SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES.
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2016
IN U.S. DOLLARS
UNAUDITED
INDEX
| Page |
| |
| F - 2 - F - 3 |
| |
| F - 4 |
| |
| F - 5 |
| |
| F - 6 - F - 7 |
| |
| F - 8 - F - 25 |
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
U.S. dollars in thousands (except share and per share data)
| | September 30, | | | June 30, | |
| | 2016 | | | 2016 | |
| | Unaudited | | | | |
ASSETS | | | | | | |
CURRENT ASSETS | | | | | | |
Cash and cash equivalents | | $ | 90,014 | | | $ | 74,032 | |
Restricted cash | | | 946 | | | | 928 | |
Marketable Securities | | | 61,786 | | | | 59,163 | |
Trade receivables, net | | | 84,898 | | | | 72,737 | |
Prepaid expenses and other accounts receivable | | | 17,276 | | | | 21,340 | |
Inventories | | | 68,434 | | | | 81,550 | |
| | | | | | | | |
Total current assets | | | 323,354 | | | | 309,750 | |
| | | | | | | | |
PROPERTY AND EQUIPMENT, NET | | | 30,377 | | | | 27,831 | |
| | | | | | | | |
LONG-TERM ASSETS: | | | | | | | | |
Marketable securities | | | 53,955 | | | | 52,446 | |
Prepaid expenses and lease deposits | | | 437 | | | | 399 | |
Deferred tax assets, net | | | 4,127 | | | | 6,296 | |
Intangible assets, net | | | 695 | | | | 716 | |
| | | | | | | | |
Total assets | | $ | 412,945 | | | $ | 397,438 | |
The accompanying notes are an integral part of the condensed consolidated financial statements.
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
U.S. dollars in thousands (except share and per share data)
| | September 30, | | | June 30, | |
| | 2016 | | | 2016 | |
| | Unaudited | | | | |
| | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | |
| | | | | | |
CURRENT LIABILITIES: | | | | | | |
Trade payables, net | | $ | 40,282 | | | $ | 48,481 | |
Employees and payroll accruals | | | 11,975 | | | | 10,092 | |
Warranty obligations | | | 15,103 | | | | 14,114 | |
Deferred revenues | | | 2,421 | | | | 3,859 | |
Accrued expenses and other accounts payable | | | 8,719 | | | | 10,725 | |
| | | | | | | | |
Total current liabilities | | | 78,500 | | | | 87,271 | |
| | | | | | | | |
LONG-TERM LIABILITIES | | | | | | | | |
Warranty obligations | | | 41,305 | | | | 37,078 | |
Deferred revenues | | | 16,059 | | | | 14,684 | |
Lease incentive obligation | | | 2,135 | | | | 2,297 | |
| | | | | | | | |
Total long-term liabilities | | | 59,499 | | | | 54,059 | |
| | | | | | | | |
COMMITMENTS AND CONTINGENT LIABILITIES | | | | | | | | |
| | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | |
| | | | | | | | |
Common stock of $0.0001 par value - Authorized: 125,000,000 shares as of September 30, 2016 (unaudited) and June 30, 2016; issued and outstanding: 41,056,801 and 40,889,922 shares as of September 30, 2016 (unaudited) and June 30, 2016, respectively. | | | 4 | | | | 4 | |
Additional paid-in capital | | | 302,587 | | | | 299,214 | |
Accumulated other comprehensive income | | | 120 | | | | 271 | |
Accumulated deficit | | | (27,765 | ) | | | (43,381 | ) |
| | | | | | | | |
Total stockholders’ equity | | | 274,946 | | | | 256,108 | |
| | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 412,945 | | | $ | 397,438 | |
The accompanying notes are an integral part of the condensed consolidated financial statements.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
U.S. dollars in thousands (except share and per share data)
| | Three months ended September 30, | |
| | 2016 | | | 2015 | |
| | Unaudited | |
| | | | | | |
Revenues | | $ | 128,484 | | | $ | 115,054 | |
Cost of revenues | | | 86,609 | | | | 81,527 | |
| | | | | | | | |
Gross profit | | | 41,875 | | | | 33,527 | |
| | | | | | | | |
Operating expenses: | | | | | | | | |
| | | | | | | | |
Research and development, net | | | 9,935 | | | | 6,991 | |
Sales and marketing | | | 10,036 | | | | 8,244 | |
General and administrative | | | 3,664 | | | | 3,418 | |
| | | | | | | | |
Total operating expenses | | | 23,635 | | | | 18,653 | |
| | | | | | | | |
Operating income | | | 18,240 | | | | 14,874 | |
| | | | | | | | |
Financial income (expenses), net | | | 390 | | | | (72 | ) |
| | | | | | | | |
Income before taxes on income | | | 18,630 | | | | 14,802 | |
| | | | | | | | |
Taxes on income | | | 3,014 | | | | 370 | |
| | | | | | | | |
Net income | | $ | 15,616 | | | $ | 14,432 | |
| | | | | | | | |
Net basic earnings per share of common stock | | $ | 0.38 | | | $ | 0.37 | |
| | | | | | | | |
Net diluted earnings per share of common stock | | $ | 0.35 | | | $ | 0.32 | |
| | | | | | | | |
Weighted average number of shares used in computing net basic earnings per share of common stock | | | 40,926,887 | | | | 39,301,620 | |
| | | | | | | | |
Weighted average number of shares used in computing net diluted earnings per share of common stock | | | 43,995,227 | | | | 44,455,964 | |
The accompanying notes are an integral part of the condensed consolidated financial statements.
