Eltek Ltd.
(Registrant)
|
|||
By:
|
/s/ Amnon Shemer | ||
Amnon Shemer | |||
Vice President, Finance and
Chief Financial Officer
|
Press Release
|
· |
Revenues of $7.5million in the second quarter of 2017
|
· |
Gross profit of $134,000
|
· |
Net loss of $1.1 million
|
· |
Revenues for the second quarter of 2017 were $7.5 million compared to $9.9 million in the second quarter of 2016 ($8.8 million excluding Kubatronik);
|
· |
Gross profit was $134,000 (1.8% of revenues) compared to gross profit of $1.5 million (14.8% of revenues) in the second quarter of 2016 ($1.4 million or 16.3% of revenues excluding Kubatronik); The decrease in gross profit and gross profit margins reflects the decreased sales, while a significant portion of our cost of sales remained constant.
|
· |
Operating loss was $1 million compared to operating profit of $244,000 in the second quarter of 2016 ($373,000 excluding Kubatronik);
|
· |
Net loss was $1.1 million or $0.11 per fully diluted share compared to net profit of $213,000 or $0.02 per fully diluted share in the second quarter of 2016 ($327,000 or $0.03 per fully diluted share excluding Kubatronik);.
|
· |
EBITDA amounted to $(583,000) compared to EBITDA of $754,000 in the second quarter of 2016 ($809,000 excluding Kubatronik);
|
· |
Net cash used by operating activities amounted to $516,000 compared to net cash used by operating activities of $37,000 in the second quarter of 2016. The decline is mainly attributable to the operating results in this quarter.
|
· |
Cash and cash equivalents as of June 30, 2017 were $792,000 compared to $894,000 as of June 30, 2016.
|
· |
Revenues for the first six months of 2017 were $16 million compared to $19.7 million in the first six months of 2016 ($17.4 million excluding Kubatronik);
|
· |
Gross profit was $619,000 (3.9% of revenues) compared to gross profit of $2.4 million (12.2% of revenues) in the first six months of 2016 ($2.2 million or 12.5% of revenues excluding Kubatronik);
|
· |
Operating loss was $1.6 million compared to operating loss of $49,000 in the first six months of 2016 ($31,000 profit excluding Kubatronik);
|
· |
Net loss was $1.9 million, or $0.19 per fully diluted share compared to net loss of $171,000, or $0.02 per fully diluted share in the first six months of 2016 ($82,000 or $0.01 per fully diluted share excluding Kubatronik);
|
· |
EBITDA amounted to $(794,000) compared to EBITDA of $921,000 in the first six months of 2016 ($871,000 excluding Kubatronik);
|
· |
Net cash used by operating activities amounted to $1.3 million compared to net cash provided by operating activities of $853,000 in the first six months of 2016. The decline is mainly attributable to the operating results in this period.
|
United States:
|
1-888-668-9141
|
Israel:
|
03-9180610
|
International:
|
+972-3-9180610
|
Eltek Ltd.
|
|||||||||
Consolidated Statements of Operations
|
|||||||||
(In thousands US$, except per share data)
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Revenues
|
7,492
|
9,904
|
15,960
|
19,705
|
||||||||||||
Costs of revenues
|
(7,358
|
)
|
(8,442
|
)
|
(15,341
|
)
|
(17,305
|
)
|
||||||||
Gross profit
|
134
|
1,462
|
619
|
2,400
|
||||||||||||
Selling, general and administrative expenses
|
(1,138
|
)
|
(1,186
|
)
|
(2,233
|
)
|
(2,384
|
)
|
||||||||
R&D expenses, net
|
(15
|
)
|
(32
|
)
|
(34
|
)
|
(64
|
)
|
||||||||
Operating profit (loss)
|
(1,019
|
)
|
244
|
(1,649
|
)
|
(49
|
)
|
|||||||||
Financial expenses, net
|
(41
|
)
|
(37
|
)
|
(218
|
)
|
(98
|
)
|
||||||||
Profit (loss) before other income, net
|
(1,060
|
)
|
207
|
(1,867
|
)
|
(146
|
)
|
|||||||||
Other income, net
|
0
|
(0
|
)
|
15
|
0
|
|||||||||||
Profit (loss) before income tax expenses
|
(1,060
|
)
|
207
|
(1,852
|
)
|
(146
|
)
|
|||||||||
Tax expenses
|
(27
|
)
|
(25
|
)
|
(50
|
)
|
(48
|
)
|
||||||||
Net Profit (loss)
|
(1,087
|
)
|
182
|
(1,901
|
)
|
(194
|
)
|
|||||||||
Net loss attributable to non controlling interest
|
0
|
(31
|
)
|
0
|
(23
|
)
|
||||||||||
Net Profit (loss) attributable to Eltek Ltd.
