1. |
Press Release dated March 7, 2017 re TAT Technologies Ltd. Reports Fourth Quarter and Full Year 2016 Results.
|
Press Release
|
Source: TAT Technologies Limited
|
•
|
Total Revenue: $ 25 million compared to $ 21.7 million in the fourth quarter of 2015, growth of 15.2% in revenues compared to the fourth quarter of 2015.
|
•
|
Adjusted EBITDA: $ 3.1 million compared to negative adjusted EBITDA of $ (1) million in the fourth quarter of 2015.
|
•
|
Net income: $ 1.6 million compared to $ 3 million in the fourth quarter of 2015
|
•
|
Net income / Loss (Non-GAAP): $ 1.8 million compared to net loss of $ (1) million in the fourth quarter of 2015. The net income (Non GAAP) of the fourth quarter of 2015 includes several adjustments, as detailed in the appendix in page 9 below, including $ 4.8 million gain on bargain purchase.
|
•
|
Earnings per share basic and diluted: $ 0.18 per share compared to $ 0.34 per share in the fourth quarter of 2015.
|
•
|
Earnings (loss) per share basic and diluted (Non-GAAP): $ 0.20 per share compared to a loss of $ (0.11) in the fourth quarter of 2015.
|
•
|
Net cash provided by operating activities: $ 4.8 million compared to $ 0.9 million in the fourth quarter of 2015.
|
•
|
Total Revenue: $ 95.8 million compared to $ 85.6 million in 2015, growth of 11.9% in revenues compared to fiscal year 2015.
|
•
|
Adjusted EBITDA: $ 7.9 million compared to $ 3.6 million in 2015.
|
•
|
Net income: $ 0.1 million compared to $ 5.8 million in 2015.
|
•
|
Net Income (Non-GAAP): $ 2.8 million compare to $ 0.4 million in 2015.
The net income (Non GAAP) for 2015 includes several adjustments, as detailed in the appendix in page 9 below, including $ 4.8 million gain on bargain purchase. |
•
|
Taxes on income: include $ 2.7 million related to a deferred tax liability due to actual distribution of earnings from foreign subsidiaries of the Company and due to the possibility of future distribution of earnings from such foreign subsidiaries.
|
•
|
Earnings per share basic and diluted: $ 0.01 per share compared to $ 0.66 per share in 2015.
|
•
|
Earnings per share basic and diluted (Non-GAAP): $ 0.32 per share compared to $ 0.04 in 2015.
|
•
|
Net cash provided by operating activities: $ 5.5 million compared to $ 0.7 million in 2015.
|
•
|
Dividend distribution: During August 2016, the company distributed to shareholders a cash dividend in the total amount of $3.0 million.
|
December 31,
|
December 31,
|
|||||||
2016
|
2015
|
|||||||
(unaudited)
|
(audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
21,433
|
$
|
18,688
|
||||
Short-term bank deposits
|
964
|
8,122
|
||||||
Accounts receivable, net
|
21,572
|
19,151
|
||||||
Other current assets and prepaid expenses
|
1,687
|
3,025
|
||||||
Inventory, net
|
39,269
|
36,664
|
||||||
Total current assets
|
84,925
|
85,650
|
||||||
NON-CURRENT ASSETS:
|
||||||||
Investment in affiliates
|
1,019
|
169
|
||||||
Funds in respect of employee rights upon retirement
|
2,660
|
2,626
|
||||||
Deferred income taxes
|
896
|
890
|
||||||
Intangible assets, net
|
1,179
|
1,314
|
||||||
Property, plant and equipment, net
|
21,298
|
18,934
|
||||||
Total non-current assets
|
27,052
|
23,933
|
||||||
Total assets
|
$
|
111,977
|
$
|
109,583
|
||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable
|
8,406
|
7,022
|
||||||
Accrued expenses
|
9,836
|
7,815
|
||||||
Total current liabilities
|
18,242
|
14,837
|
||||||
NON CURRENT LIABILITIES:
|
||||||||
Other long-term liabilities
|
151
|
189
|
||||||
Liability in respect of employee rights upon retirement
|
2,994
|
2,871
|
||||||
Deferred income taxes
|
1,938
|
262
|
||||||
Total non-current liabilities
|
5,083
|
3,322
|
||||||
Total liabilities
|
23,325
|
18,159
|
||||||
EQUITY:
|
||||||||
Share capital
|
2,797
|
2,793
|
||||||
Additional paid-in capital
|
64,760
|
64,529
|
||||||
Treasury stock at cost
|
(2,088
|
)
|
(2,088
|
)
|
||||