CONDENSED CONSOLIDATED STATEMENTS
OF COMPREHENSIVE INCOME (Unaudited)
U.S. dollars in thousands (except share and per share data)
| | Three months ended September 30, | |
| | 2016 | | | 2015 | |
| | Unaudited | |
| | | | | | |
Net income | | $ | 15,616 | | | $ | 14,432 | |
| | | | | | | | |
Other comprehensive income (loss): | | | | | | | | |
| | | | | | | | |
Available-for-sale securities: | | | | | | | | |
Changes in unrealized losses, net of tax benefit | | | (92 | ) | | | - | |
| | | | | | | | |
Net change | | | (92 | ) | | | - | |
| | | | | | | | |
Cash flow hedges: | | | | | | | | |
Changes in unrealized gains, net of tax expense | | | 320 | | | | 37 | |
Reclassification adjustments for gains and losses , net of tax expense included in net income | | | (254 | ) | | | 1 | |
Net change | | | 66 | | | | 38 | |
| | | | | | | | |
Foreign currency translation adjustments, net | | | (125 | ) | | | (41 | ) |
| | | | | | | | |
Total other comprehensive loss | | | (151 | ) | | | (3 | ) |
| | | | | | | | |
Comprehensive income | | $ | 15,465 | | | $ | 14,429 | |
The accompanying notes are an integral part of the condensed consolidated financial statements.
CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS (Unaudited)
U.S. dollars in thousands
| | Three months ended September 30, | |
| | 2016 | | | 2015 | |
| | Unaudited | |
Cash flows provided by operating activities: | | | | | | |
Net income | | $ | 15,616 | | | $ | 14,432 | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | | | | | | |
Depreciation | | | 1,271 | | | | 738 | |
Amortization of intangible assets | | | 21 | | | | 21 | |
Amortization of premiums on available-for-sale marketable securities | | | 332 | | | | - | |
Stock-based compensation | | | 3,100 | | | | 1,832 | |
Realized losses on Cash Flow Hedges | | | - | | | | 1 | |
| | | | | | | | |
Changes in assets and liabilities: | | | | | | | | |
Inventories | | | 13,120 | | | | (5,956 | ) |
Prepaid expenses and other accounts receivable | | | 4,176 | | | | 11,811 | |
Trade receivables, net | | | (12,102 | ) | | | (11,928 | ) |
Deferred tax assets, net | | | 2,180 | | | | - | |
Trade payables | | | (8,200 | ) | | | (13,500 | ) |
Employees and payroll accruals | | | 1,879 | | | | 1,044 | |
Warranty obligations | | | 5,216 | | | | 4,025 | |
Deferred revenues | | | (63 | ) | | | 1,970 | |
Accrued expenses and other accounts payable | | | (2,015 | ) | | | 1,467 | |
Lease incentive obligation | | | (162 | ) | | | (11 | ) |
| | | | | | | | |
Net cash provided by operating activities | | | 24,369 | | | | 5,946 | |
| | | | | | | | |
Cash flows used in investing activities: | | | | | | | | |
Purchase of property and equipment | | | (3,815 | ) | | | (3,292 | ) |
Purchase of intangible assets | | | - | | | | (800 | ) |
Decrease (increase) in restricted cash | | | (18 | ) | | | 51 | |
Decrease (increase) in short and long-term lease deposits | | | (29 | ) | | | 73 | |
Investment in available-for-sale marketable securities | | | (19,928 | ) | | | - | |
Maturities of available-for-sale marketable securities | | | 15,304 | | | | - | |
| | | | | | | | |
Net cash used in investing activities | | | (8,486 | ) | | | (3,968 | ) |
The accompanying notes are an integral part of the condensed consolidated financial statements.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
U.S. dollars in thousands
| | Three months ended September 30, | |
| | 2016 | | | 2015 | |
| | Unaudited | |
Cash flows from financing activities: | | | | | | |
Proceeds from issuance of shares upon exercise of options | | | 273 | | | | 17 | |
| | | | | | | | |
Net cash provided by financing activities | | | 273 | | | | 17 | |
| | | | | | | | |
Increase in cash and cash equivalents | | | 16,156 | | | | 1,995 | |
Cash and cash equivalents at the beginning of the period | | | 74,032 | | | | 144,750 | |
Effect of exchange rate differences on cash and cash equivalents | | | (174 | ) | | | (16 | ) |
| | | | | | | | |
Cash and cash equivalents at the end of the period | | $ | 90,014 | | | $ | 146,729 | |
The accompanying notes are an integral part of the condensed consolidated financial statements.
| a. | SolarEdge Technologies, Inc. (the “Company”) and its subsidiaries design, develop, and sell an intelligent inverter solution designed to maximize power generation at the individual photovoltaic (“PV”) module level while lowering the cost of energy produced by the solar PV system and providing comprehensive and advanced safety features. The Company’s products consist mainly of (i) power optimizers designed to maximize energy throughput from each and every module through constant tracking of Maximum Power Point individually per module, (ii) inverters which invert direct current (DC) from the PV module to alternating current (AC) and (iii) a related cloud-based monitoring platform, that collects and processes information from the power optimizers and inverters of a solar PV system to enable customers and system owners as applicable, to monitor and manage the solar PV systems. In addition, the Company has a storage solution that is used to increase energy independence and maximize self-consumption for homeowners by utilizing a battery that is sold separately by third party manufacturers, to store and supply power as needed (the “StorEdge solution”). The StorEdge solution is designed to provide smart energy functions such as maximizing self-consumption, Time-of-Use programming for desired hours of the day, and home energy backup solutions. |
The Company and its subsidiaries sells its products worldwide directly to large solar installers and engineering, procurement and construction firms (“EPCs”), as well as through large distributors and electrical equipment wholesalers to smaller solar installers.
