Exhibit
|
|
Description
|
|
|
|
|
ELTEK LTD.
|
(Registrant)
|
|
By: /s/Ron Freund
|
|
Ron Freund
|
|
Chief Financial Officer
|
|
◾ |
Revenues: Revenues for 2024 were $46.5 million, a slight decline of $0.2 million compared to 2023.
|
|
◾ |
Profitability: Net income reached $4.2 million in 2024 compared to $6.4 million in 2023. EBITDA reached $5.9 million compared to $8.6 million in 2023.
|
|
◾ |
Earnings per share (EPS): Diluted EPS was $0.63 in 2024 compared to $1.07 in 2023.
|
|
◾ |
Q4 Highlights: Revenue for the fourth quarter amounted to $10.8 million, compared to $12.3 million in the corresponding period of the previous year. Net income for the quarter was $0 million, while
EBITDA totaled $0.7 million.
|
United States:
|
1-866-860-9642
|
Israel:
|
03-918-0691
|
International:
|
+972-3-918-0691
|
Eltek Ltd.
|
Consolidated Statements of Income
|
(In thousands US$, except per share data)
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Revenues
|
10,758
|
12,321
|
46,527
|
46,695
|
||||||||||||
Costs of revenues
|
(8,824
|
)
|
(8,865
|
)
|
(36,188
|
)
|
(33,593
|
)
|
||||||||
Gross profit
|
1,934
|
3,456
|
10,339
|
13,102
|
||||||||||||
Research and development expenses, net
|
(108
|
)
|
(49
|
)
|
(187
|
)
|
(85
|
)
|
||||||||
Selling, general and administrative expenses
|
(1,468
|
)
|
(1,405
|
)
|
(5,760
|
)
|
(5,722
|
)
|
||||||||
Operating profit
|
358
|
2,002
|
4,392
|
7,295
|
||||||||||||
Financial income (expenses), net
|
(271
|
)
|
(334
|
)
|
705
|
422
|
||||||||||
Income before income taxes
|
87
|
1,668
|
5,097
|
7,717
|
||||||||||||
Income tax expenses
|
64
|
337
|
873
|
1,364
|
||||||||||||
Net income
|
23
|
1,331
|
4,224
|
6,353
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic net income per ordinary share
|
-
|
0.22
|
0.64
|
1.08
|
||||||||||||
Diluted net income per ordinary share
|
-
|
0.22
|
0.63
|
1.07
|
||||||||||||
Weighted average number of ordinary shares used to compute
|
||||||||||||||||
basic net income per ordinary share (in thousands)
|
6,713
|
5,977
|
6,626
|
5,902
|
||||||||||||
Weighted average number of ordinary shares used to compute
|
||||||||||||||||
diluted net income per ordinary share (in thousands)
|
6,782
|
6,074
|
6,701
|
5,956
|
Eltek Ltd.
|
Consolidated Balance Sheets
|
(In thousands US$)
|
December 31,
|
December 31,
|
|||||||
2024
|
2023
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
7,575
|
9,278
|
||||||
Short-term bank deposits
|
9,663
|
2,862
|
||||||
Trade receivables (net of allowance for credit losses)
|
11,786
|
10,898
|
||||||
Inventories
|
9,488
|
6,135
|
||||||
Other accounts receivable and prepaid expenses
|
602
|
934
|
||||||
Total current assets
|
39,114
|
30,107
|
||||||
Long term assets:
|
||||||||
Severance pay fund
|
56
|
57
|
||||||
Deferred tax assets, net
|
496
|
1,098
|
||||||
Operating lease right-of-use assets
|
5,911
|
6,555
|
||||||
Total long term assets
|
6,463
|
7,710
|
||||||
Property and equipment, net
|
14,578
|
9,354
|
||||||
Total Assets
|
60,155
|
47,171
|
||||||
Liabilities and Shareholder's equity
|
||||||||
Current liabilities:
|
||||||||
Trade payables
|
7,367
|
7,503
|
||||||
Other accounts payable and accrued expenses
|
5,136
|
5,689
|
||||||
Short-term operating lease liabilities
|
827
|
789
|
||||||
Total current liabilities
|
13,330
|
13,981
|
||||||
Long-term liabilities:
|
||||||||
Accrued severance pay
|
443
|
447
|
||||||
Long-term operating lease liabilities
|
5,190
|
5,871
|
||||||
Total long-term liabilities
|
5,633
|
6,318
|
||||||
Shareholders' equity:
|
||||||||
Ordinary shares, NIS 3.0 par value authorized 10,000,000 shares, issued and outstanding 6,714,040 at December 31, 2024 and 6,020,693 at December 31, 2023
|
6,011
|
5,443
|
||||||
Additional paid-in capital
|
32,627
|
23,587
|
||||||
Foreign currency translation adjustments
|
664
|
783
|
||||||
Capital reserves
|
2,507
|
1,900
|
||||||
Accumulated deficit
|
(617
|
)
|
(4,841
|
)
|
||||
Total shareholders' equity
|
41,192
|
26,872
|
||||||
Total liabilities and shareholders' equity
|
60,155
|
47,171
|
Eltek Ltd.
