share_log

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報告2024年Q2業績:季度營業收入增長372%,同比增長81%,EBITDA爲正。
Actelis Networks ·  08/14 17:45

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Q2實現了非常強勁的表現,順序營業收入增長372%,同比增長81%,並實現了正的EBITDA,彰顯了強大的執行力和財務管理。

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.

加利福尼亞州 弗蒙特,2024年8月14日(環球新聞通訊社)-- Actelis Networks,Inc.(納斯達克上市代碼:ASNS)(「Actelis」或「公司」),是物聯網廣域應用的網絡解決方案市場領導者,今天公佈了截至2024年6月30日財政第二季度的財務業績.

Second Quarter and First Half 2024 Financial Highlights:

2024年第二季度和上半年財務業績亮點:

  • 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.

  • 主要營業收入增長:Actelis實現2024年Q2營業收入增加到$343萬,同比增長81%,相比2023年Q2的$190萬,以及從2024年Q1的$73萬的372%的順序增長,這是由加速執行大型合同,包括與華盛頓特區交通部的重大交易驅動的。2024年上半年,收入達到$420萬,高於去年同期的$370萬,沒有價值$140萬的主要軟件和服務續約,該項續約於7月份獲得,並覆蓋2024-2026年。

  • 毛利率顯著提高:Actelis Networks的毛利率在2024年Q2飆升至$190萬,或57%,這是自上一季度的$20萬(30%)以來的實質性改善。這種提振是由於收入的增加和更具盈利能力的地理組合,在固定成本微增的情況下。同比而言,2024年Q2毛利率從2023年Q2的$60萬(或33%)增加了,2024年上半年,毛利率從去年同期的$130萬(或35%)提高至$220萬(即52%),反映了增強的盈利能力。

  • 持續降低營業費用:Actelis在2024年Q2成功將營業費用削減20%至$188萬(除去一次性其他收入後減少13%至$204萬),較2023年Q2的$235萬有所減少。 2024年上半年,與去年同期相比,營業費用減少了20%,至$397萬(減去一次性其他收入後降低了16%至$410萬),證明了公司持續的成本降低措施的有效性。

  • 淨虧損顯著減少和正的非GAAP調整EBITDA:Actelis Networks在2024年Q2報告了淨虧損$78,000和非GAAP調整EBITDA利潤$11,000,標誌着自2022年以來的第一個盈利季度。2024年上半年的淨虧損減少了44%至$206萬,EBITDA虧損減少了38%至$178萬,反映了該公司的財務健康狀況正在改善。

  • 加強了流動性地位:該公司在2024年6月籌集了近500萬美元,包括6月30日簽署並於7月2日結算的200萬美元。截至2024年6月30日,股東權益爲106萬美元,按照這次募資計算,股東權益爲300萬美元,超過Nasdaq的繼續上市要求250萬美元。

"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."

Actelis公司董事長兼首席執行官Tuvia Barlev表示:「我非常自豪我們在2024年第二季度取得的進展。我們團隊的不懈努力已經轉化爲重大客戶成功和爲關鍵客戶提供成功的執行。我們正在實現推動增長和創新的承諾,結果證明了我們戰略舉措的影響力。」

Recent Company Highlights:

近期公司亮點:

  • 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.

  • 從華盛頓特區交通部獲得了價值230萬美元的訂單,爲該市基礎設施現代化工程做出貢獻,作爲其智慧城市計劃的一部分。

  • 在加利福尼亞州貝克斯菲爾德成功部署了我們的混合光纖、抗攻擊解決方案,進一步展示了我們的技術提升城市基礎設施和安全的能力。

  • 我們的費用削減計劃繼續取得成果,2024年上半年的營業費用同比降低16%,符合我們的戰略成本結構優化計劃。

  • 新推出的GigaLine 800和GigaLine 900 Multi-Dwelling Unit (MDU)解決方案引起了市場廣泛關注,不斷有客戶試用名單已經建立。

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.

從一個承包商處獲得了價值16萬美元的GigaLine 800的第一單訂單,這是實現新產品潛力的重大里程碑。

  • 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.

  • 過去90天內,我們在各個市場上報告了多個客戶獲得的勝任,強化了我們在網絡解決方案領域的領導地位。

  • 我們繼續與Quality Industrial Corp達成協議,並將無購物期限延長至8月16日。

  • 儘管中東地區的緊張局勢和衝突持續存在,但Actelis的業務仍未受到影響。我們正在密切關注形勢並準備根據事件的發展做出必要的調整。

"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公司董事長兼首席執行官Tuvia Barlev表示:「我們的第二季度表現反映出我們在執行增長策略方面所取得的實質性進展,尤其是在智能交通和重要基礎設施等關鍵領域。華盛頓特區交通部的重大訂單以及在貝克斯菲爾德等城市的成功部署不僅證明了我們技術的實力,還證明了重大城市中心對於Actelis現代化和加固基礎設施的信任。」

"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.

