Gilat Satellite Networks Ltd. (NASDAQ: GILT, TASE: GILT), a
worldwide leader in satellite networking technology, solutions and
services, today reported its unaudited results for the fourth
quarter and full year ended December 31, 2024.
Fourth Quarter
2024 Financial
Highlights
- Revenue of $78.1 million, up 3% compared with
$75.6 million in Q4 2023;
- GAAP operating income of $12.8 million,
compared with $2.9 million in Q4 2023;
- Non-GAAP operating income of $9.7 million,
compared with $6.1 million in Q4 2023;
- GAAP net income of $11.8 million, or $0.21 per
diluted share, compared with $3.4 million, or $0.06 per diluted
share, in Q4 2023;
- Non-GAAP net income of $8.5
million, or $0.15 per diluted share, compared with $6.5 million, or
$0.11 per diluted share, in Q4 2023;
- Adjusted EBITDA of $12.1 million, up 30%
compared with $9.4 million in Q4 2023.
Full year 2024
Financial Highlights
- Revenue of $305.4 million, up 15% compared
with $266.1 million in 2023;
- GAAP operating income of $27.7 million,
compared with $28.1 million in 2023;
- Non-GAAP operating income of $31.9 million, up
35% compared with $23.5 million in 2023;
- GAAP net income of $24.8 million, or $0.44 per
diluted share, compared with $23.5 million, or $0.41 per diluted
share in 2023;
- Non-GAAP net income of $28.2 million, or $0.49
per diluted share, compared with $19.9 million, or $0.35 per
diluted share 2023;
- Adjusted EBITDA was $42.2 million, up 16%
compared with adjusted EBITDA of $36.4 million in 2023.
2025 Guidance
Management’s financial guidance for 2025 is for revenues of
between $415 to $455 million, and Adjusted EBITDA is expected to be
between $47 to $53 million1.
Adi Sfadia, Gilat’s CEO, commented, "Gilat delivered strong
results with profitability of Adjusted EBITDA of $12.1 million for
the fourth quarter and $42.2 million for the entire year. These
results alongside our strong generation of cash flow underscore the
strength and resilience of our core business model, demonstrating
both operating leverage and the positive impact of our current
product revenue mix.”
“During the fourth quarter our Defense and In-Flight
Connectivity business continued to experience strong momentum with
increased orders and awards. The Defense segment, with a focus on
the US DoD, represents a significant growth opportunity for Gilat.
We are pleased with our progress in expanding opportunities to
serve the specialized needs of government and military customers
with our innovative satellite solutions,” Mr. Sfadia continued.
“With the closing of the Stellar Blu acquisition, our Commercial
business is poised for significant growth as we establish our
leadership in the expanding Electronically Steerable Antenna (ESA)
market. Our portfolio of IFC GEO, LEO and multi-orbit solutions
will be instrumental in capitalizing on increasing demand for
inflight connectivity by airlines and passengers.”
Mr. Sfadia concluded, “Looking ahead into 2025,
given the significant potential we see in the defense market and
our view of this as a strategic growth engine, we plan to increase
our investment in R&D, Sales and Marketing of the Defense
Segment. We believe that this targeted increase will allow us to
take advantage of the opportunities we see quicker and more
decisively to ensure a long term growth in this market. Coupled
with our recent acquisitions and positioning in the Satcom market,
Gilat has the resource base to scale the IFC and Defense businesses
and our track record of profitable, cash generating growth,
provides a strong foundation for Gilat’s continued success."
Commencing January 1, 2025, the company has
implemented a new organizational structure and reportable segments.
The new organizational structure and segment reporting are designed
to better target the diverse and attractive end markets the company
serves and to provide investors with greater insight into Gilat’s
business lines and strategic growth opportunities. The company will
report financial results based on the following three divisions:
Gilat Defense, Gilat Commercial and Gilat Peru.
-
Gilat Defense Division: provides secure,
rapid-deployment solutions for military organizations, government
agencies, and defense integrators, with a strong focus on the U.S.
Department of Defense resulting from our strategic acquisition of
DataPath Inc. By integrating technologies from Gilat, Gilat
DataPath, and Gilat Wavestream, the division delivers resilient
battlefield connectivity with multiple layers of communication
redundancy for high availability.
-
Gilat Commercial Division: provides advanced
broadband satellite communication networks for IFC, Enterprise and
Cellular Backhaul, supporting HTS, VHTS, and NGSO constellations
with turnkey solutions for service providers, satellite operators,
and enterprises. Our acquisition of Stellar Blu serves as the
cornerstone of this division, strengthening our position in the IFC
market and enabling us to provide cutting-edge connectivity
solutions that meet the demands of passengers, airlines, and
service providers worldwide.
