Actelis Networks Reports Q2 2024 Results: 372% Sequential Revenue Growth, 81% Year-Over-Year Increase, and Positive EBITDA
Actelis Networks Reports Q2 2024 Results: 372% Sequential Revenue Growth, 81% Year-Over-Year Increase, and Positive EBITDA
Actelis Networks achieves very strong Q2 2024 performance with 372% sequential revenue growth, 81% year-over-year revenue increase, and positive EBITDA, highlighting strong execution and financial discipline
Actelis Networks 在 2024 年第二季度实现了非常强劲的业绩,收入连续增长 372%,收入同比增长 81%,息税折旧摊销前利润为正,这凸显了强劲的执行力和财务纪律
FREMONT, Calif., Aug. 14, 2024 (GLOBE NEWSWIRE) -- Actelis Networks, Inc. (NASDAQ: ASNS) ("Actelis" or the "Company"), a market leader in cyber-hardened, rapid deployment networking solutions for wide area IoT applications, today reported financial results for the fiscal second quarter ended June 30, 2024.
加利福尼亚州弗里蒙特,2024年8月14日(GLOBE NEWSWIRE)——广域物联网应用网络强化快速部署网络解决方案的市场领导者Actelis Networks, Inc.(纳斯达克股票代码:ASNS)(“Actelis” 或 “公司”)今天公布了截至2024年6月30日的第二财季财务业绩。
Second Quarter and First Half 2024 Financial Highlights:
2024年第二季度和上半年财务摘要:
Major Revenue Growth: Actelis achieved revenue increase to $3.43 million in Q2 2024, reflecting an 81% year-over-year growth compared to $1.9 million in Q2 2023, and 372% sequential growth from $0.73 million in Q1 2024, driven by the accelerated execution of large contracts, including a significant deal with the Washington D.C. Department of Transportation. For the first half of 2024, revenue reached $4.2 million, up from $3.7 million in the same period last year, without a major software and services renewal valued at $1.4 million, won in July and covering 2024-2026.
Significant Improvement in Gross Margin: Gross margin soared to $1.9 million, or 57%, in Q2 2024, a substantial improvement from $0.2 million, or 30%, in the prior quarter. This boost was driven by increased revenue and a more profitable geographical mix, with minimal rise in fixed costs. Year-over-year, Q2 2024 gross margin jumped from $0.6 million, or 33%, in Q2 2023, and for the first half of 2024, gross margin improved to $2.2 million, or 52%, from $1.3 million, or 35%, in the same period last year, reflecting enhanced profitability.
Continued Reduction in Operating Expenses: Operating expenses were successfully reduced by 20% to $1.88 million (by 13% to $2.04 million excluding one-time other income) in Q2 2024, down from $2.35 million in Q2 2023. For the first half of 2024, operating expenses decreased by 20% to $3.97 million (by 16% to $4.1 million excluding one-time other Income) compared to the previous year, demonstrating the effectiveness of the company's ongoing cost reduction initiatives.
Substantial narrowing of Net Loss and Positive Non-GAAP Adjusted EBITDA: Actelis reported a net loss of $78,000 and a Non-GAAP adjusted EBITDA profit of $11,000 in Q2 2024, marking the first positive quarter since 2022. The net loss for the first half of 2024 was reduced by 44% to $2.06 million, and the EBITDA loss decreased by 38% to $1.78 million, reflecting the company's improving financial health.
Strengthened liquidity Position: The company raised nearly $5 million in June 2024, including $2 million signed on June 30 and closed on July 2. As of June 30, 2024, shareholders' equity stood at $1.06 million, and on a pro forma basis, including this fundraise, shareholders' equity was $3.0 million—above Nasdaq's continued listing requirement of $2.5 million.
主要收入增长:Actelis在2024年第二季度实现收入增长至343万美元,与2023年第二季度的190万美元相比,同比增长81%,较2024年第一季度的73万美元连续增长372%,这得益于大型合同(包括与华盛顿特区交通部的重大协议)的加速执行。2024年上半年,收入达到420万美元,高于去年同期的370万美元,但未进行价值140万美元的重大软件和服务续约,该续订金额为170万美元,涵盖2024-2026年。
毛利率显著改善:毛利率在2024年第二季度飙升至190万美元,增长57%,较上一季度的20万美元或30%大幅提高。这种增长是由收入的增加和更有利可图的地域结构推动的,固定成本的增长幅度很小。同比而言,2024年第二季度的毛利率从2023年第二季度的60万美元跃升至33%,而在2024年上半年,毛利率从去年同期的130万美元提高至220万美元,增长52%,增长35%,反映了盈利能力的提高。
运营费用持续减少:2024年第二季度的运营费用成功减少了20%,至188万美元(不包括一次性其他收入,减少了13%,至204万美元),低于2023年第二季度的235万美元。2024年上半年,运营支出与上年相比下降了20%,至397万美元(不包括一次性其他收入,下降了16%,至410万美元),这表明了公司持续的成本削减举措的有效性。
净亏损和非公认会计准则调整后的息税折旧摊销前利润大幅缩小:Actelis报告称,2024年第二季度净亏损为78,000美元,非公认会计准则调整后的息税折旧摊销前利润为11,000美元,这是自2022年以来的第一个正季度。2024年上半年的净亏损减少了44%,至206万美元,息税折旧摊销前利润亏损下降了38%,至178万美元,反映了公司的财务状况有所改善。
流动性状况增强:该公司在2024年6月筹集了近500万美元,其中包括6月30日签署并于7月2日关闭的200万美元。截至2024年6月30日,股东权益为106万美元,按预计计算,包括本次融资,股东权益为300万美元,高于纳斯达克持续上市要求的250万美元。
"I am extremely proud of our progress in the second quarter of 2024," said Tuvia Barlev, Chairman and CEO. "Our team's relentless efforts have translated into significant customer successes and the successful execution for key customers. We are delivering on the commitments we made to drive growth and innovation, and the results speak to the impact of our strategic initiatives."
