CIMATRON LIMITED
|
|||
By: |
/s/ Ilan Erez
|
||
Ilan Erez
|
|||
Chief Financial Officer
|
Exhibit
No.
|
Description
|
99.1
|
Press release announcing results of operations of Cimatron Limited for the quarter ended March 31, 2014.
|
|
·
|
40% year-over-year increase in non-GAAP operating profit, to a Q1 record of $1.4 million
|
|
·
|
Record Q1 revenues of $11 million, an 8% year-over-year increase (6.3% on constant currency basis)
|
|
·
|
16th consecutive quarter with year-over-year revenue growth on a constant currency basis
|
|
·
|
$3.2 million cash flow from operating activities; End of quarter net cash balance of $16.1 million or $1.50 per share
|
Company Contact:
|
Investor Relations contact
|
Ilan Erez, Chief Financial Officer
|
Ehud Helft/Kenny Green
|
Cimatron Ltd.
|
GK Investor Relations
|
Tel.; 972-73-237-0114
|
Tel: (US) 1 646 201 9246
|
Email: ilane@cimatron.com
|
Email: Cimatron@gkir.com
|
CONSOLIDATED STATEMENTS OF INCOME
|
||||||||
(US Dollars in thousands, except for per share data)
|
Three months ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Total revenue
|
10,963 | 10,158 | ||||||
Total cost of revenue
|
1,503 | 1,326 | ||||||
Gross profit
|
9,460 | 8,832 | ||||||
Research and development expenses
|
1,915 | 1,728 | ||||||
Selling, general and administrative expenses
|
6,474 | 6,326 | ||||||
Operating income
|
1,071 | 778 | ||||||
Financial income (expenses), net
|
(39 | ) | 16 | |||||
Taxes on income
|
(350 | ) | (192 | ) | ||||
Other
|
(21 | ) | 2 | |||||
Net income
|
661 | 604 | ||||||
Less: Net income attributable to the noncontrolling interest
|
(10 | ) | - | |||||
Net income attributable to Cimatron's shareholders
|
$ | 651 | $ | 604 | ||||
Net income per share - basic and diluted
|
$ | 0.06 | $ | 0.06 | ||||
Weighted average number of shares outstanding
|
||||||||
Basic EPS (in thousands)
|
10,731 | 9,348 | ||||||
Diluted EPS (in thousands)
|
10,731 | 9,358 |
RECONCILIATION BETWEEN GAAP AND NON-GAAP INFORMATION
|
(US Dollars in thousands, except for per share data)
|
(1) Non-GAAP adjustment to exclude non-cash amortization of acquired intangible assets
|
||||||
(2) Non-GAAP adjustment to exclude stock-based compensation
|
||||||
(3) Non-GAAP adjustment to exclude the effect of deferred taxes and other non-current tax provisions.
|
CONSOLIDATED BALANCE SHEETS
|
|||||||||
(US Dollars in thousands)
|
March 31,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Total cash, cash equivalents and short-term investments
|
$ | 16,614 | $ | 13,052 | ||||
Trade receivables
|
6,792 | 6,838 | ||||||
Other current assets
|
2,832 | 2,434 | ||||||
Total current assets
|
26,238 | 22,324 | ||||||
Deposits with insurance companies and severance pay fund
|
3,719 | 3,725 | ||||||
Net property and equipment
|
973 | 977 | ||||||
Net other assets
|
10,272 | 10,407 | ||||||
Total assets
|
$ | 41,202 | $ | 37,433 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit
|
$ | 535 | $ | 5 | ||||
Trade payables
|
973 | 1,356 | ||||||
Accrued expenses and other liabilities
|
6,128 | 6,297 | ||||||
Deferred revenues
|
6,058 | 2,974 | ||||||
Total current liabilities
|
13,694 | 10,632 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
5,091 | 5,018 | ||||||
Deferred tax liability
|
9 | 69 | ||||||
Total long-term liabilities
|
5,100 | 5,087 | ||||||
Total shareholders’ equity
|
22,408 | 21,714 | ||||||
Total liabilities and shareholders’ equity
|
$ | 41,202 | $ | 37,433 |
Accumulated other comprehensive income
|
Comprehensive income
|
|||||||||||||||||||||||||||||||
Noncontrolling Interest
|
Share capital
|
Additional paid-in capital
|
Retained earnings
|
Treasury stock
|
Total shareholders’ equity
|
|||||||||||||||||||||||||||
Balance at December 31, 2013
|
$ | 33 | $ | 350 | $ | 17,172 | $ | 88 | $ | 4,823 | $ | (752 | ) | $ | 21,714 | |||||||||||||||||
Changes during the three months ended March 31, 2014:
|
||||||||||||||||||||||||||||||||
Net income
|
10 | 651 | 661 | 661 | ||||||||||||||||||||||||||||
Stock based compensation
|
149 | 149 | ||||||||||||||||||||||||||||||
Other
|
(43 | ) | (109 | ) | (152 | ) | (152 | ) | ||||||||||||||||||||||||
Foreign currency translation adjustment
|
36 | 36 | 36 | |||||||||||||||||||||||||||||
Total comprehensive income
|
545 | |||||||||||||||||||||||||||||||
Balance at March 31, 2014
|
$ | - | $ | 350 | $ | 17,321 | $ | 15 | $ | 5,474 | $ | (752 | ) | $ | 22,408 |
STATEMENTS OF CASH FLOWS
|
||||||
(US Dollars in thousands)
|
Three months ended
|
||||||||
March 31,
|
||||||||
2014
|
2013
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 661 | $ | 604 | ||||
Adjustments to reconcile net income
|
||||||||
to net cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
239 | 293 | ||||||
Increase in accrued severance pay
|
62 | 86 | ||||||
Stock based compensation
|
149 | - | ||||||
Deferred taxes, net
|
(77 | ) | (90 | ) | ||||
Changes in assets and liabilities:
|
||||||||
Increase in accounts receivable and prepaid expenses
|
(258 | ) | (1,194 | ) | ||||
Decrease in inventory
|
5 | - | ||||||
Decrease (increase) in deposits with insurance companies and severance pay fund
|
6 | (110 | ) | |||||
Increase in trade payables, accrued expenses and other liabilities
|
2,425 | 280 | ||||||
Net cash provided by (used in) operating activities
|
3,212 | (131 | ) | |||||
Cash flows from investing activities:
|
||||||||
Proceeds from sale of property and equipment
|
- | 7 | ||||||
Purchase of property and equipment
|
(65 | ) | (49 | ) | ||||
Net cash used in investing activities
|
(65 | ) | (42 | ) | ||||
Cash flows from financing activities:
|
||||||||
Short-term bank credit
|
509 | 5,658 | ||||||
Purchase of non-controlling interest
|
(92 | ) | - | |||||
Cash distribution to shareholders
|
- | (7,874 | ) | |||||
Net cash provided by (used in) financing activities
|
417 | (2,216 | ) | |||||
Net increase (decrease) in cash and cash equivalents
|
3,564 | (2,389 | ) | |||||
Effect of exchange rate changes on cash
|
(2 | ) | (88 | ) | ||||
Cash and cash equivalents at beginning of period
|
13,052 | 11,903 | ||||||
Cash and cash equivalents at end of period
|
$ | 16,614 | $ | 9,426 | ||||
Appendix A - Non-cash transactions
|
||||||||
Purchase of property on credit
|
$ | 20 | $ | 5 |