|
Exhibit
|
|
Description
|
| 99.1 |
|
ELTEK LTD.
|
|
|
(Registrant)
|
|
|
By: /s/Ron Freund
|
|
|
Ron Freund
|
|
|
Chief Financial Officer
|

|
|
◾ |
Revenues were $12.8 million
|
|
|
◾ |
Operating profit was $0.7 million
|
|
|
◾ |
Net income was $1.0 million or $0.15 per fully diluted share
|
|
|
◾ |
Net cash provided by operating activities amounted to $0.1 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
|
||||||||
|
March 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Revenues
|
12,756
|
11,783
|
||||||
|
Costs of revenues
|
(10,544
|
)
|
(8,531
|
)
|
||||
|
Gross profit
|
2,212
|
3,252
|
||||||
|
Research and development, expenses, net
|
(50
|
)
|
(15
|
)
|
||||
|
Selling, general and administrative expenses
|
(1,437
|
)
|
(1,516
|
)
|
||||
|
Operating income
|
725
|
1,721
|
||||||
|
Financial income, net
|
504
|
350
|
||||||
|
Income before income taxes
|
1,229
|
2,071
|
||||||
|
Income tax expenses
|
227
|
332
|
||||||
|
Net Income
|
1,002
|
1,739
|
||||||
|
Earnings per share:
|
||||||||
|
Basic net income per ordinary share
|
0.15
|
0.27
|
||||||
|
Diluted net income per ordinary share
|
0.15
|
0.27
|
||||||
|
Weighted average number of ordinary shares used to compute
|
||||||||
|
basic net income per ordinary share (in thousands)
|
6,714
|
6,376
|
||||||
|
Weighted average number of ordinary shares used to compute
|
||||||||
|
diluted net income per ordinary share (in thousands)
|
6,785
|
6,491
|
||||||
|
Eltek Ltd.
|
|
Consolidated Balance Sheets
|
|
U.S. dollars in thousands
|
|
March 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
6,466
|
7,575
|
||||||
|
Short-term bank deposits
|
9,257
|
9,663
|
||||||
|
Trade receivables (net of allowance for credit losses)
|
12,284
|
11,786
|
||||||
|
Inventories
|
9,978
|
9,488
|
||||||
|
Other accounts receivable and prepaid expenses
|
726
|
602
|
||||||
|
Total current assets
|
38,711
|
39,114
|
||||||
|
Long term assets:
|
||||||||
|
Severance pay fund
|
55
|
56
|
||||||
|
Deferred tax assets, net
|
322
|
496
|
||||||
|
Operating lease right of use assets
|
5,988
|
5,911
|
||||||
|
Total long term assets
|
6,365
|
6,463
|
||||||
|
Property and equipment, net
|
15,999
|
14,578
|
||||||
|
Total Assets
|
61,075
|
60,155
|
||||||
|
Liabilities and Shareholder's equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Trade payables
|
7,615
|
7,367
|
||||||
|
Other accounts payable and accrued expenses
|
5,389
|
5,136
|
||||||
|
Short-term operating lease liabilities
|
936
|
827
|
||||||
|
Total current liabilities
|
13,940
|
13,330
|
||||||
|
Long-term liabilities:
|
||||||||
|
Accrued severance pay
|
450
|
443
|
||||||
|
Long-term operating lease liabilities
|
5,157
|
5,190
|
||||||
|
Total long-term liabilities
|
5,607
|
5,633
|
||||||
|
Shareholders' equity:
|
||||||||
|
Ordinary shares, NIS 3.0 par value authorized 10,000,000 shares, issued and outstanding 6,714,040 at March 31, 2025 and 6,714,040 at December 31, 2024
|
6,011
|
6,011
|
||||||
|
Additional paid-in capital
|
32,627
|
32,627
|
||||||
|
Foreign currency translation adjustments
|
(140
|
)
|
664
|
|||||
|
Capital reserve
|
2,645
|
2,507
|
||||||
|
Retained earnings (accumulated deficit)
|
385
|
(617
|
)
|
|||||
|
Total shareholders' equity
|
41,528
|
41,192
|
||||||
|
Total liabilities and shareholders' equity
|
61,075
|
60,155
|
||||||
|
Eltek Ltd.
|
|
Unaudited Non-GAAP EBITDA Reconciliations
|
|
U.S. dollars in thousands
|
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
GAAP net Income
|
1,002
|
1,739
|
||||||
|
Add back items:
|
||||||||
|
Financial income, net
|
(504
|
)
|
(350
|
)
|
||||
|
Income tax expenses
|
227
|
332
|
||||||
|
Depreciation and amortization
|
465
|
365
|
||||||
|
Non-GAAP EBITDA
|
1,190
|
2,086
|
||||||
|
Eltek Ltd.
|
|
Consolidated Statements of Cash Flows
|
|
U.S. dollars in thousands
|
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net Income
|
1,002
|
1,739
|
||||||
|
Adjustments to reconcile net income to net cash flows
|
||||||||
|
provided by operating activities:
|
||||||||
|
Depreciation
|
465
|
365
|
||||||
|
Accrued interest, net
|
(128
|
)
|
-
|
|||||
|
Share-based compensation
|
138
|
132
|
||||||
|
Decrease in deferred tax assets
|
82
|
322
|
||||||
|
557
|
819
|
|||||||
|
Decrease (increase) in operating lease right-of-use assets
|
1
|
1
|
||||||
|
Decrease (increase) in trade receivables
|
(355
|
)
|
736
|
|||||
|
Decrease (increase) in other receivables and prepaid expenses
|
(67
|
)
|
75
|
|||||
|
Decrease (increase) in inventories
|
(330
|
)
|
(396
|
)
|
||||
|
Increase (decrease) in trade payables
|
(862
|
)
|
(1,491
|
)
|
||||
|
Increase (decrease) in other liabilities and accrued expenses
|
173
|
(201
|
)
|
|||||
|
Increase (decrease) in employee severance benefits, net
|
7
|
18
|
||||||
|
(1,433
|
)
|
(1,258
|
)
|
|||||
|
Net cash provided by operating activities
|
126
|
1,300
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Purchase of fixed assets
|
(1,137
|
)
|
(2,731
|
)
|
||||
|
Withdrawal of (investment in) short-term bank deposits, net
|
534
|
(6,490
|
)
|
|||||
|
Net cash used in investing activities
|
(603
|
)
|
(9,221
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Exercise of options
|
-
|
246
|
||||||
|
Repayment of long-term loans from bank
|
-
|
-
|
||||||
|
Issuance of shares, net
|
-
|
9,180
|
||||||
|
Net cash provided by (used in) financing activities
|
-
|
9,426
|
||||||
|
Effect of translation adjustments
|
(632
|
)
|
(173
|
)
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
(1,109
|
)
|
1,332
|
|||||
|
Cash and cash equivalents at the beginning of the period
|
7,575
|
9,278
|
||||||
|
Cash and cash equivalents at the end of the period
|
6,466
|
10,610
|
||||||