-
Gilat Peru Division: specializes in end-to-end
telco solutions, including the operation and implementation of
large-scale network projects. With expertise in terrestrial fiber
optic, wireless, and satellite networks, Gilat Peru provides
technology integration, managed networks and services, connectivity
solutions, and reliable internet and voice access across the
region.
Gilat has prepared unaudited illustrations of
the company’s financial reports for Fiscal Years 2023 and 2024 to
reflect the company’s results based on the new segment reporting,
which can be found in the IR section on Gilat’s website. For
additional information about Gilat’s new divisional structure,
please click here: Link
Key Recent Announcements
-
Gilat Secures Over $18 Million Orders Addressing Demand for
In-Flight Connectivity Solutions
-
Gilat Receives $9 Million in Orders for Multi-Orbit SkyEdge
Platforms
-
Gilat Completes Acquisition of Stellar Blu Solutions LLC
-
Gilat and Hispasat Provided Immediate Satellite Communication to
Support Disaster Recovery Efforts After Hurricane Helene
-
Gilat Receives Over $3 Million in Orders to Support LEO
Constellations
-
Gilat Awarded Over $5 Million in orders to Support Critical
Connectivity for Defense Forces
-
Gilat Receives $4M in Orders for Advanced Portable Terminals from
Global Defense Customers
Conference Call Details
Gilat’s Management will discuss its fourth
quarter and full year 2024 results and business achievements and
participate in a question-and-answer session:
Date: |
Wednesday,
February 12, 2025 |
Start: |
09:30 AM EST / 16:30 IST |
Dial-in: |
US: 1-888-407-2553 |
|
International: +972-3-918-0609 |
|
|
A simultaneous webcast of the conference call
will be available on the Gilat website at gilat.com and through
this link: https://veidan.activetrail.biz/gilatq4-2024
The webcast will also be archived for a period
of 30 days on the Company’s website and through the link above.
Non-GAAP Measures
The attached summary unaudited financial
statements were prepared in accordance with U.S. Generally Accepted
Accounting Principles (GAAP). To supplement the consolidated
financial statements presented in accordance with GAAP, the Company
presents non-GAAP presentations of gross profit, operating
expenses, operating income, income before taxes on income, net
income, Adjusted EBITDA, and earnings per share. The adjustments to
the Company’s GAAP results are made with the intent of providing
both management and investors with a more complete understanding of
the Company’s underlying operational results, trends, and
performance. Non-GAAP financial measures mainly exclude, if and
when applicable, the effect of stock-based compensation expenses,
amortization of purchased intangibles, lease incentive
amortization, other non-recurring expenses, other integration
expenses, other operating expenses (income), net, and income tax
effect on the relevant adjustments.
Adjusted EBITDA is presented to compare the
Company’s performance to that of prior periods and evaluate the
Company’s financial and operating results on a consistent basis
from period to period. The Company also believes this measure, when
viewed in combination with the Company’s financial results prepared
in accordance with GAAP, provides useful information to investors
to evaluate ongoing operating results and trends. Adjusted EBITDA,
however, should not be considered as an alternative to operating
income or net income for the period and may not be indicative of
the historic operating results of the Company; nor is it meant to
be predictive of potential future results. Adjusted EBITDA is not a
measure of financial performance under GAAP and may not be
comparable to other similarly titled measures for other companies.
Reconciliation between the Company's net income and adjusted EBITDA
is presented in the attached summary financial statements.
Non-GAAP presentations of gross profit,
operating expenses, operating income, income before taxes on
income, net income, adjusted EBITDA and earnings per share should
not be considered in isolation or as a substitute for any of the
consolidated statements of operations prepared in accordance with
GAAP, or as an indication of Gilat’s operating performance or
liquidity.
About Gilat
Gilat Satellite Networks Ltd. (NASDAQ: GILT,
TASE: GILT) is a leading global provider of satellite-based
broadband communications. With over 35 years of experience, we
develop and deliver deep technology solutions for satellite,
ground, and new space connectivity, offering next-generation
solutions and services for critical connectivity across commercial
and defense applications. We believe in the right of all people to
be connected and are united in our resolution to provide
communication solutions to all reaches of the world.
