|
Gilat Satellite Networks Ltd.
|
|
|
(Registrant)
|
|
|
Dated May 19, 2025
|
By: /s/ Doron Kerbel
|
|
Doron Kerbel
|
|
|
General Counsel & Corporate Secretary
|
| • |
Revenues of $92 million, up 21% compared with $76.1 million in Q1 2024;
|
| • |
GAAP operating loss of $2.7 million, compared with GAAP operating income of $5.4 million in Q1 2024 mainly due to a loss of about $3.6 million from Gilat Stellar Blu’s ramp up process,
amortization of purchased intangibles derived from the Stellar Blu acquisition, and other operating expenses, related to earnout liabilities and one-time acquisition-related costs;
|
| • |
Non-GAAP operating income of $5.2 million, compared with $6.6 million in Q1 2024;
|
| • |
GAAP net loss of $6.0 million, or $0.11 per share, compared with GAAP net income of $5.0 million, or $0.09 per diluted share, in Q1 2024;
|
|
•
|
Non-GAAP net income of $1.8 million, or $0.03 per diluted share, compared with $6.0 million, or $0.11 per diluted share,
in Q1 2024;
|
|
•
|
Adjusted EBITDA of $7.6 million, compared with $9.3 million in Q1 2024, which includes a loss of
about $3.6 million from Gilat Stellar Blu’s ramp up process. Adjusted EBITDA, excluding such loss, was $11.2 million.
|
|
|
• |
Gilat Receives Over $15 Million in Orders from Leading Satellite Operators
|
|
|
• |
Gilat Receives a Multimillion Order from a Global Defense Organization
|
|
|
• |
Gilat Receives over $11 Million Defense Contract from a Leading UAV Company
|
|
|
• |
Gilat Awarded Up to $23 Million Multi-Year Contract to Service Satellite Transportable Terminal Units for US DoD Customers
|
|
|
• |
Gilat Receives $6 Million Defense Contract to Provide Military Communications solutions in Asia-Pacific
|
|
|
• |
Gilat Receives $4 Million in Orders for Advanced Portable Satellite Terminals from Global Defense Customers
|
|
|
• |
Gilat Awarded Over $5 Million to Support Critical Connectivity for Defense Forces
|
|
Date:
|
Monday, May 19, 2025
|
|
Start:
|
09:00 AM EST / 16:00 IST
|
|
Dial-in:
|
US: 1-888-407-2553
|
|
International:
|
+972-3-918-0609
|
|
GILAT SATELLITE NETWORKS LTD.
|
|
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
|
|
U.S. dollars in thousands (except share and per share data)
|
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
||||||||
|
Revenues
|
$
|
92,037
|
$
|
76,078
|
||||
|
Cost of revenues
|
63,639
|
48,024
|
||||||
|
Gross profit
|
28,398
|
28,054
|
||||||
|
Research and development expenses, net
|
11,621
|
9,319
|
||||||
|
Selling and marketing expenses
|
8,202
|
7,077
|
||||||
|
General and administrative expenses
|
6,784
|
8,077
|
||||||
|
Other operating expenses (income), net
|
4,538
|
(1,810
|
)
|
|||||
|
Total operating expenses
|
31,145
|
22,663
|
||||||
|
Operating income (loss)
|
(2,747
|
)
|
5,391
|
|||||
|
Financial income (expenses), net
|
(936
|
)
|
513
|
|||||
|
Income (loss) before taxes on income
|
(3,683
|
)
|
5,904
|
|||||
|
Taxes on income
|
(2,313
|
)
|
(940
|
)
|
||||
|
Net income (loss)
|
$
|
(5,996
|
)
|
$
|
4,964
|
|||
|
Earnings (losses) per share (basic and diluted)
|
$
|
(0.11
|
)
|
$
|
0.09
|
|||
|
Weighted average number of shares used in
|
||||||||
|
computing earnings (losses) per share (Basic and Diluted)
|
57,037,671 |
57,016,585
|
||||||
|
GILAT SATELLITE NETWORKS LTD.