Accumulated other comprehensive loss
|
(73
|
)
|
(4
|
)
|
||||
Retained earnings
|
23,256
|
26,194
|
||||||
Total shareholders' equity
|
88,652
|
91,424
|
||||||
Total liabilities and shareholders' equity
|
$
|
111,977
|
$
|
109,583
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
||||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
$
|
7,481
|
$
|
8,359
|
$
|
30,431
|
$
|
31,339
|
||||||||
Services
|
17,504
|
13,344
|
65,363
|
54,268
|
||||||||||||
24,985
|
21,703
|
95,794
|
85,607
|
|||||||||||||
Cost of goods:
|
||||||||||||||||
Products
|
5,609
|
5,875
|
23,788
|
24,466
|
||||||||||||
Services
|
13,562
|
13,530
|
52,969
|
47,476
|
||||||||||||
19,171
|
19,405
|
76,757
|
71,942
|
|||||||||||||
Gross Profit
|
5,814
|
2,298
|
19,037
|
13,665
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
189
|
320
|
1,140
|
890
|
||||||||||||
Selling and marketing
|
1,008
|
773
|
3,876
|
2,903
|
||||||||||||
General and administrative
|
2,631
|
2,488
|
10,023
|
8,469
|
||||||||||||
Other loss (income)
|
(117
|
)
|
631
|
(138
|
)
|
631
|
||||||||||
Gain on bargain purchase
|
-
|
(4,833
|
)
|
-
|
(4,833
|
)
|
||||||||||
3,711
|
(621
|
)
|
14,901
|
8,060
|
||||||||||||
Operating income
|
2,103
|
2,919
|
4,136
|
5,605
|
||||||||||||
Financial expenses, net
|
(62
|
)
|
(117
|
)
|
(154
|
)
|
(349
|
)
|
||||||||
Income before taxes on income
|
2,041
|
2,802
|
3,982
|
5,256
|
||||||||||||
Taxes on income
|
420
|
(455
|
)
|
3,865
|
644
|
|||||||||||
Income before equity investment
|
1,621
|
3,257
|
117
|
4,612
|
||||||||||||
Share in results and sale of equity investment of affiliated companies
|
(4
|
)
|
(254
|
)
|
(55
|
)
|
1,237
|
|||||||||
Net income
|
$
|
1,617
|
$
|
3,003
|
$
|
62
|
$
|
5,849
|
||||||||
Basic and diluted income per share
|
||||||||||||||||
Net income per share
|
$
|
0.18
|
$
|
0.34
|
$
|
0.01
|
$
|
0.66
|
||||||||
Weighted average number of shares outstanding
|
||||||||||||||||
Basic
|
8,828,444
|
8,808,344
|
8,828,444
|
8,808,344
|
||||||||||||
Diluted
|
8,833,226
|
8,813,533
|
8,830,764
|
8,810,689
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
||||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
Net income
|
$
|
1,617
|
$
|
3,003
|
$
|
62
|
$
|
5,849
|
||||||||
Other comprehensive income
|
||||||||||||||||
Net unrealized gains (losses) from derivatives
|
(199
|
)
|
-
|
174
|
-
|
|||||||||||
Reclassification adjustments for gains included in net income and inventory
|
(29
|
)
|
(4
|
)
|
(243
|
)
|
(4
|
)
|
||||||||
Total other comprehensive income (loss)
|
$
|
1,389
|
$
|
2,999
|
$
|
(7
|
)
|
$
|
5,845
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
||||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Reported net income on GAAP basis
|
$
|
1,617
|
$
|
3,003
|
$
|
62
|
$
|
5,849
|
||||||||
Adjustments:
|
||||||||||||||||
Gain on bargain purchase
|
-
|
(4,833
|
)
|
-
|
(4,833
|
)
|
||||||||||
Tax adjustments re non-GAAP adjustments (1)
|
198
|
-
|
2,685
|
-
|
||||||||||||
Other expenses (Acquisition related expenses)
|
(105
|
)
|
553
|
(105
|
)
|
553
|
||||||||||
Share in results of equity investment of affiliated company
|
4
|
254
|
55
|
(1,237
|
)
|
|||||||||||
Share based compensation
|
41
|
12
|
105
|
38
|
||||||||||||
Non-GAAP net income (loss)
|
$
|
1,755
|
$
|
(1,011
|
)
|
$
|
2,802
|
$
|
370
|
|||||||
Non-GAAP net income (loss) per share
|
$
|
0.20
|
$
|
(0.11
|
)
|
$
|
0.32
|
$
|
0.04
|
|||||||
Weighted average number of shares outstanding
|
||||||||||||||||
Basic
|
8,828,444
|
8,808,344
|
8,828,444
|
8,808,344
|
||||||||||||
Diluted
|
8,833,226
|
8,813,533
|
8,830,764
|
8,810,689
|
(1) |
During 2016 the Company distributed dividend from its foreign subsidiaries earnings. As a result the company accrued deferred tax liability due to actual distribution of earnings from foreign subsidiaries of the Company and due to the possibility of future distribution of earnings from such foreign subsidiaries.
