Kamada Reports Strong Fiscal Year and Fourth Quarter 2022 Financial Results, and Provides 2023 Guidance Representing Significant Profitability Growth

·21 min read
Kamada Ltd.
Kamada Ltd.
  • Total Revenues for Fiscal Year 2022 of $129.3 Million Represented Growth of 25% Compared to Fiscal Year 2021; Fourth Quarter 2022 Revenues of $45.4 Million Represented a 44% Increase Year-over-Year

  • Fiscal Year 2022 EBITDA of $17.8 million, Represented Margins of 14%, and a 3x Increase Over Fiscal Year 2021

  • Recorded Highest Annual Operating Cash Flow in Kamada's History of $28.6 Million in Fiscal Year 2022; $34.3 Million Cash Position as of December 31, 2022, Nearly Double Cash Position at Year-End 2021 

  • Fiscal Year 2023 Revenues Expected to be in Range of $138 Million to $146 Million; 2023 EBITDA Anticipated to be in Range of $22 Million to $26 Million; Mid-Point Expected EBITDA Represents Approximately 35% Growth Year-over-Year

  • Strong 2022 Results and 2023 Positive Outlook Driven by Multiple Growth Drivers, including CYTOGAM® and KEDRAB® Sales, GLASSIA® Royalties, Other Proprietary Product Sales in International Markets, and Thriving Israeli Distribution Business

  • Continued Progress in Ongoing InnovAATe, Pivotal Phase 3 Clinical Trial of Inhaled AAT, Including Recruitment Acceleration, Successful DSMB Meeting and Intention to Meet Regulatory Agencies During H1/2023

  • Conference Call and Live Webcast with Slides Today at 8:30 AM ET

REHOVOT, Israel and Hoboken, N.J., March 15, 2023 (GLOBE NEWSWIRE) -- Kamada Ltd. (NASDAQ: KMDA; TASE: KMDA.TA), a commercial stage global biopharmaceutical company with a portfolio of marketed products indicated for rare and serious conditions and a leader in the specialty plasma-derived field, today announced financial results for the 12 and three months ended December 31, 2022.

“The success of our rapid strategic transformation to a diversified, fully integrated specialty plasma company is evidenced by our impressive full-year 2022 financial results,” said Amir London, Kamada’s Chief Executive Officer. “We met our 2022 revenue and profitability guidance, with total revenues of $129.3 million, which represented 25% growth compared to 2021, and EBITDA of $17.8 million, a 3x increase over 2021. Moreover, we generated operating cash flow of $28.6 million during 2022, supporting the increase in our cash position to $34.3 million as of December 31, 2022. These impressive results were driven by our ability to leverage multiple growth drivers, including the portfolio of four FDA approved IgGs acquired in late 2021, the sales of which increased 24% year over year in 2022, KEDRAB sales in the U.S., GLASSIA royalties from Takeda, the sales of our other Proprietary products in the international markets, and our thriving Israeli distribution business,” continued Mr. London.

“Importantly, we expect the momentum from 2022 to extend throughout 2023, with profitability to be further enhanced. As such, we are introducing full-year 2023 revenue guidance of $138 million to $146 million and EBITDA guidance of $22 million to $26 million. Mid-point expected EBITDA represents approximately 35% growth year over year. Moreover, our multiple catalysts are anticipated to drive annual double-digit growth in the foreseeable years ahead, with significant upside potential and limited downside risk," concluded Mr. London.

Financial Highlights for the Year Ended December 31, 2022

  • Total revenues were $129.3 million in the year ended December 31, 2022, as compared to $103.6 million recorded in the year ended December 31, 2021.The increase in revenues was primarily attributable to sales of the acquired four IgG products.

  • Gross profit and gross margins were $46.7 million and 36%, respectively, in the year ended December 31, 2022, compared to $30.3 million and 29%, respectively, reported in the year ended December 31, 2021. Gross profit and gross margins in 2022, excluding intangible assets depreciation in the amount of $5.3 million would have been $52.0 million and 40%, respectively, representing a significant increase year-over-year.

  • Operating expenses, including R&D, Sales & Marketing (S&M), G&A and other expenses, totaled $42.2 million in the year ended December 31, 2022, as compared to $31.0 million in the prior year. This increase was attributable to an increase in S&M costs associated with the recently acquired portfolio, as well as increased R&D costs, primarily due to advancing the pivotal Phase 3 InnovAATe trial for Inhaled AAT through the opening of new clinical sites and the manufacturing of clinical supply for the study. S&M costs for the year ended December 31, 2022, included $1.7 million of depreciation expenses of intangible assets generated through the IgG products acquisition.

  • Finance expense, net for the year ended December 31, 2022, included $6.3 million of expenses associated with the revaluation of the contingent consideration and other long-term liabilities, assumed as part of the IgG products acquisition. For more information with respect to such contingent consideration and other long-term liabilities please refer to Note 5 of the Company’s 2022 financial statements included in the 2022 Annual Report on Form 20-F filed on March 15, 2023, with the Securities and Exchange Commission.

  • Net loss was $2.3 million, or $(0.05) per share in the year ended December 31, 2022. Excluding depreciation expenses of intangible assets generated through the recent acquisition, and finance expense associated with the revaluation of the contingent consideration and other assumed long-term liabilities, the Company would have recorded net income of $11.0 million, or $0.25 per share, in the year ended December 31, 2022, as compared to net loss of $2.2 million, or $(0.05) per share, in the prior year.