董事长兼首席执行官图维亚·巴列夫表示:“我为我们在2024年第二季度的进展感到非常自豪。”“我们团队的不懈努力已转化为客户取得的重大成功和关键客户的成功执行。我们正在兑现我们做出的推动增长和创新的承诺,其结果说明了我们战略举措的影响。”
Recent Company Highlights:
近期公司亮点:
Secured and delivered a $2.3 million order from Washington D.C.'s Department of Transportation, contributing to the city's infrastructure modernization efforts as part of its smart city initiatives.
Successfully deployed our hybrid-fiber, cyber-hardened solution in Bakersfield, CA, further demonstrating our technology's ability to enhance urban infrastructure and security.
Our expense reduction program continues to yield results, with operating expenses in the first half of 2024 reduced by 16% compared to the same period last year, in line with our strategic cost structure optimization plan.
The newly launched GigaLine 800 and GigaLine 900 Multi-Dwelling Unit (MDU) solutions are generating significant market interest, with a growing list of customer trials underway.
从华盛顿特区获得并交付了230万美元的订单s 交通部,作为其智慧城市计划的一部分,为该市的基础设施现代化工作做出贡献。
在加利福尼亚州贝克斯菲尔德成功部署了我们的混合光纤网络强化解决方案,进一步证明了我们的技术增强城市基础设施和安全的能力。
我们的支出削减计划继续取得成果,根据我们的战略成本结构优化计划,2024年上半年的运营支出与去年同期相比减少了16%。
新推出的GigaLine 800和GigaLine 900多住宅单元(MDU)解决方案引起了极大的市场兴趣,越来越多的客户试验正在进行中。
A first order for GigaLine 800 worth $160,000 from a contractor to a major military carrier was received, a major milestone in executing on the new products' potential.
收到了承包商向一家主要军用航空母舰订购的第一份价值16万美元的GigaLine 800订单,这是发挥新产品潜力的重要里程碑。
Reported multiple customer wins across various markets in the past 90 days, reinforcing our position as a leader in networking solutions.
We continue to work on the deal with Quality Industrial Corp and have extended the no-shop period until August 16.
Despite ongoing tensions and conflicts in the Middle East, Actelis' operations remain unaffected. We are closely monitoring the situation and are prepared to make necessary adjustments as events unfold.
报告称,在过去的90天里,我们在各个市场赢得了多次客户,巩固了我们作为网络解决方案领导者的地位。
我们将继续与Quality Industrial Corp达成协议,并将禁售期延长至8月16日。
尽管中东局势持续紧张和冲突,但Actelis的业务仍未受到影响。我们正在密切关注局势,并准备随着事态的发展做出必要的调整。
"Our second quarter performance reflects the tangible progress we're making in executing our growth strategy, especially in key sectors like intelligent transportation and critical infrastructure," said Tuvia Barlev, Chairman and CEO of Actelis. "The significant order from Washington D.C.'s Department of Transportation and our successful deployments in cities like Bakersfield demonstrate not only the strength of our technology but also the trust that major urban centers place in Actelis to modernize and secure their infrastructure."
Actelis董事长兼首席执行官图维亚·巴列夫表示:“我们第二季度的业绩反映了我们在执行增长战略方面取得的切实进展,尤其是在智能交通和关键基础设施等关键领域。”“来自华盛顿特区的重大订单”的交通部以及我们在贝克斯菲尔德等城市的成功部署不仅表明了我们的技术实力,也表明了主要城市中心对Actelis在基础设施现代化和保护方面的信任。”
"As we move forward, our focus is on scaling these successes, expanding our SaaS offerings through strategic partnerships, and continuing to reduce operational costs while maintaining high margins. As we navigate an increasingly complex global environment, our focus remains on executing our business plan with precision and adapting to any challenges that arise," added Barlev.