The Company was incorporated in Delaware in August 2006 and began commercial sale of its products in January 2010.
| b. | Recent accounting pronouncements: |
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. ASU 2016-13 amends the impairment model to utilize an expected loss methodology in place of the currently used incurred loss methodology, which will result in the more timely recognition of losses. ASU 2016-13 also applies to employee benefit plan accounting, with an effective date of the first quarter of fiscal 2022. The Company is currently assessing the impact that adopting this new accounting standard will have on its consolidated financial statements, footnote disclosures and employee benefit plans’ accounting.
| c. | The significant accounting policies applied in the Company’s audited annual consolidated financial statements as of June 30, 2016 are applied consistently in these financial statements. |
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
The accompanying unaudited condensed consolidated interim financial statements have been prepared in accordance with Article 10 of Regulation S-X, “Interim Financial Statements” and the rules and regulations for Form 10-Q of the Securities and Exchange Commission (the “SEC”). Pursuant to those rules and regulations, the Company has condensed or omitted certain information and footnote disclosure it normally includes in its annual consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”).
In management’s opinion, the Company has made all adjustments (consisting only of normal, recurring adjustments, except as otherwise indicated) necessary to fairly present its condensed consolidated financial position, results of operations and cash flows. The Company’s interim period operating results do not necessarily indicate the results that may be expected for any other interim period or for the full fiscal year. These financial statements and accompanying notes should be read in conjunction with the 2016 consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for its fiscal year ended June 30, 2016 filed with the SEC on August 17, 2016 (the “2016 Form 10-K”). There have been no changes in the significant accounting policies from those that were disclosed in the audited consolidated financial statements for the fiscal year ended June 30, 2016 included in the 2016 Form 10-K.
In August 2016, the Company announced that its fiscal year-end will begin on January 1 and end on December 31 of each year, starting on January 1, 2017.
Fiscal year 2016, which ended on June 30, 2016, will be followed by a transition period from July 1, 2016 to December 31, 2016. The Company plans to disclose the results of the transition period on a form 10-KT transition report.
| e. | The Company depends on two contract manufacturers and several limited or single source component suppliers. Reliance on these vendors makes the Company vulnerable to possible capacity constraints and reduced control over component availability, delivery schedules, manufacturing yields and costs. |
Two vendors collectively account for 62.8% (unaudited) and 69% of the Company’s total trade payables as of September 30, 2016 (unaudited) and June 30, 2016, respectively.
The Company has the right to offset its payables to one of its contract manufacturers against vendor non-trade receivables. As of September 30, 2016 a total of $2,177 of these receivables met the criteria for net recognition and were offset against the corresponding accounts payable balances for this contract manufacturer in the accompanying condensed Consolidated Balance Sheets.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
| f. | Derivative financial instruments: |
The Company accounts for derivatives and hedging based on ASC 815 (“Derivatives and Hedging”). ASC 815 requires the Company to recognize all derivatives on the balance sheet at fair value. The accounting for changes in the fair value (i.e., gains or losses) of a derivative instrument depends on whether it has been designated and qualifies as part of a hedging relationship and further, on the type of hedging relationship.
To protect against the increase in value of forecasted foreign currency cash flows resulting from salary payments of its Israeli facilities denominated in the Israeli currency, the New Israeli Shekels (“NIS”), during the three months ended September 30, 2016, the Company instituted a foreign currency cash flow hedging program. The Company hedges portions of the anticipated payroll payments denominated in NIS for a period of one to twelve months with hedging contracts. Accordingly, when the dollar strengthens against the foreign currencies, the decline in present value of future foreign currency expenses is offset by losses in the fair value of the hedging contracts. Conversely, when the dollar weakens, the increase in the present value of future foreign currency cash flows is offset by gains in the fair value of the hedging contracts. These hedging contracts are designated as cash flow hedges, as defined by ASC 815 and are all effective hedges.
In accordance with ASC 815, for derivative instruments that are designated and qualify as a cash flow hedge (i.e. hedging the exposure to variability in expected future cash flows that is attributable to a particular risk), the effective portion of the gain or loss on the derivative instrument is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Any gain or loss on a derivative instrument in excess of the cumulative change in the present value of future cash flows of the hedged item is recognized in current earnings during the period of change.
In addition to the above mentioned cash flow hedges transactions, the Company also entered into derivative instrument arrangements to hedge the Company’s exposure to currencies other than the U.S. dollar. These derivative instruments are not designated as cash flows hedges, as defined by ASC 815, and therefore all gains and losses, resulted from fair value remeasurements, were recorded immediately in the statement of operations, as financial expenses, net.
