Exhibit
|
|
Description
|
|
|
|
99.1 |
|
ELTEK LTD.
|
|
(Registrant)
|
|
By: /s/Ron Freund
|
|
Ron Freund
|
|
Chief Financial Officer
|
|
◾ |
Revenues were $10.5 million
|
|
◾ |
Operating profit was $0.4 million
|
|
◾ |
Profit before tax was $0.9 million
|
|
◾ |
Net income was $0.8 million or $0.11 per fully diluted share
|
|
◾ |
As of June 30, 2024 cash and cash equivalents amounted $18.3 million.
|
United States:
|
1-866-860-9642
|
Israel:
|
03-918-0691
|
International:
|
+972-3-918-0691
|
Eltek Ltd.
|
Consolidated Statements of Income
|
U.S dollars in thousands (except per share data)
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Revenues
|
10,466
|
11,043
|
22,249
|
22,513
|
||||||||||||
Costs of revenues
|
(8,830
|
)
|
(8,091
|
)
|
(17,361
|
)
|
(16,546
|
)
|
||||||||
Gross profit
|
1,636
|
2,952
|
4,888
|
5,967
|
||||||||||||
Research and development expenses, net
|
(47
|
)
|
(15
|
)
|
(62
|
)
|
(24
|
)
|
||||||||
Selling, general and administrative expenses
|
(1,184
|
)
|
(1,543
|
)
|
(2,700
|
)
|
(2,960
|
)
|
||||||||
Operating profit
|
405
|
1,394
|
2,126
|
2,983
|
||||||||||||
Financial income, net
|
489
|
190
|
839
|
477
|
||||||||||||
Income before income tax
|
894
|
1,584
|
2,965
|
3,460
|
||||||||||||
Income tax expenses
|
143
|
271
|
475
|
585
|
||||||||||||
Net income
|
751
|
1,313
|
2,490
|
2,875
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic and diluted net profit per ordinary share
|
0.11
|
0.22
|
0.38
|
0.49
|
||||||||||||
Weighted average number of ordinary shares used to compute
|
||||||||||||||||
basic net profit per ordinary share (in thousands)
|
6,706
|
5,908
|
6,541
|
5,879
|
||||||||||||
Weighted average number of ordinary shares used to compute
|
||||||||||||||||
diluted net profit per ordinary share (in thousands)
|
6,764
|
5,943
|
6,628
|
5,897
|
Eltek Ltd.
|
Consolidated Balance Sheets
|
U.S dollars in thousands
|
June 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
8,877
|
9,278
|
||||||
Short-term bank deposits
|
9,396
|
2,862
|
||||||
Receivables: Trade, net of provision for doubtful accounts
|
9,948
|
10,898
|
||||||
Other
|
287
|
689
|
||||||
Inventories
|
6,440
|
6,135
|
||||||
Prepaid expenses
|
306
|
245
|
||||||
Total current assets
|
35,254
|
30,107
|
||||||
Long term assets:
|
||||||||
Severance pay fund
|
55
|
57
|
||||||
Deferred tax asset, net
|
964
|
1,098
|
||||||
Operating lease right of use assets
|
5,965
|
6,555
|
||||||
Total long term assets
|
6,984
|
7,710
|
||||||
Fixed assets, less accumulated depreciation
|
12,669
|
9,354
|
||||||
Total Assets
|
54,907
|
47,171
|
||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable: Trade
|
5,273
|
7,503
|
||||||
Other
|
5,214
|
5,689
|
||||||
Short-term operating lease liabilities
|
763
|
789
|
||||||
Total current liabilities
|
11,250
|
13,981
|
||||||
Long-term liabilities:
|
||||||||
Employee severance benefits
|
399
|
447
|
||||||
Long-term operating lease liabilities
|
5,306
|
5,871
|
||||||
Total long-term liabilities
|
5,705
|
6,318
|
||||||
Shareholders' equity:
|
||||||||
Ordinary shares of NIS 3.0 par value – Authorized: 10,000,000 shares at June 30, 2024 and December 31, 2023; Issued and outstanding: 6,708,522 shares at June 30, 2024 and
6,020,693 shares at December 31, 2023
|
6,006
|
5,443
|
||||||
Additional paid-in capital
|
32,597
|
23,587
|
||||||
Cumulative foreign currency translation adjustments
|
(486
|
)
|
783
|
|||||
Capital reserve
|
2,186
|
1,900
|
||||||
Accumulated deficit
|
(2,351
|
)
|
(4,841
|
)
|
||||
Total shareholders' equity
|
37,952
|
26,872
|
||||||
Total liabilities and shareholders' equity
|
54,907
|
47,171
|
Eltek Ltd.