“在我们向前迈进的过程中,我们的重点是扩大这些成功,通过战略合作伙伴关系扩大我们的SaaS产品,并在保持高利润率的同时继续降低运营成本。在我们应对日益复杂的全球环境时,我们的重点仍然是精确执行我们的业务计划并适应出现的任何挑战,” 巴列夫补充说。
Fiscal Second Quarter and First Half 2024 Financial Results:
2024 财年第二季度和上半年财务业绩:
Revenues: Q2 2024 revenues were $3.43 million, reflecting an impressive 81% year-over-year increase from $1.90 million in Q2 2023. This also represents a remarkable 372% sequential growth from $0.73 million in Q1 2024. For the first half of 2024, revenues totaled $4.16 million, up from $3.74 million in the same period in 2023.
Cost of Revenues: Cost of revenues for Q2 2024 was $1.49 million, slightly higher than $1.26 million in Q2 2023. For the first half of 2024, the cost of revenues was $1.99 million, compared to $2.42 million for the first half of 2023.
Gross Profit: Gross profit for Q2 2024 was $1.94 million, up from $632,000 in Q2 2023. For the first half of 2024, gross profit reached $2.16 million, compared to $1.32 million in the first half of 2023.
Research and Development Expenses: R&D expenses for Q2 2024 were $603,000, down from $669,000 in Q2 2023. For the first half of 2024, R&D expenses were $1.25 million, compared to $1.43 million in the same period last year.
Sales and Marketing Expenses: Sales and marketing expenses for Q2 2024 were $647,000, compared to $712,000 in Q2 2023. For the first half of 2024, these expenses totaled $1.27 million, down from $1.64 million in the first half of 2023.
General and Administrative Expenses: G&A expenses were $790,000 in Q2 2024, down from $969,000 in Q2 2023. For the first half of 2024, G&A expenses were $1.61 million, compared to $1.83 million for the same period last year.
Other Income: Other income was $163,000 in Q2 2024 and first half of 2024, driven by a government grant from the state of Israel associated with the Swords of Iron war
Operating Profit/Loss: Operating profit for Q2 2024 was $66,000, compared to an operating loss of $1.72 million in Q2 2023. For the first half of 2024, the operating loss was reduced to $1.81 million, down from $3.58 million in the first half of 2023.
Interest Expenses/(income): Interest Expense was $137,000 in Q2 2024, a decrease from an expense of $171,000 in Q2 2023. For the first half of 2024, interest expenses were $344,000, compared to $351,000 in the first half of 2023.
Other Financial Income/Expenses, Net : Q2 2024 Other Financial income/(expense) was $57,000, compared to an income of $296,000 in Q2 2023. For the first half of 2024, financial income/(expense) were $149,000, compared to $444,000 for the first half of 2023.
Net Comprehensive Profit/(Loss): Net comprehensive Loss for Q2 2024 was $78,000, a significant turnaround from a net loss of $1.59 million in Q2 2023. For the first half of 2024, the net loss was $2.06 million, compared to a net loss of $3.49 million in the first half of 2023.
Non-GAAP EBITDA: Non-GAAP EBITDA was $11,000 in Q2-2023, compared to a non-GAAP EBITDA loss of $1.3 million in the year ago period, driven by increased revenue, better gross margin and reduced operating expenses. For the first half of 2024, non-GAAP EBITDA loss was $1.8 million, down 38% from $2.86 million in the year ago period.
收入:2024年第二季度收入为343万美元,较2023年第二季度的190万美元同比增长了81%。这也意味着从2024年第一季度的73万美元连续增长了372%。2024年上半年,总收入为416万美元,高于2023年同期的374万美元。
收入成本:2024年第二季度的收入成本为149万美元,略高于2023年第二季度的126万美元。2024年上半年,收入成本为199万美元,而2023年上半年为242万美元。
毛利:2024年第二季度的毛利为194万美元,高于2023年第二季度的63.2万美元。2024年上半年,毛利达到216万美元,而2023年上半年为132万美元。
研发费用:2024年第二季度的研发费用为60.3万美元,低于2023年第二季度的66.9万美元。2024年上半年,研发费用为125万美元,而去年同期为143万美元。
销售和营销费用:2024年第二季度的销售和营销费用为647,000美元,而2023年第二季度为71.2万美元。2024年上半年,这些支出总额为127万美元,低于2023年上半年的164万美元。
一般和管理费用:2024年第二季度的并购费用为79万美元,低于2023年第二季度的96.9万美元。2024年上半年,并购支出为161万美元,而去年同期为183万美元。
其他收入:2024年第二季度和2024年上半年的其他收入为16.3万美元,这得益于以色列国与铁剑相关的政府拨款
营业利润/亏损:2024年第二季度的营业利润为66,000美元,而2023年第二季度的营业亏损为172万美元。2024年上半年,营业亏损从2023年上半年的358万美元减少至181万美元。
利息支出/(收入):2024年第二季度的利息支出为13.7万美元,低于2023年第二季度的17.1万美元支出。2024年上半年,利息支出为34.4万美元,而2023年上半年为35.1万美元。
其他财务收入/支出,净额:2024年第二季度其他财务收入/(支出)为57,000美元,而2023年第二季度的收入为29.6万美元。2024年上半年,财务收入/(支出)为14.9万美元,而2023年上半年的财务收入/(支出)为44.4万美元。
净综合利润/(亏损):2024年第二季度的净综合亏损为78,000美元,与2023年第二季度的159万美元净亏损相比有了重大转机。2024年上半年,净亏损为206万美元,而2023年上半年的净亏损为349万美元。
非公认会计准则息税折旧摊销前利润:Q2-2023 的非公认会计准则息税折旧摊销前利润为11,000美元,而去年同期的非公认会计准则息税折旧摊销前利润亏损为130万美元,这得益于收入增加、毛利率提高和运营支出减少。2024年上半年,非公认会计准则息税折旧摊销前利润亏损为180万美元,较去年同期的286万美元下降了38%。
About Actelis Networks, Inc.
