Exhibit
|
|
Description
|
|
|
|
|
ELTEK LTD.
|
|
(Registrant)
|
|
By: /s/Ron Freund
|
|
Ron Freund
|
|
Chief Financial Officer
|
|
◾ |
Revenues were $13.5 million, up 14 % over Q3 2023
|
|
◾ |
Operating profit was $1.9 million
|
|
◾ |
Profit before tax was $2.0 million
|
|
◾ |
Net income was $1.7 million or $0.25 per fully diluted share
|
|
◾ |
As of September 30, 2024, cash and cash equivalents amounted $18.1 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
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Revenues
|
13,520
|
11,861
|
35,769
|
34,374
|
||||||||||||
Costs of revenues
|
(10,003
|
)
|
(8,182
|
)
|
(27,364
|
)
|
(24,728
|
)
|
||||||||
Gross profit
|
3,517
|
3,679
|
8,405
|
9,646
|
||||||||||||
Research and development expenses, net
|
(17
|
)
|
(12
|
)
|
(79
|
)
|
(36
|
)
|
||||||||
Selling, general and administrative expenses
|
(1,592
|
)
|
(1,357
|
)
|
(4,292
|
)
|
(4,317
|
)
|
||||||||
Operating profit
|
1,908
|
2,310
|
4,034
|
5,293
|
||||||||||||
Financial income, net
|
137
|
279
|
976
|
756
|
||||||||||||
Income before income tax
|
2,045
|
2,589
|
5,010
|
6,049
|
||||||||||||
Income tax expenses
|
333
|
442
|
808
|
1,027
|
||||||||||||
Net income
|
1,712
|
2,147
|
4,202
|
5,022
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic net profit per ordinary share
|
0.26
|
0.36
|
0.64
|
0.85
|
||||||||||||
Diluted net profit per ordinary share
|
0.25
|
0.36
|
0.63
|
0.85
|
||||||||||||
Weighted average number of ordinary shares used to compute
|
||||||||||||||||
basic net profit per ordinary share (in thousands)
|
6,710
|
5,914
|
6,597
|
5,890
|
||||||||||||
Weighted average number of ordinary shares used to compute
|
||||||||||||||||
diluted net profit per ordinary share (in thousands)
|
6,768
|
5,987
|
6,675
|
5,927
|
Eltek Ltd.
|
Consolidated Balance Sheets
|
U.S dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
8,548
|
9,278
|
||||||
Short-term bank deposits
|
9,530
|
2,862
|
||||||
Receivables: Trade, net of provision for doubtful accounts
|
12,800
|
10,898
|
||||||
Other
|
83
|
689
|
||||||
Inventories
|
6,775
|
6,135
|
||||||
Prepaid expenses
|
225
|
245
|
||||||
Total current assets
|
37,961
|
30,107
|
||||||
Long term assets:
|
||||||||
Severance pay fund
|
56
|
57
|
||||||
Deferred tax asset, net
|
663
|
1,098
|
||||||
Operating lease right of use assets
|
5,933
|
6,555
|
||||||
Total long term assets
|
6,652
|
7,710
|
||||||
Fixed assets, less accumulated depreciation
|
14,166
|
9,354
|
||||||
Total Assets
|
58,779
|
47,171
|
||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable: Trade
|
6,166
|
7,503
|
||||||
Other
|
5,812
|
5,689
|
||||||
Short-term operating lease liabilities
|
799
|
789
|
||||||
Total current liabilities
|
12,777
|
13,981
|
||||||
Long-term liabilities:
|
||||||||
Employee severance benefits
|
436
|
447
|
||||||
Long-term operating lease liabilities
|
5,240
|
5,871
|
||||||
Total long-term liabilities
|
5,676
|
6,318
|
||||||
Shareholders' equity:
|
||||||||
Ordinary shares of NIS 3.0 par value – Authorized: 10,000,000 shares at September 30, 2024 and December 31, 2023; Issued and outstanding: 6,712,040 shares at September 30, 2024 and 6,020,693 shares at December
31, 2023
|
6,009
|
5,443
|
||||||
Additional paid-in capital
|
32,611
|
23,587
|
||||||
Cumulative foreign currency translation adjustments
|
(1
|
)
|
783
|
|||||
Capital reserve
|
2,346
|
1,900
|
||||||
Accumulated deficit
|
(639
|
)
|
(4,841
|
)
|
||||
Total shareholders' equity
|
40,326
|
26,872
|
||||||
Total liabilities and shareholders' equity
|
58,779
|
47,171
|
Eltek Ltd.
