Date: November 2, 2016
|
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 grew 24% sequentially to record high of $44.1 million, up 9% year over year, exceeding the high end of the guidance
|
· |
GAAP net loss of $4.8 million, or $0.18 per diluted share, inclusive of the non-recurring expense of $12.9 million related to royalty payment to the Israeli Office of the Chief Scientist
|
· |
Non-GAAP net income of $9.4 million, or $0.34 per diluted share, up 100% sequentially and 49% year over year, exceeding the high end of the guidance
|
· |
Continued penetration into the memory segment yielded two leading memory customers contributing more than 10% each to the quarterly products revenues
|
GAAP Results ($K)
|
||||||||||||
Q3 2016
|
Q2 2016
|
Q3 2015
|
||||||||||
Revenues
|
$
|
44,060
|
$
|
35,575
|
$
|
40,446
|
||||||
Net Income (Loss)
|
$
|
(4,778
|
)
|
$
|
3,153
|
$
|
5,437
|
|||||
Earnings (Loss) per Diluted Share
|
$
|
(0.18
|
)
|
$
|
0.11
|
$
|
0.20
|
|||||
NON-GAAP Results ($K)
|
||||||||||||
Q3 2016
|
Q2 2016
|
Q3 2015
|
||||||||||
Net Income
|
$
|
9,449
|
$
|
4,703
|
$
|
6,316
|
||||||
Earnings per Diluted Share
|
$
|
0.34
|
$
|
0.17
|
$
|
0.23
|
· |
$42 million to $46 million in revenue
|
· |
$0.23 to $0.29 in diluted GAAP EPS
|
· |
$0.31 to $0.40 in diluted non-GAAP EPS
|
As of
|
||||||||
ASSETS
|
September 30,
2016
|
December 31,
2015
(Audited)
|
||||||
Current assets
|
||||||||
Cash and cash equivalents
|
23,654
|
27,733
|
||||||
Short-term interest-bearing bank deposits
|
69,548
|
69,298
|
||||||
Trade accounts receivable
|
23,558
|
19,046
|
||||||
Inventories
|
28,889
|
27,683
|
||||||
Deferred tax assets
|
4,773
|
3,540
|
||||||
Other current assets
|
3,472
|
2,888
|
||||||
Total current assets
|
153,894
|
150,188
|
||||||
Long-term assets
|
||||||||
Long-term interest-bearing bank deposits
|
750
|
750
|
||||||
Deferred tax assets
|
5,284
|
5,735
|
||||||
Severance pay funds
|
1,485
|
1,514
|
||||||
Property and equipment, net
|
9,266
|
11,062
|
||||||
Identifiable intangible assets, net
|
15,997
|
17,906
|
||||||
Goodwill
|
20,114
|
20,114
|
||||||
Total long-term assets
|
52,896
|
57,081
|
||||||
Total assets
|
206,790
|
207,269
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Trade accounts payable
|
12,374
|
14,378
|
||||||
Deferred revenues
|
4,423
|
5,828
|
||||||
Deferred tax liabilities
|
1,064
|
956
|
||||||
Other current liabilities
|
15,352
|
15,996
|
||||||
Total current liabilities
|
33,213
|
37,158
|
||||||
Long-term liabilities
|
||||||||
Deferred tax liabilities
|
5,039
|
5,760
|
||||||
Liability for employee severance pay
|
2,535
|
2,469
|
||||||
Other long-term liabilities
|
921
|
822
|
||||||
Total long-term liabilities
|
8,495
|
9,051
|
||||||
Shareholders' equity
|
165,082
|
161,060
|
||||||
Total liabilities and shareholders’ equity
|
206,790
|
207,269
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
2016 |
September 30,
2015 |
September 30,
2016 |
September 30,
2015 |
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
32,944
|
30,412
|
82,633
|
80,597
|
||||||||||||
Services
|
11,116
|
10,034
|
31,058
|
27,895
|
||||||||||||
Total revenues
|
44,060
|
40,446
|
113,691
|
108,492
|
||||||||||||
Cost of revenues:
|
||||||||||||||||
Products
|
13,127
|
12,610
|
33,080
|
34,592
|
||||||||||||
Services
|
6,476
|
5,189
|
18,725
|
15,219
|
||||||||||||
Expense related to royalty buyout agreement with the Office of the Chief Scientist
|
12,875
|
-
|
12,875
|
-
|
||||||||||||
Inventory write-off
|
