|
SYNERON MEDICAL LTD.
|
|||
|
|
By:
|
/s/ Hugo Goldman
|
|
|
|
Name: Hugo Goldman
|
||
|
|
Title: Chief Financial Officer
|
||
| · |
Revenue of $66.9 million, down 2.6% year-over-year
|
| · |
Product revenue down 4.2% year-over-year
|
| · |
International product revenue grew 7.7% year-over-year while North America product revenue declined 31.7% year-over-year as a result of the sales force reorganization
|
| · |
Revenue from emerging products1, which represent the Company’s strategic growth drivers, grew 3.5% year-over-year to $14.1 million
|
| · |
GAAP net loss per share of $(0.14), compared to GAAP net loss per share of $(0.01) in first quarter of 2016
|
| · |
Non-GAAP net loss per share of $(0.05), compared to Non-GAAP net income per share of $0.04 in first quarter of 2016
|
| · |
Cash position as of March 31, 2017 of $78.8 million with no debt
|
|
Syneron Medical Ltd.
|
|||||
|
Unaudited Condensed Consolidated Statements of Operations
|
|||||
|
(in thousands, except per share data)
|
|
For the three-months ended
|
||||||||
|
March 31,
|
March 31,
|
|||||||
|
2017
|
2016
|
|||||||
|
Revenues
|
$
|
66,880
|
$
|
68,696
|
||||
|
Cost of revenues
|
32,661
|
33,081
|
||||||
|
Gross profit
|
34,219
|
35,615
|
||||||
|
Operating expenses:
|
||||||||
|
Sales and marketing
|
24,020
|
22,698
|
||||||
|
General and administrative
|
6,080
|
7,498
|
||||||
|
Research and development
|
6,205
|
5,714
|
||||||
|
Other expenses, net
|
1,765
|
-
|
||||||
|
Total operating expenses
|
38,070
|
35,910
|
||||||
|
Operating loss
|
(3,851
|
)
|
(295
|
)
|
||||
|
Financial income (expenses), net
|
(742
|
)
|
85
|
|||||
|
Net loss before taxes on income
|
(4,593
|
)
|
(210
|
)
|
||||
|
Taxes on income
|
236
|
272
|
||||||
|
Net loss
|
$
|
(4,829
|
)
|
$
|
(482
|
)
|
||
|
Net loss per share:
|
||||||||
|
Basic and diluted
|
||||||||
|
Net loss per share
|
$
|
(0.14
|
)
|
$
|
(0.01
|
)
|
||
|
Weighted average shares outstanding:
|
||||||||
|
Basic and diluted
|
34,899
|
34,842
|
||||||
|
Syneron Medical Ltd.
|
|||||
|
Unaudited Condensed Consolidated Balance Sheets
|
|||||
|
(in thousands)
|
|
March 31,
|
December 31,
|
|||||||
|
2017
|
2016 (*)
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
44,373
|
$
|
56,756
|
||||
|
Short-term bank deposits
|
331
|
326
|
||||||
|
Available-for-sale marketable securities
|
8,543
|
10,817
|
||||||
|
Trade receivable, net
|
55,105
|
57,337
|
||||||
|
Other accounts receivables and prepaid expenses
|
14,213
|
12,587
|
||||||
|
Inventories
|
55,388
|
47,376
|
||||||
|
Total current assets
|
177,953
|
185,199
|
||||||
|
Long-term assets:
|
||||||||
|
Severance pay fund
|
446
|
479
|
||||||
|
Long-term deposits and others
|
296
|
312
|
||||||
|
Long-term available-for-sale marketable securities
|
25,518
|
18,522
|
||||||
|
Investment in affiliated company
|
16,709
|
15,730
|
||||||
|
Property and equipment, net
|
12,835
|
12,529
|
||||||
|
Deferred tax assets, net
|
17,868
|
17,640
|
||||||
|
Intangible assets, net
|
7,655
|
8,516
|
||||||
|
Goodwill
|
18,258
|
18,258
|
||||||
|
Total long-term assets
|
99,585
|
91,986
|
||||||
|
Total assets
|
$
|
277,538
|
$
|
277,185
|
||||
|
Liabilities and stockholders' equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Trade payable
|
$
|
22,445
|
$
|
22,659
|
||||
|
Deferred revenues
|
13,789
|
12,838
|
||||||
|
Other accounts payable and accrued expenses
|
30,209
|
28,976
|
||||||
|
Total current liabilities
|
66,443
|
64,473
|
||||||
|
Long-term liabilities:
|
||||||||
|
Deferred revenues
|
2,730
|
2,939
|
||||||
|
Warranty accruals
|
1,810
|
1,794
|
||||||
|
Accrued severance pay
|
496
|
559
|
||||||
|
Total long-term liabilities
|
5,036
|
5,292
|
||||||
|
Stockholders' equity:
|
206,059
|
207,420
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
277,538
|
$
|
277,185
|
||||
|
(*)
|
Derived from audited financial statements
|
|
Syneron Medical Ltd.
