2005, Q3 CONSOLIDATED STATEMENTS OF OPERATIONS NINE MONTHS ENDED THREE MONTHS ENDED YEAR ENDED
SEPTEMBER 30, SEPTEMBER 30, DECEMBER 31,
------------------ ------------------ -------
2005 2004 2005 2004 2004
------- ------- ------- ------- -------
CONSOLIDATED
---------------------------------------------------
U.S. DOLLARS IN THOUSANDS
---------------------------------------------------
REVENUES 8,522 10,792 3,173 4,108 14,376
COST OF REVENUES 4,111 5,796 1,482 2,242 7,602
------- ------- ------- ------- -------
GROSS PROFIT 4,411 4,996 1,691 1,866 6,774
------- ------- ------- ------- -------
RESEARCH AND DEVELOPMENT COSTS
COSTS INCURRED 1,192 1,177 374 439 1,668
LESS-GRANTS RECEIVED (17) (247) (17) (77) (247)
------- ------- ------- ------- -------
NET RESEARCH AND DEVELOPMENT COSTS 1,175 930 357 362 1,421
PROCEEDS FROM INSURANCE CLAIM - (182) - - (182)
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES, NET 2,362 2,135 807 719 3,001
------- ------- ------- ------- -------
TOTAL OPERATING COSTS 3,537 2,883 1,164 1,081 4,240
------- ------- ------- ------- -------
OPERATING INCOME 874 2,113 527 785 2,534
FINANCING INCOME (EXPENSES), NET (14) (77) 9 (13) (26)
OTHER INCOME (EXPENSES), NET 3 (3) 4 - (20)
------- ------- ------- ------- -------
INCOME BEFORE TAXES ON INCOME 863 2,033 540 772 2,488
TAXES ON INCOME, NET (213) (156) (75) (37) (235)
------- ------- ------- ------- -------
NET INCOME 650 1,877 465 735 2,253
======= ======= ======= ======= =======
EARNINGS PER ORDINARY SHARE IN U.S. DOLLARS
BASIC 0.21 0.56 0.15 0.22 0.70
======= ======= ======= ======= =======
DILUTED 0.17 0.56 0.11 0.22 0.66
======= ======= ======= ======= =======
WEIGHTED AVERAGE NUMBER OF SHARES USED
IN COMPUTATION OF EARNINGS PER SHARE
BASIC - IN THOUSANDS 3,133 3,334 3,133 3,334 3,210
======= ======= ======= ======= =======
DILUTED - IN THOUSANDS 3,475 3,394 3,481 3,392 3,383
======= ======= ======= ======= =======
2005, Q3 CONSOLIDATED BALANCE SHEETS SEPTEMBER 30, DECEMBER 31,
2005 2004 2004
------- ------- -------
CONSOLIDATED
-----------------------------
U.S. DOLLARS IN THOUSANDS
-----------------------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents 1,309 2,147 2,626
Marketable securities 304 - -
Debt securities held to maturity 713 - -
Trade receivables, net 2,725 3,747 3,170
Inventories 2,998 2,933 2,784
Other 311 577 376
------- ------- -------
TOTAL CURRENT ASSETS 8,360 9,404 8,956
------- ------- -------
LONG-TERM ASSETS
Deferred income taxes 128 130 142
Debt securities held to maturity 1,931 500 1,000
Investment in other company 1,218 1,218 1,218
Other long-term assets 110 100 105
------- ------- -------
3,387 1,948 2,465
------- ------- -------
PROPERTY AND EQUIPMENT
Cost 3,448 3,428 3,418
Less - accumulated depreciation 2,724 2,456 2,498
------- ------- -------
724 972 920
------- ------- -------
12,471 12,324 12,341
======= ======= =======
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Trade payables 1,062 2,132 1,376
Accounts payable and other accruals 1,033 893 1,229
------- ------- -------
TOTAL CURRENT LIABILITIES 2,095 3,025 2,605
------- ------- -------
LONG-TERM LIABILITIES
Long-term accrued expenses - 23 -
Accrued severance pay, net 139 145 152
------- ------- -------
TOTAL LONG-TERM LIABILITIES 139 168 152
------- ------- -------
SHAREHOLDERS' EQUITY
Share capital - Ordinary Shares of NIS 0.01 par value
(Authorized: 8,000,000; Issued and outstanding:
September 30, 2005 - 3,102,147, September 30, 2004- 3,051,346
Dec 31, 2004 - 3,101,647) 9 9 9
Treasury stock (September 30, 2005 and 2004 - 24,801,
Dec 31, 2004- 24,801) (346) (346) (346)
Additional paid-in capital 6,716 6,636 6,713
Retained earnings 3,858 2,832 3,208
------- ------- -------
10,237 9,131 9,584
------- ------- -------
12,471 12,324 12,341
======= ======= =======