11/30/2022 | Press release | Distributed by Public on 11/30/2022 07:24
• |
Revenues for Q3 2022 were $20.9 million compared with $17.6 million in Q3 2021, an increase of 19%. Revenues for the nine-month period that ended on September 30, 2022 were $61.7 million compared with $57.6 million in the nine-month period that ended on September 30, 2021, an increase of 7%.
|
• |
Gross profit for Q3 2022 was $3.4 million (16.4% as a percentage of revenues) an increase of 16.4% compared with $3 million (16.8% as a percentage of revenues) in Q3 2021. Gross profit for the nine-month period that ended on September 30, 2022, was $10.5 million (17% as a percentage of revenues) an increase of 10.6% compared with $9.5 million (16.5% as a percentage of revenues) in the nine-month period that ended on September 30, 2021.
|
• |
Adjusted EBITDA for Q3 2022 decreased to $0.6 million compared with $1 million in Q3 2021. Adjusted EBITDA for the nine-month period that ended on September 30, 2022, was $2 million compared with $3.1 million in the nine-month period that ended on September 30, 2021.
|
• |
During the nine months of 2021 the Company received grants (which were recorded as a decrease of expenses) in an aggregate amount of $4.5 million. Adjusted EBITDA excluding grants increased from a loss of $1.4 million in the nine-month period that ended on September 30, 2021 to a profit of $2 million in the nine month period that ended on September 30, 2022. During Q3/21 the company received grants in an aggregate amount of $2.6 million. Adjusted EBITDA excluding grants increased from a loss of $1.6 million in Q3/21 compared with a profit of $0.6 million in Q3/22 (for more details see the proforma comparison below).
|
• |
Net loss continues to decrease and was $0.35 million, or a loss of $0.04 per diluted share in Q3 2022 compared with a net loss of $0.97 million, or $0.11 per diluted share in Q3 2021. Net loss was $2 million (out of which $1.6 million in restructuring costs), or a loss of $0.23 per diluted share in the nine-month period that ended on September 30, 2022, compared with a net loss of $2.86 million, or a loss of $0.32 per diluted share in the nine-month period that ended on September 30, 2021.
|
• |
Proforma results comparison, representing 2021 without grants:
|
Thousands USD
|
Q3\22
|
Q3\21
|
YTD 22
|
YTD 21
|
Revenues
|
20,977
|
17,619
|
61,707
|
57,564
|
COGS
|
17,543
|
16,747
|
51,195
|
51,738
|
Gross Profit
|
3,434
|
872
|
10,512
|
5,826
|
GM
|
16.4%
|
4.9%
|
17 %
|
10.1%
|
R&D & SG&M
|
3,942
|
4,099
|
13,437
|
13,735
|
EBITDA
|
559
|
(1,557)
|
1,952
|
(1,488)
|
September 30,
|
December 31,
|
|||||||
2022
|
2021
|
|||||||
(unaudited)
|
(audited)
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
7,311
|
$
|
12,872
|
||||
Accounts receivable, net
|
13,368
|
13,887
|
||||||
Inventory, net
|
47,601
|
41,003
|
||||||
Other current assets and prepaid expenses
|
5,232
|
4,219
|
||||||
Total current assets
|
73,512
|
71,981
|
||||||
NON-CURRENT ASSETS: | ||||||||
Restricted deposit
|
323
