Attached files
file | filename |
---|---|
8-K/A - 8-K/A - SOLAREDGE TECHNOLOGIES, INC. | zk1516769.htm |
EX-99.2 - EXHIBIT 99.2 - SOLAREDGE TECHNOLOGIES, INC. | exhibit_99-2.htm |
Exhibit 99.3
Operational Metrics
KPI's $,000
|
FYQ'4 13
|
FYQ'1 14
|
FYQ'2 14
|
FYQ'3 14
|
FYQ'4 14
|
FYQ'1 15
|
FYQ'2 15
|
FYQ'3 15
|
2012
|
2013
|
2014
|
|||||||||||||||||||||||||||||||||
Revenues
|
22,928 | 30,515 | 27,569 | 30,560 | 44,573 | 66,969 | 73,290 | 86,399 | 75,351 | 79,035 | 133,217 | |||||||||||||||||||||||||||||||||
% Y/Y
|
N\A
|
65 | % | 22 | % | 104 | % | 94 | % | 119 | % | 166 | % | 183 | % | 5 | % | 69 | % | |||||||||||||||||||||||||
% Q/Q
|
53 | % | 33 | % | (10 | )% | 11 | % | 46 | % | 50 | % | 9 | % | 18 | % | ||||||||||||||||||||||||||||
Gross (loss) profit $
|
2,836 | 4,058 | 2,960 | 6,229 | 8,724 | 14,030 | 15,781 | 23,701 | (677 | ) | 4,409 | 21,971 | ||||||||||||||||||||||||||||||||
% Y/Y
|
N\A
|
N\A
|
142 | % | 308 | % | 208 | % | 246 | % | 433 | % | 280 | % |
N\A
|
398 | % | |||||||||||||||||||||||||||
% Q/Q
|
86 | % | 43 | % | (27 | )% | 110 | % | 40 | % | 61 | % | 12 | % | 50 | % | ||||||||||||||||||||||||||||
Gross Margin
|
12.4 | % | 13.3 | % | 10.7 | % | 20.4 | % | 19.6 | % | 20.9 | % | 21.5 | % | 27.4 | % | (0.9 | )% | 5.6 | % | 16.5 | % | ||||||||||||||||||||||
% Y/Y
|
N\A
|
N/A | 98 | % | 100 | % | 58 | % | 58 | % | 101 | % | 35 | % |
N\A
|
196 | % | |||||||||||||||||||||||||||
% Q/Q
|
21 | % | 8 | % | (19 | )% | 90 | % | (4 | )% | 7 | % | 3 | % | 27 | % | ||||||||||||||||||||||||||||
Operating profit (loss)
|
(5,312 | ) | (4,527 | ) | (6,859 | ) | (4,545 | ) | (2,440 | ) | 2,351 | 4,234 | 9,799 | (27,460 | ) | (27,460 | ) | (18,371 | ) | |||||||||||||||||||||||||
% Y/Y
|
N\A
|
(50 | )% | 6 | % | (30 | )% | (54 | )% |
N\A
|
N\A
|
N\A
|
0 | % | (33 | )% | ||||||||||||||||||||||||||||
% Q/Q
|
(19 | )% | (15 | )% | 52 | % | (34 | )% | (46 | )% |
N\A
|
80 | % | 131 | % | |||||||||||||||||||||||||||||
Net profit (loss)
|
(6,141 | ) | (5,311 | ) | (7,787 | ) | (5,238 | ) | (3,042 | ) | 2,520 | 3,375 | 5,965 | (27,783 | ) | (28,180 | ) | (21,378 | ) | |||||||||||||||||||||||||
% Y/Y
|
N\A
|
(40 | )% | 21 | % | (22 | )% | (50 | )% |
N\A
|
N\A
|
N\A
|
1 | % | (24 | )% | ||||||||||||||||||||||||||||
% Q/Q
|
(9 | )% | (14 | )% | 47 | % | (33 | )% | (42 | )% |
N\A
|
34 | % | 77 | % | |||||||||||||||||||||||||||||
Optimizer shipped (units)
|
280,663 | 306,901 | 262,943 | 328,822 | 458,585 | 663,850 | 785,730 | 945,586 | 709,804 | 890,445 | 1,357,251 | |||||||||||||||||||||||||||||||||
Inverter shipped (units)
|
12,123 | 13,005 | 12,135 | 14,936 | 21,923 | 31,880 | 35,696 | 38,630 | 30,140 | 36,088 | 61,999 | |||||||||||||||||||||||||||||||||
MW shipped
|
78 | 77 | 76 | 84 | 129 | 176 | 213 | 248 | 174 | 239 | 365 | |||||||||||||||||||||||||||||||||
System monitored
|
33,097 | 38,925 | 44,988 | 51,124 | 60,518 | 77,814 | 93,542 | 107,450 | 12,667 | 33,097 | 60,518 | |||||||||||||||||||||||||||||||||
Megawatts monitored
|
283 | 319 | 391 | 450 | 554 | 940 | 1,106 | 1,231 | 106 | 289 | 554 | |||||||||||||||||||||||||||||||||
Balance Sheet
$,000
|
March 31, 2015
|
June 30, 2014
|
