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

|
|
▪ |
Revenues were $13.3 million compared to $13.5 million in Q3 2024
|
|
|
▪ |
Operating income was $0.05 million compared to $1.9 million in Q3 2024
|
|
|
▪ |
Net loss was $0.2 million, or $0.03 per fully diluted share
|
|
|
▪ |
As of September 30, 2025, cash, cash equivalents and short-term deposits amounted $11.6 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,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Revenues
|
13,267
|
13,520
|
38,552
|
35,769
|
||||||||||||
|
Costs of revenues
|
(11,671
|
)
|
(10,003
|
)
|
(31,725
|
)
|
(27,364
|
)
|
||||||||
|
Gross profit
|
1,596
|
3,517
|
6,827
|
8,405
|
||||||||||||
|
Research and development expenses, net
|
-
|
(17
|
)
|
(50
|
)
|
(79
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
1,546
|
(1,592
|
)
|
(4,546
|
)
|
(4,292
|
)
|
|||||||||
|
Operating income
|
50
|
1,908
|
2,231
|
4,034
|
||||||||||||
|
Financial income (expense), net
|
(287
|
)
|
137
|
(795
|
)
|
976
|
||||||||||
|
Income (loss) before income tax
|
(237
|
)
|
2,045
|
1,436
|
5,010
|
|||||||||||
|
Income tax expenses (tax benefit)
|
(6
|
)
|
333
|
300
|
808
|
|||||||||||
|
Net income (loss)
|
(231
|
)
|
1,712
|
1,136
|
4,202
|
|||||||||||
|
Earnings per share:
|
||||||||||||||||
|
Basic net income (loss) per ordinary share
|
(0.03
|
)
|
0.26
|
0.17
|
0.64
|
|||||||||||
|
Diluted net income (loss) per ordinary share
|
(0.03
|
)
|
0.25
|
0.17
|
0.63
|
|||||||||||
|
Weighted average number of ordinary shares used to compute
|
||||||||||||||||
|
basic net income (loss) per ordinary share (in thousands)
|
6,719
|
6,710
|
6,716
|
6,597
|
||||||||||||
|
Weighted average number of ordinary shares used to compute
|
||||||||||||||||
|
diluted net income (loss) per ordinary share (in thousands)
|
6,796
|
6,768
|
6,789
|
6,675
|
||||||||||||
|
Eltek Ltd.
|
|
Consolidated Balance Sheets
|
|
U.S dollars in thousands
|
|
September 30,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
2,124
|
7,575
|
||||||
|
Short-term bank deposits
|
9,514
|
9,663
|
||||||
|
Trade receivables (net of allowance for credit losses)
|
14,196
|
11,786
|
||||||
|
Inventories
|
12,358
|
9,488
|
||||||
|
Other accounts receivable and prepaid expenses
|
405
|
602
|
||||||
|
Total current assets
|
38,597
|
39,114
|
||||||
|
Long term assets:
|
||||||||
|
Severance pay fund
|
62
|
56
|
||||||
|
Deferred tax assets, net
|
288
|
496
|
||||||
|
Operating lease right of use assets
|
6,304
|
5,911
|
||||||
|
Total long term assets
|
6,654
|
6,463
|
||||||
|
Property and equipment, net
|
19,805
|
14,578
|
||||||
|
Total Assets
|
65,056
|
60,155
|
||||||
|
Liabilities and Shareholder's equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Trade payables
|
6,843
|
7,367
|
||||||
|
Other accounts payable and accrued expenses
|
5,779
|
5,136
|
||||||
|
Short-term operating lease liabilities
|
1,070
|
827
|
||||||
|
Total current liabilities
|
13,692
|
13,330
|
||||||
|
Long-term liabilities:
|
||||||||
|
Accrued severance pay
|
559
|
443
|
||||||
|
Long-term operating lease liabilities
|
5,353
|
5,190
|
||||||
|
Total long-term liabilities
|
5,912
|
5,633
|
||||||
|
Shareholders' equity:
|
||||||||
|
Ordinary shares of NIS 3.0 par value – Authorized: 10,000,000 shares at September 30, 2025 and December 31, 2024; Issued and outstanding: 6,715,624 shares at September 30, 2025 and 6,714,040 shares at
December 31, 2024
|
6,012
|
6,011
|
||||||
|
Additional paid-in capital
|
32,662
|
32,627
|
||||||
|
Foreign currency translation adjustments
|
4,627
|
664
|
||||||
|
Capital reserve
|
2,908
|
2,507
|
||||||
|
Accumulated deficit
|
(757
|
)
|
(617
|
)
|
||||
|
Total shareholders' equity
|
45,452
|
41,192
|
||||||
|
Total liabilities and shareholders' equity
|
65,056
|
60,155
|
||||||
|
Eltek Ltd.