|
(1,087
|
)
|
213
|
(1,901
|
)
|
(171
|
)
|
|||||||||
Earnings per share
|
||||||||||||||||
Basic and diluted net gain (loss) per ordinary share
|
(0.11
|
)
|
0.02
|
(0.19
|
)
|
(0.02
|
)
|
|||||||||
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$)
|
June 30,
|
June 30,
|
|||||||
2017
|
2016
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
792
|
894
|
||||||
Receivables: Trade, net of provision for doubtful accounts
|
6,097
|
7,548
|
||||||
Other
|
171
|
222
|
||||||
Inventories
|
4,305
|
4,618
|
||||||
Prepaid expenses
|
394
|
227
|
||||||
Total current assets
|
11,759
|
13,509
|
||||||
Deferred taxes
|
0
|
1,066
|
||||||
Assets held for employees' severance benefits
|
55
|
49
|
||||||
Fixed assets, less accumulated depreciation
|
8,966
|
9,747
|
||||||
Intangible asset
|
355
|
301
|
||||||
Total assets
|
21,135
|
24,672
|
||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities
|
||||||||
Short-term credit and current maturities of long-term debts
|
4,570
|
1,373
|
||||||
Accounts payable: Trade
|
5,382
|
5,778
|
||||||
Other
|
4,008
|
4,611
|
||||||
Total current liabilities
|
13,960
|
11,762
|
||||||
Long-term liabilities
|
||||||||
Long term debt, excluding current maturities
|
1,692
|
2,423
|
||||||
Employee severance benefits
|
157
|
296
|
||||||
Total long-term liabilities
|
1,849
|
2,719
|
||||||
Equity
|
||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 10,142,762
|
1,985
|
1,985
|
||||||
Additional paid-in capital
|
17,270
|
17,270
|
||||||
Cumulative foreign currency translation adjustments
|
2,408
|
2,037
|
||||||
Capital reserve
|
695
|
695
|
||||||
Accumulated deficit
|
(17,032
|
)
|
(11,679
|
)
|
||||
Shareholders' equity
|
5,326
|
10,308
|
||||||
Non controlling interest
|
0
|
(117
|
)
|
|||||
Total equity
|
5,326
|
10,191
|
||||||
Total liabilities and shareholders' equity
|
21,135
|
24,672
|
Eltek Ltd.
|
|||||||||
Unaudited Non-GAAP EBITDA Reconciliations
|
|||||||||
(In thousands US$)
|
Non-GAAP EBITDA Reconciliations
|
Three months ended
|
Six months ended
|
||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
GAAP net Income (loss)
|
(1,087
|
)
|
213
|
(1,901
|
)
|
(171
|
)
|
|||||||||
Add back items:
|
||||||||||||||||
Financial expenses (income), net
|
41
|
37
|
218
|
98
|
||||||||||||
Income tax expense
|
27
|
25
|
50
|
48
|
||||||||||||
Depreciation and amortization
|
436
|
479
|
840
|
946
|
||||||||||||
Adjusted EBITDA
|
(583
|
)
|
754
|
(794
|
)
|
921
|
Eltek Ltd.