关于 Actelis Networks, Inc.
Actelis Networks, Inc. (NASDAQ: ASNS) is a market leader in cyber-hardened, rapid-deployment hybrid fiber networking solutions for wide-area IoT applications including federal, state and local government, ITS, military, utility, rail, telecom and campus applications. Actelis' unique portfolio of hybrid fiber-copper, environmentally hardened aggregation switches, high density Ethernet devices, advanced management software and cyber-protection capabilities, unlocks the hidden value of essential networks, delivering safer connectivity for rapid, cost-effective deployment. For more information, please visit .
Actelis Networks, Inc.(纳斯达克股票代码:ASNS)是网络强化、快速部署的混合光纤网络解决方案的市场领导者,该解决方案适用于广域物联网应用,包括联邦、州和地方政府、智能交通系统、军事、公用事业、铁路、电信和园区应用。Actelis独特的混合光纤铜缆组合、环境强化聚合交换机、高密度以太网设备、高级管理软件和网络保护功能可释放基本网络的隐藏价值,为快速、经济的部署提供更安全的连接。欲了解更多信息,请访问。
Use of Non-GAAP Financial Information
非公认会计准则财务信息的使用
Non-GAAP Adjusted EBITDA, and backlog of open orders are Non-GAAP financial measures. In addition to reporting financial results in accordance with GAAP, we provide Non-GAAP operating results adjusted for certain items, including: financial expenses, which are interest, financial instrument fair value adjustments, exchange rate differences of assets and liabilities, stock based compensation expenses, depreciation and amortization expense, tax expense, and impact of development expenses ahead of product launch. We adjust for the items listed above and show Non-GAAP financial measures in all periods presented, unless the impact is clearly immaterial to our financial statements. When we calculate the tax effect of the adjustments, we include all current and deferred income tax expense commensurate with the adjusted measure of pre-tax profitability.
非公认会计准则调整后的息税折旧摊销前利润和未平仓订单的积压是非公认会计准则的财务指标。除了根据公认会计原则报告财务业绩外,我们还提供针对某些项目进行调整的非公认会计准则经营业绩,包括:财务费用,即利息、金融工具公允价值调整、资产和负债的汇率差异、股票薪酬支出、折旧和摊销费用、税收支出以及产品发布前开发支出的影响。我们会根据上述项目进行调整,并在所有报告期内显示非公认会计准则财务指标,除非其影响显然对我们的财务报表无关紧要。当我们计算调整的税收影响时,我们会包括与调整后的税前盈利能力衡量标准相称的所有当期和递延所得税支出。
Cautionary Statement Concerning Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and other securities laws. Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" and similar expressions or variations of such words are intended to identify forward-looking statements. Forward-looking statements are not historical facts, and are based upon management's current expectations, beliefs and projections, many of which, by their nature, are inherently uncertain. Such expectations, beliefs and projections are expressed in good faith. However, there can be no assurance that management's expectations, beliefs and projections will be achieved, and actual results may differ materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements. More detailed information about the Company and the risk factors that may affect the realization of forward-looking statements is set forth in the Company's filings with the Securities and Exchange Commission (SEC), including the Company's Annual Report on Form 10-K and its Quarterly Reports on Form 10-Q. Investors and security holders are urged to read these documents free of charge on the SEC's web site at http://www.sec.gov.
关于前瞻性陈述的警示声明
本新闻稿包含1995年《私人证券诉讼改革法》和其他证券法所指的 “前瞻性陈述”。诸如 “期望”、“预期”、“打算”、“计划”、“相信”、“寻求”、“估计” 之类的词语以及此类词语的类似表述或变体旨在识别前瞻性陈述。前瞻性陈述不是历史事实,而是基于管理层当前的预期、信念和预测,从本质上讲,其中许多预期、信念和预测本质上是不确定的。这些期望、信念和预测是本着诚意表达的。但是,无法保证管理层的预期、信念和预测将得到实现,实际业绩可能与前瞻性陈述中所表达或表明的结果存在重大差异。前瞻性陈述受风险和不确定性的影响,这些风险和不确定性可能导致实际表现或结果与前瞻性陈述中表达的表现或结果存在重大差异。公司向美国证券交易委员会(SEC)提交的文件中列出了有关公司和可能影响前瞻性陈述实现的风险因素的更多详细信息,包括公司的10-k表年度报告及其10-Q表季度报告。我们敦促投资者和证券持有人在美国证券交易委员会的网站上免费阅读这些文件,网址为 http://www.sec.gov。
Forward-looking statements speak only as of the date the statements are made. The Company assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances, changes in assumptions or changes in other factors affecting forward-looking information except to the extent required by applicable securities laws. If the Company does update one or more forward-looking statements, no inference should be drawn that the Company will make additional updates with respect thereto or with respect to other forward-looking statements. References and links to websites have been provided as a convenience, and the information contained on such websites is not incorporated by reference into this press release. Actelis is not responsible for the contents of third-party websites.