「隨着我們向前發展,我們的重心是通過戰略合作擴大我們的SaaS業務,同時繼續降低營業成本,同時保持高利潤率。在我們應對日益複雜的全球環境時,我們的重點仍然是準確執行我們的商業計劃,並在適應任何挑戰時進行調整,」 Barlev補充道。

Fiscal Second Quarter and First Half 2024 Financial Results:

2024財政第二季度和上半年的財務業績:

  • 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.

  • 營業收入:2024年第二季度營業收入爲343萬美元,同比增長81%,高於2023年第二季度的190萬美元。這也代表了2024年第一季度73萬美元的372%的季度增長。2024年上半年收入爲416萬美元,高於2023年同期的374萬美元。

  • 營業成本:2024年第二季度營業成本爲149萬美元,略高於2023年第二季度的126萬美元。2024年上半年營業成本爲199萬美元,較去年同期242萬美元有所下降。

  • 毛利潤:2024年第二季度毛利潤爲194萬美元,高於2023年第二季度的63.2萬美元。2024年上半年毛利潤爲216萬美元,高於2023年上半年的132萬美元。

  • 研發費用:2024年第二季度研發費用爲60.3萬美元,低於2023年第二季度的66.9萬美元。2024年上半年研發費用爲125萬美元,低於去年同期的143萬美元。

  • 銷售和市場營銷費用:2024年第二季度銷售和市場營銷費用爲64.7萬美元,低於2023年第二季度的71.2萬美元。2024年上半年這些費用合計爲127萬美元,低於2013年上半年164萬美元。

  • 管理費用:2024年第二季度管理費用爲79萬美元,低於2023年第二季度的96.9萬美元。2024年上半年管理費用爲161萬美元,低於去年同期的183萬美元。

  • 其他收入:2024年第二季度和上半年的其他收入爲16.3萬美元,來自於以色列政府與鐵劍戰有關的政府補助金。

  • 營業利潤/虧損:2024年第二季度營業利潤爲6.6萬美元,高於2023年第二季度的虧損172萬美元。2024年上半年營業虧損減少至181萬美元,低於去年同期的358萬美元。

  • 利息費用/(收入):2024年第二季度利息費用爲13.7萬美元,低於2023年第二季度的17.1萬美元。2024年上半年利息費用爲34.4萬美元,低於2013年上半年的35.1萬美元。

  • 其他財務收入/費用,淨額:2024年第二季度其他財務收入/費用爲5.7萬美元,低於2023年第二季度的29.6萬美元。2024年上半年財務收入/費用爲14.9萬美元,低於2013年上半年的44.4萬美元。

  • 淨綜合虧損:2024年第二季度淨綜合虧損爲7.8萬美元,相比2023年第二季度的淨虧損159萬美元有了重大轉機。2024年上半年淨虧損爲206萬美元,低於2013年上半年的349萬美元。

  • 非GAAP EBITDA:2023年第二季度非GAAP EBITDA爲1.1萬美元,相比去年同期的130萬美元虧損有所改善,其增加營業收入、提高毛利率和降低營業成本。2024年上半年,非GAAP EBITDA虧損爲180萬美元,比去年同期的286萬美元下降了38%。

About Actelis Networks, Inc.

關於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.(NASDAQ:ASNS)是物聯網廣域應用中防禦性強、部署迅速的混合光纖網絡解決方案的市場領導者,適用於聯邦、州和地方政府、ITS、軍隊、公用事業、鐵路、電信和校園應用。Actelis獨特的光纖銅混合、環境硬化聚合交換機、高密度以太網設備、先進的管理軟件和網絡安全性能,發揮了關鍵網絡的潛在價值,提供了更安全的互聯性,實現了快速、經濟、引人注目的部署。欲了解更多信息,請訪問。

Use of Non-GAAP Financial Information

使用非 GAAP 財務信息

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GAAP調整後的EBITDA和待招標訂單是非GAAP財務衡量標準。除按照GAAP報告財務業績外,我們還提供按某些項目調整後的Non-GAAP營業業績,包括財務費用,即利息、金融工具公允價值調整、資產和負債的匯率差異、股份支付費用、折舊及攤銷費用、稅費及產品上市前開發費用的影響。我們調整上述項目並在所有報告期內顯示Non-GAAP財務衡量標準,除非這些影響對我們的財務報表明顯無關緊要。當我們計算調整的稅收影響時,我們將所有現行稅收及未來所得稅費用與調整後稅前盈利相對應。

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.