As of September 30, 2016, the Company entered into forward contracts and put and call options to sell U.S. dollars for NIS and Euros for U.S. dollars in the amount of $8,846 and 15 million Euro, respectively. These hedging contracts do not contain any credit-risk-related contingency features. See Note 5 for information on the fair value of these hedging contracts.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
The fair value of the Company’s outstanding derivative instruments is as follows:
| | Three months ended September 30, | | | Year ended June 30 | |
| | 2016 | | | 2016 | |
| | (unaudited) | | | | |
Derivative assets: | | | | | | |
Derivatives not designated as cash flow hedging instruments: | | | | | | |
Foreign exchange option contracts | | $ | 21 | | | $ | 214 | |
Derivatives designated as cash flow hedging instruments: | | | | | | | | |
Foreign exchange forward contracts | | | 344 | | | | 290 | |
| | | | | | | | |
Total | | $ | 365 | | | $ | 504 | |
| | | | | | | | |
Derivative liabilities: | | | | | | | | |
Derivatives not designated as cash flow hedging instruments: | | | | | | | | |
Foreign exchange option contracts | | $ | - | | | $ | (23 | ) |
| | | | | | | | |
Total | | $ | - | | | $ | (23 | ) |
The Company recorded the fair value of derivative assets and liabilities, net in “prepaid expenses and other accounts receivable” on the Company’s condensed consolidated balance sheets.
The increase (decrease) in unrealized gains (losses) recognized in “accumulated other comprehensive income (loss)” on derivatives, net of tax effect, is as follows:
| | Three months ended | |
| | September 30, | |
| | 2016 | | | 2015 | |
| | (unaudited) | |
| | | | | | |
Derivatives designated as cash flow hedging instruments: | | | | | | |
Foreign exchange forward contracts | | | 320 | | | | 37 | |
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
The net (gains) losses reclassified from “accumulated other comprehensive income (loss)” into income (loss), are as follows:
| | Three months ended | |
| | September 30, | |
| | 2016 | | | 2015 | |
| | (unaudited) | |
| | | | | | |
Derivatives designated as cash flow hedging instruments: | | | | | | |
Foreign exchange forward contracts | | | (254 | ) | | | (1 | ) |
The Company recorded in the financial income (expenses), a net gain (loss) of $(170) and $(1) during the three months ended September 30, 2016 and 2015, respectively related to derivatives not qualified as hedging instruments.
On March 9, 2015, the Company and Beacon Power LLC, a Delaware limited liability company (“Beacon”) entered into a patent purchase agreement under which the Company agreed to purchase all rights in certain patents owned by Beacon. In July 2015 the Company completed the purchase of the patents for $800.
The patents are stated at cost, net of accumulated amortization. Amortization is calculated by the straight-line method over 10 years, which represents the estimated useful lives of the patents.
Amortization expenses for the three months ended September 30, 2016 (unaudited) were $21.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
| h. | Accumulated other comprehensive income: |
The following table summarizes the changes in accumulated balances of other comprehensive income (loss), net of taxes, for the three months ended September 30, 2016 (unaudited):
| | Unrealized gains (losses) on available-for-sale marketable securities | | | Unrealized gains (losses) on cash flow hedges | | | Unrealized gains (losses) on foreign currency translation | | | Total | |
| | | | | | | | | | | | |
Beginning balance | | $ | 57 | | | $ | 243 | | | $ | (29 | ) | | $ | 271 | |
Other comprehensive income (loss) before reclassifications | | | (92 | ) | | | 320 | | | | (125 | ) | | | 103 | |
Losses (gains) reclassified from accumulated other comprehensive income (loss) | | | - | | | | (254 | ) | | | - | | | | (254 | ) |
Net current period other comprehensive income (loss) | | | (92 | ) | | | 66 | | | | (125 | ) | | | (151 | ) |
| | | | | | | | | | | | | | | | |
Ending balance | | $ | (35 | ) | | $ | 309 | | | $ | (154 | ) | | $ | 120 | |
The following table summarizes the changes in accumulated balances of other comprehensive loss, net of taxes, for the three months ended September 30, 2015:
| | Unrealized gains (losses) on available-for-sale marketable securities | | | Unrealized gains (losses) on cash flow hedges | | | Unrealized gains (losses) on foreign currency translation | | | Total | |
| | | | | | | | | | | | |
Beginning balance | | $ | - | | | $ | (- | ) | | $ | (222 | ) | | $ | (222 | ) |
Other comprehensive income (loss) before reclassifications | | | - | | | | 37 | | | | (41 | ) | | | (4 | ) |
Losses (gains) reclassified from accumulated other comprehensive income (loss) | | | - | | | | 1 | | | | - | | | | 1 | |
Net current period other comprehensive income (loss) | | | - | | | | 38 | | | | (41 | ) | | | (3 | ) |
| | | | | | | | | | | | | | | | |
Ending balance | | $ | - | | | $ | 38 | | | $ | (263 | ) | | $ | (225 | ) |
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
The following table provides details about reclassifications out of accumulated other comprehensive income (loss):
Details about Accumulated Other Comprehensive Income (Loss) Components | | Amount Reclassified from Accumulated Other Comprehensive Income (Loss) | | Affected Line Item in the Statements of Operations |
| | Three months ended | | |
| | September 30, 2016 | | |
| | | | |
Unrealized gains on cash flow hedges, net | | | 32 | | Cost of revenues |
| | | 152 | | Research and development |
| | | 39 | | Sales and marketing |
| | | 31 | | General and administrative |
| | | | | |
| | | 254 | | Total, before income taxes |
| | | | | |
| | | - | | Income tax expense (benefit) |
| | | | | |
| | | 254 | | Total, net of income taxes |
For the three months period, ended September 30, 2015, $1 was reclassified from accumulated other comprehensive income.