前瞻性陈述仅代表陈述发表之日。除非适用的证券法要求,否则公司没有义务更新前瞻性陈述以反映实际业绩、后续事件或情况、假设变化或影响前瞻性信息的其他因素的变化。如果公司确实更新了一项或多项前瞻性陈述,则不应推断公司将对这些陈述或其他前瞻性陈述进行更多更新。为方便起见,我们提供了网站引用和链接,此类网站上包含的信息未以引用方式纳入本新闻稿。Actelis对第三方网站的内容不承担任何责任。
Investor Relations Contact:
ASNS@actelis.com
投资者关系联系人:
ASNS@actelis.com
-Financial Tables to Follow-
-有待关注的财务表-
ACTELIS NETWORKS, INC. | ||||||||
June 30, |
December 31, |
|||||||
2024 |
2023 |
|||||||
Assets |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
2,412 |
620 |
||||||
Restricted cash and cash equivalents |
790 |
1,565 |
||||||
Short term deposits |
- |
197 |
||||||
Trade receivables, net of allowance for credit losses of $168 as of June 30, 2024, and December 31, 2023. |
690 |
664 |
||||||
Inventories |
2,158 |
2,526 |
||||||
Prepaid expenses and other current assets, net of allowance for doubtful debts of $181 and $144 as of June 30, 2024, and December 31, 2023, respectively |
491 |
340 |
||||||
TOTAL CURRENT ASSETS |
6,541 |
5,912 |
||||||
NON-CURRENT ASSETS: |
||||||||
Property and equipment, net |
55 |
61 |
||||||
Prepaid expenses |
592 |
592 |
||||||
Restricted cash and cash equivalents |
160 |
3,330 |
||||||
Restricted bank deposits |
89 |
94 |
||||||
Severance pay fund |
235 |
238 |
||||||
Operating lease right of use assets |
608 |
918 |
||||||
Long term deposits |
77 |
78 |
||||||
TOTAL NON-CURRENT ASSETS |
1,816 |
5,311 |
||||||
TOTAL ASSETS |
8,357 |
11,223 |
ACTELIS NETWORKS, INC. | ||||||||
6月30日 |
十二月三十一日 |
|||||||
2024 |
2023 |
|||||||
资产 |
||||||||
流动资产: |
||||||||
现金和现金等价物 |
2,412 |
620 |
||||||
限制性现金和现金等价物 |
790 |
1,565 |
||||||
短期存款 |
- |
197 |
||||||
贸易应收账款,扣除截至2024年6月30日和2023年12月31日的168美元的信贷损失备抵金。 |
690 |
664 |
||||||
库存 |
2,158 |
2,526 |
||||||
截至2024年6月30日和2023年12月31日分别扣除181美元和144美元的可疑债务备抵后的预付费用和其他流动资产 |
491 |
340 |
||||||
流动资产总额 |
6,541 |
5,912 |
||||||
非流动资产: |
||||||||
财产和设备,净额 |
55 |
61 |
||||||
预付费用 |
592 |
592 |
||||||
限制性现金和现金等价物 |
160 |
3,330 |
||||||
限制性银行存款 |
89 |
94 |
||||||
遣散费基金 |
235 |
238 |
||||||
经营租赁使用权资产 |
608 |
918 |
||||||
长期存款 |
77 |
78 |
||||||
非流动资产总额 |
1,816 |
5,311 |
||||||
总资产 |
8,357 |
11,223 |
ACTELIS NETWORKS, INC. | ||||||||
June 30, |
December 31, |
|||||||
2024 |
2023 |
|||||||
Liabilities, Mezzanine Equity and shareholders' equity |
||||||||
CURRENT LIABILITIES: |
||||||||
Credit line |
1,045 |
- |
||||||
Current maturities of long-term loans |
460 |
1,335 |
||||||
Trade payables |
1,421 |
1,769 |
||||||
Deferred revenues |
206 |
389 |
||||||
Employee and employee-related obligations |
782 |
737 |
||||||
Accrued royalties |
1,119 |
1,062 |
||||||
Operating lease liabilities |
443 |
498 |
||||||
Other accrued liabilities |
995 |
1,122 |