|
343
|
||||||
Investment in affiliates
|
1,606
|
695
|
||||||
Funds in respect of employee rights upon retirement
|
809
|
1,157
|
||||||
Deferred income taxes
|
1,380
|
1,252
|
||||||
Intangible assets, net
|
1,675
|
1,829
|
||||||
Property, plant and equipment, net
|
39,760
|
30,462
|
||||||
Operating lease right of use assets
|
2,833
|
3,114
|
||||||
Total non-current assets
|
48,386
|
38,852
|
||||||
Total assets
|
$
|
121,898
|
$
|
110,833
|
||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Current maturities of long-term loans
|
1,788
|
$
|
691
|
|||||
Credit line from bank
|
6,061
|
6,008
|
||||||
Accounts payable
|
8,579
|
9,093
|
||||||
Accrued expenses
|
7,489
|
6,959
|
||||||
Operating lease liabilities
|
878
|
1,169
|
||||||
Provision for restructuring plan
|
200
|
657
|
||||||
Total current liabilities
|
24,995
|
24,577
|
||||||
NON CURRENT LIABILITIES:
|
||||||||
Long-term loans
|
18,828
|
5,979
|
||||||
Liability in respect of employee rights upon retirement
|
1,187
|
1,504
|
||||||
Operating lease liabilities
|
1,908
|
1,989
|
||||||
Total non-current liabilities
|
21,923
|
9,472
|
||||||
Total liabilities
|
$
|
46,918
|
$
|
34,049
|
||||
EQUITY:
|
||||||||
Share capital
|
2,843
|
2,809
|
||||||
Additional paid-in capital
|
66,194
|
65,871
|
||||||
Treasury stock at cost
|
(2,088
|
)
|
(2,088
|
)
|
||||
Accumulated other comprehensive income
|
(81
|
)
|
33
|
|||||
Retained earnings
|
8,112
|
10,159
|
||||||
Total shareholders' equity
|
74,980
|
76,784
|
||||||
Total liabilities and shareholders' equity
|
$
|
121,898
|
$
|
110,833
|
Three months ended
|
Nine months ended
|
Year ended
|
||||||||||||||||||
September 30,
|
December 31,
|
|||||||||||||||||||
2022
|
2021
|
2022
|
2021
|
2021
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
Revenues:
|
||||||||||||||||||||
Products
|
$
|
5,694
|
$
|
5,268
|
$
|
19,157
|
$
|
18,221
|
$
|
25,870
|
||||||||||
Services
|
15,283
|
12,351
|
42,550
|
39,343
|
52,103
|
|||||||||||||||
20,977
|
17,619
|
61,707
|
57,564
|
77,973
|
||||||||||||||||
Cost of goods:
|
||||||||||||||||||||
Products
|
4,710
|
5,226
|
16,280
|
16,362
|
23,761
|
|||||||||||||||
Services
|
12,833
|
9,443
|
34,915
|
31,700
|
42,942
|
|||||||||||||||
17,543
|
14,668
|
51,195
|
48,062
|
66,703
|
||||||||||||||||
Gross Profit
|
3,434
|
2,951
|
10,512
|
9,502
|
11,270
|
|||||||||||||||
Operating expenses:
|
||||||||||||||||||||
Research and development, net
|
197
|
97
|
349
|
368
|
517
|
|||||||||||||||
Selling and marketing
|
1,312
|
1,330
|
4,164
|
3,993
|
5,147
|
|||||||||||||||
General and administrative
|
2,463
|
2,043
|
7,341
|
5,974
|
8,354
|
|||||||||||||||
Other Income
|
-
|
-
|
(90
|
)
|
-
|
(468
|
)
|
|||||||||||||
Restructuring expenses (income)
|
(30
|
)
|
122
|
1,673
|
2,538
|
1,755
|
||||||||||||||
3,942
|
3,592
|
13,437
|
12,873
|
15,305
|
||||||||||||||||
Operating loss
|
(508
|
)
|
(641
|
)
|
(2,925
|
)
|
(3,371
|
)
|
(4,035
|
)
|
||||||||||
Financial income (expenses), net
|
73
|
(257
|
)
|
647
|
(117
|
)
|
(540
|
)
|
||||||||||||
