Gilat Satellite Networks Ltd. | |||
(Registrant) | |||
Dated August 10, 2016
|
By: |
/s/ Yael Shofar
|
|
Yael Shofar
|
|||
General Counsel
|
Gilat Satellite Networks Ltd.
21 Yegia Kapayim St., Kiryat Arye
Petah Tikva 49130, Israel
Tel: (972) 3 925-2000
Fax: (972) 3 925-2222
www.gilat.com
|
· | Revenues for Q2 2016 increased 53% to $67.9 million from $44.3 million in the comparable period of 2015. Revenues rose 29% compared with Q1 2016. |
· | Loss on a GAAP basis for Q2 2016 decreased to $3.7 million compared to a loss of $9.1 million in the second quarter of 2015. |
· | EBITDA for Q2 2016 increased to $1.0 million compared to a loss of $2.5 million in the comparable period of 2015. |
· | Reiterated management objectives for 2016: revenues between $290 to $310 million, and EBITDA of between $18 to $24 million. In 2015, revenues totaled $197.5 million and EBITDA was $5.3 million. |
· | Avanti Selects Gilat’s X-Architecture to Enhance Reach and Resilience of EE’s LTE Network in the UK |
· | Brazilian ISP Ruralweb Deploys Gilat’s Solution for its Rural Broadband VSAT Network |
· | Dizengoff Ghana Selects Gilat for Turnkey Delivery of Broadband for Rural Schools and Cellular Services |
· | Gilat Satellite Networks Shares Included in the TA-100 Index of the Tel Aviv Stock Exchange |
· | Sky Net Selects Gilat’s Network for Cellular Backhaul in Myanmar |
· | SES and Gilat to Launch Hybrid Broadband Solution in Asia |
· | Gilat’s Market-Leading SkyEdge II-c Platform is DVB-S2X Ready |
GILAT SATELLITE NETWORKS LTD.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
U.S. dollars in thousands (except share and per share data)
|
Six months ended
|
Three months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Revenues
|
$
|
120,563
|
$
|
89,514
|
$
|
67,898
|
$
|
44,324
|
||||||||
Cost of revenues
|
92,984
|
65,272
|
52,717
|
33,274
|
||||||||||||
Gross profit
|
27,579
|
24,242
|
15,181
|
11,050
|
||||||||||||
Research and development expenses
|
12,593
|
13,128
|
6,705
|
6,594
|
||||||||||||
Less - grants
|
638
|
412
|
552
|
222
|
||||||||||||
Research and development, net
|
11,955
|
12,716
|
6,153
|
6,372
|
||||||||||||
Selling and marketing expenses
|
10,976
|
12,675
|
5,853
|
6,412
|
||||||||||||
General and administrative expenses
|
10,152
|
10,062
|
5,714
|
5,471
|
||||||||||||
Total operating expenses
|
33,083
|
35,453
|
17,720
|
18,255
|
||||||||||||
Operating loss
|
(5,504
|
)
|
(11,211
|
)
|
(2,539
|
)
|
(7,205
|
)
|
||||||||
Financial expenses, net
|
(1,603
|
)
|
(2,910
|
)
|
(860
|
)
|
(1,559
|
)
|
||||||||
Loss before taxes
|
(7,107
|
)
|
(14,121
|
)
|
(3,399
|
)
|
(8,764
|
)
|
||||||||
Taxes on income
|
569
|
567
|
251
|
318
|
||||||||||||
Loss
|
$
|
(7,676
|
)
|
$
|
(14,688
|
)
|
$
|
(3,650
|
)
|
$
|
(9,082
|
)
|
||||
Loss per share (basic and diluted)
|
$
|
(0.16
|
)
|
$
|
(0.34
|
)
|
$
|
(0.07
|
)
|
$
|
(0.21
|
)
|
||||
Weighted average number of shares used in
|
||||||||||||||||
computing loss per share (basic and diluted)
|
49,383,450
|
43,139,303
|
54,384,521
|
42,883,469
|
||||||||||||
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
||||||||||||||
FOR COMPARATIVE PURPOSES
|
||||||||||||||
U.S. dollars in thousands (except share and per share data)
|
Three months ended
|
Three months ended
|
|||||||||||||||||||||||
June 30, 2016
|
June 30, 2015
|
|||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
|||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||||||||
Gross profit
|
$
|
15,181
|
1,225
|
$
|
16,406
|
$
|
11,050
|
1,230
|
$
|
12,280
|
||||||||||||||
Operating expenses
|
17,720
|
(465
|
)
|
17,255
|
18,255
|
(794
|
)
|
17,461
|
||||||||||||||||
