Date: October 27, 2015
|
NOVA MEASURING INSTRUMENTS LTD.
(Registrant)
By: /s/ Dror David
——————————————
Dror David
Chief Financial Officer
|
Company Contact:
Dror David, Chief Financial Officer
Nova Measuring Instruments Ltd.
Tel: +972-73-229-5760
E-mail: info@novameasuring.com
www.novameasuring.com
|
Investor Relations Contacts:
Hayden/ MS-IR LLC
Miri Segal
Tel: +917-607-8654
E-mail: msegal@ms-ir.com
Or
Brett Maas
Tel: +646-536-7331
E-mail: brett@haydenir.com
|
|
·
|
Quarterly revenues of $40.4 million, in-line with guidance, up 48% year-over-year and essentially unchanged on a sequential basis compared to Q2 2015
|
|
·
|
Non-GAAP net income of $6.3 million, or $0.23 per diluted share, exceeding guidance. Up 64% year-over-year and up 17% sequentially compared to Q2 2015
|
|
·
|
Balanced sales mix, benefitting from strong service and software revenues, contributes to margin expansion and increased profitability
|
|
·
|
Solid Foundry contribution with multiple competitive wins in multiple technology nodes
|
|
·
|
The acquisition of ReVera continues to expand Nova’s addressable market and leading to further customers diversification
|
GAAP Results ($K)
|
||||||||||||
Q3 2015
|
Q2 2015
|
Q3 2014
|
||||||||||
Revenues
|
$ | 40,446 | $ | 40,552 | $ | 27,350 | ||||||
Net Income
|
$ | 5,437 | $ | 2,150 | $ | 3,269 | ||||||
Earnings per Diluted Share
|
$ | 0.20 | $ | 0.08 | $ | 0.12 | ||||||
NON-GAAP Results ($K)
|
||||||||||||
Q3 2015
|
Q2 2015
|
Q3 2014
|
||||||||||
Net Income
|
$ | 6,316 | $ | 5,402 | $ | 3,854 | ||||||
Earnings per Diluted Share
|
$ | 0.23 | $ | 0.20 | $ | 0.14 |
|
·
|
$37 million to $41 million in revenue
|
|
·
|
$0.11 to $0.20 in diluted non-GAAP EPS
|
|
·
|
$0.08 to $0.17 in diluted GAAP EPS
|
As of
|
||||||||
|
September 30,
2015
|
December 31,
2014
(Audited)
|
||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
25,030 | 13,649 | ||||||
Short-term interest-bearing bank deposits
|
59,253 | 107,289 | ||||||
Held for trading securities
|
1,982 | 1,995 | ||||||
Trade accounts receivable
|
23,343 | 15,566 | ||||||
Inventories
|
28,029 | 16,107 | ||||||
Deferred tax assets
|
1,599 | 142 | ||||||
Other current assets
|
3,760 | 3,097 | ||||||
Total current assets
|
142,996 | 157,845 | ||||||
Long-term assets
|
||||||||
Long-term interest-bearing bank deposits
|
750 | 750 | ||||||
Deferred tax assets
|
12,074 | 1,654 | ||||||
Severance pay funds
|
1,513 | 1,580 | ||||||
Property and equipment, net
|
10,544 | 11,450 | ||||||
Identifiable intangible assets, net
|
19,335 | - | ||||||
Goodwill
|
14,657 | - | ||||||
Total long-term assets
|
58,873 | 15,434 | ||||||
Total assets
|
201,869 | 173,279 | ||||||
LIABLITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Trade accounts payable
|
12,909 | 11,568 | ||||||
Deferred revenues
|
7,746 | 3,022 | ||||||
Deferred tax liabilities
|
1,331 | - | ||||||
Other current liabilities
|
16,403 | 12,606 | ||||||
Total current liabilities
|
38,389 | 27,196 | ||||||
Long-term liabilities
|
||||||||
Deferred tax liabilities
|
6,403 | - | ||||||
Liability for employee severance pay
|
2,433 | 2,465 | ||||||
Deferred revenues
|
- | 36 | ||||||
Total long-term liabilities
|
8,836 | 2,501 | ||||||
Shareholders' equity
|
154,644 | 143,582 | ||||||
Total liabilities and shareholders’ equity
|
201,869 | 173,279 |
Three months ended
|
Nine months ended
|
|||||||||||||||
September
30, 2015
|
September
30, 2014
|
September
30, 2015
|
September
30, 2014
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