|
TAT Technologies Ltd. Shareholders
|
||||||||||||||||||||||||||||||||
Share capital
|
Accumulated
|
|||||||||||||||||||||||||||||||
Number of
shares issued
|
Amount
|
Additional
paid-in
capital
|
other
comprehensive
income (loss)
|
Treasury
shares
|
Retained
earnings
|
Non-controlling
interest
|
Total
equity
|
|||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2013 (audited)
|
9,079,709
|
$
|
2,792
|
$
|
64,454
|
$
|
(429
|
)
|
$
|
(2,088
|
)
|
$
|
20,913
|
$
|
1,961
|
$
|
87,603
|
|||||||||||||||
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2014 (audited):
|
||||||||||||||||||||||||||||||||
Comprehensive income
|
-
|
-
|
-
|
429
|
-
|
1,432
|
-
|
1,861
|
||||||||||||||||||||||||
Share based compensation expenses
|
-
|
-
|
38
|
-
|
-
|
-
|
-
|
38
|
||||||||||||||||||||||||
Exercise of option
|
3,108
|
1
|
(1
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||
Dividend distributed
|
-
|
-
|
-
|
-
|
-
|
(2,000
|
)
|
-
|
(2,000
|
)
|
||||||||||||||||||||||
Sale of subsidiary
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,961
|
)
|
(1,961
|
)
|
||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2014 (audited)
|
9,082,817
|
$
|
2,793
|
$
|
64,491
|
$
|
-
|
$
|
(2,088
|
)
|
$
|
20,345
|
$
|
-
|
$
|
85,541
|
||||||||||||||||
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2015 (audited):
|
||||||||||||||||||||||||||||||||
Comprehensive income (loss)
|
-
|
-
|
-
|
(4
|
)
|
-
|
5,849
|
-
|
5,845
|
|||||||||||||||||||||||
Share based compensation expenses
|
-
|
-
|
38
|
-
|
-
|
-
|
-
|
38
|
||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2015 (audited)
|
9,082,817
|
$
|
2,793
|
$
|
64,529
|
$
|
(4
|
)
|
$
|
(2,088
|
)
|
$
|
26,194
|
$
|
-
|
$
|
91,424
|
|||||||||||||||
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2016 (unaudited):
|
||||||||||||||||||||||||||||||||
Comprehensive income (loss)
|
-
|
-
|
-
|
(69
|
)
|
-
|
62
|
-
|
(7
|
)
|
||||||||||||||||||||||
Share based compensation expenses
|
-
|
-
|
105
|
-
|
-
|
-
|
-
|
105
|
||||||||||||||||||||||||
Exercise of option
|
20,100
|
4
|
126
|
-
|
-
|
-
|
-
|
130
|
||||||||||||||||||||||||
Dividend distributed
|
-
|
-
|
-
|
-
|
-
|
(3,000
|
)
|
-
|
(3,000
|
)
|
||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2016 (unaudited)
|
9,102,917
|
$
|
2,797
|
$
|
64,760
|
$
|
(73
|
)
|
$
|
(2,088
|
)
|
$
|
23,256
|
$
|
-
|
$
|
88,652
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
||||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
Net income
|
$
|
1,617
|
$
|
3,003
|
$
|
62
|
$
|
5,849
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
976
|
891
|
3,636
|
2,781
|
||||||||||||
Loss on sale of property, plant and equipment
|
30
|
-
|
12
|
-
|
||||||||||||
Interest from short-term bank deposits and restricted deposits
|
(13
|
)
|
(13
|
)
|
(24
|
)
|
(33
|
)
|
||||||||
Loss (gain) from change in fair value of derivatives
|
18
|
10
|
(152
|
)
|
10
|
|||||||||||
Provision for doubtful accounts
|
(82
|
)
|
62
|
(29
|
)
|
206
|
||||||||||
Share in results and sale of equity investment of affiliated Company
|
4
|
254
|
55
|
(1,237
|
)
|
|||||||||||
Share based compensation
|
41
|
12
|
105
|
38
|
||||||||||||
Gain on bargain purchase
|
-
|
(4,833
|
)
|
-
|
(4,833
|
)
|
||||||||||
Liability in respect of employee rights upon retirement