|
|
RECONCILIATION BETWEEN GAAP AND NON-GAAP CONSOLIDATED STATEMENTS OF INCOME (LOSS)
|
|
FOR COMPARATIVE PURPOSES
|
|
U.S. dollars in thousands (except share and per share data)
|
|
Three months ended
|
Three months ended
|
|||||||||||||||||||||||
|
March 31, 2025
|
March 31, 2024
|
|||||||||||||||||||||||
|
GAAP
|
Adjustments (*)
|
Non-GAAP
|
GAAP
|
Adjustments (*)
|
Non-GAAP
|
|||||||||||||||||||
|
Unaudited
|
Unaudited
|
|||||||||||||||||||||||
|
Gross profit
|
$
|
28,398
|
810
|
$
|
29,208
|
$
|
28,054
|
726
|
$
|
28,780
|
||||||||||||||
|
Operating expenses
|
31,145
|
(7,090
|
)
|
24,055
|
22,663
|
(499
|
)
|
22,164
|
||||||||||||||||
|
Operating income (loss)
|
(2,747
|
)
|
7,900
|
5,153
|
5,391
|
1,225
|
6,616
|
|||||||||||||||||
|
Income (loss) before taxes on income
|
(3,683
|
)
|
7,900
|
4,217
|
5,904
|
1,225
|
7,129
|
|||||||||||||||||
|
Net income (loss)
|
$
|
(5,996
|
)
|
7,823
|
$
|
1,827
|
$
|
4,964
|
1,050
|
$
|
6,014
|
|||||||||||||
|
Earnings (losses) per share (basic and diluted)
|
$
|
(0.11
|
)
|
$
|
0.14
|
$
|
0.03
|
$
|
0.09
|
$
|
0.02
|
$
|
0.11
|
|||||||||||
|
Weighted average number of shares used in
|
||||||||||||||||||||||||
|
computing earnings (losses) per share
|
||||||||||||||||||||||||
|
Basic
|
57,037,671
|
57,037,671
|
57,016,585
|
57,016,585
|
||||||||||||||||||||
|
Diluted
|
57,037,671
|
58,005,232 |
57,016,585
|
57,108,734
|
||||||||||||||||||||
|
(*) Adjustments reflect the effect of stock-based compensation expenses as per ASC 718, amortization of purchased intangibles, other operating income (expenses), net,
|
|
|
other integration expenses and income tax effect on such adjustments which is calculated using the relevant effective tax rate.
|
|
Three months ended
|
Three months ended
|
|||||||
|
March 31, 2025
|
March 31, 2024
|
|||||||
|
Unaudited
|
Unaudited
|
|||||||
|
GAAP net income (loss)
|
$
|
(5,996
|
)
|
$
|
4,964
|
|||
|
Gross profit
|
||||||||
|
Stock-based compensation expenses
|
173
|
150
|
||||||
|
Amortization of purchased intangibles
|
600
|
507
|
||||||
|
Other integration expenses
|
37
|
69
|
||||||
|
810
|
726
|
|||||||
|
Operating expenses
|
||||||||
|
Stock-based compensation expenses
|
901
|
717
|
||||||
|
Stock-based compensation expenses related to business combination
|
607
|
1,324
|
||||||
|
Amortization of purchased intangibles
|
884
|
257
|
||||||
|
Other operating expenses (income), net *)
|
4,538
|
(1,810
|
)
|
|||||
|
Other integration expenses
|
160
|
11
|
||||||
|
7,090
|
499
|
|||||||
|
Taxes on income
|
(77
|
)
|
(175
|
)
|
||||
|
Non-GAAP net income
|
$
|
1,827
|
$
|
6,014
|
||||
|
*)
|
Including M&A expenses related to business combinations in the amounts of $2,205 and $318 for the three months ended March 31, 2025 and 2024, respectively
|
|
GILAT SATELLITE NETWORKS LTD.
|
|
SUPPLEMENTAL INFORMATION
|
|
U.S. dollars in thousands
|
|
ADJUSTED EBITDA:
|
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
||||||||
|
GAAP net income (loss)
|
$
|
(5,996
|
)
|
$
|
4,964
|
|||
|
Adjustments:
|
||||||||
|
Financial expenses (income), net
|
936
|
(513
|
)
|
|||||
|
Taxes on income
|
2,313
|
940
|
||||||
|
Stock-based compensation expenses
|
1,074
|
867
|
||||||
|
Stock-based compensation expenses related to business combination
|
607 |
1,324 |
||||||
|
Depreciation and amortization (*)
|
3,962 |
3,481 |
||||||
|
Other operating expenses (income), net
|
4,538 |
(1,810 |
) |
|||||
|
Other integration expenses
|
197
|
80
|
||||||
|
Adjusted EBITDA
|
$
|
7,631
|
$
|
9,333
|
||||
|
(*) Including amortization of lease incentive
|
|
SEGMENT REVENUES:
|
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
||||||||
|
Commercial
|
$
|
64,220
|
$
|
41,193
|
||||
|
Defense
|
23,011
|
17,230
|
||||||
|
Peru
|
4,806
|
17,655
|
||||||
|
Total revenues
|
$
|
92,037
|
$
|
76,078
|
||||
|
GILAT SATELLITE NETWORKS LTD.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
U.S. dollars in thousands
|
|
March 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
Audited
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
63,783
|
$
|
119,384
|
||||
|
Restricted cash
|
470
|
853
|
||||||
|
Trade receivables, net
|
49,164
|
49,600
|
||||||
|
Contract assets
|
33,394
|
24,941
|
||||||
|
Inventories
|
59,431
|
38,890
|
||||||
|
Other current assets
|
34,395
|
21,963
|
||||||
|
Total current assets
|
240,637
|
255,631
|
||||||
|
LONG-TERM ASSETS:
|
||||||||
|
Restricted cash
|
13
|
12
|
||||||
|
Long-term contract assets
|
7,450
|
8,146
|
||||||
|
Severance pay funds
|
5,847
|
5,966
|
||||||
|
Deferred taxes
|
9,912
|
11,896
|
||||||
|
Operating lease right-of-use assets
|
6,400
|
6,556
|
||||||
|
Other long-term assets
|
8,539
|
5,288
|
||||||
|
Total long-term assets
|
38,161
|
37,864
|
||||||
|
PROPERTY AND EQUIPMENT, NET
|
69,878
|
70,834
|
||||||
|
INTANGIBLE ASSETS, NET
|
64,928
|
12,925
|
||||||
|
GOODWILL
|
169,444
|
52,494
|
||||||
|
TOTAL ASSETS
|
$
|
583,048
|
$
|
429,748
|
||||
|
GILAT SATELLITE NETWORKS LTD.