||||||
TOTAL CURRENT LIABILITIES |
6,471 |
6,912 |
||||||
NON-CURRENT LIABILITIES: |
||||||||
Long-term loan, net of current maturities |
263 |
3,154 |
||||||
Deferred revenues |
45 |
71 |
||||||
Operating lease liabilities |
151 |
405 |
||||||
Accrued severance |
263 |
270 |
||||||
Other long-term liabilities |
27 |
23 |
||||||
TOTAL NON-CURRENT LIABILITIES |
749 |
3,923 |
||||||
TOTAL LIABILITIES |
7,220 |
10,835 |
||||||
COMMITMENTS AND CONTINGENCIES (Note 6) |
||||||||
MEZZANINE EQUITY |
||||||||
Redeemable Convertible Preferred Stock $0.0001 par value, 10,000,000 authorized; None issued and outstanding as of June 30, 2024 and December 31, 2023. |
- |
- |
||||||
WARRANTS TO PLACEMENT AGENT (Note 7) |
201 |
159 |
||||||
SHAREHOLDERS' EQUITY: |
||||||||
Common stock, $0.0001 par value: 30,000,000 shares authorized; 5,017,322 and 3,007,745 shares issued and outstanding as of June 30, 2024, and December 31, 2023, respectively. |
1 |
1 |
||||||
Non-voting common stock, $0.0001 par value: 2,803,774 shares authorized as of June 30, 2024, and December 31, 2023, None issued and outstanding as of June 30, 2024, and December 31, 2023. |
- |
- |
||||||
Additional paid-in capital |
42,687 |
39,916 |
||||||
Accumulated deficit |
(41,752) |
(39,688) |
||||||
TOTAL SHAREHOLDERS' EQUITY |
936 |
229 |
||||||
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY |
8,357 |
11,223 |
ACTELIS NETWORKS, INC. | ||||||||
6月30日 |
十二月三十一日 |
|||||||
2024 |
2023 |
|||||||
负债、夹层权益和股东权益 |
||||||||
流动负债: |
||||||||
信贷额度 |
1,045 |
- |
||||||
长期贷款的当前到期日 |
460 |
1,335 |
||||||
贸易应付账款 |
1,421 |
1,769 |
||||||
递延收入 |
206 |
389 |
||||||
与员工和员工相关的义务 |
782 |
737 |
||||||
应计特许权使用费 |
1,119 |
1,062 |
||||||
经营租赁负债 |
443 |
498 |
||||||
其他应计负债 |
995 |
1,122 |
||||||
流动负债总额 |
6,471 |
6,912 |
||||||
非流动负债: |
||||||||
长期贷款,扣除当前到期日 |
263 |
3,154 |
||||||
递延收入 |
45 |
71 |
||||||
经营租赁负债 |
151 |
405 |
||||||
应计遣散费 |
263 |
270 |
||||||
其他长期负债 |
27 |
23 |
||||||
非流动负债总额 |
749 |
3,923 |
||||||
负债总额 |
7,220 |
10,835 |
||||||
承付款项和或有开支(注6) |
||||||||
夹层股权 |
||||||||
面值0.0001美元的可赎回可转换优先股,已授权1,000,000美元;截至2024年6月30日和2023年12月31日,未发行和流通。 |
- |
- |
||||||
配售代理人的认股权证(注7) |
201 |
159 |
||||||
股东权益: |
||||||||
普通股,面值0.0001美元:授权3000万股;截至2024年6月30日和2023年12月31日,已发行和流通的股票分别为5,017,322和3,007,745股。 |
1 |
1 |
||||||
无表决权普通股,面值0.0001美元:截至2024年6月30日和2023年12月31日已授权2,803,774股,截至2024年6月30日和2023年12月31日,未发行和流通股票。 |
- |
- |
||||||
额外的实收资本 |
42,687 |
39,916 |
||||||
累计赤字 |
(41,752) |
(39,688) |
||||||
股东权益总额 |
936 |
229 |
||||||
总负债、夹层权益和股东权益 |
8,357 |
11,223 |
The accompanying notes are an integral part of these condensed consolidated financial statements (Unaudited).
