ELTEK LTD.
(Registrant)
|
|||
By:
|
/s/ Amnon Shemer | ||
Amnon Shemer | |||
Chief Financial Officer
|
|||
Press Release
|
· |
Revenues of $9.3 million in the third quarter of 2016
|
· |
Gross profit of $880,000
|
· |
Net loss of $446,000
|
· |
Positive net cash flow of $643,000 from operating activities
|
· |
Revenues for the third quarter of 2016 were $9.3 million, compared to $10.8 million in the third quarter of 2015.
|
· |
Gross profit was $880,000 (10% of revenues), compared to a gross profit of $1.7 million (16% of revenues) in the third quarter of 2015. The decrease in gross profit and gross margins reflects the decrease in revenues and the pricing challenges we have faced in this quarter.
|
· |
Operating loss was $338,000, compared to an operating profit of $607,000 in the third quarter of 2015;
|
· |
Net loss was $446,000 or $0.04 per fully diluted share, compared to a net profit of $624,000 or $0.06 per fully diluted share in the third quarter of 2015;
|
· |
EBITDA amounted to $164,000 compared to EBITDA of $1.0 million in the third quarter of 2015;
|
· |
Net cash provided by operating activities amounted to $643,000, compared to net cash provided by operating activities of $639,000 in the third quarter of 2015;
|
· |
Shareholders' equity as of September 30, 2016 amounted to $10 million, compared to $10.2 million as of December 31, 2015;
|
· |
Cash and cash equivalents as of September 30, 2016 were $842,000, compared to $1.0 million as of December 31, 2015.
|
· |
Revenues for the first nine months of 2016 were $29 million, compared to $30.9 million in the first nine months of 2015.
|
· |
Gross profit was $3.3 million (11% of revenues), compared to a gross profit of $4.9 million (16% of revenues) in the first nine months of 2015.
|
· |
Operating loss was $387,000, compared to an operating profit of $1 million in the first nine months of 2015;
|
· |
Net loss was $617,000, or $0.06 per fully diluted share, compared to a net profit of $814,000 or $0.08 per fully diluted share in the first nine months of 2015;
|
· |
EBITDA amounted to $1.1 million, compared to EBITDA of $2.4 million in the first nine months of 2015;
|
· |
Net cash provided by operating activities amounted to $1.5 million, compared to net cash provided by operating activities of $349,000 in the first nine months of 2015.
|
United States:
|
1-888-281-1167
|
Israel:
|
03-9180644
|
International:
|
+972-3-9180644
|
Eltek Ltd.
|
Consolidated Statements of Operations
|
(In thousands US$, except per share data)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Revenues
|
9,252
|
10,843
|
28,956
|
30,943
|
||||||||||||
Costs of revenues
|
(8,372
|
)
|
(9,114
|
)
|
(25,677
|
)
|
(26,086
|
)
|
||||||||
Gross profit
|
880
|
1,729
|
3,279
|
4,857
|
||||||||||||
Selling, general and administrative expenses
|
(1,185
|
)
|
(1,173
|
)
|
(3,569
|
)
|
(3,758
|
)
|
||||||||
R&D expenses, net
|
(34
|
)
|
51
|
(97
|
)
|
(57
|
)
|
|||||||||
Operating profit (loss)
|
(338
|
)
|
607
|
(387
|
)
|
1,042
|
||||||||||
Financial expenses, net
|
(114
|
)
|
62
|
(211
|
)
|
(143
|
)
|
|||||||||
Profit (loss) before other income, net
|
(452
|
)
|
669
|
(599
|
)
|
899
|
||||||||||
Other income, net
|
0
|
0
|
0
|
5
|
||||||||||||
Profit (loss) before income tax expenses
|
(452
|
)
|
669
|
(598
|
)
|
904
|
||||||||||
Tax expenses
|
(29
|
)
|
(45
|
)
|
(77
|
)
|
(76
|
)
|
||||||||
Net Profit (loss)
|
(481
|
)
|
624
|
(675
|
)
|
828
|
||||||||||
Net loss attributable to non controlling interest
|
(34
|
)
|
0
|
(58
|
)
|
14
|
||||||||||
Net Profit (loss) attributable to Eltek Ltd.
|
(446
|
)
|
624
|
(617
|
)
|
814
|
||||||||||
Earnings per share
|
||||||||||||||||
Basic and diluted net gain (loss) per ordinary share
|
(0.04
|
)
|
0.06
|
(0.06
|
)
|
0.08
|
||||||||||
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
|
Eltek Ltd.