30,412 | 20,157 | 80,597 | 74,948 | ||||||||||||
Services
|
10,034 | 7,193 | 27,895 | 19,847 | ||||||||||||
Total revenues
|
40,446 | 27,350 | 108,492 | 94,795 | ||||||||||||
Cost of revenues:
|
||||||||||||||||
Products
|
12,610 | 8,543 | 34,592 | 32,390 | ||||||||||||
Services
|
5,189 | 3,975 | 15,219 | 12,254 | ||||||||||||
Amortization of acquired intangible assets in cost of products
|
13 | - | 2,455 | - | ||||||||||||
Total cost of revenues
|
17,812 | 12,518 | 52,266 | 44,644 | ||||||||||||
Gross profit
|
22,634 | 14,832 | 56,226 | 50,151 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Research and Development expenses, net
|
10,974 | 7,510 | 28,877 | 21,563 | ||||||||||||
Sales and Marketing expenses
|
4,228 | 2,888 | 11,294 | 9,799 | ||||||||||||
General and Administration expenses
|
1,613 | 1,096 | 4,250 | 3,476 | ||||||||||||
Acquisition related expenses
|
- | - | 2,655 | - | ||||||||||||
Amortization of acquired intangible assets
|
570 | - | 1,139 | - | ||||||||||||
Total operating expenses
|
17,385 | 11,494 | 48,215 | 34,838 | ||||||||||||
Operating income
|
5,249 | 3,338 | 8,011 | 15,313 | ||||||||||||
Financing income, net
|
94 | 20 | 459 | 397 | ||||||||||||
Income before tax on income
|
5,343 | 3,358 | 8,470 | 15,710 | ||||||||||||
Income tax expenses (benefit)
|
(94 | ) | 89 | (2,094 | ) | 349 | ||||||||||
Net income for the period
|
5,437 | 3,269 | 10,564 | 15,361 | ||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
0.20 | 0.12 | 0.39 | 0.56 | ||||||||||||
Diluted
|
0.20 | 0.12 | 0.38 | 0.55 | ||||||||||||
Shares used for calculation of earnings per share:
|
||||||||||||||||
Basic
|
27,172 | 27,496 | 27,224 | 27,506 | ||||||||||||
Diluted
|
27,481 | 27,780 | 27,507 | 27,920 |
Three months ended
|
Nine months ended
|
|||||||||||||||
September
30, 2015
|
September
30, 2014
|
September
30, 2015
|
September
30, 2014
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income for the period
|
5,437 | 3,269 | 10,564 | 15,361 | ||||||||||||
Adjustments to reconcile net income to net cash
provided by operating activities:
|
||||||||||||||||
Depreciation
|
1,103 | 1,072 | 3,309 | 2,946 | ||||||||||||
Amortization of acquired intangible assets
|
583 | - | 3,594 | - | ||||||||||||
Amortization of deferred stock-based compensation
|
778 | 620 | 1,908 | 1,614 | ||||||||||||
Decrease (increase) in liability for employee
termination benefits, net
|
(49 | ) | (77 | ) | 35 | (29 | ) | |||||||||
Deferred tax assets, net
|
(482 | ) | (35 | ) | (2,969 | ) | (84 | ) | ||||||||
Loss on securities
|
81 | - | 13 | - | ||||||||||||
Decrease (increase) in trade accounts receivable
|
(1,873 | ) | 3,330 | (6,256 | ) | 5,173 | ||||||||||
Decrease (increase) in inventories
|
(1,431 | ) | 1,963 | (2,694 | ) | 1,291 | ||||||||||
Decrease (increase) in other current assets
|
(459 | ) | 1,254 | (502 | ) | 794 | ||||||||||
Increase (decrease) in trade accounts payable and
other long-term liabilities
|
(2,428 | ) | (3,207 | ) | 135 | (6,712 | ) | |||||||||
Increase in other current liabilities
|
1,964 | 56 | 2,646 | 502 | ||||||||||||
Increase (decrease) in short and long term deferred revenues
|
4,132 | (1,906 | ) | 3,289 | 424 | |||||||||||
Net cash provided by operating activities
|
7,356 | 6,339 | 13,072 | 21,280 | ||||||||||||
Cash flow from investment activities:
|
||||||||||||||||
Decrease (increase) in short-term interest-bearing bank deposits
|
(450 | ) | (8,458 | ) | 48,036 | (20,442 | ) | |||||||||
Decrease in short-term available for sale securities
|
- | 18 | - | - | ||||||||||||