||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
135,204 | 9,754 | ||||||
Restricted cash
|
3,575 | 1,602 | ||||||
Trade receivables, net
|
45,093 | 19,267 | ||||||
Prepaid expenses and other accounts receivable
|
25,312 | 13,151 | ||||||
Inventories
|
64,522 | 25,499 | ||||||
Total Current Assets
|
273,706 | 69,273 | ||||||
Fixed Assets, net
|
11,903 | 5,351 | ||||||
Long-term lease deposit and prepaid expenses
|
380 | 367 | ||||||
Long-term deferred charges
|
---- | 7 | ||||||
Total Assets
|
285,989 | 74,998 | ||||||
Current Liabilities
|
||||||||
Short term bank loan
|
---- | 13,326 | ||||||
Current maturities of term loan
|
---- | 3,474 | ||||||
Accounts payables
|
36,233 | 36,815 | ||||||
Employees & related payroll exp.
|
6,017 | 5,210 | ||||||
Other accounts payable
|
52,428 | 6,893 | ||||||
Warranty obligations
|
7,661 | 5,496 | ||||||
Deferred revenues
|
1,098 | 1,729 | ||||||
Total Current Liabilities
|
103,437 | 72,943 | ||||||
Long Term Liabilities
|
||||||||
Long Term Warranty obligations
|
20,238 | 12,685 | ||||||
Deferred Revenues
|
6,995 | 4,252 | ||||||
Lease incentive obligation
|
1,959 | ---- | ||||||
Term loans
|
---- | 3,444 | ||||||
Warrants Liability
|
2,830 | 765 | ||||||
Total Long Term Liabilities
|
32,022 | 21,146 | ||||||
Convertible Preferred Stock
|
---- | 116,203 | ||||||
Stockholders’ Equity (Deficiency):
|
||||||||
Common stock
|
4 | ---- | ||||||
Additional paid-in capital
|
280,040 | 5,878 | ||||||
Accumulated other comprehensive loss
|
(263 | ) | (61 | ) | ||||
Accumulated deficit
|
(129,251 | ) | (141,111 | ) | ||||
Total stockholders’ equity (deficiency)
|
150,530 | (135,294 | ) | |||||
Total liabilities and stockholders’ equity (deficiency)
|
285,989 | 74,998 |
P&L GAAP
FYQ'4 13
|
FYQ'1 14
|
FYQ'2 14
|
FYQ'3 14
|
FYQ'4 14
|
FYQ'1 15
|
FYQ'2 15
|
FYQ'3 15
|
2012
|
2013
|
2014
|
||||||||||||||||||||||||||||||||||
Revenues
|
22,928 | 30,515 | 27,569 | 30,560 | 44,573 | 66,969 | 73,290 | 86,399 | 75,351 | 79,035 | 133,217 | |||||||||||||||||||||||||||||||||
Cost of revenues
|
20,092 | 26,457 | 24,609 | 24,331 | 35,849 | 52,939 | 57,509 | 62,698 | 76,028 | 74,626 | 111,246 | |||||||||||||||||||||||||||||||||
Gross (loss) profit
|
2,836 | 4,058 | 2,960 | 6,229 | 8,724 | 14,030 | 15,781 | 23,701 | (677 | ) | 4,409 | 21,971 | ||||||||||||||||||||||||||||||||
Gross Margin %
|
12.4 | % | 13.3 | % | 10.7 | % | 20.4 | % | 19.6 | % | 20.9 | % | 21.5 | % | 27.4 | % | (0.9 | )% | 5.6 | % | 16.5 | % | ||||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||||||||||||||||||||||
Research and development, net
|
3,790 | 4,136 | 4,686 | 4,864 | 4,570 | 5,059 | 4,768 | 5,490 | 13,783 | 15,823 | 18,256 | |||||||||||||||||||||||||||||||||
Sales and marketing
|
3,475 | 3,657 | 4,123 | 4,592 | 5,420 | 5,461 | 5,658 | 6,422 | 9,926 | 12,784 | 17,792 | |||||||||||||||||||||||||||||||||
General and administrative
|
883 | 792 | 1,010 | 1,318 | 1,174 | 1,159 | 1,121 | 1,990 | 3,074 | 3,262 | 4,294 | |||||||||||||||||||||||||||||||||
Total operating expenses
|
8,148 | 8,585 | 9,819 | 10,774 | 11,164 | 11,679 | 11,547 | 13,902 | 26,783 | 31,869 | 40,342 | |||||||||||||||||||||||||||||||||