|
|||||||||
Consolidated Statement of Cash flow
|
|||||||||
(In thousands US$, except per share data)
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income (loss)
|
(1,087
|
)
|
182
|
(1,901
|
)
|
(194
|
)
|
|||||||||
Adjustments to reconcile net loss to net
|
|
|||||||||||||||
cash flows provided by operating activities:
|
|
|||||||||||||||
Depreciation and amortization
|
436
|
479
|
852
|
946
|
||||||||||||
Capital lose on disposal of fixed assets, net
|
-
|
-
|
(13
|
)
|
-
|
|||||||||||
Revaluation of long term loans
|
-
|
-
|
(0
|
)
|
1
|
|||||||||||
Decrease (increase) in Deferred Tax
|
(12
|
)
|
7
|
3
|
14
|
|||||||||||
424
|
487
|
842
|
961
|
|||||||||||||
Decrease (increase) in trade receivables
|
1,152
|
(15
|
)
|
209
|
575
|
|||||||||||
Decrease (increase) in other receivables and prepaid expenses
|
(122
|
)
|
(17
|
)
|
(64
|
)
|
18
|
|||||||||
Decrease (increase) in inventories
|
(154
|
)
|
(232
|
)
|
6
|
(106
|
)
|
|||||||||
Increase (decrease) in trade payables
|
(735
|
)
|
(435
|
)
|
(206
|
)
|
(354
|
)
|
||||||||
Increase (decrease) in other liabilities and accrued expenses
|
7
|
(11
|
)
|
(176
|
)
|
(49
|
)
|
|||||||||
Increase (decrease) in employee severance benefits, net
|
(1
|
)
|
5
|
(2
|
)
|
3
|
||||||||||
147
|
(706
|
)
|
(233
|
)
|
86
|
|||||||||||
Net cash provided by operating activities
|
(516
|
)
|
(37
|
)
|
(1,292
|
)
|
853
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2017
|
2016
|
2016
|
2015
|
|||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Owners investment
|
||||||||||||||||
Purchase of fixed assets
|
(70
|
)
|
(238
|
)
|
(161
|
)
|
(330
|
)
|
||||||||
Purchase of Intangible asset
|
-
|
(14
|
)
|
-
|
(21
|
)
|
||||||||||
Net cash used in investing activities
|
(70
|
)
|
(251
|
)
|
(161
|
)
|
(351
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Increase (decrease) in short- term credit
|
(1,020
|
)
|
577
|
(161
|
)
|
91
|
||||||||||
Increase (decrease) in short- term shareholder loan
|
1,430
|
-
|
1,430
|
-
|
||||||||||||
Repayment of long-term loans from bank
|
(207
|
)
|
(175
|
)
|
(407
|
)
|
(330
|
)
|
||||||||
Proceeds from long-term loans
|
131
|
-
|
167
|
-
|
||||||||||||
Repayment of credit from fixed asset payables
|
(24
|
)
|
(137
|
)
|
(129
|
)
|
(394
|
)
|
||||||||
Net cash provided by (used in) financing activities
|
309
|
265
|
901
|
(634
|
)
|
|||||||||||
Effect of translation adjustments
|
316
|
(20
|
)
|
111
|
(12
|
)
|
||||||||||
Net increase (decrease) in cash and cash equivalents
|
(237
|
)
|
(44
|
)
|
(441
|
)
|
(144
|
)
|
||||||||
Cash and cash equivalents at beginning of the period
|
1,029
|
938
|
1,234
|
1,038
|
||||||||||||
-
|
-
|
|||||||||||||||
Cash and cash equivalents at period end
|
792
|
894
|
792
|
894
|
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
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||
Revenues
|
7,492
|
8,777
|
15,960
|
17,370
|
||||||||||||
Costs of revenues
|
(7,358
|
)
|
(7,347
|
)
|
(15,341
|
)
|
(15,206
|
)
|
||||||||
Gross profit
|
134
|
1,431
|
619
|
2,165
|
||||||||||||
Research and development income, net
|
(15
|
)
|
(32
|
)
|
(34
|
)
|
(64
|
)
|
||||||||
Selling, general and administrative expenses
|
(1,138
|
)
|
(1,026
|
)
|
(2,233
|
)
|
(2,070
|
)
|
||||||||
Operating profit (loss)
|
(1,019
|
)
|
373
|
(1,649
|
)
|
31
|
||||||||||
Financial expenses, net
|
(41
|
)
|
(21
|
)
|
(218
|
)
|
(65
|
)
|
||||||||
Profit (loss) before other income, net
|
(1,060
|
)
|
352
|
(1,867
|
)
|
(34
|
)
|
|||||||||
Other income, net
|
0
|
0
|
15
|
0
|
||||||||||||
Profit (loss) before income tax expenses
|
(1,060
|
)
|
352
|
(1,852
|
)
|
(34
|
)
|
|||||||||
Income tax (expenses), net
|
(27
|
)
|
(25
|
)
|
(50
|
)
|
(48
|
)
|
||||||||
Net Profit (loss)
|
(1,087
|
)
|
327
|
(1,901
|
)
|
(82
|
)
|
|||||||||
Diluted net loss per ordinary share
|
(0.11
|
)
|
0.03
|
(0.19
|
)
|
(0.01
|
)
|
|||||||||
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
|
Eltek ltd.