1,889
|
-
|
1,889
|
-
|
||||||||||||
Amortization of acquired intangible assets in cost of products
|
-
|
13
|
-
|
2,455
|
||||||||||||
Total cost of revenues
|
34,367
|
17,812
|
66,569
|
52,266
|
||||||||||||
Gross profit
|
9,693
|
22,634
|
47,122
|
56,226
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development expenses, net
|
9,181
|
10,974
|
25,773
|
28,877
|
||||||||||||
Sales and marketing expenses
|
5,020
|
4,228
|
14,922
|
11,294
|
||||||||||||
General and administration expenses
|
1,802
|
1,613
|
5,133
|
4,250
|
||||||||||||
Acquisition related expenses
|
-
|
-
|
-
|
2,655
|
||||||||||||
Amortization of acquired intangible assets
|
637
|
570
|
1,909
|
1,139
|
||||||||||||
Total operating expenses
|
16,640
|
17,385
|
47,737
|
48,215
|
||||||||||||
Operating income (loss)
|
(6,947
|
)
|
5,249
|
(615
|
)
|
8,011
|
||||||||||
Financing income, net
|
301
|
94
|
1,026
|
459
|
||||||||||||
Income (loss) before tax on income
|
(6,646
|
)
|
5,343
|
411
|
8,470
|
|||||||||||
Income tax expenses (benefit)
|
(1,868
|
)
|
(94
|
)
|
(869
|
)
|
(2,094
|
)
|
||||||||
Net income (loss) for the period
|
(4,778
|
)
|
5,437
|
1,280
|
10,564
|
|||||||||||
Earnings (loss) per share:
|
||||||||||||||||
Basic
|
(0.18
|
)
|
0.20
|
0.05
|
0.39
|
|||||||||||
Diluted
|
(0.18
|
)
|
0.20
|
0.05
|
0.38
|
|||||||||||
Shares used for calculation of earnings (loss) per share:
|
||||||||||||||||
Basic
|
27,169
|
27,172
|
27,136
|
27,224
|
||||||||||||
Diluted
|
27,169
|
27,481
|
27,361
|
27,507
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30, 2016
|
September 30, 2015
|
September 30, 2016
|
September 30, 2015
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income (loss) for the period
|
(4,778
|
)
|
5,437
|
1,280
|
10,564
|
|||||||||||
Adjustments to reconcile net income to net cash
provided by (used in) operating activities: |
||||||||||||||||
Depreciation
|
1,191
|
1,103
|
3,540
|
3,309
|
||||||||||||
Amortization of acquired intangible assets
|
637
|
583
|
1,909
|
3,594
|
||||||||||||
Amortization of deferred stock-based compensation
|
639
|
778
|
2,044
|
1,908
|
||||||||||||
Increase (decrease) in liability for employee termination benefits, net
|
(1
|
)
|
(49
|
)
|
95
|
35
|
||||||||||
Deferred tax assets, net
|
(1,813
|
)
|
(482
|
)
|
(1,395
|
)
|
(2,969
|
)
|
||||||||
Loss on securities
|
-
|
81
|
-
|
13
|
||||||||||||
Increase in trade accounts receivable
|
(783
|
)
|
(1,873
|
)
|
(4,512
|
)
|
(6,256
|
)
|
||||||||
Decrease (increase) in inventories
|
1,722
|
(1,431
|
)
|
(1,335
|
)
|
(2,694
|
)
|
|||||||||
Increase in other current and long term assets
|
(687
|
)
|
(459
|
)
|
(295
|
)
|
(502
|
)
|
||||||||
Increase (decrease) in trade accounts payable
|
(760
|
)
|
(2,428
|
)
|
(2,004
|
)
|
135
|
|||||||||
Increase (decrease) in other current and other long-term liabilities
|
2,043
|
1,964
|
(564
|
)
|
2,646
|
|||||||||||
Increase (decrease) in short and long term deferred revenues
|
701
|
4,132
|
(1,405
|
)
|
3,289
|
|||||||||||
Net cash provided by (used in) operating activities
|
(1,889
|
)
|
7,356
|
(2,642
|
)
|
13,072
|
||||||||||
Cash flow from investment activities:
|
||||||||||||||||
Decrease (increase) in short-term interest-bearing bank deposits
|
5,682
|
(450
|
)
|
(250
|
)
|
48,036
|
||||||||||
Acquisition of subsidiary, net of acquired cash
|
-
|
-
|
-
|
(45,344
|
)
|
|||||||||||
Additions to property and equipment
|
(535
|
)
|
(644
|
)
|
(1,615
|
)
|
(2,168
|
)
|
||||||||
Net cash provided by (used in) investment activities
|