Operating income (loss)
|
(5,312 | ) | (4,527 | ) | (6,859 | ) | (4,545 | ) | (2,440 | ) | 2,351 | 4,234 | 9,799 | (27,460 | ) | (27,460 | ) | (18,371 | ) | |||||||||||||||||||||||||
Financial expenses (Income)
|
721 | 777 | 914 | 626 | 470 | (516 | ) | 458 | 3,436 | 287 | 612 | 2,787 | ||||||||||||||||||||||||||||||||
Profit (Loss) before taxes on income
|
(6,033 | ) | (5,304 | ) | (7,773 | ) | (5,171 | ) | (2,910 | ) | 2,867 | 3,776 | 6,363 | (27,747 | ) | (28,072 | ) | (21,158 | ) | |||||||||||||||||||||||||
Taxes on income
|
108 | 7 | 14 | 67 | 132 | 347 | 401 | 398 | 36 | 108 | 220 | |||||||||||||||||||||||||||||||||
Net (Profit) loss
|
(6,141 | ) | (5,311 | ) | (7,787 | ) | (5,238 | ) | (3,042 | ) | 2,520 | 3,375 | 5,965 | (27,783 | ) | (28,180 | ) | (21,378 | ) | |||||||||||||||||||||||||
Cash Flow
3 months ended
|
||||||||
$,000
|
Mar-15
|
Mar-14
|
||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
5,965 | (5,238 | ) | |||||
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
||||||||
Depreciation
|
544 | 496 | ||||||
Interest expenses related to Bank Loan
|
656 | 8 | ||||||
Stock-based compensation related to employee and non-employee consultants stock options
|
970 | 278 | ||||||
Financial expenses (income), net related to term loan
|
(992 | ) | 5,762 | |||||
Remeasurement of warrants to purchase preferred and common stock
|
1,800 | (537 | ) | |||||
Changes in assets and liabilities:
|
||||||||
Inventories
|
(16,943 | ) | (7,381 | ) | ||||
Prepaid expenses and other accounts receivable
|
(1,527 | ) | (55 | ) | ||||
Trade receivables, net
|
(20,074 | ) | (16,798 | ) | ||||
Trade payables
|
(7,311 | ) | 13,921 | |||||
Employees and payroll accruals
|
522 | (4,176 | ) | |||||
Warranty obligations
|
3,602 | 8,720 | ||||||
Deferred revenues
|
422 | 258 | ||||||
Accrued expenses and other accounts payable
|
17,079 | (192 | ) | |||||
Lease incentive obligation
|
2,243 | |||||||
Net cash used in operating activities
|
(13,044 | ) | (4,934 | ) | ||||
Cash flows from investing activities:
|
||||||||
Purchase of property and equipment
|
(5,121 | ) | (810 | ) | ||||
Increase in restricted cash
|
(166 | ) | 1 | |||||
Increase (decrease) in long-term deposit
|
7 | 10 | ||||||
Net cash used in investing activities
|
(5,280 | ) | (799 | ) | ||||
Cash flows from financing activities:
|
||||||||
Proceeds from short term bank loan
|
17,000 | 2,361 | ||||||
Repayment of short term bank loan
|
(17,000 | ) | (1,119 | ) | ||||
Repayments of term loan
|
(4,341 | ) | (747 | ) | ||||
Proceeds from issuance of stock, net
|
145,063 | ---- | ||||||
Issuance costs
|
(10,952 | ) | ---- | |||||
Receipts on account of Convertible Preferred stock
|
---- | 7,115 | ||||||
Proceeds from exercise of employee stock options
|
30 | 14 | ||||||
Net cash provided by financing activities
|
129,800 | 7,624 | ||||||
Increase in cash and cash equivalents
|
111,476 | 1,891 | ||||||
Cash and cash equivalents at the beginning of the period
|
23,774 | 9,598 | ||||||
Cash (erosion) due to exchange rate differences
|
(46 | ) | (17 | ) | ||||
Cash and cash equivalents at the end of the period
|
135,204 | 11,472 |