關於前瞻性聲明的風險提示聲明
本新聞稿包含「前瞻性聲明」,屬於1995年私人證券訴訟改革法案和其他證券法。諸如「期望」,「預期」,「打算」,「計劃」,「相信」,「尋求」,「估計」和類似的表達或這些單詞的變體旨在識別前瞻性聲明。前瞻性聲明並非歷史事實,並且基於管理層目前的期望、信仰和預測,其中許多因其性質而本質上不確定。管理層以善意表達這些期望、信仰和預測。然而,不能保證管理層的期望、信仰和預測將得以實現,實際結果可能與前瞻性聲明中所表達的不同。前瞻性聲明受到風險和不確定性的影響,這些風險和不確定性可能導致實際業績或結果與前瞻性聲明中表達的不同。更詳細關於公司以及可能影響前瞻性聲明實現的風險因素的信息,請參閱公司在證券交易委員會(SEC)提交的文件,包括公司的10-K年度報告和公司的10-Q季度報告。投資者和證券持有人被敦促在SEC網站(http//www.sec.gov)免費閱讀這些文件。

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.

前瞻性聲明僅於聲明發出之日起有效。公司假定沒有義務更新前瞻性聲明以反映實際結果、後續事件或情況、假設變化或影響前瞻性信息的其他因素,除非適用的證券法律要求。如果公司更新或多次更新一項或多項前瞻性聲明,不應推斷公司會對其他前瞻性聲明進行額外更新。提供網站引用和鏈接僅爲便利之用,該等網站上的信息不會併入本新聞稿。Actelis不對第三方網站的內容負責。

Investor Relations Contact:
ASNS@actelis.com

投資者關係聯繫人:
ASNS@actelis.com

-Financial Tables to Follow-

-財務表格如下-

ACTELIS NETWORKS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(U. S. dollars in thousands)

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。
簡明合併資產負債表
(未經審計)
(以千美元爲單位)

2020年6月30日

12月31日

2024

2023

資產

流動資產:

現金及現金等價物

2,412

620

限制性現金及現金等價物

790

1,565

短期存款

-

197

淨應收賬款爲2024年6月30日和2023年12月31日的信貸損失準備金減數。

690

664

存貨

2,158

2,526

預付款及其他流動資產爲2024年6月30日和2023年12月31日的存疑債務準備金減數。

491

340

總流動資產

6,541

5,912

非流動資產:

資產和設備,淨值

55

61

預付費用

592

592

限制性現金及現金等價物

160

3,330

限制性銀行存款

89

94

離職工人基金

235

238

資產:租賃資產

608

918

長期存款

77

78

總非流動資產

1,816

5,311

資產總計

8,357

11,223

ACTELIS NETWORKS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(U. S. dollars in thousands)

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。
簡明合併資產負債表
(未經審計)
(以千美元爲單位)

2020年6月30日

12月31日

2024

2023

負債、次級股權和股東權益

流動負債:

信貸額度

1,045

-

流動長期貸款到期

460

1,335

應付賬款

1,421

1,769

推遲收益

206

389

員工和員工相關義務

782

737

應計版稅

1,119

1,062

經營租賃負債

443

498

其他應計負債

995

1,122

流動負債合計

6,471

6,912

非流動負債:

長期貸款,減去流動部分到期

263

3,154

推遲收益

45

71

經營租賃負債

151

405

應計解聘費

263

270

其他長期負債

27

23

總非流動負債

749

3,923

負債合計

7,220

10,835

承諾和或可能承擔的債務(注6)

中間產權

可贖回可轉換優先股票,面值爲0.0001美元,授權數量爲1000萬份;截至2024年6月30日和2023年12月31日,均未發行和流通。

-

-

代銷商認股權(注7)

201

159

股東權益:

普通股,面值爲0.0001美元,授權數量爲3000萬股;截至2024年6月30日和2023年12月31日,已發行並流通的股票數量分別爲5017322股和3007745股。

1

1

非表決普通股,面值爲0.0001美元,授權數量爲2803774股,截至2024年6月30日和2023年12月31日,尚未發行和流通。

-

-

額外實收資本

42,687

39,916

累積赤字

(41752)

(39688)

股東的權益總額

936

229

基本報表中的總負債、次級股權和股東權益

8,357

11,223

The accompanying notes are an integral part of these condensed consolidated financial statements (Unaudited).