Acquisition of subsidiary, net of acquired cash
|
- | - | (45,344 | ) | - | |||||||||||
Additions to property and equipment
|
(644 | ) | (1,788 | ) | (2,168 | ) | (3,541 | ) | ||||||||
Net cash provided by (used in) investment activities
|
(1,094 | ) | (10,228 | ) | 524 | (23,983 | ) | |||||||||
Cash flows from financing activities:
|
||||||||||||||||
Purchases of treasury shares
|
(2,913 | ) | (3,173 | ) | (4,302 | ) | (4,276 | ) | ||||||||
Shares issued under employee stock-based plans
|
138 | 312 | 2,087 | 2,586 | ||||||||||||
Net cash used in financing activities
|
(2,775 | ) | (2,861 | ) | (2,215 | ) | (1,690 | ) | ||||||||
Increase (decrease) in cash and cash equivalents
|
3,487 | (6,750 | ) | 11,381 | (4,393 | ) | ||||||||||
Cash and cash equivalents – beginning of period
|
21,543 | 19,899 | 13,649 | 17,542 | ||||||||||||
Cash and cash equivalents – end of period
|
25,030 | 13,149 | 25,030 | 13,149 |
Three months ended
|
||||||||||||
September
30, 2015
|
June 30,
2015
|
September
30, 2014
|
||||||||||
GAAP cost of revenues
|
17,812 | 21,383 | 12,518 | |||||||||
Amortization of acquired intangible assets in cost of products
|
(13 | ) | (2,442 | ) | - | |||||||
Stock-based compensation in cost of products
|
(109 | ) | (89 | ) | (103 | ) | ||||||
Stock-based compensation in cost of services
|
(62 | ) | (46 | ) | (37 | ) | ||||||
Non-GAAP cost of revenues
|
17,628 | 18,806 | 12,378 | |||||||||
GAAP gross profit
|
22,634 | 19,169 | 14,832 | |||||||||
Gross profit adjustments
|
184 | 2,577 | 140 | |||||||||
Non-GAAP gross profit
|
22,818 | 21,746 | 14,972 | |||||||||
GAAP gross margin as a percentage of revenues
|
56 | % | 47 | % | 54 | % | ||||||
Non-GAAP gross margin as a percentage of revenues
|
56 | % | 54 | % | 55 | % | ||||||
GAAP operating expenses
|
17,385 | 18,695 | 11,494 | |||||||||
Stock-based compensation in Research and Development
|
(318 | ) | (254 | ) | (253 | ) | ||||||
Stock-based compensation in Sales and Marketing
|
(205 | ) | (166 | ) | (136 | ) | ||||||
Stock-based compensation in General and Administrative
|
(84 | ) | (58 | ) | (91 | ) | ||||||
Acquisition related expenses
|
- | (1,549 | ) | - | ||||||||
Amortization of acquired intangible assets
|
(570 | ) | (569 | ) | - | |||||||
Non-GAAP operating expenses
|
16,208 | 16,099 | 11,014 | |||||||||
Non-GAAP operating income
|
6,610 | 5,647 | 3,958 | |||||||||
GAAP operating margin as a percentage of revenues
|
13 | % | 1 | % | 12 | % | ||||||
Non-GAAP operating margin as a percentage of revenues
|
16 | % | 14 | % | 14 | % | ||||||
GAAP tax on income
|
(94 | ) | (1,522 | ) | 89 | |||||||
Deferred tax assets adjustments, net
|
482 | 1,921 | 35 | |||||||||
Non-GAAP tax on income
|
388 | 399 | 124 | |||||||||
GAAP net income
|
5,437 | 2,150 | 3,269 | |||||||||
Amortization of acquired intangible assets
|
583 | 3,011 | - | |||||||||
Stock-based compensation expenses
|
778 | 613 | 620 | |||||||||
Deferred tax assets adjustments, net
|
(482 | ) | (1,921 | ) | (35 | ) | ||||||
Acquisition related expenses
|
- | 1,549 | - | |||||||||
Non-GAAP net income
|
6,316 | 5,402 | 3,854 |
GAAP basic earnings per share
|
0.20 | 0.08 | 0.12 | |||||||||
Non-GAAP basic earnings per share
|
0.23 | 0.20 | 0.14 | |||||||||
GAAP diluted earnings per share
|
0.20 | 0.08 | 0.12 | |||||||||
Non-GAAP diluted earnings per share
|
0.23 | 0.20 | 0.14 | |||||||||
Shares used for calculation of earnings per share:
|
||||||||||||
Basic
|
27,172 | 27,291 | 27,496 | |||||||||
Diluted
|
27,481 | 27,677 | 27,780 |