Operating loss
|
(2,539
|
)
|
1,690
|
(849
|
)
|
(7,205
|
)
|
2,024
|
(5,181
|
)
|
||||||||||||||
Loss before taxes
|
(3,399
|
)
|
1,690
|
(1,709
|
)
|
(8,764
|
)
|
2,024
|
(6,740
|
)
|
||||||||||||||
Loss
|
$
|
(3,650
|
)
|
1,690
|
$
|
(1,960
|
)
|
$
|
(9,082
|
)
|
2,024
|
$
|
(7,058
|
)
|
||||||||||
Loss per share (basic and diluted)
|
$
|
(0.07
|
)
|
$
|
0.03
|
$
|
(0.04
|
)
|
$
|
(0.21
|
)
|
$
|
0.05
|
$
|
(0.16
|
)
|
||||||||
Weighted average number of shares used in
|
||||||||||||||||||||||||
computing loss per share (basic and diluted)
|
54,384,521
|
54,384,521
|
42,883,469
|
42,883,469
|
||||||||||||||||||||
(1) Adjustments reflect the effect of non-cash stock-based compensation as per ASC 718 and amortization of intangible assets related to shares acquisition transactions.
|
||||||||||||||||||||||||
Three months ended
|
Three months ended
|
|||||||||||||||||||||||
June 30, 2016 |
June 30, 2015
|
|||||||||||||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||||||||||
GAAP loss
|
$
|
(3,650
|
)
|
$
|
(9,082
|
)
|
||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses
|
32
|
54
|
||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions
|
1,193
|
1,176
|
||||||||||||||||||||||
1,225
|
1,230
|
|||||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses
|
270
|
581
|
||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions
|
195
|
213
|
||||||||||||||||||||||
465
|
794
|
|||||||||||||||||||||||
Non GAAP loss
|
$
|
(1,960
|
)
|
$
|
(7,058
|
)
|
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
||||||||||||||
FOR COMPARATIVE PURPOSES
|
||||||||||||||
U.S. dollars in thousands (except share and per share data)
|
Six months ended
|
Six months ended
|
|||||||||||||||||||||||
June 30, 2016
|
June 30, 2015
|
|||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
|||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||||||||
Gross profit
|
$
|
27,579
|
2,409
|
$
|
29,988
|
$
|
24,242
|
2,481
|
$
|
26,723
|
||||||||||||||
Operating expenses
|
33,083
|
(870
|
)
|
32,213
|
35,453
|
(1,482
|
)
|
33,971
|
||||||||||||||||
Operating loss
|
(5,504
|
)
|
3,279
|
(2,225
|
)
|
(11,211
|
)
|
3,963
|
(7,248
|
)
|
||||||||||||||
Loss before taxes
|
(7,107
|
)
|
3,279
|
(3,828
|
)
|
(14,121
|
)
|
3,963
|
(10,158
|
)
|
||||||||||||||
Loss
|
$
|
(7,676
|
)
|
3,279
|
$
|
(4,397
|
)
|
$
|
(14,688
|
)
|
3,963
|
$
|
(10,725
|
)
|
||||||||||
Loss per share (basic and diluted)
|
$
|
(0.16
|
)
|
$
|
0.07
|
$
|
(0.09
|
)
|
$
|
(0.34
|
)
|
$
|
0.09
|
$
|
(0.25
|
)
|
||||||||
Weighted average number of shares used in
|
||||||||||||||||||||||||
computing loss per share (basic and diluted)
|
49,383,450
|
49,383,450
|
43,139,303
|
43,139,303
|
||||||||||||||||||||
(1) Adjustments reflect the effect of non-cash stock-based compensation as per ASC 718 and amortization of intangible assets related to shares acquisition transactions.
|
||||||||||||||||||||||||
Six months ended
|
Six months ended
|
|||||||||||||||||||||||
June 30, 2016
|
June 30, 2015
|
|||||||||||||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||||||||||
GAAP loss
|
$
|
(7,676
|
)
|
$
|
(14,688
|
)
|
||||||||||||||||||
Gross profit:
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses
|
21
|
106
|
||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions
|
2,388
|
2,375
|
||||||||||||||||||||||
2,409
|
2,481
|
|||||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses
|
482
|
1,057
|
||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions
|
388
|
425
|
||||||||||||||||||||||
870
|
1,482
|
|||||||||||||||||||||||
Non GAAP loss
|
$
|
(4,397
|
)
|
$
|
(10,725
|
)
|
GILAT SATELLITE NETWORKS LTD.