Together with our wholly-owned
subsidiaries—Gilat Wavestream, Gilat DataPath, and Gilat Stellar
Blu—we offer integrated, high-value solutions supporting
multi-orbit constellations, Very High Throughput Satellites (VHTS),
and Software-Defined Satellites (SDS) via our Commercial and
Defense Divisions. Our comprehensive portfolio is comprised of a
cloud-based platform and modems; high-performance satellite
terminals; advanced Satellite On-the-Move (SOTM) antennas and ESAs;
highly efficient, high-power Solid State Power Amplifiers (SSPA)
and Block Upconverters (BUC) and includes integrated ground systems
for commercial and defense markets, field services, network
management software, and cybersecurity services.
Gilat’s products and tailored solutions support
multiple applications including government and defense, IFC and
mobility, broadband access, cellular backhaul, enterprise,
aerospace, broadcast, and critical infrastructure clients all while
meeting the most stringent service level requirements. For more
information, please visit: http://www.gilat.com
Certain statements made herein that are not
historical are forward-looking within the meaning of the Private
Securities Litigation Reform Act of 1995. The words “estimate”,
“project”, “intend”, “expect”, “believe” and similar expressions
are intended to identify forward-looking statements. These
forward-looking statements involve known and unknown risks and
uncertainties. Many factors could cause the actual results,
performance or achievements of Gilat to be materially different
from any future results, performance or achievements that may be
expressed or implied by such forward-looking statements, including,
among others, changes in general economic and business conditions,
inability to maintain market acceptance to Gilat’s products,
inability to timely develop and introduce new technologies,
products and applications, rapid changes in the market for Gilat’s
products, loss of market share and pressure on prices resulting
from competition, introduction of competing products by other
companies, inability to manage growth and expansion, loss of key
OEM partners, inability to attract and retain qualified personnel,
inability to protect the Company’s proprietary technology and risks
associated with Gilat’s international operations and its location
in Israel, including those related to the terrorist attacks by
Hamas, and the hostilities between Israel and Hamas and Israel and
Hezbollah. For additional information regarding these and other
risks and uncertainties associated with Gilat’s business, reference
is made to Gilat’s reports filed from time to time with the
Securities and Exchange Commission. We undertake no obligation to
update or revise any forward-looking statements for any reason.
Contact:
Gilat Satellite Networks
Hagay Katz, Chief Product and
Marketing Officerhagayk@gilat.com
Alliance Advisors:
GilatIR@allianceadvisors.com Phone: +1 212 838 3777
_________________1 We do not provide
forward-looking guidance on a GAAP basis because we are unable to
reasonably provide forward-looking guidance for certain financial
data, such as amortization of purchased intangibles and
earnout-based expenses related to recent acquisitions. As a result,
we are not able to provide a reconciliation of GAAP to non-GAAP
financial measures for forward-looking data without unreasonable
effort.
|
GILAT
SATELLITE NETWORKS LTD. |
CONSOLIDATED STATEMENTS OF INCOME |
U.S.
dollars in thousands (except share and per share
data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended |
|
Three months
ended |
|
|
|
December
31, |
|
December 31, |
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
Unaudited |
|
Audited |
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
305,448 |
|
|
$ |
266,090 |
|
|
$ |
78,128 |
|
|
$ |
75,612 |
|
Cost of
revenues |
|
|
192,117 |
|
|
|
161,145 |
|
|
|
47,107 |
|
|
|
46,692 |
|
|
|
|
|
|
|
|
|
|
|
Gross
profit |
|
|
113,331 |
|
|
|
104,945 |
|
|
|
31,021 |
|
|
|
28,920 |
|
|
|
|
|
|
|
|
|
|
|
Research and
development expenses, net |
|
38,136 |
|
|
|
41,173 |
|
|
|
10,108 |
|
|
|
11,624 |
|
Selling and
marketing expenses |
|
27,381 |
|
|
|
25,243 |
|
|
|
6,657 |
|
|
|
7,119 |
|
General and
administrative expenses |
|
26,868 |
|
|
|
19,215 |
|
|
|
6,192 |
|
|
|
6,312 |
|
Other operating
expenses (income), net |
|
|
(6,751 |
) |
|
|