| i. | Certain amounts in prior year have been reclassified to conform to the current quarter presentation. |
| | September 30, 2016 | | | June 30, 2016 | |
| | (unaudited) | | | | |
Raw materials | | $ | 12,203 | | | $ | 9,805 | |
Finished goods | | | 56,231 | | | | 71,745 | |
| | | | | | | | |
| | $ | 68,434 | | | $ | 81,550 | |
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 3:- | WARRANTY OBLIGATIONS |
Changes in the Company’s product warranty liability for the three months ended September 30, 2016 and 2015 were as follows:
| | Three months ended September 30, | |
| | 2016 | | | 2015 | |
| | (unaudited) | |
| | | | | | |
Balance, at beginning of period | | $ | 51,192 | | | $ | 31,879 | |
Additions and adjustments to cost of revenues | | | 8,841 | | | | 6,295 | |
Usage and current warranty expenses | | | (3,625 | ) | | | (2,270 | ) |
| | | | | | | | |
Balance, at end of period | | | 56,408 | | | | 35,904 | |
Less current portion | | | (15,103 | ) | | | (10,587 | ) |
| | | | | | | | |
Long term portion | | $ | 41,305 | | | $ | 25,317 | |
NOTE 4:- | REVOLVING CREDIT LINE |
In June 2011, the Company entered into an agreement for a revolving line of credit from a Bank Lender (the "Bank Lender").
On February 17, 2015, the Company amended and restated the agreement with the Bank Lender for a revolving line of credit, which permits aggregate borrowings of up to $40 million in an amount not to exceed 80% of the eligible accounts receivable and bears interest, payable monthly, at the Bank Lender’s prime rate plus a margin of 0.5% to 2.0%. The amended and restated revolving line of credit will terminate, and outstanding borrowings will be payable, on December 31, 2016.
In connection with the amended and restated revolving line of credit, the Company granted the Bank Lender security interests in substantially all of the Company’s assets, including a first‑priority security interest in the Company’s trade receivables, cash and cash equivalents. Financial covenants contained in the agreement require the Company to maintain EBITDA and liquidity at specified levels.
The Company is required to maintain liquidity (defined as unrestricted and unencumbered cash, plus availability under the amended and restated revolving line of credit) of $6,750.
The amended and restated revolving line of credit also contains covenants that restrict the Company’s ability to dispose of assets, engage in business combinations (or permit a subsidiary to engage in business combinations), grant liens, borrow money, or pay dividends.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 4:- | REVOLVING CREDIT LINE (Cont.) |
As of September 30, 2016 (unaudited) and June 30, 2016, the Company met all its Bank Lender covenants.
As of September 30, 2016 (unaudited) and June 30, 2016, the Company had no outstanding borrowings related to this revolving line of credit.
NOTE 5:- | FAIR VALUE MEASUREMENTS |
The Company applies ASC 820 (“Fair Value Measurements and Disclosures”), with respect to fair value measurements of all financial assets and liabilities.
Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or a liability.
A three-tiered fair value hierarchy is established as a basis for considering such assumptions and for inputs used in the valuation methodologies in measuring fair value:
| Level 1- | Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. |
| Level 2- | Include other inputs that are directly or indirectly observable in the marketplace. |
| Level 3- | Unobservable inputs which are supported by little or no market activity. |
The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 5:- | FAIR VALUE MEASUREMENTS (Cont.) |
The following table sets forth the Company’s assets that were measured at fair value as of September 30, 2016 (unaudited) by level within the fair value hierarchy:
| | Balance as of September 30, 2016 | | | Fair value measurements | |
Description | | | | Level 1 | | | Level 2 | | | Level 3 | |
| | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | |
Money market mutual funds | | $ | 7,299 | | | $ | 7,299 | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Derivative instruments asset | | $ | 365 | | | | - | | | $ | 365 | | | | - | |
| | | | | | | | | | | | | | | | |
Short-term marketable securities: | | | | | | | | | | | | | | | | |
Corporate bonds | | $ | 59,787 | | | | - | | | $ | 59,787 | | | | - | |
Governmental bonds | | $ | 1,999 | | | | - | | | $ | 1,999 | | | | - | |
| | | | | | | | | | | | | | | | |
Long-term marketable securities: | | | | | | | | | | | | | | | | |
Corporate bonds | | $ | 47,942 | | | | - | | | $ | 47,942 | | | | - | |
Governmental bonds | | $ | 6,013 | | | | - | | | $ | 6,013 | | | | - | |
The following table sets forth the Company’s assets that were measured at fair value as of June 30, 2016 by level within the fair value hierarchy:
| | Balance as of June 30, 2016 | | | Fair value measurements | |
Description | | | | Level 1 | | | Level 2 | | | Level 3 | |
| | | | | | | | | | | | |
Cash equivalents: | | | | | | | | | | | | |
Money market mutual funds | | $ | 13,373 | | | $ | 13,373 | | | | - | | | | - | |
| | | | | | | | | | | | | | | | |
Derivative instruments asset | | $ | 481 | | | | - | | | $ | 481 | | | | - | |
| | | | | | | | | | | | | | | | |
Short-term marketable securities: | | | | | | | | | | | | | | | | |
Corporate bonds | | $ | 57,158 | | | | - | | | $ | 57,158 | | | | - | |
Governmental bonds | | $ | 2,005 | | | | - | | | $ | 2,005 | | | | - | |
| | | | | | | | | | | | | | | | |
Long-term marketable securities: | | | | | | | | | | | | | | | | |
Corporate bonds | | $ | 46,430 | | | | - | | | $ | 46,430 | | | | - | |
Governmental bonds | | $ | 6,016 | | | | - | | | $ | 6,016 | | | | - | |
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 5:- | FAIR VALUE MEASUREMENTS (Cont.) |
In addition to the assets described above, the Company’s financial instruments also include cash and cash equivalents, restricted and short-term deposits, trade receivables, other accounts receivable, trade payables, accrued expenses and other payables. The fair value of these financial instruments was not materially different from their carrying values on September 30, 2016 due to the short-term maturity of these instruments.