|
||||||||
CONDENSED EBITDA
|
||||||||
U.S. dollars in thousands
|
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
GAAP operating loss
|
$
|
(5,504
|
)
|
$
|
(11,211
|
)
|
$
|
(2,539
|
)
|
$
|
(7,205
|
)
|
||||
Add:
|
||||||||||||||||
Non-cash stock-based compensation expenses
|
503
|
1,163
|
302
|
635
|
||||||||||||
Depreciation and amortization
|
6,525
|
7,699
|
3,224
|
4,041
|
||||||||||||
EBITDA
|
$
|
1,524
|
$
|
(2,349
|
)
|
$
|
987
|
$
|
(2,529
|
)
|
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
U.S. dollars in thousands
|
June 30,
|
December 31,
|
|||||||
2016
|
2015
|
|||||||
Unaudited
|
Audited
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
50,760
|
$
|
18,435
|
||||
Restricted cash
|
72,539
|
100,779
|
||||||
Restricted cash held by trustees
|
6,617
|
8,524
|
||||||
Trade receivables, net
|
48,106
|
50,984
|
||||||
Inventories
|
26,856
|
25,358
|
||||||
Other current assets
|
16,674
|
16,223
|
||||||
Total current assets
|
221,552
|
220,303
|
||||||
LONG-TERM INVESTMENTS AND RECEIVABLES:
|
||||||||
Long-term restricted cash
|
205
|
179
|
||||||
Severance pay funds
|
7,827
|
7,545
|
||||||
Other long term receivables
|
224
|
221
|
||||||
Total long-term investments and receivables
|
8,256
|
7,945
|
||||||
PROPERTY AND EQUIPMENT, NET
|
81,436
|
81,963
|
||||||
INTANGIBLE ASSETS, NET
|
14,268
|
17,154
|
||||||
GOODWILL
|
43,468
|
43,468
|
||||||
TOTAL ASSETS
|
$
|
368,980
|
$
|
370,833
|
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
U.S. dollars in thousands
|
June 30,
|
December 31,
|
|||||||
2016
|
2015
|
|||||||
Unaudited
|
Audited
|
|||||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit and loans
|
$
|
-
|
$
|
7,000
|
||||
Current maturities of long-term loans
|
4,558
|
4,542
|
||||||
Trade payables
|
20,386
|
17,210
|
||||||
Accrued expenses
|
38,080
|
23,481
|
||||||
Advances from customers
|
46,549
|
82,813
|
||||||
Advances from customers held by trustees
|
6,852
|
8,515
|
||||||
Other current liabilities
|
17,768
|
16,213
|
||||||
Total current liabilities
|
134,193
|
159,774
|
||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
7,691
|
7,506
|
||||||
Long-term loans, net of current maturities
|
17,248
|
21,493
|
||||||
Other long-term liabilities
|
3,207
|
3,978
|
||||||
Total long-term liabilities
|
28,146
|
32,977
|
||||||
EQUITY:
|
||||||||
Share capital - ordinary shares of NIS 0.2 par value
|
2,587
|
2,048
|
||||||
Additional paid-in capital
|
919,530
|
884,126
|
||||||
Accumulated other comprehensive loss
|
(3,435
|
)
|
(3,727
|
)
|
||||
Accumulated deficit
|
(712,041
|
)
|
(704,365
|
)
|
||||
Total equity
|
206,641
|
178,082
|
||||||
TOTAL LIABILITIES AND EQUITY
|
$
|
368,980
|
$
|
370,833
|
GILAT SATELLITE NETWORKS LTD.