随附的附注是这些简明合并财务报表(未经审计)的组成部分。
ACTELIS NETWORKS, INC. | ||||||||||||||||
Six months ended |
Three months ended |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
REVENUES |
4,157 |
3,744 |
3,431 |
1,896 |
||||||||||||
COST OF REVENUES |
1,994 |
2,424 |
1,488 |
1,264 |
||||||||||||
GROSS PROFIT |
2,163 |
1,320 |
1,943 |
632 |
||||||||||||
OPERATING EXPENSES: |
||||||||||||||||
Research and development expenses |
1,250 |
1,426 |
603 |
669 |
||||||||||||
Sales and marketing expenses, net |
1,274 |
1,641 |
647 |
712 |
||||||||||||
General and administrative expenses |
1,607 |
1,834 |
790 |
969 |
||||||||||||
Other income |
(163) |
- |
(163) |
- |
||||||||||||
TOTAL OPERATING EXPENSES |
3,968 |
4,901 |
1,877 |
2,350 |
||||||||||||
OPERATING PROFIT (LOSS) |
(1,805) |
(3,581) |
66 |
(1,718) |
||||||||||||
Interest expenses |
(344) |
(351) |
(137) |
(171) |
||||||||||||
Other Financial income, net |
85 |
444 |
7 |
296 |
||||||||||||
NET COMPREHENSIVE LOSS FOR THE PERIOD |
(2,064) |
(3,488) |
(78) |
(1,593) |
||||||||||||
Net loss per share attributable to common shareholders – basic and diluted |
$ |
(0.51) |
$ |
(1.72) |
$ |
(0.01) |
$ |
(0.68) |
||||||||
Weighted average number of common stocks used in computing net profit (loss) per share – basic and diluted |
4,000,994 |
2,033,747 |
4,257,674 |
2,333,381 |
ACTELIS NETWORKS, INC. | ||||||||||||||||
六个月已结束 |
三个月结束了 |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
收入 |
4,157 |
3,744 |
3,431 |
1,896 |
||||||||||||
收入成本 |
1,994 |
2,424 |
1,488 |
1,264 |
||||||||||||
毛利 |
2,163 |
1,320 |
1,943 |
632 |
||||||||||||
运营费用: |
||||||||||||||||
研究和开发费用 |
1,250 |
1,426 |
603 |
669 |
||||||||||||
销售和营销费用,净额 |
1,274 |
1,641 |
647 |
712 |
||||||||||||
一般和管理费用 |
1,607 |
1,834 |
790 |
969 |
||||||||||||
其他收入 |
(163) |
- |
(163) |
- |
||||||||||||
总运营费用 |
3,968 |
4,901 |
1,877 |
2,350 |
||||||||||||
营业利润(亏损) |
(1,805) |
(3,581) |
66 |
(1,718) |
||||||||||||
利息支出 |
(344) |
(351) |
(137) |
(171) |
||||||||||||
其他财务收入,净额 |
85 |
444 |
7 |
296 |
||||||||||||
该期间的净综合亏损 |
(2,064) |
(3,488) |
(78) |
(1,593) |
||||||||||||
归属于普通股股东的每股净亏损——基本亏损和摊薄后 |
$ |
(0.51) |
$ |
(1.72) |
$ |
(0.01) |
$ |
(0.68) |
||||||||
用于计算每股净利润(亏损)的普通股的加权平均数——基本利润和摊薄后 |
4,000,994 |
2,033,747 |
4,257,674 |
2,333,381 |
ACTELIS NETWORKS, INC. | ||||||||
Six months ended |
||||||||
2024 |
2023 |
|||||||
U.S. dollars in thousands |
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net loss for the period |
(2,064) |
(3,488) |
||||||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Depreciation |
8 |
13 |
||||||
Changes in fair value related to warrants to lenders and investors |
- |
(396) |
||||||
Warrant issuance costs |
- |
223 |
||||||
Inventory write-downs |
25 |
97 |
||||||
Exchange rate differences |
(79) |
(226) |
||||||
Share-based compensation |
179 |
192 |
||||||
Interest expenses |
(41) |
- |
||||||
Financial income from long term bank deposit |
4 |
(64) |
||||||
Changes in operating assets and liabilities: |
||||||||
Trade receivables |
(26) |
1,275 |
||||||
Net change in operating lease assets and Liabilities |
1 |
24 |
||||||
Inventories |
342 |
(726) |
||||||
Prepaid expenses and other current assets |
(150) |
208 |
||||||
Trade payables |
(347) |
137 |
||||||
Deferred revenues |
(209) |
(155) |
||||||
Other current liabilities |
14 |
(36) |
||||||
Other long-term liabilities |
- |
(17) |
||||||
Net cash used in operating activities |
(2,343) |
(2,939) |
||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Short term deposits |
198 |
810 |
||||||
Short term Restricted bank deposits |
- |
(125) |
||||||
Long term deposits |
- |
(5) |
||||||
Purchase of property and equipment |
(1) |
(3) |
||||||
Net cash Provided by investing activities |
197 |
677 |
||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from exercise of options |
32 |
10 |
||||||
Repurchase of common stock |
- |
(50) |
||||||