|
63
|
(25
|
)
|
123
|
28
|
|||||||||||
Deferred income taxes, net
|
(143
|
)
|
(693
|
)
|
1,670
|
(21
|
)
|
|||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Decrease (increase) in trade accounts receivable
|
1,149
|
1,528
|
(2,392
|
)
|
(2,375
|
)
|
||||||||||
Decrease (increase) in other current assets and prepaid expenses
|
1,456
|
191
|
1,487
|
(85
|
)
|
|||||||||||
Increase in inventory
|
(1,340
|
)
|
(153
|
)
|
(2,707
|
)
|
(571
|
)
|
||||||||
Increase (decrease) in trade accounts payable
|
(187
|
)
|
1,237
|
1,192
|
436
|
|||||||||||
Increase (decrease) in accrued expenses
|
1,163
|
(527
|
)
|
2,521
|
525
|
|||||||||||
Increase (decrease) in other long-term liabilities
|
85
|
(10
|
)
|
(38
|
)
|
15
|
||||||||||
Net cash provided by operating activities
|
$
|
4,837
|
$
|
934
|
$
|
5,521
|
$
|
733
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
Acquisitions of subsidiary, net of cash acquired
|
-
|
(1,796
|
)
|
-
|
(1,796
|
)
|
||||||||||
Investment in affiliated company
|
(516
|
)
|
-
|
(905
|
)
|
-
|
||||||||||
Proceeds from sale of equity investment of affiliated Company
|
-
|
-
|
-
|
3,624
|
||||||||||||
Funds in respect of employee rights upon retirement
|
(73
|
)
|
69
|
2
|
8
|
|||||||||||
Proceeds from sale of property and equipment
|
(1
|
)
|
-
|
17
|
9
|
|||||||||||
Purchase of property and equipment
|
(1,041
|
)
|
(871
|
)
|
(5,702
|
)
|
(3,315
|
)
|
||||||||
Maturities of short-term deposits
|
-
|
-
|
7,182
|
-
|
||||||||||||
Investments in short-term deposits
|
-
|
(3,000
|
)
|
-
|
(3,000
|
)
|
||||||||||
Cash flows provided by (used in) investing activities
|
$
|
(1,631
|
)
|
$
|
(5,598
|
)
|
$
|
594
|
$
|
(4,470
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
Repayments of short-term loans
|
-
|
(469
|
)
|
-
|
(469
|
)
|
||||||||||
Realization of contingency
|
-
|
-
|
(500
|
)
|
-
|
|||||||||||
Payment of cash dividend
|
-
|
-
|
(3,000
|
)
|
-
|
|||||||||||
Exercise of options
|
-
|
-
|
130
|
-
|
||||||||||||
Cash flows used in financing activities
|
$
|
-
|
$
|
(469
|
)
|
$
|
(3,370
|
)
|
$
|
(469
|
)
|
|||||
Net increase (decrease) in cash and cash equivalents
|
3,206
|
(5,133
|
)
|
2,745
|
(4,206
|
)
|
||||||||||
Cash and cash equivalents at beginning of period
|
18,227
|
23,821
|
18,688
|
22,894
|
||||||||||||
Cash and cash equivalents at end of period
|
$
|
21,433
|
$
|
18,688
|
$
|
21,433
|
$
|
18,688
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
December 31,
|
||||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Net income
|
$
|
1,617
|
$
|
3,003
|
$
|
62
|
$
|
5,849
|
||||||||
Adjustments:
|
||||||||||||||||
Share in results and sale of equity investment of affiliated companies
|
4
|
254
|
55
|
(1,237
|
)
|
|||||||||||
Taxes on income
|
420
|
(455
|
)
|
3,865
|
644
|
|||||||||||
Financial expenses, net
|
62
|
117
|
154
|
349
|
||||||||||||
Gain on bargain purchase
|
-
|
(4,833
|
)
|
-
|
(4,833
|
)
|
||||||||||
Depreciation and amortization
|
976
|
891
|
3,636
|
2,781
|
||||||||||||
Share based compensation
|
41
|
12
|
105
|
38
|
||||||||||||
Adjusted EBITDA
|
$
|
3,120
|
$
|
(1,011
|
)
|
$
|
7,877
|
$
|
3,591
|
TAT TECHNOLOGIES LTD.
(Registrant)
|
|||
|
By:
|
/s/ Guy Nathanzon | |
Guy Nathanzon | |||
Chief Financial Officer | |||