Income (loss) before taxes on income (tax benefit)
|
(435
|
)
|
(898
|
)
|
(2,278
|
)
|
(3,488
|
)
|
(4,575
|
)
|
||||||||||
Taxes on income (tax benefit)
|
(44
|
)
|
73
|
(107
|
)
|
(198
|
)
|
(662
|
)
|
|||||||||||
Income (loss) before equity investment
|
(391
|
)
|
(971
|
)
|
(2,171
|
)
|
(3,290
|
)
|
(3,913
|
)
|
||||||||||
Share in results of affiliated companies (loss)
|
36
|
(36
|
)
|
124
|
(75
|
)
|
(76
|
)
|
||||||||||||
Net income (loss) from continued operation
|
$
|
(355
|
)
|
$
|
(1,007
|
)
|
$
|
(2,047
|
)
|
$
|
(3,365
|
)
|
$
|
(3,989
|
)
|
|||||
Net profit (loss) from discontinued operation
|
$
|
-
|
$
|
40
|
$
|
-
|
$
|
503
|
$
|
427
|
||||||||||
Net income (loss)
|
$
|
(355
|
)
|
$
|
(967
|
)
|
$
|
(2,047
|
)
|
$
|
(2,862
|
)
|
$
|
(3,562
|
)
|
|||||
|
||||||||||||||||||||
Basic and diluted income (loss) per share
|
||||||||||||||||||||
Net income (loss) per share from continued operation
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
$
|
(0.23
|
)
|
$
|
(0.38
|
)
|
$
|
(0.45
|
)
|
|||||
Net loss per share from discontinued operation
|
$
|
0
|
$
|
0
|
$
|
-
|
$
|
0.06
|
$
|
0.05
|
||||||||||
Net income (loss) per share
|
$
|
(0.04
|
)
|
$
|
(0.11
|
)
|
$
|
(0.23
|
)
|
$
|
(0.32
|
)
|
$
|
(0.4
|
)
|
|||||
Weighted average number of shares outstanding
|
||||||||||||||||||||
Basic
|
8,909,046
|
8,874,696
|
8,909,046
|
8,874,696
|
8,874,696
|
|||||||||||||||
Diluted
|
8,909,046
|
8,874,696
|
8,909,046
|
8,874,696
|
8,874,696
|
Three months ended
|
Nine months ended
|
Year ended
|
||||||||||||||||||
September 30,
|
December 31,
|
|||||||||||||||||||
2022
|
2021
|
2022
|
2021
|
2021
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
Net income (loss)
|
$
|
(355
|
)
|
$
|
(967
|
)
|
$
|
(2,047
|
)
|
$
|
(2,862
|
)
|
$
|
(3,562
|
)
|
|||||
Other comprehensive income
|
||||||||||||||||||||
Net unrealized income (loss) from derivatives
|
34
|
21
|
(114
|
)
|
(107
|
)
|
(76
|
)
|
||||||||||||
Reclassification adjustments for gains (losses) included in net income and inventory
|
-
|
-
|
-
|
-
|
(19
|
)
|
||||||||||||||
Total other comprehensive income (loss)
|
$
|
(321
|
)
|
$
|
(946
|
)
|
$
|
(2,161
|
)
|
$
|
(2,969
|
)
|
$
|
(3,657
|
)
|
TAT Technologies Ltd. Shareholders
|
||||||||||||||||||||||||||||
Share capital
|
Accumulated
|
|||||||||||||||||||||||||||
Number of
shares issued
|
Amount
|
Additional paid-
in capital
|
other
comprehensive income (loss)
|
Treasury
shares
|
Retained
earnings
|
Total equity
|
||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2019
|
9,149,169
|
$
|
2,809
|
$
|
65,573
|
$
|
26
|
$
|
(2,088
|
)
|
$
|
19,050
|
$
|
85,370
|
||||||||||||||
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2020:
|
||||||||||||||||||||||||||||
Comprehensive income (loss)
|
-
|
-
|
-
|
102
|
-
|
(5,329
|
)
|
(5,227
|
)
|
|||||||||||||||||||
Share based compensation
|
-
|
-
|
138
|
-
|
-
|
-
|
138
|
|||||||||||||||||||||
BALANCE AT DECEMBER 31, 2020
|
9,149,169
|
$
|
2,809
|
$
|
65,711
|
$
|
128
|
$
|
(2,088
|
)
|
$
|
13,721
|
$
|
80,281