|
|
Unaudited Non-GAAP EBITDA Reconciliations
|
|
U.S dollars in thousands
|
|
Three months ended
|
Nine months ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
GAAP net income (loss)
|
(231
|
)
|
1,712
|
1,136
|
4,202
|
|||||||||||
|
Add back items:
|
||||||||||||||||
|
Financial expenses (income), net
|
287
|
(137
|
)
|
795
|
(976
|
)
|
||||||||||
|
Income tax expenses (benefit)
|
(6
|
)
|
333
|
300
|
808
|
|||||||||||
|
Depreciation and amortization
|
563
|
388
|
1,530
|
1,141
|
||||||||||||
|
Non-GAAP EBITDA
|
613
|
2,296
|
3,761
|
5,175
|
||||||||||||
|
Eltek Ltd.
|
|
Consolidated Statement of Cash flow
|
|
U.S dollars in thousands
|
|
Three months ended
|
Nine months ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net Income (loss)
|
(231
|
)
|
1,712
|
1,136
|
4,202
|
|||||||||||
|
Adjustments to reconcile net income to net cash flows
|
||||||||||||||||
|
provided by operating activities:
|
||||||||||||||||
|
Depreciation
|
563
|
388
|
1,530
|
1,141
|
||||||||||||
|
Unrealized financing expenses (income), net
|
11
|
115
|
477
|
(71
|
)
|
|||||||||||
|
Share-based compensation
|
131
|
160
|
401
|
446
|
||||||||||||
|
Decrease in deferred tax assets
|
27
|
313
|
229
|
404
|
||||||||||||
|
732
|
976
|
2,637
|
1,920
|
|||||||||||||
|
Decrease (increase) in operating lease right-of-use assets
|
19
|
1
|
19
|
4
|
||||||||||||
|
Decrease (increase) in trade receivables
|
626
|
(2,735
|
)
|
(1,107
|
)
|
(2,218
|
)
|
|||||||||
|
Decrease (increase) in other receivables and prepaid expenses
|
(10
|
)
|
292
|
237
|
601
|
|||||||||||
|
Decrease (increase) in inventories
|
857
|
(256
|
)
|
(1,755
|
)
|
(821
|
)
|
|||||||||
|
Increase (decrease) in trade payables
|
(137
|
)
|
1,087
|
(2,137
|
)
|
551
|
||||||||||
|
Increase (decrease) in other liabilities and accrued expenses
|
127
|
538
|
99
|
289
|
||||||||||||
|
Increase (decrease) in employee severance benefits, net
|
19
|
32
|
65
|
2
|
||||||||||||
|
1,501
|
(1,041
|
)
|
(4,579
|
)
|
(1,592
|
)
|
||||||||||
|
Net cash provided by (used in) operating activities
|
2,002
|
1,647
|
(806
|
)
|
4,530
|
|||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||
|
Purchase of fixed assets
|
(1,386
|
)
|
(1,967
|
)
|
(4,266
|
)
|
(7,914
|
)
|
||||||||
|
Withdrawal of (investment in) short-term bank deposits, net
|
-
|
(134
|
)
|
534
|
(6,668
|
)
|
||||||||||
|
Net cash used in investing activities
|
(1,386
|
)
|
(2,101
|
)
|
(3,732
|
)
|
(14,582
|
)
|
||||||||
|
Cash flows from financing activities:
|
||||||||||||||||
|
Exercise of options
|
28
|
17
|
36
|
278
|
||||||||||||
|
Dividend distribution
|
-
|
-
|
(1,276
|
)
|
-
|
|||||||||||
|
Issuance of shares, net
|
-
|
-
|
-
|
9,312
|
||||||||||||
|
Net cash provided by (used in) financing activities
|
28
|
17
|
(1,240
|
)
|
9,590
|
|||||||||||
|
Effect of translation adjustments
|
(290
|
)
|
108
|
327
|
(268
|
)
|
||||||||||
|
Net increase (decrease) in cash and cash equivalents
|
354
|
(329
|
)
|
(5,451
|
)
|
(730
|
)
|
|||||||||
|
Cash and cash equivalents at the beginning of the period
|
1,770
|
8,877
|
7,575
|
9,278
|
||||||||||||
|
Cash and cash equivalents at the end of the period
|
2,124
|
8,548
|
2,124
|
8,548
|
||||||||||||