(8,771 |
) |
|
|
(4,706 |
) |
|
|
986 |
|
|
|
|
|
|
|
|
|
|
|
Total
operating expenses |
|
|
85,634 |
|
|
|
76,860 |
|
|
|
18,251 |
|
|
|
26,041 |
|
|
|
|
|
|
|
|
|
|
|
Operating
income |
|
|
27,697 |
|
|
|
28,085 |
|
|
|
12,770 |
|
|
|
2,879 |
|
|
|
|
|
|
|
|
|
|
|
Financial income,
net |
|
|
1,504 |
|
|
|
109 |
|
|
|
63 |
|
|
|
1,196 |
|
|
|
|
|
|
|
|
|
|
|
Income
before taxes on income |
|
29,201 |
|
|
|
28,194 |
|
|
|
12,833 |
|
|
|
4,075 |
|
|
|
|
|
|
|
|
|
|
|
Taxes on
income |
|
|
(4,352 |
) |
|
|
(4,690 |
) |
|
|
(1,069 |
) |
|
|
(628 |
) |
|
|
|
|
|
|
|
|
|
|
Net
income |
|
$ |
24,849 |
|
|
$ |
23,504 |
|
|
$ |
11,764 |
|
|
$ |
3,447 |
|
|
|
|
|
|
|
|
|
|
|
Earnings
per share (basic and diluted) |
$ |
0.44 |
|
|
$ |
0.41 |
|
|
$ |
0.21 |
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of shares used in |
|
|
|
|
|
|
|
|
computing earnings per
share |
|
|
|
|
|
|
|
|
|
Basic |
|
|
57,016,920 |
|
|
|
56,668,999 |
|
|
|
57,017,032 |
|
|
|
56,820,774 |
|
|
Diluted |
|
|
57,016,920 |
|
|
|
56,672,537 |
|
|
|
57,017,032 |
|
|
|
56,820,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GILAT
SATELLITE NETWORKS LTD. |
RECONCILIATION BETWEEN GAAP AND NON-GAAP CONSOLIDATED
STATEMENTS OF INCOME |
FOR
COMPARATIVE PURPOSES |
U.S.
dollars in thousands (except share and per share
data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Three months ended |
|
|
December 31, 2024 |
|
December 31, 2023 |
|
|
GAAP |
|
Adjustments (*) |
|
Non-GAAP |
|
GAAP |
|
Adjustments (*) |
|
Non-GAAP |
|
|
Unaudited |
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit |
$ |
31,021 |
|
$ |
575 |
|
|
$ |
31,596 |
|
$ |
28,920 |
|
$ |
617 |
|
|
$ |
29,537 |
Operating
expenses |
|
18,251 |
|
|
3,680 |
|
|
|
21,931 |
|
|
26,041 |
|
|
(2,615 |
) |
|
|
23,426 |
Operating
income |
|
12,770 |
|
|
(3,105 |
) |
|
|
9,665 |
|
|
2,879 |
|
|
3,232 |
|
|
|
6,111 |
Income before
taxes on income |
|
12,833 |
|
|
(3,105 |
) |
|
|
9,728 |
|
|
4,075 |
|
|
3,232 |
|
|
|
7,307 |
Net income |
$ |
11,764 |
|
$ |
(3,252 |
) |
|
$ |
8,512 |
|
$ |
3,447 |
|
$ |
3,097 |
|
|
$ |
6,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share |
$ |
0.21 |
|
$ |
(0.06 |
) |
|
$ |
0.15 |
|
$ |
0.06 |
|
$ |
0.06 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings
per share |
$ |
0.21 |
|
$ |
(0.06 |
) |
|
$ |
0.15 |
|
$ |
0.06 |
|
$ |
0.05 |
|
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares used in |
|
|
|
|
|
|
|
|
|
|
|
computing earnings per share |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
57,017,032 |
|
|
|
|
57,017,032 |
|
|
56,820,774 |
|
|
|
|
56,820,774 |
Diluted |
|
57,017,032 |
|
|
|
|
57,024,316 |
|
|
56,820,774 |
|
|
|
|
56,987,939 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) |
Adjustments reflect
the effect of stock-based compensation expenses as per ASC 718,
amortization of purchased intangibles, other operating income
(expenses), net, other integration expenses
and income tax effect on such adjustments which is calculated using
the relevant effective tax rate. |
|
|
|
|
Three months ended |
|
Three months ended |
|
|
December 31, 2024 |
|
December 31, 2023 |
|
|
|
|
Unaudited |
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net
income |
|
|
$ |
11,764 |
|
|
|
|
|
|
$ |
3,447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expenses |
|
|
|
133 |
|
|
|
|
|
|
|
129 |
|
|
|
Amortization of
purchased intangibles |
|
|
|
389 |
|
|
|
|
|
|
|
448 |
|
|
|
Other integration
expenses |
|
|
|
53 |
|
|
|
|
|
|
|
40 |
|
|
|
|
|
|
|
|
575 |
|
|
|
|
|
|
|
617 |
|
|
|
Operating
expenses |
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expenses |
|
|
|
653 |
|
|
|
|
|
|
|
796 |
|
|
|
Stock-based
compensation expenses related to business combination |
|
140 |
|
|
|
|
|
|
|
662 |
|
|
|
Amortization of
purchased intangibles |
|
|
|
216 |
|
|
|
|
|
|
|
162 |
|
|
|
Other operating
income (expenses), net and other integration expenses |
|
(4,689 |
) |
|
|
|
|
|
|
995 |
|
|
|
|
|
|
|
|
(3,680 |
) |
|
|
|
|
|
|
2,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes on
income |
|
|
|
(147 |
) |
|
|
|
|
|
|
(135 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net
income |
|
|
$ |
8,512 |
|
|
|
|
|
|
$ |
6,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GILAT
SATELLITE NETWORKS LTD. |
RECONCILIATION BETWEEN GAAP AND NON-GAAP CONSOLIDATED
STATEMENTS OF INCOME |
FOR
COMPARATIVE PURPOSES |
U.S.