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||
U.S. dollars in thousands
|
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash Flows from Operating Activities:
|
||||||||||||||||
Loss
|
$
|
(7,676
|
)
|
$
|
(14,688
|
)
|
$
|
(3,650
|
)
|
$
|
(9,082
|
)
|
||||
Adjustments required to reconcile loss
|
||||||||||||||||
to net cash provided by (used in) Operating Activities:
|
||||||||||||||||
Depreciation and amortization
|
6,525
|
7,699
|
3,224
|
4,041
|
||||||||||||
Stock-based compensation
|
503
|
1,163
|
302
|
635
|
||||||||||||
Accrued severance pay, net
|
(97
|
)
|
(270
|
)
|
26
|
(169
|
)
|
|||||||||
Accrued interest and exchange rate differences on
|
||||||||||||||||
short and long-term restricted cash, net
|
(1,560
|
)
|
87
|
(1,151
|
)
|
44
|
||||||||||
Exchange rate differences on long-term loans
|
48
|
(226
|
)
|
(42
|
)
|
103
|
||||||||||
Deferred income taxes, net
|
-
|
(38
|
)
|
-
|
3
|
|||||||||||
Decrease in trade receivables, net
|
3,994
|
6,335
|
5,388
|
5,614
|
||||||||||||
Decrease (increase) in other assets (including short-term, long-term
|
||||||||||||||||
and deferred charges)
|
(1,072
|
)
|
64
|
1,082
|
(2,870
|
)
|
||||||||||
Decrease (increase) in inventories
|
(2,459
|
)
|
(2,817
|
)
|
226
|
1,365
|
||||||||||
Decrease (increase) in restricted cash directly related to operating activities, net
|
21,574
|
(54,318
|
)
|
15,270
|
(54,318
|
)
|
||||||||||
Increase (decrease) in trade payables
|
3,192
|
(5,301
|
)
|
(897
|
)
|
(5,106
|
)
|
|||||||||
Increase (decrease) in accrued expenses
|
14,483
|
(1,760
|
)
|
7,075
|
413
|
|||||||||||
Increase (decrease) in advances from customers
|
(36,285
|
)
|
57,332
|
(24,462
|
)
|
58,099
|
||||||||||
Increase (decrease) in advances from customers held
|
||||||||||||||||
by trustees
|
(2,012
|
)
|
(4,158
|
)
|
2,051
|
1,020
|
||||||||||
Increase (decrease) in other current liabilities and other long term liabilities
|
697
|
1,742
|
(524
|
)
|
(3,275
|
)
|
||||||||||
Net cash provided by (used in) Operating Activities
|
(145
|
)
|
(9,154
|
)
|
3,918
|
(3,483
|
)
|
|||||||||
Cash Flows from Investing Activities:
|
||||||||||||||||
Purchase of property and equipment
|
(2,032
|
)
|
(1,839
|
)
|
(928
|
)
|
(1,098
|
)
|
||||||||
Investment in restricted cash held by trustees
|
(5,428
|
)
|
(6,109
|
)
|
(5,428
|
)
|
(6,109
|
)
|
||||||||
Proceeds from restricted cash held by trustees
|
8,158
|
14,652
|
4,483
|
3,730
|
||||||||||||
Investment in restricted cash (including long-term)
|
(186
|
)
|
(21,202
|
)
|
(7
|
)
|
(11,150
|
)
|
||||||||
Proceeds from restricted cash (including long-term)
|
7,426
|
28,276
|
79
|
6,159
|
||||||||||||
Net cash provided by (used in) Investing Activities
|
7,938
|
13,778
|
(1,801
|
)
|
(8,468
|
)
|
||||||||||
Cash Flows from Financing Activities:
|
||||||||||||||||
Capital lease payments
|
(307
|
)
|
(204
|
)
|
(256
|
)
|
(102
|
)
|
||||||||
Issuance of shares in a rights offering
|
35,095
|
-
|
19,852
|
-
|
||||||||||||
Issuance of restricted stock units and exercise of stock options
|
346
|
3,705
|
10
|
2,912
|
||||||||||||
Short term bank credit, net
|
(7,000
|
)
|
(5,569
|
)
|
(4,250
|
)
|
4,438
|
|||||||||
Repayment of long-term loans
|
(4,277
|
)
|
(4,272
|
)
|
(138
|
)
|
(137
|
)
|
||||||||
Net cash provided by (used in) Financing Activities
|
23,857
|
(6,340
|
)
|
15,218
|
7,111
|
|||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
675
|
(414
|
)
|
265
|
71
|
|||||||||||
Increase (decrease) in cash and cash equivalents
|
32,325
|
(2,130
|
)
|
17,600
|
(4,769
|
)
|
||||||||||
Cash and cash equivalents at the beginning of the period
|
18,435
|
27,726
|
33,160
|
30,365
|
||||||||||||
Cash and cash equivalents at the end of the period
|
$
|
50,760
|
$
|
25,596
|
$
|
50,760
|
$
|
25,596
|