NOTE 6:- | COMMITMENTS AND CONTINGENT LIABILITIES |
As of September 30, 2016 (unaudited), contingent liabilities exist regarding guarantees in the amount of $633, $53 and $85 in respect of office rent lease agreements, customs transactions and credit card limits, respectively.
| b. | Royalty and Governmental commitments: |
As of September 30, 2016 (unaudited), the aggregate contingent liability to the Binational Industrial Research and Development Foundation (BIRD‑F) amounted to approximately $1,148 which would be payable by the Company if it ever did generate revenues from such project.
The Company’s Israeli subsidiary receives research and development grants from the Office of the Chief Scientist (the OCS). In consideration for the research and development grants received from the OCS, the Company has undertaken to pay royalties as a percentage of revenues from products developed from research and development projects financed. If the Company will not generate sales of products developed with funds provided by the OCS, the Company is not obligated to pay royalties or repay the grants.
Royalties are payable at the rate of 4% to 4.5% from the time of commencement of sales of all of these products until the cumulative amount of the royalties paid equals 100% of the dollar-linked amounts of the grants received, plus interest at LIBOR rate.
As of September 30, 2016 (unaudited), the aggregate contingent liability to the OCS amounted to $999.
| c. | Contractual purchase obligations: |
The Company has contractual obligations to purchase goods and raw materials. These contractual purchase obligations relate to inventories held by contract manufacturers and purchase orders initiated by the contract manufacturers and suppliers, which cannot be canceled without penalty. The Company utilizes third parties to manufacture its products. In addition, it acquires raw materials or other goods and services, including product components, by issuing to suppliers authorizations to purchase based on its projected demand and manufacturing needs.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 6:- | COMMITMENTS AND CONTINGENT LIABILITIES (Cont.) |
As of September 30, 2016 (unaudited), the Company had non-cancelable purchase obligations totaling approximately $68,091 out of which the Company already recorded a provision for loss in the amount of $1,878.
From time to time, the Company may be involved in various claims and legal proceedings. The Company reviews the status of each matter and assesses its potential financial exposure. If the potential loss from any claim or legal proceeding is considered probable and the amount can be reasonably estimated, the Company accrues a liability for the estimated loss. These accruals are reviewed at least quarterly and adjusted to reflect the impact of negotiations, settlements, rulings, advice of legal counsel and other information and events pertaining to a particular matter.
| | Authorized | | | Issued and outstanding | |
| | Number of shares | |
| | September 30, 2016 | | | June 30, 2016 | | | September 30, 2016 | | | June 30, 2016 | |
| | (unaudited) | | | | | | (unaudited) | | | | |
Stock of $0.0001 par value: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Common stock | | | 125,000,000 | | | | 125,000,000 | | | | 41,056,801 | | | | 40,889,922 | |
The Company’s 2007 Global Incentive Plan (the “2007 Plan”) was adopted by the board of directors on August 30, 2007. On March 31, 2015, once the Company completed its Initial Public Offering (“IPO”), the 2007 Plan has been terminated and no further awards will be granted thereunder. All outstanding awards will continue to be governed by their existing terms and 379,358 available options for future grant were transferred to the Company’s 2015 Global Incentive Plan (the “2015 Plan”) and are reserved for future issuances under the 2015 plan.
The 2015 Plan became effective upon the consummation of the IPO. The 2015 Plan provides for the grant of options, RSUs and other share-based awards to directors, employees, officers and consultants of the Company and its Subsidiaries. As of September 30, 2016 (unaudited), a total of 3,827,117 (unaudited) shares of common stock were reserved for issuance under the 2015 Plan (the “Share Reserve”).
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 7:- | STOCK CAPITAL (Cont.) |
| | The Share Reserve will automatically increase on January 1st of each year during the term of the 2015 Plan commencing on January 1st of the year following the year in which the 2015 Plan becomes effective in an amount equal to five percent (5%) of the total number of shares of capital stock outstanding on December 31st of the preceding calendar year; provided, however, that our board of directors may provide that there will not be a January 1st increase in the Share Reserve in a given year or that the increase will be less than five percent (5%) of the shares of capital stock outstanding on the preceding December 31st. |
The aggregate maximum number of shares of common stock that may be issued on the exercise of incentive stock options is ten million (10,000,000).