|
|
Unaudited Condensed Consolidated Statements of Cash Flows
|
|
(in thousands)
|
|
For the three-months ended
|
||||||||
|
March 31,
|
March 31,
|
|||||||
|
2017
|
2016
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(4,829
|
)
|
$
|
(482
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Share-based compensation
|
757
|
933
|
||||||
|
Depreciation and amortization
|
2,305
|
2,003
|
||||||
|
Realized loss, changes in accrued interest and amortization of premium on marketable securities
|
73
|
334
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Trade receivable, net
|
2,856
|
(4,914
|
)
|
|||||
|
Inventories
|
(7,758
|
)
|
(1,001
|
)
|
||||
|
Other accounts receivables and prepaid expenses
|
(1,246
|
)
|
928
|
|||||
|
Deferred taxes
|
(171
|
)
|
(125
|
)
|
||||
|
Trade payable
|
(921
|
)
|
(414
|
)
|
||||
|
Deferred revenues
|
569
|
377
|
||||||
|
Accrued warranty accruals
|
(361
|
)
|
(542
|
)
|
||||
|
Other accounts payable and accrued expenses
|
1,390
|
(5,026
|
)
|
|||||
|
Net cash used in operating activities
|
(7,336
|
)
|
(7,929
|
)
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Purchases of property and equipment
|
(1,027
|
)
|
(994
|
)
|
||||
|
Purchases of Intangible asset
|
-
|
(150
|
)
|
|||||
|
Proceeds from the sale or maturity of marketable securities
|
5,702
|
13,279
|
||||||
|
Purchase of marketable securities
|
(10,504
|
)
|
(6,531
|
)
|
||||
|
Proceeds from short-term bank deposits, net
|
(5
|
)
|
15
|
|||||
|
Investment in affiliated company
|
(980
|
)
|
(1,088
|
)
|
||||
|
Other investing activities
|
16
|
9
|
||||||
|
Net cash provided by (used in) investing activities
|
(6,798
|
)
|
4,540
|
|||||
|
Cash flows from financing activities:
|
||||||||
|
Repurchase of shares from shareholders
|
-
|
(3,925
|
)
|
|||||
|
Proceeds from exercise of stock options
|
1,755
|
-
|
||||||
|
Net cash provided by (used in) financing activities
|
1,755
|
(3,925
|
)
|
|||||
|
Effect of exchange rates on cash and cash equivalents
|
(4
|
)
|
(222
|
)
|
||||
|
Net decrease in cash and cash equivalents
|
(12,383
|
)
|
(7,536
|
)
|
||||
|
Cash and cash equivalents at beginning of period
|
56,756
|
56,330
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
44,373
|
$
|
48,794
|
||||
|
Syneron Medical Ltd.
|
||||||
|
Reconciliation of unaudited GAAP to Non GAAP financial measures
|
||||||
|
(in thousands, except per share data)
|
|
For the three-months ended
|
||||||||
|
March 31,
|
March 31,
|
|||||||
|
2017
|
2016
|
|||||||
|
GAAP gross profit
|
$
|
34,219
|
$
|
35,615
|
||||
|
Stock-based compensation
|
67
|
47
|
||||||
|
Amortization of intangible assets
|
724
|
900
|
||||||
|
Non-GAAP gross profit
|
$
|
35,010
|
$
|
36,562
|
||||
|
GAAP operating loss
|
$
|
(3,851
|
)
|
$
|
(295
|
)
|
||
|
Stock-based compensation
|
757
|
933
|
||||||
|
Amortization of intangible assets
|
866
|
1,173
|
||||||
|
APAX's deal related costs
|
1,765
|
-
|
||||||
|
Non-GAAP operating income (loss)
|
$
|
(463
|
)
|
$
|
1,811
|
|||
|
GAAP net loss
|
$
|
(4,829
|
)
|
$
|
(482
|
)
|
||
|
Stock-based compensation
|
757
|
933
|
||||||
|
Amortization of intangible assets
|
866
|
1,173
|
||||||
|
APAX's deal related costs
|
1,765
|
-
|
||||||
|
Tax benefit
|
(170
|
)
|
(298
|
)
|
||||
|
Non-GAAP net income (loss)
|
$
|
(1,611
|
)
|
$
|
1,326
|
|||
|
Net income (Loss) per share:
|
||||||||
|
Basic
|
||||||||
|
GAAP net loss per share
|
$
|
(0.14
|
)
|
$
|
(0.01
|
)
|
||
|
Stock-based compensation
|
0.02
|
0.03
|
||||||
|
Amortization of intangible assets
|
0.03
|
0.03
|
||||||
|
APAX's deal related costs
|
0.05
|
-
|
||||||
|
Tax benefit
|
(0.01
|
)
|
(0.01
|
)
|
||||
|
Non-GAAP net income (loss) per share
|
$
|
(0.05
|
)
|
$
|
0.04
|
|||
|
Diluted
|
||||||||
|
GAAP net loss per share
|
$
|
(0.14
|
)
|
$
|
(0.01
|
)
|
||
|
Stock-based compensation
|
0.02
|
0.03
|
||||||
|
Amortization of intangible assets
|
0.03
|
0.03
|
||||||
|
APAX's deal related costs
|
0.05
|
-
|
||||||
|
Tax benefit
|
(0.01
|
)
|
(0.01
|
)
|
||||
|
Non-GAAP net income (loss) per share
|
$
|
(0.05
|
)
|
$
|
0.04
|
|||
|
Weighted average shares outstanding:
|
||||||||
|
Basic
|
34,899
|
34,842
|
||||||
|
Diluted
|
34,899
|
35,021
|
||||||