|
Consolidated Balance Sheets
|
(In thousands US$)
|
September 30,
|
December 31,
|
|||||||
2016
|
2015
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
842
|
1,038
|
||||||
Receivables: Trade, net of provision for doubtful accounts
|
6,786
|
8,015
|
||||||
Other
|
272
|
273
|
||||||
Inventories
|
4,834
|
4,450
|
||||||
Prepaid expenses
|
321
|
187
|
||||||
Total current assets
|
13,055
|
13,963
|
||||||
Deferred taxes
|
1,082
|
1,064
|
||||||
Assets held for employees' severance benefits
|
51
|
49
|
||||||
Fixed assets, less accumulated depreciation
|
9,611
|
10,067
|
||||||
Intangible asset
|
330
|
276
|
||||||
Total assets
|
24,129
|
25,419
|
||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities
|
||||||||
Short-term credit and current maturities of long-term debts
|
1,244
|
1,275
|
||||||
Accounts payable: Trade
|
5,910
|
6,112
|
||||||
Other
|
4,511
|
4,594
|
||||||
Total current liabilities
|
11,665
|
11,981
|
||||||
Long-term liabilities
|
||||||||
Long term debt, excluding current maturities
|
2,205
|
2,905
|
||||||
Employee severance benefits
|
299
|
289
|
||||||
Total long-term liabilities
|
2,504
|
3,194
|
||||||
Equity
|
||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 10,142,762
|
1,985
|
1,985
|
||||||
Additional paid-in capital
|
17,270
|
17,270
|
||||||
Cumulative foreign currency translation adjustments
|
2,287
|
1,892
|
||||||
Capital reserve
|
695
|
695
|
||||||
Accumulated deficit
|
(12,125
|
)
|
(11,507
|
)
|
||||
Shareholders' equity
|
10,112
|
10,335
|
||||||
Non controlling interest
|
(152
|
)
|
(91
|
)
|
||||
Total equity
|
9,960
|
10,244
|
||||||
Total liabilities and shareholders' equity
|
24,129
|
25,419
|
Eltek Ltd.
|
Unaudited Non-GAAP EBITDA Reconciliations
|
(In thousands US$)
|
Non-GAAP EBITDA Reconciliations
|
Three months ended
|
Nine months ended
|
||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
GAAP net Income (loss)
|
(446
|
)
|
624
|
(617
|
)
|
814
|
||||||||||
Add back items:
|
||||||||||||||||
Financial expenses (income), net
|
114
|
(62
|
)
|
211
|
143
|
|||||||||||
Income tax expense
|
29
|
45
|
77
|
76
|
||||||||||||
Depreciation and amortization
|
467
|
435
|
1,413
|
1,361
|
||||||||||||
Adjusted EBITDA
|
164
|
1,041
|
1,084
|
2,394
|
Eltek Ltd.
|
Consolidated Statement of Cash flow
|
(In thousands US$, except per share data)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income (loss)
|
(481
|
)
|
624
|
(675
|
)
|
827
|
||||||||||
Adjustments to reconcile net loss to net
|
||||||||||||||||
cash flows provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
467
|
435
|
1,413
|
1,285
|
||||||||||||
Capital lose on disposal of fixed assets, net
|
-
|
-
|
76
|
|||||||||||||
Revaluation of long term loans
|
-
|
25
|
1
|
28
|
||||||||||||
Decrease (increase) in Deferred Tax
|
8
|
-
|
22
|
-
|
||||||||||||
475
|
460
|
1,436
|
1,389
|
|||||||||||||
Decrease (increase) in trade receivables
|
928
|
(305
|
)
|
1,502
|
(21
|
)
|
||||||||||
Decrease (increase) in other receivables and prepaid expenses
|
(132
|
)
|
(107
|
)
|
(114
|
)
|
(5
|
)
|
||||||||
Decrease (increase) in inventories
|
(108
|
)
|
376
|
(214
|
)
|
(67
|
)
|
|||||||||
Increase (decrease) in trade payables
|
171
|
(286
|
)
|
(183
|
)
|
(1,036
|
)
|
|||||||||
Increase (decrease) in other liabilities and accrued expenses
|
(206
|
)
|
(113
|
)
|
(255
|
)
|
(680
|
)
|
||||||||
Increase (decrease) in employee severance benefits, net
|
(5
|
)
|
(10
|
)
|
(2
|
)
|
(59
|
)
|
||||||||
649
|
(445
|
)
|
734
|
(1,867
|
)
|
|||||||||||
Net cash provided by operating activities
|
643
|
639
|
1,495
|
349
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Owners investment
|
||||||||||||||||
Purchase of fixed assets
|
(231
|
)
|
(111
|
)
|
(561
|
)
|
(603
|
)
|
||||||||
Purchase of Intangible asset
|
(22
|
)
|
-
|
(43
|
)
|
-
|
||||||||||
Net cash used in investing activities
|
(253
|
)
|
(111
|
)
|
(604
|
)
|
(603
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Increase (decrease) in short- term credit
|
(158
|
)
|
(65
|
)
|
(67
|
)
|
(979
|
)
|
||||||||
Repayment of long-term loans from bank
|
(176
|
)
|
(78
|
)
|
(506
|
)
|
(96
|
)
|
||||||||
Proceeds from long-term loans
|
-
|
-
|
-
|
1,707
|
||||||||||||
Repayment of credit from fixed asset payables
|
(158
|
)
|
(74
|
)
|
(552
|
)
|
(370
|
)
|
||||||||
Net cash provided by (used in) financing activities
|
(491
|
)
|
(217
|
)
|
(1,125
|
)
|
262
|
|||||||||
Effect of translation adjustments
|
50
|
(87
|
)
|
38
|
81
|
|||||||||||
Net increase (decrease) in cash and cash equivalents
|
(52
|
)
|
224
|
(196
|
)
|
89
|
||||||||||
Cash and cash equivalents at beginning of the period
|
894
|
994
|
1,038
|
1,129
|
||||||||||||
|
||||||||||||||||
Cash and cash equivalents at period end
|
842
|
1,218
|
842
|
1,218
|