As of September 30, 2016 (unaudited), an aggregate of 1,695,717 shares of common stock are still available for future grant under the 2015 Plan.
| c. | Options granted to employees and members of the board of directors: |
A summary of the activity in the share options granted to employees and members of the board of directors for the three months ended September 30, 2016 (unaudited) and related information follows:
| | | | | | | | Weighted | | | | |
| | | | | | | | average | | | | |
| | | | | Weighted | | | remaining | | | | |
| | Number | | | average | | | contractual | | | Aggregate | |
| | of | | | exercise | | | term | | | intrinsic | |
| | Options | | | price | | | in years | | | Value | |
| | | | | | | | | | | | |
Outstanding as of July 1, 2016 | | | 4,837,364 | | | $ | 4.50 | | | | 6.58 | | | $ | 74,292 | |
Granted | | | 197,821 | | | | 16.79 | | | | | | | | | |
Exercised | | | (113,691 | ) | | | 2.39 | | | | | | | | | |
Forfeited or expired | | | (13,137 | ) | | | 5.43 | | | | | | | | | |
Outstanding as of September 30, 2016 | | | 4,908,357 | | | | 5.05 | | | | 6.50 | | | | 61,639 | |
| | | | | | | | | | | | | | | | |
Vested and expected to vest as of September 30, 2016 | | | 4,765,530 | | | | 4.96 | | | | 6.47 | | | | 60,199 | |
| | | | | | | | | | | | | | | | |
Exercisable as of September 30, 2016 | | | 3,221,141 | | | | 3.30 | | | | 5.54 | | | | 45,316 | |
The aggregate intrinsic value represents the total intrinsic value (the difference between the fair value of the Company’s common stock as of the last day of each period and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on the last day of each period. The total intrinsic value of options exercised during the three months ended on September 30, 2016 (unaudited) was $1,588.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 7:- | STOCK CAPITAL (Cont.) |
The weighted average grant date fair values of options granted to employees and executive directors during the three months ended September 30, 2016 (unaudited) was $16.88.
| d. | A summary of the activity in the RSUs granted to employees and members of the board of directors for the three months ended September 30, 2016 (unaudited) is as follows: |
| | No. of RSUs | | | Weighted average grant date fair value | |
Unvested as of July 1, 2016 | | | 834,186 | | | | 24.74 | |
Granted | | | 666,903 | | | | 16.50 | |
Vested | | | (50,547 | ) | | | 24.58 | |
Forfeited | | | (16,417 | ) | | | 22.98 | |
Unvested as of September 30, 2016 | | | 1,434,125 | | | | 20.91 | |
e. Options and RSUs issued to non-employee consultants:
The Company has granted options and RSUs to purchase common shares to non-employee consultants as of September 30, 2016 (unaudited) as follows:
| | Outstanding | | | | | | Exercisable | | |
| | as of | | | | | | as of | | |
Issuance | | September 30, | | | Exercise | | | September 30, | | Exercisable |
Date | | 2016 | | | price | | | 2016 | | Through |
| | | | | | | | | | |
July 31, 2008 | | | 33,333 | | | | 0.87 | | | | 33,333 | | July 31, 2018 |
October 24, 2012 | | | 5,166 | | | | 2.46 | | | | 5,166 | | October 24, 2022 |
January 23, 2013 | | | 3,333 | | | | 3.03 | | | | 3,194 | | January 23, 2023 |
January 27, 2014 | | | 4,148 | | | | 3.51 | | | | 2,261 | | January 27, 2024 |
May 1, 2014 | | | 6,000 | | | | 3.51 | | | | 3,917 | | May 1, 2024 |
September 17, 2014 | | | 10,830 | | | | 3.96 | | | | 6,142 | | September 17, 2024 |
October 29, 2014 | | | 5,638 | | | | 5.01 | | | | 1,526 | | October 29, 2024 |
August 19, 2015 | | | 19,834 | | | | 0.00 | | | | - | | |
November 8, 2015 | | | 3,501 | | | | 0.00 | | | | - | | |
April 18, 2016 | | | 2,292 | | | | 0.00 | | | | - | | |
July 11, 2016 | | | 2,667 | | | | 0.00 | | | | - | | |
September 21, 2016 | | | 4,000 | | | | 15.34 | | | | - | | September 21, 2026 |
September 21, 2016 | | | 7,000 | | | | 0.00 | | | | - | | |
| | | | | | | | | | | | | |
| | | 107,742 | | | | | | | | 55,539 | | |
The Company had accounted for its options and RSUs granted to non-employee consultants under the fair value method of ASC 505-50.
In connection with the grant of stock options and RSUs to non‑employee consultants, the Company recorded stock compensation expenses in the three months ended September 30, 2016 (unaudited) and 2015 (unaudited) in the amounts $44 and $119, respectively.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 7:- | STOCK CAPITAL (Cont.) |
| f. | Employee Stock Purchase Plan (“ESPP”): |
The Company adopted an Employee Stock Purchase Plan (the “ESPP”) effective upon the consummation of the IPO. As of September 30, 2016, a total of 888,569 shares were reserved for issuance under this plan. The number of shares of common stock reserved for issuance under the ESPP will increase automatically on January 1st of each year, for ten years, by the lesser of 1% of the total number of shares of the Company’s common stock outstanding on December 31st of the preceding calendar year or 487,643 shares. However, the Company’s board of directors may reduce the amount of the increase in any particular year at their discretion, including a reduction to zero.
The ESPP is implemented through an offering every six months. According to the ESPP, eligible employees may use up to 10% of their salaries to purchase common stock shares up to an aggregate limit of $10 per participant for every six months plan. The price of an ordinary share purchased under the ESPP is equal to 85% of the lower of the fair market value of the ordinary share on the subscription date of each offering period or on the purchase date.