5,147
|
(1,094
|
)
|
(1,865
|
)
|
524
|
||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Purchases of treasury shares
|
-
|
(2,913
|
)
|
(937
|
)
|
(4,302
|
)
|
|||||||||
Shares issued under employee stock-based plans
|
941
|
138
|
1,365
|
2,087
|
||||||||||||
Net cash provided by (used in) financing activities
|
941
|
(2,775
|
)
|
428
|
(2,215
|
)
|
||||||||||
Increase (decrease) in cash and cash equivalents
|
4,199
|
3,487
|
(4,079
|
)
|
11,381
|
|||||||||||
Cash and cash equivalents – beginning of period
|
19,455
|
21,543
|
27,733
|
13,649
|
||||||||||||
Cash and cash equivalents – end of period
|
23,654
|
25,030
|
23,654
|
25,030
|
Three months ended
|
||||||||||||
September 30,
2016 |
June 30,
2016 |
September 30,
2015 |
||||||||||
GAAP cost of revenues
|
34,367
|
16,676
|
17,812
|
|||||||||
Amortization of acquired intangible assets in cost of products
|
-
|
-
|
(13
|
)
|
||||||||
Expense related to royalty buyout agreement with the Office of the Chief Scientist
|
(12,875
|
)
|
-
|
-
|
||||||||
Inventory write-off
|
(1,889
|
)
|
-
|
-
|
||||||||
Stock-based compensation in cost of products
|
(79
|
)
|
(79
|
)
|
(109
|
)
|
||||||
Stock-based compensation in cost of services
|
(52
|
)
|
(48
|
)
|
(62
|
)
|
||||||
Non-GAAP cost of revenues
|
19,472
|
16,549
|
17,628
|
|||||||||
GAAP gross profit
|
9,693
|
18,899
|
22,634
|
|||||||||
Gross profit adjustments
|
14,895
|
127
|
184
|
|||||||||
Non-GAAP gross profit
|
24,588
|
19,026
|
22,818
|
|||||||||
GAAP gross margin as a percentage of revenues
|
22
|
%
|
53
|
%
|
56
|
%
|
||||||
Non-GAAP gross margin as a percentage of revenues
|
56
|
%
|
53
|
%
|
56
|
%
|
||||||
GAAP operating expenses
|
16,640
|
15,376
|
17,385
|
|||||||||
Stock-based compensation in research and development
|
(200
|
)
|
(230
|
)
|
(318
|
)
|
||||||
Stock-based compensation in sales and marketing
|
(226
|
)
|
(237
|
)
|
(205
|
)
|
||||||
Stock-based compensation in general and administrative
|
(82
|
)
|
(55
|
)
|
(84
|
)
|
||||||
Amortization of acquired intangible assets
|
(637
|
)
|
(636
|
)
|
(570
|
)
|
||||||
Non-GAAP operating expenses
|
15,495
|
14,218
|
16,208
|
|||||||||
Non-GAAP operating income
|
9,093
|
4,808
|
6,610
|
|||||||||
GAAP operating margin as a percentage of revenues
|
(16
|
)%
|
10
|
%
|
13
|
%
|
||||||
Non-GAAP operating margin as a percentage of revenues
|
21
|
%
|
14
|
%
|
16
|
%
|
||||||
GAAP tax on income
|
(1,868
|
)
|
626
|
(94
|
)
|
|||||||
Deferred tax assets adjustments, net
|
1,813
|
(265
|
)
|
482
|
||||||||
Non-GAAP tax on income
|
(55
|
)
|
361
|
388
|
||||||||
GAAP net income (loss)
|
(4,778
|
)
|
3,153
|
5,437
|
||||||||
Amortization of acquired intangible assets
|
637
|
636
|
583
|
|||||||||
Expense related to royalty buyout agreement with the Office of the Chief Scientist
|
12,875
|
-
|
-
|
|||||||||
Stock-based compensation expenses
|
639
|
649
|
778
|
|||||||||
Deferred tax assets adjustments, net
|
(1,813
|
)
|
265
|
(482
|
)
|
|||||||
Inventory write-off
|
1,889
|
-
|
-
|
|||||||||
Non-GAAP net income
|
9,449
|
4,703
|
6,316
|
|||||||||
GAAP basic earnings (loss) per share
|
(0.18
|
)
|
0.12
|
0.20
|
||||||||
Non-GAAP basic earnings per share
|
0.35
|
0.17
|
0.23
|
|||||||||
GAAP diluted earnings (loss) per share
|
(0.18
|
)
|
0.11
|
0.20
|
||||||||
Non-GAAP diluted earnings per share
|
0.34
|
0.17
|
0.23
|
|||||||||
Shares used for calculation of earnings (loss) per share:
|
||||||||||||
Basic
|
27,169
|
27,123
|
27,172
|
|||||||||
Diluted
|
27,536
|
27,422
|
27,481
|