousands US$, except per share data)
|
||||||||||||||||
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||
Revenues
|
12,758 | 10,779 | 37,560 | 34,291 | ||||||||||||
Costs of revenues
|
(10,417 | ) | (9,045 | ) | (31,337 | ) | (28,321 | ) | ||||||||
Gross profit
|
2,341 | 1,734 | 6,224 | 5,970 | ||||||||||||
Selling, general and administrative expenses
|
(1,606 | ) | (1,449 | ) | (4,767 | ) | (4,503 | ) | ||||||||
Operating profit
|
735 | 285 | 1,456 | 1,467 | ||||||||||||
Financial income (expenses), net
|
(100 | ) | (128 | ) | (345 | ) | (394 | ) | ||||||||
Profit before other income, net
|
636 | 157 | 1,112 | 1,072 | ||||||||||||
Other income, net
|
6 | (4 | ) | (4 | ) | 5 | ||||||||||
Profit before income tax expenses
|
642 | 154 | 1,108 | 1,078 | ||||||||||||
Income tax (expenses), net
|
(52 | ) | (9 | ) | (70 | ) | (43 | ) | ||||||||
Net Profit
|
590 | 145 | 1,038 | 1,035 | ||||||||||||
Net profit (loss) attributable to non controlling interest
|
5 | 10 | (12 | ) | 23 | |||||||||||
Net Profit attributable to controlling interest / Eltek
|
585 | 135 | 1,050 | 1,012 | ||||||||||||
Earnings per share
|
||||||||||||||||
Basic and diluted net gain (loss) per ordinary share
|
0.09 | 0.02 | 0.16 | 0.15 | ||||||||||||
Weighted average number of ordinary shares
|
||||||||||||||||
used to compute basic and diluted net gain (loss) per
|
||||||||||||||||
ordinary share (in thousands)
|
6,610 | 6,610 | 6,610 | 6,610 |
Eltek Ltd.
|
||||||||
Consolidated Balance Sheets
|
||||||||
(In thousands US$)
|
||||||||
September 30,
|
||||||||
2013
|
2012
|
|||||||
Unaudited
|
||||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
1,378 | 1,434 | ||||||
Receivables: Trade, net of provision for doubtful accounts
|
9,678 | 6,808 | ||||||
Other
|
192 | 285 | ||||||
Inventories
|
6,323 | 5,124 | ||||||
Prepaid expenses
|
332 | 212 | ||||||
Total current assets
|
17,903 | 13,863 | ||||||
Assets held for employees' severance benefits
|
50 | 44 | ||||||
Fixed assets, less accumulated depreciation
|
9,870 | 8,445 | ||||||
Goodwill
|
73 | 486 | ||||||
Total assets
|
27,896 | 22,838 | ||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities
|
||||||||
Short-term credit and current maturities of long-term debts
|
4,799 | 5,167 | ||||||
Accounts payable: Trade
|
7,988 | 5,940 | ||||||
Related parties
|
1,556 | 1,035 | ||||||
Other
|
4,983 | 4,024 | ||||||
Total current liabilities
|
19,326 | 16,166 | ||||||
Long-term liabilities
|
||||||||
Long term debt, excluding current maturities
|
1,508 | 898 | ||||||
Employee severance benefits
|
185 | 138 | ||||||
Total long-term liabilities
|
1,693 | 1,036 | ||||||
Equity
|
||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 6,610,107
|
1,384 | 1,384 | ||||||
Additional paid-in capital
|
14,328 | 14,295 | ||||||
Cumulative foreign currency translation adjustments
|
3,012 | 2,507 | ||||||
Capital reserve
|
695 | 695 | ||||||
Accumulated deficit
|
(12,658 | ) | (13,386 | ) | ||||
Shareholders' equity
|
6,761 | 5,495 | ||||||
Non controlling interest
|
116 | 141 | ||||||
Total equity
|
6,877 | 5,636 | ||||||
Total liabilities and shareholders' equity
|
27,896 | 22,838 |
Eltek Ltd.
|
||||||||||||||||
Unaudited Non-GAAP EBITDA Reconciliations
|
||||||||||||||||
For the period ended September 30, 2013
|
||||||||||||||||
(In thousands US$, except per share data)
|
||||||||||||||||
Non-GAAP EBITDA Reconciliations
|
Three months ended
|
Nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||
GAAP net Income (loss)
|
585 | 135 | 1,050 | 1,012 | ||||||||||||
Add back items:
|
||||||||||||||||
Financial (income) expenses, net
|
100 | 128 | 345 | 394 | ||||||||||||
Income tax (benefit) expense
|
52 | 9 | 70 | 43 | ||||||||||||
Depreciation
|
422 | 408 | 1,241 | 1,343 | ||||||||||||
Adjusted EBITDA
|
1,159 | 680 | 2,706 | 2,792 |