附註是這些簡明合併財務報表(未經審計)不可分割的一部分。

ACTELIS NETWORKS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(UNAUDITED)
(U. S. dollars in thousands)

Six months ended
June 30

Three months ended
June 30

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。
綜合損失簡明合併財務報表
(未經審計)
(以千美元爲單位)

截至2022年6月30日的六個月
6月30日

截至三個月結束時
6月30日

2024

2023

2024

2023

營業費用

4,157

3,744

3,431

1,896

營業費用

1,994

2,424

1,488

1,264

毛利潤

2,163

1,320

1,943

632

營業費用:

研發費用

1,250

1,426

603

669

淨銷售和營銷費用

1,274

1,641

647

712

一般及管理費用

1,607

1,834

790

969

其他收入

(163)

-

(163)

-

總營業費用

3,968

4,901

1,877

交易股數:2,350

營業利潤(虧損)

(1,805)

(3,581)

66

(1718)

利息開支

(344)

(351)

(137)

(171)

其他金融收益,淨額

85

444

7

296

本期淨綜合收益(淨損失)

(2,064)

(3,488)

(78)

(1,593)

基本和稀釋每股普通股股東應占淨虧損

$

(0.51)

$

(1.72)

$

(0.01)

$

(0.68)

基準和攤薄每股淨利潤(虧損)計算中所使用的普通股加權平均數目

4,000,994

2,033,747

4,257,674

2,333,381

ACTELIS NETWORKS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

Six months ended
June 30,

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。
壓縮的合併現金流量表
(未經審計)

截至2022年6月30日的六個月
2020年6月30日

2024

2023

金額爲千美元

經營活動產生的現金流量:

本期淨損失

(2,064)

(3,488)

調整爲淨損失到經營活動現金流量淨使用:

折舊費用

8

13

與向貸款人和投資者發行的認股權相關的公允價值變動

-

(396)

認股權發行成本

-

223

存貨減值損失

25

97

匯率差異

(79)

(226)

股權酬金

179

192

利息開支

(41)

-

持有至長期的銀行存款的財務收入

4

(64)

經營性資產和負債變動:

交易應收款

(26)

1,275

營業租賃資產和負債的淨變動

1

24

存貨

342

(726)

資產預付款和其他流動資產的變動

(150)

208

應付賬款

(347)

137

推遲收益

(209)

(155)

其他流動負債

14

(36)

其他長期負債

-

(17)

經營活動使用的淨現金流量

(2,343)

(2,939)

投資活動產生的現金流量:

短期存款

198

810

短期受限存款

-

(125)

長期存款

-

(5)

購置固定資產等資產支出

(1)

(3)

投資活動產生的淨現金

197

677

籌資活動產生的現金流量:

期權行使所得

32

10

回購普通股

-

(50)

普通股、預付權證和權證的收益

*

3,500

Warrant誘導協議的收益

2,999

-

承銷折扣和佣金及其他發行成本

(397)

(291)

從銀行信貸中獲得的淨收益

1,045

-

提前償還長期貸款

(3,483)

-

償還長期借款

(193)

(389)

籌資活動產生的淨現金

3

2,780

匯率變動對現金、現金等價物、受限制的現金和現金等價物的影響

(10)

(10)

現金、現金等價物和受限制的現金和現金等價物的淨增長(減少)

(2,153)

508

期初的現金、現金等價物和受限制的現金和現金等價物餘額

5,515

4,279

期末的現金、現金等價物和受限制的現金和現金等價物餘額

3,362

4787

(U.S. dollars in thousands)

Six months
Ended
June 30,
2024

Six months
Ended
June 30,
2023

Three months
Ended
June 30,
2024

Three months
Ended
June 30,
2023

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)

六個月
截止日期.
2020年6月30日
2024

六個月
截止日期.
2020年6月30日
2023

三個月
截止日期.
2020年6月30日
2024

三個月
截止日期.
2020年6月30日
2023

收入

$

4,157

$

3,744

$

3,431

$

1,896

GAAP淨虧損

(2,064)

(3,488)

(78)

(1,593)

利息費用

344

351

137

171

其他金融費用(收入),淨額

(85)

(444)

(7)

(296)

稅費支出

32

40

15

19

固定資產折舊費用

8

13

3

6

以股票爲基礎的補償

179

192

90

97

研發費用,資本化

0

258

-

112

其他一次性成本和費用

(189)

223

(163)

223

非通用會計原則調整後的稅息折舊及攤銷前利潤

(1775)

(2,855)

11

在截至2024年6月30日和2023年的六個月裏,經營活動產生的現金分別爲5億美元和(10億)美元。

GAAP淨虧損率

(49.65)%

(93.16)%

(2.27)%

(84.02)%

調整後的EBITDA率

(42.70)%

(76.25)%

0.03%

(66.51)%

Source: Actelis Networks, Inc.

來源:Actelis Networks,Inc。

Released August 14, 2024

發佈於2024年8月14日。

声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論