|
Unaudited Non-GAAP EBITDA Reconciliations
|
U.S dollars in thousands
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
GAAP net income
|
751
|
1,313
|
2,490
|
2,875
|
||||||||||||
Add back items:
|
||||||||||||||||
Financial income, net
|
(489
|
)
|
(190
|
)
|
(839
|
)
|
(477
|
)
|
||||||||
Income tax expenses
|
143
|
271
|
475
|
585
|
||||||||||||
Depreciation and amortization
|
388
|
301
|
753
|
630
|
||||||||||||
Non-GAAP EBITDA
|
793
|
1,695
|
2,879
|
3,613
|
Eltek Ltd.
|
Consolidated Statement of Cash flow
|
U.S dollars in thousands
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income
|
751
|
1,313
|
2,490
|
2,875
|
||||||||||||
Adjustments to reconcile net income to net cash flows
|
||||||||||||||||
provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
388
|
301
|
753
|
630
|
||||||||||||
Accrued interest
|
(98
|
)
|
-
|
(186
|
)
|
-
|
||||||||||
Stock-based compensation
|
154
|
72
|
286
|
144
|
||||||||||||
Decrease in deferred tax assets and long term tax receivable
|
(100
|
)
|
260
|
91
|
566
|
|||||||||||
344
|
633
|
944
|
1,340
|
|||||||||||||
Decrease (increase) in operating lease right-of-use assets
|
2
|
11
|
3
|
(22
|
)
|
|||||||||||
Decrease (increase) in trade receivables
|
(219
|
)
|
(1,896
|
)
|
517
|
(1,784
|
)
|
|||||||||
Decrease (increase) in other receivables and prepaid expenses
|
234
|
214
|
309
|
(311
|
)
|
|||||||||||
Decrease (increase) in inventories
|
(169
|
)
|
(496
|
)
|
(565
|
)
|
(809
|
)
|
||||||||
Increase (decrease) in trade payables
|
955
|
(307
|
)
|
(536
|
)
|
105
|
||||||||||
Increase (decrease) in other liabilities and accrued expenses
|
(48
|
)
|
629
|
(249
|
)
|
1,477
|
||||||||||
Increase (decrease) in employee severance benefits, net
|
(48
|
)
|
17
|
(30
|
)
|
22
|
||||||||||
707
|
(1,828
|
)
|
(551
|
)
|
(1,322
|
)
|
||||||||||
Net cash provided by operating activities
|
1,802
|
118
|
2,883
|
2,893
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of property and equipment
|
(3,215
|
)
|
(406
|
)
|
(5,947
|
)
|
(711
|
)
|
||||||||
Insurance Proceeds
|
-
|
2,000
|
-
|
2,000
|
||||||||||||
Investment in short-term bank deposits, net
|
(132
|
)
|
-
|
(6,534
|
)
|
-
|
||||||||||
Restricted deposits
|
-
|
192
|
-
|
192
|
||||||||||||
Net cash provided by (used in) investing activities
|
(3,347
|
)
|
1,786
|
(12,481
|
)
|
1,481
|
||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Exercise of options
|
16
|
299
|
261
|
299
|
||||||||||||
Repayment of long-term loans from bank
|
-
|
(1,768
|
)
|
-
|
(3,348
|
)
|
||||||||||
Issuance of shares, net
|
-
|
-
|
9,312
|
-
|
||||||||||||
Net cash provided by (used in) financing activities
|
16
|
(1,469
|
)
|
9,573
|
(3,049
|
)
|
||||||||||
Effect of translation adjustments
|
(204
|
)
|
(164
|
)
|
(376
|
)
|
(361
|
)
|
||||||||
Net increase (decrease) in cash and cash equivalents
|
(1,733
|
)
|
271
|
(401
|
)
|
964
|
||||||||||
Cash and cash equivalents at the beginning of the period
|
10,610
|
8,059
|
9,278
|
7,366
|
||||||||||||
Cash and cash equivalents at the end of the period
|
8,877
|
8,330
|
8,877
|
8,330
|