dollars in thousands (except share and per share
data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended |
|
Twelve months ended |
|
|
|
|
December 31, 2024 |
|
December 31, 2023 |
|
|
|
|
GAAP |
|
Adjustments (*) |
|
Non-GAAP |
|
GAAP |
|
Adjustments (*) |
|
Non-GAAP |
|
|
|
|
Unaudited |
|
Audited |
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit |
|
|
$ |
113,331 |
|
$ |
3,673 |
|
|
$ |
117,004 |
|
$ |
104,945 |
|
$ |
895 |
|
|
$ |
105,840 |
Operating
expenses |
|
|
|
85,634 |
|
|
(500 |
) |
|
|
85,134 |
|
|
76,860 |
|
|
5,434 |
|
|
|
82,294 |
Operating
income |
|
|
|
27,697 |
|
|
4,173 |
|
|
|
31,870 |
|
|
28,085 |
|
|
(4,539 |
) |
|
|
23,546 |
Income before
taxes on income |
|
|
|
29,201 |
|
|
4,173 |
|
|
|
33,374 |
|
|
28,194 |
|
|
(4,539 |
) |
|
|
23,655 |
Net
income |
|
|
$ |
24,849 |
|
$ |
3,376 |
|
|
$ |
28,225 |
|
$ |
23,504 |
|
$ |
(3,597 |
) |
|
$ |
19,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share |
|
|
$ |
0.44 |
|
$ |
0.06 |
|
|
$ |
0.50 |
|
$ |
0.41 |
|
$ |
(0.06 |
) |
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings
per share |
|
|
$ |
0.44 |
|
$ |
0.05 |
|
|
$ |
0.49 |
|
$ |
0.41 |
|
$ |
(0.06 |
) |
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares used in |
|
|
|
|
|
|
|
|
|
|
|
|
computing earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
57,016,920 |
|
|
|
|
57,016,920 |
|
|
56,668,999 |
|
|
|
|
56,668,999 |
Diluted |
|
|
|
57,016,920 |
|
|
|
|
57,041,778 |
|
|
56,672,537 |
|
|
|
|
56,784,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*) |
Adjustments reflect
the effect of stock-based compensation expenses as per ASC 718,
amortization of purchased intangibles, other operating income,
net, other non-recurring expenses, other integration expenses
and income tax effect on such adjustments which is calculated using
the relevant effective tax rate. |
|
|
|
|
|
|
|
Twelve months ended |
|
Twelve months ended |
|
|
|
|
December 31, 2024 |
|
December 31, 2023 |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net
income |
|
|
|
|
$ |
24,849 |
|
|
|
|
|
|
$ |
23,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expenses |
|
|
|
|
|
518 |
|
|
|
|
|
|
|
407 |
|
|
|
Amortization of
purchased intangibles |
|
|
|
|
|
2,412 |
|
|
|
|
|
|
|
448 |
|
|
|
Other
non-recurring expenses |
|
|
|
|
|
466 |
|
|
|
|
|
|
|
- |
|
|
|
Other integration
expenses |
|
|
|
|
|
277 |
|
|
|
|
|
|
|
40 |
|
|
|
|
|
|
|
|
|
|
3,673 |
|
|
|
|
|
|
|
895 |
|
|
|
Operating
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation expenses |
|
|
|
|
|
2,771 |
|
|
|
|
|
|
|
2,354 |
|
|
|
Stock-based
compensation expenses related to business combination |
|
3,437 |
|
|
|
|
|
|
|
662 |
|
|
|
Amortization of
purchased intangibles |
|
|
988 |
|
|
|
|
|
|
|
312 |
|
|
|
Other operating
income, net and other integration expenses |
|
|
(6,696 |
) |
|
|
|
|
|
|
(8,762 |
) |
|
|
|
|
|
|
|
|
|
500 |
|
|
|
|
|
|
|
(5,434 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes on
income |
|
|
|
|
|
(797 |
) |
|
|
|
|
|
|
942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net
income |
|
|
|
|
$ |
28,225 |
|
|
|
|
|
|
$ |
19,907 |
|
|
|
GILAT
SATELLITE NETWORKS LTD. |
SUPPLEMENTAL INFORMATION |
U.S.