|
||||||||||||||
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2021:
|
||||||||||||||||||||||||||||
Comprehensive loss
|
-
|
-
|
-
|
(95
|
)
|
-
|
(3,562
|
)
|
(3,657
|
)
|
||||||||||||||||||
Share based compensation
|
-
|
-
|
160
|
-
|
-
|
-
|
160
|
|||||||||||||||||||||
BALANCE AT DECEMBER 31, 2021
|
9,149,169
|
$
|
2,809
|
$
|
65,871
|
$
|
33
|
$
|
(2,088
|
)
|
$
|
10,159
|
$
|
76,784
|
||||||||||||||
CHANGES DURING THE PERIOD ENDED SEPTEMBER 30, 2022 (unaudited):
|
||||||||||||||||||||||||||||
Comprehensive loss
|
-
|
-
|
-
|
(114
|
)
|
-
|
(2,047
|
)
|
(2,161
|
)
|
||||||||||||||||||
Exercise of option
|
34,450
|
34
|
156
|
-
|
-
|
-
|
190
|
|||||||||||||||||||||
Share based compensation
|
-
|
-
|
167
|
-
|
-
|
-
|
167
|
|||||||||||||||||||||
BALANCE AT SEPTEMBER 30, 2022 (unaudited)
|
9,183,619
|
$
|
2,843
|
$
|
66,194
|
$
|
(81
|
)
|
$
|
(2,088
|
)
|
8,112
|
$
|
74,980
|
Three months ended
|
Nine months ended
|
Year ended
|
||||||||||||||||||
September 30,
|
December 31,
|
|||||||||||||||||||
2022
|
2021
|
2022
|
2021
|
2021
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||||||
Net income (loss)
|
$
|
(355
|
)
|
$
|
(967
|
)
|
$
|
(2,047
|
)
|
$
|
(2,862
|
)
|
$
|
(3,989
|
)
|
|||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||||||||||||||
Depreciation and amortization
|
931
|
1,440
|
2,830
|
3,577
|
4,881
|
|||||||||||||||
Loss (gain) from change in fair value of derivatives
|
(7
|
)
|
(21
|
)
|
1
|
(46
|
)
|
(19
|
)
|
|||||||||||
Provision for doubtful accounts
|
-
|
7
|
(45
|
)
|
49
|
248
|
||||||||||||||
Share in results of equity investment of affiliated Company
|
(36
|
)
|
36
|
(124
|
)
|
75
|
76
|
|||||||||||||
Share based compensation
|
56
|
47
|
167
|
105
|
160
|
|||||||||||||||
Non cash finance expense
|
(4
|
)
|
(13
|
)
|
(91
|
)
|
(407
|
)
|
(65
|
)
|
||||||||||
Lease modification
|
(1,315
|
)
|
||||||||||||||||||
Increase (decrease) in provision for restructuring expenses
|
(914
|
)
|
-
|
(457
|
)
|
470
|
657
|
|||||||||||||
Liability in respect of employee rights upon retirement
|
9
|
(59
|
)
|
(317
|
)
|
(49
|
)
|
94
|
||||||||||||
Impairment of fixed assets
|
-
|
-
|
-
|
1,800
|
1,820
|
|||||||||||||||
Capital gain from sale of fixed assets
|
-
|
-
|
(90
|
)
|
-
|
(468
|
)
|
|||||||||||||
Deferred income taxes, net
|
(47
|
)
|
104
|
(128
|
)
|
(176
|
)
|
(686
|
)
|
|||||||||||
Government loan forgiveness
|
-
|
-
|
-
|
(1,442
|
)
|
(1,442
|
)
|
|||||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||||||
Decrease (increase) in trade accounts receivable
|
1,127
|
1,733
|
(219
|
)
|
(1,693
|
)
|
(2,934
|
)
|
||||||||||||
Decrease (increase) in other current assets and prepaid expenses
|
(557
|
)
|
1,161
|
(672
|
)
|
(1,177
|
)
|
(959
|
)
|
|||||||||||
Decrease (increase) in inventory
|
(3,485
|
)
|
(1,634
|
)
|
(6,711
|
)
|
(185
|
)
|
(681
|
)
|
||||||||||
Increase (decrease) in trade accounts payable
|
(182
|
)
|
(1,303
|
)
|
(1,073
|
)
|
191
|
2,571
|
||||||||||||
Increase (decrease) in accrued expenses
|
499
|
(836
|
)
|
531
|