|
|
CONSOLIDATED BALANCE SHEETS (Cont.)
|
|
U.S. dollars in thousands
|
|
March 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
Audited
|
|||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Current maturities of long-term loan
|
$
|
3,000
|
$
|
-
|
||||
|
Trade payables
|
20,364
|
17,107
|
||||||
|
Accrued expenses
|
48,245
|
45,368
|
||||||
|
Advances from customers and deferred revenues
|
71,701
|
18,587
|
||||||
|
Operating lease liabilities
|
2,865
|
2,557
|
||||||
|
Other current liabilities
|
24,617
|
17,817
|
||||||
|
Total current liabilities
|
170,792
|
101,436
|
||||||
|
LONG-TERM LIABILITIES:
|
||||||||
|
Long-term loans
|
57,469
|
2,000
|
||||||
|
Accrued severance pay
|
6,536
|
6,677
|
||||||
|
Long-term advances from customers and deferred revenues
|
254
|
580
|
||||||
|
Operating lease liabilities
|
3,608
|
4,014
|
||||||
|
Other long-term liabilities
|
44,875
|
10,606
|
||||||
|
|
||||||||
|
Total long-term liabilities
|
112,742
|
23,877
|
||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||
|
Share capital - ordinary shares of NIS 0.2 par value
|
2,736
|
2,733
|
||||||
|
Additional paid-in capital
|
944,657
|
943,294
|
||||||
|
Accumulated other comprehensive loss
|
(6,411
|
)
|
(6,120
|
)
|
||||
|
Accumulated deficit
|
(641,468
|
)
|
(635,472
|
)
|
||||
|
Total shareholders' equity
|
299,514
|
304,435
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
583,048
|
$
|
429,748
|
||||
|
GILAT SATELLITE NETWORKS LTD.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
U.S. dollars in thousands
|
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Unaudited
|
||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$
|
(5,996
|
)
|
$
|
4,964
|
|||
|
Adjustments required to reconcile net income (loss)
to net cash provided by (used in) operating activities:
|
||||||||
|
Depreciation and amortization
|
3,905
|
3,425
|
||||||
|
Stock-based compensation expenses
|
1,681
|
2,191
|
||||||
|
Accrued severance pay, net
|
(22
|
)
|
(55
|
)
|
||||
|
Deferred taxes, net
|
1,984
|
451
|
||||||
|
Decrease (increase) in trade receivables, net
|
4,528
|
(8,797
|
)
|
|||||
|
Decrease (increase) in contract assets
|
(7,798
|
)
|
6,248
|
|||||
|
Decrease in other assets and other adjustments (including short-term, long-term
|
||||||||
|
and effect of exchange rate changes on cash, cash equivalents and restricted cash)
|
18,390
|
3,507
|
||||||
|
Increase in inventories
|
(11,456
|
)
|
(3,193
|
)
|
||||
|
Decrease in trade payables
|
(7,828
|
)
|
(666
|
)
|
||||
|
Decrease in accrued expenses
|
(6,358
|
)
|
(1,240
|
)
|
||||
|
Decrease in advances from customers and deferred revenues
|
(1,096
|
)
|
(2,754
|
)
|
||||
|
Increase in other liabilities
|
3,454
|
139
|
||||||
|
Net cash provided by (used in) operating activities
|
(6,612
|
)
|
4,220
|
|||||
|
Cash flows from investing activities:
|
||||||||
|
Purchase of property and equipment
|
(1,490
|
)
|
(793
|
)
|
||||
|
Investment in other asset
|
(2,500
|
)
|
-
|
|||||
|
Acquisitions of subsidiary, net of cash acquired
|
(104,943
|
)
|
-
|
|||||
|
Net cash used in investing activities
|
(108,933
|
)
|
(793
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Repayment of short-term debt, net
|
-
|
(2,744
|
)
|
|||||
|
Proceeds from long-term loan, net of associated costs
|
58,970
|
-
|
||||||
|
Net cash provided by (used in) financing activities
|
58,970
|
(2,744
|
)
|
|||||
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
592
|
(268
|
)
|
|||||
|
Increase (decrease) in cash, cash equivalents and restricted cash
|
(55,983
|
)
|
415
|
|||||
|
Cash, cash equivalents and restricted cash at the beginning of the period
|
120,249
|
104,751
|
||||||
|
Cash, cash equivalents and restricted cash at the end of the period
|
$
|
64,266
|
$
|
105,166
|
||||