dollars in thousands |
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months
ended |
|
Three months
ended |
|
|
|
|
December
31, |
|
December 31, |
|
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
Unaudited |
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
|
|
$ |
24,849 |
|
|
$ |
23,504 |
|
|
$ |
11,764 |
|
|
$ |
3,447 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
Financial income,
net |
|
|
|
|
(1,504 |
) |
|
|
(109 |
) |
|
|
(63 |
) |
|
|
(1,196 |
) |
Taxes on
income |
|
|
|
4,352 |
|
|
|
4,690 |
|
|
|
1,069 |
|
|
|
628 |
|
Stock-based
compensation expenses |
|
|
|
3,289 |
|
|
|
2,761 |
|
|
|
786 |
|
|
|
925 |
|
Stock-based
compensation expenses related to business combination |
|
3,437 |
|
|
|
662 |
|
|
|
140 |
|
|
|
662 |
|
Depreciation and
amortization (*) |
|
|
|
13,777 |
|
|
|
13,627 |
|
|
|
3,068 |
|
|
|
3,862 |
|
Other operating
expenses (income), net |
|
|
(6,751 |
) |
|
|
(8,771 |
) |
|
|
(4,706 |
) |
|
|
986 |
|
Other
non-recurring expenses |
|
|
|
466 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Other integration
expenses |
|
|
|
332 |
|
|
|
49 |
|
|
|
70 |
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA |
|
|
$ |
42,247 |
|
|
$ |
36,413 |
|
|
$ |
12,128 |
|
|
$ |
9,363 |
|
|
|
|
|
|
|
|
|
|
|
|
(*) Including amortization of
lease incentive |
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT
REVENUES: |
|
|
|
|
|
|
|
|
|
|
Twelve months ended |
|
Three months
ended |
|
|
|
|
December
31, |
|
December
31, |
|
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
Unaudited |
|
Audited |
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
Satellite
Networks |
|
|
$ |
198,174 |
|
|
$ |
168,527 |
|
|
$ |
49,064 |
|
|
$ |
53,517 |
|
Integrated
Solutions |
|
|
|
54,925 |
|
|
|
46,133 |
|
|
|
17,257 |
|
|
|
9,503 |
|
Network
Infrastructure and Services |
|
|
|
52,349 |
|
|
|
51,430 |
|
|
|
11,807 |
|
|
|
12,592 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenues |
|
|
$ |
305,448 |
|
|
$ |
266,090 |
|
|
$ |
78,128 |
|
|
$ |
75,612 |
|
GILAT
SATELLITE NETWORKS LTD. |
CONSOLIDATED BALANCE SHEETS |
U.S.