(532
|
)
|
(218
|
)
|
||||||||||||
Decrease in other long-term liabilities
|
(160
|
)
|
(73
|
)
|
(1,045
|
)
|
(39
|
)
|
8
|
|||||||||||
Net cash used in operating activities
|
$
|
(3,125
|
)
|
$
|
(418
|
)
|
$
|
(9,490
|
)
|
$
|
(2,773
|
)
|
$
|
(2,269
|
)
|
|||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||||||
Proceeds from sale of property and equipment
|
-
|
-
|
93
|
-
|
1,163
|
|||||||||||||||
Purchase of property and equipment
|
(3,833
|
)
|
(4,652
|
)
|
(11,418
|
)
|
(13,275
|
)
|
(16,247
|
)
|
||||||||||
Purchase of intangible assets
|
-
|
(11
|
)
|
-
|
(555
|
)
|
(555
|
)
|
||||||||||||
Cash flows used in investing activities
|
$
|
(3,833
|
)
|
$
|
(4,663
|
)
|
$
|
(11,325
|
)
|
$
|
(13,830
|
)
|
$
|
(15,639
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||||||
Short-term credit received (repayment) from banks
|
3,000
|
-
|
-
|
3,000
|
3,000
|
|||||||||||||||
Proceeds from long-term loans received
|
3,200
|
-
|
15,680
|
3,042
|
3,042
|
|||||||||||||||
Loans and credit line repayment to banks
|
(375
|
)
|
-
|
(636
|
)
|
-
|
-
|
|||||||||||||
Exercise of options
|
123
|
-
|
190
|
-
|
-
|
|||||||||||||||
Cash flows provided by financing activities
|
$
|
5,948
|
$
|
-
|
$
|
15,234
|
$
|
6,042
|
$
|
6,042
|
||||||||||
Cash flows from discontinued operations:
|
||||||||||||||||||||
Net profit (loss) from discontinued operation
|
$
|
-
|
$
|
40
|
$
|
-
|
$
|
503
|
$
|
(1,845
|
)
|
|||||||||
Net cash provided by operating activities
|
-
|
88
|
-
|
(156
|
)
|
1,998
|
||||||||||||||
Net cash provided by (used in) discontinued activities
|
$
|
-
|
$
|
128
|
$
|
-
|
$
|
347
|
$
|
153
|
||||||||||
Net increase (decrease) in cash and cash equivalents
|
(1,010
|
)
|
(4,853
|
)
|
(5,581
|
)
|
(10,285
|
)
|
(11,089
|
)
|
||||||||||
Cash and cash equivalents at beginning of period
|
8,644
|
18,872
|
13,215
|
24,304
|
24,304
|
|||||||||||||||
Cash and cash equivalents at end of period
|
$
|
7,634
|
$
|
14,019
|
$
|
7,634
|
$
|
14,019
|
$
|
13,215
|
Three months ended
|
Nine months ended
|
Year ended
|
||||||||||||||||||
September 30,
|
September 30,
|
December 31,
|
||||||||||||||||||
2022
|
2021
|
2022
|
2021
|
2021
|
||||||||||||||||
Net income (loss)
|
$
|
(355
|
)
|
$
|
(967
|
)
|
$
|
(2,047
|
)
|
$
|
(2,862
|
)
|
$
|
(3,562
|
)
|
|||||
Adjustments:
|
||||||||||||||||||||
Share in results of equity investment of affiliated companies
|
(36
|
)
|
36
|
(124
|
)
|
75
|
76
|
|||||||||||||
Taxes on income (tax benefit)
|
(44
|
)
|
73
|
(107
|
)
|
(198
|
)
|
(662
|
)
|
|||||||||||
Financial expenses (income), net
|
(73
|
)
|
257
|
(647
|
)
|
117
|
540
|
|||||||||||||
Depreciation and amortization
|
1,041
|
1,495
|
3,037
|
3,758
|
5,420
|
|||||||||||||||
Restructuring (income) expenses
|
(30
|
)
|
130
|
1,673
|
2,559
|
1,755
|
||||||||||||||
Discontinued operation (income) loss
|
-
|
(40
|
)
|
-
|
(503
|
)
|
(427
|
)
|
||||||||||||
Share based compensation
|
56
|
47
|
167
|
105
|
160
|
|||||||||||||||
Adjusted EBITDA
|
$
|
559
|
$
|
1,031
|
$
|
1,952
|
$
|
3,051
|
$
|
3,300
|