|
|
Proforma (Non-GAAP) Balance Sheets
|
|
(In thousands US$)
|
|
Excluding Kubatronik's operation in 2016
|
June 30,
|
||||||||
2017
|
2016
|
|||||||
Unaudited
|
||||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
792
|
891
|
||||||
Receivables: Trade, net of provision for doubtful accounts
|
6,097
|
7,108
|
||||||
Other
|
171
|
1,287
|
||||||
Inventories
|
4,305
|
4,324
|
||||||
Prepaid expenses
|
394
|
227
|
||||||
Total current assets
|
11,759
|
13,837
|
||||||
Deferred taxes
|
0
|
1,066
|
||||||
Assets held for employees' severance benefits
|
55
|
49
|
||||||
Fixed assets, less accumulated depreciation
|
8,966
|
9,118
|
||||||
Investment
|
(440
|
)
|
||||||
Intangible asset
|
355
|
301
|
||||||
Total assets
|
21,135
|
23,931
|
||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities
|
||||||||
Short-term credit and current maturities of long-term debts
|
4,570
|
1,373
|
||||||
Accounts payable: Trade
|
5,382
|
5,366
|
||||||
Other
|
4,008
|
4,403
|
||||||
Total current liabilities
|
13,960
|
11,142
|
||||||
Long-term liabilities
|
||||||||
Long term debt, excluding current maturities
|
1,692
|
2,236
|
||||||
Employee severance benefits
|
157
|
246
|
||||||
Total long-term liabilities
|
1,849
|
2,482
|
||||||
Equity
|
||||||||
Ordinary shares, NIS 0.6 par value authorized 50,000,000 shares, issued and outstanding 6,610,107 as of December 31, 2011.
|
1,985
|
1,985
|
||||||
Additional paid-in capital
|
17,270
|
17,270
|
||||||
Cumulative foreign currency translation adjustments
|
2,408
|
2,036
|
||||||
Capital reserve
|
695
|
695
|
||||||
Accumulated deficit
|
(17,032
|
)
|
(11,679
|
)
|
||||
Shareholders' equity
|
5,326
|
10,307
|
||||||
Non controlling interest
|
0
|
0
|
||||||
Total equity
|
5,326
|
10,307
|
||||||
Total liabilities and shareholders' equity
|
21,135
|
23,931
|
Eltek Ltd.
|
|
Proforma Unaudited Non-GAAP EBITDA Reconciliations
|
|
(In thousands US$)
|
|
Excluding Kubatronik's operation in 2016
|
Non-GAAP EBITDA Reconciliations
|
Three months ended
|
six months ended
|
||||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
GAAP net Income (loss)
|
(1,087
|
)
|
327
|
(1,901
|
)
|
(82
|
)
|
|||||||||
Add back items:
|
||||||||||||||||
Financial expenses (income), net
|
41
|
21
|
218
|
65
|
||||||||||||
Income tax expense
|
27
|
25
|
50
|
48
|
||||||||||||
Depreciation and amortization
|
436
|
436
|
840
|
840
|
||||||||||||
Adjusted EBITDA
|
(583
|
)
|
809
|
(794
|
)
|
871
|
Eltek Ltd.
