CONSOLIDATED STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS (EXCEPT SHARE AND PER SHARE DATA)
YEAR ENDED THREE MONTHS ENDED
DECEMBER 31, DECEMBER 31,
-------------------------- --------------------------
2007 2006 2007 2006
---------- ---------- ---------- ----------
Sales $ 158,614 $ 188,104 $ 38,893 $ 50,007
Cost of sales 139,147 145,144 36,783 38,881
---------- ---------- ---------- ----------
Gross profit 19,467 42,960 2,110 11,126
Selling, general and administrative expenses 17,715 17,077 4,866 4,699
---------- ---------- ---------- ----------
Operating income (loss) 1,752 25,883 (2,756) 6,427
Financial expenses, net 1,289 1,912 329 411
---------- ---------- ---------- ----------
Income (loss) before taxes on income 463 23,971 (3,085) 6,016
Taxes on income (tax benefit) (20) 5,711 (665) 1,348
---------- ---------- ---------- ----------
Income (loss) from continuing operations 483 18,260 (2,420) 4,668
Income from discontinued operations - 120 - -
---------- ---------- ---------- ----------
Net income (loss) $ 483 $ 18,380 $ (2,420) $ 4,668
========== ========== ========== ==========
Basic and diluted net earnings (losses) per share from
continuing operations:
Basic net earnings (losses) per share $ 0.02 $ 0.90 $ (0.11) $ 0.23
========== ========== ========== ==========
Diluted net earnings (losses) per share $ 0.02 $ 0.88 $ (0.11) $ 0.22
========== ========== ========== ==========
Basic and diluted net earnings per share from discontinued
operations:
Basic net earnings per share $ - $ 0.01 $ - $ -
========== ========== ========== ==========
Diluted net earnings per share $ - $ 0.01 $ - $ -
========== ========== ========== ==========
Basic and diluted net earnings (losses) per share:
Basic net earnings (losses) per share $ 0.02 $ 0.91 $ (0.11) $ 0.23
========== ========== ========== ==========
Diluted net earnings (losses) per share $ 0.02 $ 0.89 $ (0.11) $ 0.22
========== ========== ========== ==========
Weighted average number of shares used for computing basic
earnings (losses) per share 21,188,161 20,210,722 21,202,986 20,620,500
========== ========== ========== ==========
Weighted average number of shares used for computing diluted
earnings (losses) per share 21,630,124 20,754,566 21,202,986 21,672,528
========== ========== ========== ==========
11
CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
YEAR ENDED THREE MONTHS ENDED
DECEMBER 31, DECEMBER 31,
---------------------- ----------------------
2007 2006 2007 2006
-------- -------- -------- --------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) $ 483 $ 18,380 $ (2,420) $ 4,668
Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities:
Income from discontinued operations - (120) - -
Depreciation of property, plant and equipment 8,567 8,719 2,126 2,410
Compensation related to options granted to employees 571 555 73 79
Increase (decrease) in severance pay, net 74 459 (70) 134
Increase (decrease) in deferred taxes, net 79 3,098 58 (2,164)
Accrual of interest on short and long-term deposits (613) (100) (117) (100)
Gain related to sale of marketable securities (134) (37) (124) (37)
Interest and amortization of premium and accretion of
discount of marketable securities (124) (20) 201 (20)
Gain on disposal of property, plant and equipment, net (651) (73) (10) (79)
Decrease (Increase) in trade receivables, net 1,622 (4,677) 52 (11,463)
Decrease (increase) in other accounts receivable and
prepaid expenses (984) (417) (158) 752
Increase in inventories (3,665) (2,530) (6,232) (2,098)
Increase (decrease) in trade payables (1,423) 3,278 4,941 4,357
Increase in other accounts payable and accrued expenses (768) 748 (316) 4,185
-------- -------- -------- --------
Net cash provided by (used in) continuing operating activities 3,034 27,263 (1,996) 624
Net cash provided by discontinued operating activities - 507 - -
-------- -------- -------- --------
Net cash provided by (used in) operating activities 3,034 27,770 (1,996) 624
-------- -------- -------- --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property, plant and equipment (6,376) (4,688) (1,765) (2,264)
Investment grants received - 1,218 - -
Proceeds from sale of property, plant and equipment 943 335 16 30
Dividend received from discontinued operations - 140 - -
Proceeds from (payment related to) sale of subsidiary, net - 9,917 - (333)
Investment in marketable securities (18,974) (11,876) (2,013) (11,876)
Proceeds from sale of marketable securities 17,240 6,961 2,259 6,961
Investment in short-term and long-term deposits (8,321) (11,018) (5,821) (11,018)
Proceeds from repayment of deposits 12,989 - 10,489 -
-------- -------- -------- --------
Net cash provided by (used in) continuing investing activities (2,499) (9,011) 3,165 (18,500)
Net cash used in discontinued investing activities - (172) - -
-------- -------- -------- --------
Net cash provided by (used in) investing activities (2,499) (9,183) 3,165 (18,500)
-------- -------- -------- --------
12
CONSOLIDATED STATEMENTS OF CASH FLOWS
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
YEAR ENDED THREE MONTHS ENDED
DECEMBER 31, DECEMBER 31,
---------------------- ----------------------
2007 2006 2007 2006
-------- -------- -------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Repayment of long-term bank loans (5,948) (21,188) (1,487) (1,487)
Proceeds from long-term bank loans - 5,000 - -
Decrease in short-term bank credit - (14,713) - -
Tax benefit from exercise of stock options related to
employees and directors - 446 - 446
Proceeds from exercise of stock options related to employees
and directors 92 3,175 7 615
Exercise of tradable options issued at the secondary offering 4,290 972 - 972
Proceeds from secondary offering of shares and options, net - 13,816 - -
Dividend paid to shareholders (551) (9,446) - (4,825)
-------- -------- -------- --------
Net cash used in continuing financing activities (2,117) (21,938) (1,480) (4,279)
Net cash used in discontinued financing activities - (544) - -
-------- -------- -------- --------
Net cash used in financing activities (2,117) (22,482) (1,480) (4,279)
-------- -------- -------- --------
Total decrease in cash and cash equivalents (1,582) (3,895) (311) (22,155)
Decrease in cash and cash equivalents attributed to
discontinued operations - 209 - -
-------- -------- -------- --------
Decrease in cash and cash equivalents attributed to continuing
operations (1,582) (3,686) (311) (22,155)
Cash and cash equivalents at beginning of period 3,966 7,652 2,695 26,121
-------- -------- -------- --------
Cash and cash equivalents at end of period $ 2,384 $ 3,966 $ 2,384 $ 3,966
======== ======== ======== ========
13
CALCULATION OF THE EBITDA
--------------------------------------------------------------------------------
U.S. DOLLARS IN THOUSANDS
Year ended Three months ended
December 31, December 31,
------------------- -------------------
2007 2006 2007 2006
------- ------- ------- -------
Operating income $ 1,752 $25,883 $(2,756) $ 6,427
(See statements of operations)
Depreciation (See statements of cash flows) 8,567 8,719 2,126 2,410
Compensation related to options granted to employees
(See statement of cash flow) 571 555 73 79
------- ------- ------- -------
EBITDA $10,890 $35,157 $ (557) $ 8,916
======= ======= ======= =======
14