|
Unaudited Non-GAAP EBITDA Reconciliations
|
U.S dollars in thousands
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
GAAP net income
|
1,712
|
2,147
|
4,202
|
5,022
|
||||||||||||
Add back items:
|
||||||||||||||||
Financial income, net
|
(137
|
)
|
(279
|
)
|
(976
|
)
|
(756
|
)
|
||||||||
Income tax expenses
|
333
|
442
|
808
|
1,027
|
||||||||||||
Depreciation and amortization
|
388
|
299
|
1,141
|
929
|
||||||||||||
Non-GAAP EBITDA
|
2,296
|
2,609
|
5,175
|
6,222
|
Eltek Ltd.
|
Consolidated Statement of Cash flow
|
U.S dollars in thousands
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income
|
1,712
|
2,147
|
4,202
|
5,022
|
||||||||||||
Adjustments to reconcile net income to net cash flows
|
||||||||||||||||
provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
388
|
299
|
1,141
|
929
|
||||||||||||
Accrued interest
|
115
|
-
|
(71
|
)
|
-
|
|||||||||||
Stock-based compensation
|
160
|
72
|
446
|
216
|
||||||||||||
Decrease in deferred tax assets and long term tax receivable
|
313
|
432
|
404
|
998
|
||||||||||||
976
|
803
|
1,920
|
2,143
|
|||||||||||||
Decrease (increase) in operating lease right-of-use assets
|
1
|
-
|
4
|
(22
|
)
|
|||||||||||
Decrease (increase) in trade receivables
|
(2,735
|
)
|
985
|
(2,218
|
)
|
(799
|
)
|
|||||||||
Decrease (increase) in other receivables and prepaid expenses
|
292
|
87
|
601
|
(224
|
)
|
|||||||||||
Decrease (increase) in inventories
|
(256
|
)
|
(47
|
)
|
(821
|
)
|
(856
|
)
|
||||||||
Increase (decrease) in trade payables
|
1,087
|
(74
|
)
|
551
|
31
|
|||||||||||
Increase (decrease) in other liabilities and accrued expenses
|
538
|
(263
|
)
|
289
|
1,214
|
|||||||||||
Increase (decrease) in employee severance benefits, net
|
32
|
11
|
2
|
33
|
||||||||||||
(1,041
|
)
|
699
|
(1,592
|
)
|
(623
|
)
|
||||||||||
Net cash provided by operating activities
|
1,647
|
3,649
|
4,530
|
6,542
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of property and equipment
|
(1,967
|
)
|
(475
|
)
|
(7,914
|
)
|
(1,186
|
)
|
||||||||
Insurance Proceeds
|
-
|
-
|
-
|
2,000
|
||||||||||||
Investment in short-term bank deposits, net
|
(134
|
)
|
-
|
(6,668
|
)
|
-
|
||||||||||
Restricted deposits
|
-
|
-
|
-
|
192
|
||||||||||||
Net cash provided by (used in) investing activities
|
(2,101
|
)
|
(475
|
)
|
(14,582
|
)
|
1,006
|
|||||||||
Cash flows from financing activities:
|
||||||||||||||||
Exercise of options
|
17
|
29
|
278
|
328
|
||||||||||||
Repayment of long-term loans from bank
|
-
|
-
|
-
|
(3,348
|
)
|
|||||||||||
Issuance of shares, net
|
-
|
-
|
9,312
|
-
|
||||||||||||
Net cash provided by (used in) financing activities
|
17
|
29
|
9,590
|
(3,020
|
)
|
|||||||||||
Effect of translation adjustments
|
108
|
(228
|
)
|
(268
|
)
|
(589
|
)
|
|||||||||
Net increase (decrease) in cash and cash equivalents
|
(329
|
)
|
2,975
|
(730
|
)
|
3,939
|
||||||||||
Cash and cash equivalents at the beginning of the period
|
8,877
|
8,330
|
9,278
|
7,366
|
||||||||||||
Cash and cash equivalents at the end of the period
|
8,548
|
11,305
|
8,548
|
11,305
|