|
|||||||||
Consolidated Statement of Cash flow
|
|||||||||
(In thousands US$, except per share data)
|
|||||||||
Excluding Kubatronik's operation in 2016
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income (loss)
|
(1,087
|
)
|
213
|
(1,901
|
)
|
(171
|
)
|
|||||||||
Adjustments to reconcile net loss to net
|
||||||||||||||||
cash flows provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
436
|
441
|
852
|
870
|
||||||||||||
Capital lose on disposal of fixed assets, net
|
-
|
(13
|
)
|
-
|
||||||||||||
Revaluation of long term loans
|
-
|
7
|
(0
|
)
|
14
|
|||||||||||
Decrease (increase) in Deferred Tax
|
(12
|
)
|
-
|
3
|
1
|
|||||||||||
Impairment of goodwill
|
-
|
111
|
-
|
85
|
||||||||||||
424
|
559
|
842
|
971
|
|||||||||||||
Decrease (increase) in trade receivables
|
1,152
|
(38
|
)
|
209
|
662
|
|||||||||||
Decrease (increase) in other receivables and prepaid expenses
|
(122
|
)
|
(4
|
)
|
(64
|
)
|
10
|
|||||||||
Decrease (increase) in inventories
|
(154
|
)
|
(303
|
)
|
6
|
(154
|
)
|
|||||||||
Increase (decrease) in trade payables
|
(735
|
)
|
(440
|
)
|
(206
|
)
|
(448
|
)
|
||||||||
Increase (decrease) in other liabilities and accrued expenses
|
7
|
(7
|
)
|
(176
|
)
|
(82
|
)
|
|||||||||
Increase (decrease) in employee severance benefits, net
|
(1
|
)
|
4
|
(2
|
)
|
4
|
||||||||||
147
|
(789
|
)
|
(233
|
)
|
(8
|
)
|
||||||||||
Net cash provided by operating activities
|
(516
|
)
|
(17
|
)
|
(1,292
|
)
|
792
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2017
|
2016
|
2016
|
2015
|
|||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Owners investment
|
||||||||||||||||
Purchase of fixed assets
|
(70
|
)
|
(235
|
)
|
(161
|
)
|
(335
|
)
|
||||||||
Purchase of Intangible asset
|
-
|
-
|
-
|
-
|
||||||||||||
Purchase of Intangible asset
|
-
|
(14
|
)
|
-
|
(21
|
)
|
||||||||||
Net cash used in investing activities
|
(70
|
)
|
(249
|
)
|
(161
|
)
|
(356
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Increase (decrease) in short- term credit
|
(1,020
|
)
|
577
|
(161
|
)
|
91
|
||||||||||
Increase (decrease) in short- term shareholder loan
|
1,430
|
-
|
1,430
|
-
|
||||||||||||
Repayment of long-term loans from bank
|
(207
|
)
|
(175
|
)
|
(407
|
)
|
(330
|
)
|
||||||||
Proceeds from long-term loans
|
131
|
-
|
167
|
-
|
||||||||||||
Repayment of credit from fixed asset payables
|
(24
|
)
|
(100
|
)
|
(129
|
)
|
(324
|
)
|
||||||||
Net cash provided by (used in) financing activities
|
309
|
301
|
901
|
(564
|
)
|
|||||||||||
Effect of translation adjustments
|
316
|
(17
|
)
|
111
|
21
|
|||||||||||
Net increase (decrease) in cash and cash equivalents
|
(237
|
)
|
18
|
(441
|
)
|
(107
|
)
|
|||||||||
Cash and cash equivalents at beginning of the period
|
1,029
|
872
|
1,234
|
998
|
||||||||||||
Cash and cash equivalents at period end
|
792
|
891
|
792
|
891
|