Proceeds from common stocks, pre-funded warrants and warrants |
* |
3,500 |
||||||
Proceeds from Warrant inducement agreement |
2,999 |
- |
||||||
Underwriting discounts and commissions and other offering costs |
(397) |
(291) |
||||||
Proceeds from credit lines with bank, net |
1,045 |
- |
||||||
Early repayment of long-term loan |
(3,483) |
- |
||||||
Repayment of long-term loan |
(193) |
(389) |
||||||
Net cash Provided by financing activities |
3 |
2,780 |
||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS |
(10) |
(10) |
||||||
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS |
(2,153) |
508 |
||||||
BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD |
5,515 |
4,279 |
||||||
BALANCE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS AT END OF THE PERIOD |
3,362 |
4,787 |
ACTELIS NETWORKS, INC. | ||||||||
六个月已结束 |
||||||||
2024 |
2023 |
|||||||
以千美元计 |
||||||||
来自经营活动的现金流: |
||||||||
该期间的净亏损 |
(2,064) |
(3,488) |
||||||
为使净亏损与经营活动中使用的净现金相一致而进行的调整: |
||||||||
折旧 |
8 |
13 |
||||||
与贷款人和投资者认股权证相关的公允价值变动 |
- |
(396) |
||||||
认股权证发行成本 |
- |
223 |
||||||
库存减记 |
25 |
97 |
||||||
汇率差异 |
(79) |
(226) |
||||||
基于股份的薪酬 |
179 |
192 |
||||||
利息支出 |
(41) |
- |
||||||
来自长期银行存款的财务收入 |
4 |
(64) |
||||||
运营资产和负债的变化: |
||||||||
贸易应收账款 |
(26) |
1,275 |
||||||
经营租赁资产和负债的净变动 |
1 |
24 |
||||||
库存 |
342 |
(726) |
||||||
预付费用和其他流动资产 |
(150) |
208 |
||||||
贸易应付账款 |
(347) |
137 |
||||||
递延收入 |
(209) |
(155) |
||||||
其他流动负债 |
14 |
(36) |
||||||
其他长期负债 |
- |
(17) |
||||||
用于经营活动的净现金 |
(2,343) |
(2,939) |
||||||
来自投资活动的现金流: |
||||||||
短期存款 |
198 |
810 |
||||||
短期限制性银行存款 |
- |
(125) |
||||||
长期存款 |
- |
(5) |
||||||
购买财产和设备 |
(1) |
(3) |
||||||
投资活动提供的净现金 |
197 |
677 |
||||||
来自融资活动的现金流量: |
||||||||
行使期权的收益 |
32 |
10 |
||||||
回购普通股 |
- |
(50) |
||||||
普通股、预先注资认股权证和认股权证的收益 |
* |
3,500 |
||||||
认股权证激励协议的收益 |
2,999 |
- |
||||||
承保折扣和佣金以及其他发行成本 |
(397) |
(291) |
||||||
银行信贷额度的收益,净额 |
1,045 |
- |
||||||
提前偿还长期贷款 |
(3,483) |
- |
||||||
偿还长期贷款 |
(193) |
(389) |
||||||
融资活动提供的净现金 |
3 |
2780 |
||||||
汇率变动对现金和现金等价物以及限制性现金和现金等价物的影响 |
(10) |
(10) |
||||||
现金、现金等价物和限制性现金和现金等价物的增加(减少) |
(2,153) |
508 |
||||||
期初现金、现金等价物和限制性现金及现金等价物的余额 |
5,515 |
4,279 |
||||||
期末现金、现金等价物和限制性现金及现金等价物余额 |
3,362 |
4,787 |
(U.S. dollars in thousands) |
Six months |
Six months |
Three months |
Three months |
||||||||||||
Revenues |
$ |
4,157 |
$ |
3,744 |
$ |
3,431 |
$ |
1,896 |
||||||||
GAAP net loss |
(2,064) |
(3,488) |
(78) |
(1,593) |
||||||||||||
Interest Expense |
344 |
351 |
137 |
171 |
||||||||||||
Other Financial expenses (income), net |
(85) |
(444) |
(7) |
(296) |
||||||||||||
Tax Expense |
32 |
40 |
15 |
19 |
||||||||||||
Fixed asset depreciation expense |
8 |
13 |
3 |
6 |
||||||||||||
Stock based compensation |
179 |
192 |
90 |
97 |
||||||||||||
Research and development, capitalization |
0 |
258 |
- |
112 |
||||||||||||
Other one-time costs and expenses |
(189) |
223 |
(163) |
223 |
||||||||||||
Non-GAAP Adjusted EBITDA |
(1,775) |
(2,855) |
11 |
(1,261) |
||||||||||||
GAAP net loss margin |
(49.65)% |
(93.16)% |
(2.27)% |
(84.02)% |
||||||||||||
Adjusted EBITDA margin |
(42.70)% |
(76.25)% |
0.03% |
(66.51)% |
(千美元) |
六个月 |
六个月 |
三个月 |
三个月 |
||||||||||||
收入 |
$ |
4,157 |
$ |
3,744 |
$ |
3,431 |
$ |
1,896 |
||||||||
GAAP 净亏损 |
(2,064) |
(3,488) |
(78) |
(1,593) |
||||||||||||
利息支出 |
344 |
351 |
137 |
171 |
||||||||||||
其他财务费用(收入),净额 |
(85) |
(444) |
(7) |
(296) |
||||||||||||
税收支出 |
32 |
40 |
15 |
19 |
||||||||||||
固定资产折旧费用 |
8 |
13 |
3 |
6 |
||||||||||||
基于股票的薪酬 |
179 |
192 |
90 |
97 |
||||||||||||
研究与开发、资本化 |
0 |
258 |
- |
112 |
||||||||||||
其他一次性费用和开支 |
(189) |
223 |
(163) |
223 |
||||||||||||
非GAAP调整后的息税折旧摊销前利润 |
(1,775) |
(2,855) |
11 |
(1,261) |
||||||||||||
GAAP 净亏损率 |
(49.65)% |
(93.16)% |
(2.27)% |
(84.02)% |
||||||||||||
调整后息折旧摊销前利润率 |
(42.70)% |
(76.25)% |
0.03% |
(66.51)% |
Source: Actelis Networks, Inc.
资料来源:Actelis Networks, Inc.
Released August 14, 2024
2024 年 8 月 14 日发布