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 and nine months ended September 30, 2014.
|
|
·
|
27% year-over-year increase in non-GAAP operating profit for Q3/14, to a third quarter record of $1.8 million;
|
|
·
|
29% year-over-year increase in non-GAAP operating profit for the first nine months of 2014;
|
|
·
|
8% year-over-year revenue growth on a constant currency basis in Q3/14, to record Q3 revenues of $11.2 million;
|
|
·
|
18th consecutive quarter with year-over-year revenue growth on a constant currency basis;
|
|
·
|
88% gross margin and 16% operating margin on a non-GAAP basis in Q3/14
|
|
·
|
Record $8.0 million cash flow from operating activities in the first nine months of 2014;
|
|
·
|
End of September net cash balance of $20.1 million or $1.87 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
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Total revenue
|
11,160 | 10,301 | 33,877 | 31,498 | ||||||||||||
Total cost of revenue
|
1,465 | 1,405 | 4,418 | 4,122 | ||||||||||||
Gross profit
|
9,695 | 8,896 | 29,459 | 27,376 | ||||||||||||
Research and development expenses
|
1,857 | 1,790 | 5,643 | 5,276 | ||||||||||||
Selling, general and administrative expenses
|
6,374 | 5,891 | 19,609 | 18,694 | ||||||||||||
Operating income
|
1,464 | 1,215 | 4,207 | 3,406 | ||||||||||||
Financial income (expenses), net
|
(105 | ) | 15 | (109 | ) | (9 | ) | |||||||||
Taxes on income
|
(393 | ) | (265 | ) | (1,152 | ) | (834 | ) | ||||||||
Other
|
4 | (1 | ) | (22 | ) | 4 | ||||||||||
Net income
|
970 | 964 | 2,924 | 2,567 | ||||||||||||
Less: Net income attributable to the noncontrolling interest
|
- | (9 | ) | (10 | ) | (6 | ) | |||||||||
Net income attributable to Cimatron's shareholders
|
$ | 970 | $ | 955 | $ | 2,914 | $ | 2,561 | ||||||||
Net income per share - basic and diluted
|
$ | 0.09 | $ | 0.10 | $ | 0.27 | $ | 0.27 | ||||||||
Weighted average number of shares outstanding
|
||||||||||||||||
Basic EPS (in thousands)
|
10,761 | 9,727 | 10,748 | 9,480 | ||||||||||||
Diluted EPS (in thousands)
|
10,761 | 9,740 | 10,761 | 9,488 |
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.
|
CIMATRON LIMITED
|
CONSOLIDATED BALANCE SHEETS
|
(US Dollars in thousands)
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Total cash, cash equivalents and short-term investments
|
$ | 20,144 | $ | 13,052 | ||||
Trade receivables
|
4,287 | 6,838 | ||||||
Other current assets
|
1,944 | 2,434 | ||||||
Total current assets
|
26,375 | 22,324 | ||||||
Deposits with insurance companies and severance pay fund
|
3,596 | 3,725 | ||||||
Net property and equipment
|
998 | 977 | ||||||
Net other assets
|
9,695 | 10,407 | ||||||
Total assets
|
$ | 40,664 | $ | 37,433 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit
|
$ | 1 | $ | 5 | ||||
Trade payables
|
1,220 | 1,356 | ||||||
Accrued expenses and other liabilities
|
5,381 | 6,297 | ||||||
Deferred revenues
|
5,035 | 2,974 | ||||||
Total current liabilities
|
11,637 | 10,632 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
4,852 | 5,018 | ||||||
Deferred tax liability
|
- | 69 | ||||||
Total long-term liabilities
|
4,852 | 5,087 | ||||||
Total shareholders’ equity
|
24,175 | 21,714 | ||||||
Total liabilities and shareholders’ equity
|
$ | 40,664 | $ | 37,433 |
CIMATRON LIMITED
|
STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
|
(US Dollars in thousands)
|
Accumulated | ||||||||||||||||||||||||||||||||
Additional |
other
comprehensive
income
|
Comprehensive income
|
Total | |||||||||||||||||||||||||||||
Noncontrolling Interest
|
Share capital
|
paid-in
capital
|
Retained earnings
|
Treasury stock
|
shareholders’
equity
|
|||||||||||||||||||||||||||
Balance at December 31, 2013
|
$ | 33 | $ | 350 | $ | 17,172 | $ | 88 | $ | 4,823 | $ | (752 | ) | $ | 21,714 | |||||||||||||||||
Changes during the nine months ended September 30, 2014:
|
||||||||||||||||||||||||||||||||
Net income
|
10 | 2,914 | 2,924 | 2,924 | ||||||||||||||||||||||||||||
Issuance of Restricted Shares
|
1 | - | 1 | |||||||||||||||||||||||||||||
Stock based compensation
|
472 | 472 | ||||||||||||||||||||||||||||||
Other
|
(43 | ) | (430 | ) | (473 | ) | (473 | ) | ||||||||||||||||||||||||
Foreign currency translation adjustment
|
(463 | ) | (463 | ) | (463 | ) | ||||||||||||||||||||||||||
Total comprehensive income
|
1,988 | |||||||||||||||||||||||||||||||
Balance at September 30, 2014
|
$ | - | $ | 351 | $ | 17,644 | $ | (805 | ) | $ | 7,737 | $ | (752 | ) | $ | 24,175 |
STATEMENTS OF CASH FLOWS
|
||||||
(US Dollars in thousands)
|
Nine months ended
September 30, |
||||||||
2014
|
2013
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 2,924 | $ | 2,567 | ||||
Adjustments to reconcile net income
|
||||||||
to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
701 | 796 | ||||||
Increase (decrease) in accrued severance pay
|
(331 | ) | 415 | |||||
Stock based compensation
|
472 | 33 | ||||||
Deferred taxes, net
|
(252 | ) | (115 | ) | ||||
Changes in assets and liabilities:
|
||||||||
Decrease in accounts receivable and prepaid expenses
|
3,039 | 332 | ||||||
Decrease (increase) in inventory
|
(9 | ) | 12 | |||||
Decrease (increase) in deposits with insurance companies and severance pay fund
|
129 | (328 | ) | |||||
Increase (decrease) in trade payables, accrued expenses and other liabilities
|
1,299 | (425 | ) | |||||
Net cash provided by operating activities
|
7,972 | 3,287 | ||||||
Cash flows from investing activities:
|
||||||||
Purchase of property and equipment
|
(311 | ) | (346 | ) | ||||
Additional payment for acquisition of subsidiary
|
(92 | ) | - | |||||
Net cash used in investing activities
|
(403 | ) | (346 | ) | ||||
Cash flows from financing activities:
|
||||||||
Short-term bank credit
|
(4 | ) | 20 | |||||
Long-term bank credit
|
- | (3 | ) | |||||
Cash distribution to shareholders
|
- | (7,916 | ) | |||||
Proceeds from issuance of shares upon exercise of options
|
- | 47 | ||||||
Proceeds from issuance of restricted shares
|
1 | 9 | ||||||
Proceeds from issuance of shares from public offering
|
- | 5,786 | ||||||
Net cash used in financing activities
|
(3 | ) | (2,057 | ) | ||||
Net increase in cash and cash equivalents
|
7,566 | 884 | ||||||
Effect of exchange rate changes on cash
|
(474 | ) | 127 | |||||
Cash and cash equivalents at beginning of period
|
13,052 | 11,903 | ||||||
Cash and cash equivalents at end of period
|
$ | 20,144 | $ | 12,914 | ||||
Appendix A - Non-cash transactions
|
||||||||
Purchase of property on credit
|
$ | 8 | $ | 7 |