|
Unaudited Non-GAAP EBITDA Reconciliation
|
(In thousands US$)
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
GAAP Net Income
|
23
|
1,331
|
4,224
|
6,353
|
||||||||||||
Add back items:
|
||||||||||||||||
Financial expenses (income), net
|
271
|
334
|
(705
|
)
|
(422
|
)
|
||||||||||
Income tax expenses
|
64
|
337
|
873
|
1,364
|
||||||||||||
Depreciation and amortization
|
405
|
388
|
1,546
|
1,317
|
||||||||||||
Non-GAAP EBITDA
|
763
|
2,390
|
5,938
|
8,612
|
Eltek Ltd.
|
Consolidated Statements of Cash Flows
|
(In thousands US$)
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
December 31,
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net Income
|
23
|
1,331
|
4,224
|
6,353
|
||||||||||||
Adjustments to reconcile net income to net cash flows
|
||||||||||||||||
provided by operating activities:
|
||||||||||||||||
Depreciation
|
405
|
388
|
1,546
|
1,317
|
||||||||||||
Accrued interest, net
|
(392
|
)
|
-
|
(463
|
)
|
-
|
||||||||||
Share-based compensation
|
161
|
147
|
607
|
363
|
||||||||||||
Decrease in deferred tax assets
|
217
|
304
|
621
|
1,302
|
||||||||||||
391
|
839
|
2,311
|
2,982
|
|||||||||||||
Decrease (increase) in operating lease right-of-use assets, net
|
(2
|
)
|
(1
|
)
|
2
|
(23
|
)
|
|||||||||
Decrease (increase) in trade receivables
|
1,230
|
(211
|
)
|
(988
|
)
|
(1,010
|
)
|
|||||||||
Decrease (increase) in other receivables and prepaid expenses
|
(260
|
)
|
55
|
341
|
(169
|
)
|
||||||||||
Decrease (increase) in inventories
|
(2,711
|
)
|
(283
|
)
|
(3,532
|
)
|
(1,139
|
)
|
||||||||
Increase (decrease) in trade payables
|
378
|
958
|
929
|
989
|
||||||||||||
Increase (decrease) in other liabilities and accrued expenses
|
966
|
(507
|
)
|
1,255
|
707
|
|||||||||||
Increase (decrease) in employee severance benefits, net
|
(4
|
)
|
139
|
(2
|
)
|
172
|
||||||||||
(403
|
)
|
150
|
(1,995
|
)
|
(473
|
)
|
||||||||||
Net cash provided by operating activities
|
11
|
2,320
|
4,540
|
8,862
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of fixed assets
|
(1,592
|
)
|
(1,246
|
)
|
(9,506
|
)
|
(2,432
|
)
|
||||||||
Insurance Proceeds
|
-
|
-
|
-
|
2,000
|
||||||||||||
proceeds from (Investment in) short-term bank deposits, net
|
303
|
(2,719
|
)
|
(6,365
|
)
|
(2,719
|
)
|
|||||||||
Restricted deposits
|
-
|
-
|
-
|
192
|
||||||||||||
Net cash used in investing activities
|
(1,289
|
)
|
(3,965
|
)
|
(15,871
|
)
|
(2,959
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Exercise of options
|
18
|
535
|
296
|
863
|
||||||||||||
Dividend distribution
|
-
|
(1,321
|
)
|
-
|
(1,321
|
)
|
||||||||||
Issuance of shares, net
|
-
|
-
|
9,312
|
|||||||||||||
Repayment of long-term loans from bank
|
-
|
-
|
-
|
(3,348
|
)
|
|||||||||||
Net cash used in financing activities
|
18
|
(786
|
)
|
9,608
|
(3,806
|
)
|
||||||||||
Effect of translation adjustments
|
287
|
404
|
20
|
(185
|
)
|
|||||||||||
Net increase (decrease) in cash and cash equivalents
|
(973
|
)
|
(2,027
|
)
|
(1,703
|
)
|
1,912
|
|||||||||
Cash and cash equivalents at the beginning of the period
|
8,548
|
11,305
|
9,278
|
7,366
|
||||||||||||
Cash and cash equivalents at the end of the period
|
7,575
|
9,278
|
7,575
|
9,278
|