dollars in thousands |
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
Unaudited |
|
Audited |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS: |
|
|
|
|
Cash and cash equivalents |
|
$ |
119,384 |
|
|
$ |
103,961 |
|
Restricted cash |
|
|
853 |
|
|
|
736 |
|
Trade receivables, net |
|
|
53,554 |
|
|
|
44,725 |
|
Contract assets |
|
|
20,987 |
|
|
|
28,327 |
|
Inventories |
|
|
38,890 |
|
|
|
38,525 |
|
Other current assets |
|
|
21,963 |
|
|
|
24,299 |
|
|
|
|
|
|
Total current assets |
|
|
255,631 |
|
|
|
240,573 |
|
|
|
|
|
|
LONG-TERM
ASSETS: |
|
|
|
|
Restricted cash |
|
|
12 |
|
|
|
54 |
|
Long-term contract assets |
|
|
8,146 |
|
|
|
9,283 |
|
Severance pay funds |
|
|
5,966 |
|
|
|
5,737 |
|
Deferred taxes |
|
|
11,896 |
|
|
|
11,484 |
|
Operating lease right-of-use assets |
|
|
6,556 |
|
|
|
5,105 |
|
Other long-term assets |
|
|
5,288 |
|
|
|
9,544 |
|
|
|
|
|
|
Total long-term assets |
|
|
37,864 |
|
|
|
41,207 |
|
|
|
|
|
|
PROPERTY AND
EQUIPMENT, NET |
|
|
70,834 |
|
|
|
74,315 |
|
|
|
|
|
|
INTANGIBLE ASSETS,
NET |
|
|
12,925 |
|
|
|
16,051 |
|
|
|
|
|
|
GOODWILL |
|
|
52,494 |
|
|
|
54,740 |
|
|
|
|
|
|
TOTAL
ASSETS |
|
$ |
429,748 |
|
|
$ |
426,886 |
|
|
|
|
|
|
GILAT
SATELLITE NETWORKS LTD. |
CONSOLIDATED BALANCE SHEETS (Cont.) |
U.S.
dollars in thousands (except share data) |
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
Unaudited |
|
Audited |
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES: |
|
|
|
|
Short-term debt |
|
$ |
- |
|
|
$ |
7,453 |
|
Trade payables |
|
|
17,107 |
|
|
|
13,873 |
|
Accrued expenses |
|
|
45,368 |
|
|
|
51,906 |
|
Advances from customers and deferred revenues |
|
|
18,587 |
|
|
|
34,495 |
|
Operating lease liabilities |
|
|
2,557 |
|
|
|
2,426 |
|
Other current liabilities |
|
|
17,817 |
|
|
|
16,431 |
|
|
|
|
|
|
Total current liabilities |
|
|
101,436 |
|
|
|
126,584 |
|
|
|
|
|
|
LONG-TERM
LIABILITIES: |
|
|
|
|
Long-term loan |
|
|
2,000 |
|
|
|
2,000 |
|
Accrued severance pay |
|
|
6,677 |
|
|
|
6,537 |
|
Long-term advances from customers and deferred revenues |
|
|
580 |
|
|
|
1,139 |
|
Operating lease liabilities |
|
|
4,014 |
|
|
|
3,022 |
|
Other long-term liabilities |
|
|
10,606 |
|
|
|
12,916 |
|
|
|
|
|
|
Total long-term liabilities |
|
|
23,877 |
|
|
|
25,614 |
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY: |
|
|
|
|
Share capital - ordinary shares of NIS 0.2 par value |
|
|
2,733 |
|
|
|
2,733 |
|
Additional paid-in capital |
|
|
943,294 |
|
|
|
937,591 |
|
Accumulated other comprehensive loss |
|
|
(6,120 |
) |
|
|
(5,315 |
) |
Accumulated deficit |
|
|
(635,472 |
) |
|
|
(660,321 |
) |
|
|
|
|
|
Total shareholders'
equity |
|
|
304,435 |
|
|
|
274,688 |
|
|
|
|
|
|
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY |
|
$ |
429,748 |
|
|
$ |
426,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GILAT
SATELLITE NETWORKS LTD. |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
U.S.