As of September 30, 2016, no common stock shares had yet been purchased under the ESPP.
As of September 30, 2016, 888,569 common stock shares were available for future issuance under the ESPP.
In accordance with ASC No. 718, the ESPP is compensatory and as such results in recognition of compensation cost.
| g. | Stock-based compensation expense for employees and consultants: |
The Company recognized stock-based compensation expenses related to stock options and RSUs granted to employees and non-employees and ESPP in the condensed consolidated statement of operations for the three months ended on September 30, 2016 (unaudited) and 2015 (unaudited), as follows:
| | Three months ended September 30, 2016 | | | Three months ended September 30, 2015 | |
| | | | | | |
Cost of revenues | | $ | 384 | | | $ | 180 | |
Research and development | | | 927 | | | | 395 | |
Selling and marketing | | | 850 | | | | 616 | |
General and administrative | | | 939 | | | | 641 | |
| | | | | | | | |
Total stock-based compensation expense | | $ | 3,100 | | | $ | 1,832 | |
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 7:- | STOCK CAPITAL (Cont.) |
As of September 30, 2016 (unaudited) there was a total unrecognized compensation expense of $37,822 related to non‑vested equity‑based compensation arrangements granted under the Company’s Plans. These expenses are expected to be recognized during the period from Oct 1, 2016 through August 31, 2020.
NOTE 8:- | BASIC AND DILUTED NET EARNINGS PER SHARE |
Basic net earnings per share is computed by dividing the net earnings by the weighted-average number of shares of common stock outstanding during the period.
The total weighted average number of shares related to the outstanding stock options, excluded from the calculation of diluted net earnings per share due to their anti-dilutive effect was 235,845 and 0 for the three months ended September 30, 2016 (unaudited) and 2015 (unaudited), respectively.
Basic and diluted earnings per share is presented in conformity with the two-class method for participating securities for the periods prior to their conversion. Under this method the earnings per share for each class of shares are calculated assuming 100% of the Company's earnings are distributed as dividends to each class of shares based on their contractual rights.
The following table presents the computation of basic and diluted net earnings per share for the periods presented (in thousands, except per share data):
| | Three months ended September 30, | |
| | 2016 | | | 2015 | |
| | (unaudited) | |
Numerator: | | | | | | |
Net income | | | 15,616 | | | | 14,432 | |
| | | | | | | | |
Denominator: | | | | | | | | |
Shares used in computing net earnings per share of common stock, basic | | | 40,926,887 | | | | 39,301,620 | |
Effect of stock-based awards | | | 3,068,340 | | | | 5,154,344 | |
Shares used in computing net earnings per share of common stock, diluted | | | 43,995,227 | | | | 44,455,964 | |
| | | | | | | | |
Basic net income per share | | $ | 0.38 | | | $ | 0.37 | |
Diluted net income per share | | $ | 0.35 | | | $ | 0.32 | |
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 9:- INCOME TAXES
| a. | Taxes on income are comprised as follows: |
| | Three months ended September 30, | |
| | 2016 | | | 2015 | |
| | Unaudited | |
| | | | | | |
Current year taxes | | $ | 835 | | | $ | 370 | |
Deferred tax expense | | | 2,179 | | | | - | |
| | | | | | | | |
Taxes on income | | $ | 3,014 | | | $ | 370 | |
Deferred income taxes reflect the net tax effect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.
Significant components of the Company’s deferred tax liabilities and assets are as follows:
| | September 30, | | | June 30, | |
| | 2016 | | | 2016 | |
| | (Unaudited) | | | | |
| | | | | | |
Assets in respect of: | | | | | | |
| | | | | | |
Carryforward tax losses | | $ | 1,059 | | | $ | 4,186 | |
Research and Development carryforward expenses- temporary differences | | | 698 | | | | 743 | |
Other reserves | | | 2,370 | | | | 1,367 | |
| | | | | | | | |
Net deferred tax assets | | $ | 4,127 | | | $ | 6,296 | |
During the second fiscal quarter of 2016, the Company determined that the positive evidence outweighs the negative evidence for deferred tax assets and concluded that these deferred tax assets are realizable on a "more likely than not" basis. This determination was mainly due to expected future results of positive operations and earnings history.
SOLAREDGE TECHNOLOGIES, INC.
AND ITS SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
U.S. dollars in thousands (except share and per share data)
NOTE 10:- | CONCENTRATION OF CREDIT RISK AND MAJOR CUSTOMERS |
| a. | For the three month period ended September 30, 2016 (unaudited), the Company had one major customer that accounted for approximately 12.4% of its condensed consolidated revenues. For the three month period ended September 30, 2015, the Company had two major customers that accounted for 25.8% of the Company’s condensed consolidated revenues. |
| b. | As of September 30, 2016, (unaudited) two customers accounted for approximately 31.1% of the Company’s net accounts receivable and as of June 30, 2016, three major customers accounted for approximately 35.4% of the Company’s net accounts receivable. |
NOTE 11:- | SUBSEQUENT EVENTS |
| a. | In October 2016 the Company and Accurate Solar Power, LLC, a limited liability corporation, entered into a patent purchase agreement, under which the Company agreed to purchase certain patents, provisional patent applications and pending patent applications. The Company completed the purchase in return for total consideration of $600. |
| b. | In October 2016 the Company established a wholly-owned subsidiary in China, to support third party contract manufacturer’s activities. |