dollars in thousands |
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended |
|
Three months ended |
|
|
|
December 31, |
|
December
31, |
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
Unaudited |
|
Audited |
|
Unaudited |
Cash flows
from operating activities: |
|
|
|
|
|
|
|
|
Net
income |
|
$ |
24,849 |
|
|
$ |
23,504 |
|
|
$ |
11,764 |
|
|
$ |
3,447 |
|
Adjustments required to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and
amortization |
|
|
13,554 |
|
|
|
13,402 |
|
|
|
3,012 |
|
|
|
3,805 |
|
Capital gain from
sale of property |
|
|
- |
|
|
|
(2,084 |
) |
|
|
- |
|
|
|
- |
|
Stock-based
compensation *) |
|
|
6,726 |
|
|
|
3,423 |
|
|
|
926 |
|
|
|
1,587 |
|
Accrued severance
pay, net |
|
|
(89 |
) |
|
|
167 |
|
|
|
(72 |
) |
|
|
12 |
|
Deferred taxes,
net |
|
|
1,834 |
|
|
|
2,662 |
|
|
|
298 |
|
|
|
(1,203 |
) |
Decrease
(increase) in trade receivables, net |
|
|
(9,347 |
) |
|
|
13,448 |
|
|
|
(2,328 |
) |
|
|
9,561 |
|
Decrease
(increase) in contract assets |
|
|
8,519 |
|
|
|
(1,694 |
) |
|
|
11,506 |
|
|
|
(7,804 |
) |
Decrease
(increase) in other assets and other adjustments
(including |
|
|
|
|
|
|
|
|
short-term, long-term and effect of exchange rate changes on
cash and cash equivalents) |
|
|
11,661 |
|
|
|
(351 |
) |
|
|
8,590 |
|
|
|
(3,949 |
) |
Decrease
(increase) in inventories, net |
|
|
(1,928 |
) |
|
|
(2,387 |
) |
|
|
544 |
|
|
|
3,798 |
|
Increase
(decrease) in trade payables |
|
|
3,196 |
|
|
|
(7,635 |
) |
|
|
(1,884 |
) |
|
|
(2,314 |
) |
Increase
(decrease) in accrued expenses |
|
|
(5,906 |
) |
|
|
735 |
|
|
|
(8,581 |
) |
|
|
3,517 |
|
Increase
(decrease) in advances from customers and deferred revenues |
|
|
(16,390 |
) |
|
|
803 |
|
|
|
(4,228 |
) |
|
|
(1,843 |
) |
Increase
(decrease) in other liabilities |
|
|
(5,010 |
) |
|
|
(12,049 |
) |
|
|
(3,265 |
) |
|
|
1,343 |
|
Net cash
provided by operating activities |
|
|
31,669 |
|
|
|
31,944 |
|
|
|
16,282 |
|
|
|
9,957 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from investing activities: |
|
|
|
|
|
|
|
|
Purchase of
property and equipment |
|
|
(6,610 |
) |
|
|
(10,746 |
) |
|
|
(2,515 |
) |
|
|
(2,090 |
) |
Acquisitions of
subsidiary, net of cash acquired |
|
|
- |
|
|
|
(4,107 |
) |
|
|
- |
|
|
|
(4,107 |
) |
Receipts from sale
of property |
|
|
- |
|
|
|
2,168 |
|
|
|
- |
|
|
|
- |
|
Net cash
used in investing activities |
|
|
(6,610 |
) |
|
|
(12,685 |
) |
|
|
(2,515 |
) |
|
|
(6,197 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows
from financing activities: |
|
|
|
|
|
|
|
|
Repayment of
credit facility, net |
|
|
(7,453 |
) |
|
|
(1,590 |
) |
|
|
- |
|
|
|
(1,590 |
) |
Repayments of
short-term debts |
|
|
(7,836 |
) |
|
|
- |
|
|
|
(3,793 |
) |
|
|
- |
|
Proceeds from
short-term debts |
|
|
7,836 |
|
|
|
- |
|
|
|
1,066 |
|
|
|
- |
|
Costs associated
with entering into a long-term debt |
|
|
(654 |
) |
|
|
- |
|
|
|
(654 |
) |
|
|
- |
|
Net cash
used in financing activities |
|
|
(8,107 |
) |
|
|
(1,590 |
) |
|
|
(3,381 |
) |
|
|
(1,590 |
) |
|
|
|
|
|
|
|
|
|
|
Effect of
exchange rate changes on cash, cash equivalents and restricted
cash |
|
|
(1,454 |
) |
|
|
(63 |
) |
|
|
(896 |
) |
|
|
2,288 |
|
|
|
|
|
|
|
|
|
|
|
Increase
in cash, cash equivalents and restricted cash |
|
|
15,498 |
|
|
|
17,606 |
|
|
|
9,490 |
|
|
|
4,458 |
|
|
|
|
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at the beginning of the
period |
|
|
104,751 |
|
|
|
87,145 |
|
|
|
110,759 |
|
|
|
100,293 |
|
|
|
|
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at the end of the
period |
|
$ |
120,249 |
|
|
$ |
104,751 |
|
|
$ |
120,249 |
|
|
$ |
104,751 |
|
|
|
|
|
|
|
|
|
|
|
*) |
Stock-based
compensation including expenses related to business combination in
the amounts of $3,437 and $662 for the twelve months ended December
31, 2024 and 2023, respectively. |
|
Stock-based
compensation including expenses related to business combination in
the amounts of $140 and $662 for the three months ended December
31, 2024 and 2023, respectively. |
Gilat Satellite Networks (NASDAQ:GILT)
Historical Stock Chart
From Jan 2025 to Feb 2025
Gilat Satellite Networks (NASDAQ:GILT)
Historical Stock Chart
From Feb 2024 to Feb 2025