  • Adjusted EBITDA, as detailed in the tables below, was $17.8 million in the year ended December 31, 2022, as compared to $5.4 million in the year ended December 31, 2021, representing an over 3x increase year-over-year, and 14% margins, which was in line with Kamada’s annual guidance.

  • Cash provided by operating activities was $28.6 million in the year ended December 31, 2022, as compared to cash used in operating activities of ($8.8) million in the prior year.

Financial Highlights for the Three Months Ended December 31, 2022

  • Total revenues were $45.4 million in the fourth quarter of 2022, a 44% increase from the prior year period. Total revenues during the fourth quarter of 2022 included strong sales from the portfolio of four acquired FDA-approved IgG products.

  • Gross profit and gross margins were $15.3 million and 34%, respectively, in the fourth quarter of 2022, compared to $6.6 million and 21%, respectively, reported in the prior year period. The increase in profitability was driven by a positive product sales mix, including sales of the four new IgG products, KEDRAB U.S sales and GLASSIA royalties. Cost of goods sold in the Company’s Proprietary segment in the fourth quarter of 2022 included $1.3 million of depreciation expenses associated with intangible assets generated through the IgG products acquisition. Gross profit and gross margins, excluding such intangible assets depreciation, would have been $16.6 million and 37%, respectively.

  • Operating expenses, including R&D, S&M, G&A and other expenses, totaled $11.3 million in the fourth quarter of 2022, as compared to $9.9 million in the fourth quarter of 2021. This increase was attributable to increased S&M costs associated with expanded U.S. commercial operations. S&M costs for the fourth quarter of 2022 included $0.4 million of depreciation expenses of intangible assets generated through the IgG products acquisition.

  • Finance expense, net for the fourth quarter of 2022 included $0.3 million of expenses associated with the revaluation of the contingent consideration and other long-term liabilities assumed as part of the IgG products acquisition.

  • Net income was $2.9 million, or $0.07 per share, in the fourth quarter of 2022. Excluding depreciation expenses of intangible assets mentioned above and finance expense associated with the revaluation of the contingent consideration and other assumed long-term liabilities, the Company would have recorded net income of $5.0 million, or $0.11 per share, in the fourth quarter of 2022, as compared to a net loss of ($5.0) million, or $(0.11) per share, in the fourth quarter of 2021.

  • Adjusted EBITDA, as detailed in the tables below, was $7.2 million in the fourth quarter of 2022, as compared to ($1.3) million in the fourth quarter of 2021.

  • Cash provided by operating activities was $6.7 million in the fourth quarter of 2022, as compared to cash used in operating activities of ($5.0) million in the fourth quarter of 2021.

Balance Sheet Highlights
As of December 31, 2022, the Company had cash, cash equivalents, and short-term investments of $34.3 million, as compared to $18.6 million on December 31, 2021. The increase in Kamada’s cash position was driven by continued positive operational cash flows, which is indicative of the significant momentum in the Company’s commercial operations.

Recent Corporate Highlights

  • Submitted applications to the U.S. Food and Drug Administration (FDA) and to Health Canada to manufacture CYTOGAM® (Cytomegalovirus Immune Globulin Intravenous [Human]) (CMV-IGIV) at Kamada’s facility in Beit Kama, Israel.

  • Reported on progress achieved in the ongoing pivotal Phase 3 clinical trial of inhaled AAT, InnovAATe, including acceleration in trial recruitment, a successful DSMB meeting, encouraging safety data observed to date, and the intention to meet with the FDA and European Medicines Agency during first half of 2023 to discuss study progress and potential opportunities to shorten the regulatory pathway.

Fiscal Year 2023 Guidance
Kamada currently expects to generate fiscal year 2023 total revenues in the range of $138 million to $146 million and EBITDA in the range of $22 million to $26 million; mid-point expected EBITDA represents approximately 35% growth year-over-year.

Conference Call
Kamada management will host an investment community conference call and webcast with slides on Wednesday, March 15, at 8:30 AM Eastern Time to discuss these results and answer questions. Shareholders and other interested parties may participate in the conference call by dialing 1-877-407-0792 (from within the U.S.) 1 809-406-247 (from Israel) or 1 201-689-8263 (International). The live webcast will be available on the Internet at:
https://viavid.webcasts.com/starthere.jsp?ei=1601498&tp_key=dfb5545156

Non-IFRS financial measures
We present EBITDA and adjusted EBITDA, which is defined as net income, plus (i) tax expense, (ii) financial income (expense), net, (iii) depreciation and amortization; and (iv) non-cash share-based compensation expenses, because we use this non-IFRS financial measure to assess our operational performance, for financial and operational decision-making, and as a means to evaluate period-to-period comparisons on a consistent basis. Management believes this non-IFRS financial measure are useful to investors because: (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and provide investors with a meaningful perspective on the current underlying performance of the Company’s core ongoing operations; and (2) they exclude the impact of certain items that are not directly attributable to our core operating performance and that may obscure trends in the core operating performance of the business. Non-IFRS financial measures have limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, our IFRS results. We expect to continue reporting non-IFRS financial measures, adjusting for the items described below, and we expect to continue to incur expenses similar to certain of the non-cash, non-IFRS adjustments described below. Accordingly, unless otherwise stated, the exclusion of these and other similar items in the presentation of non-IFRS financial measures should not be construed as an inference that these items are unusual, infrequent or non-recurring. EBITDA and adjusted EBITDA are not recognized terms under IFRS and do not purport to be an alternative to IFRS terms as an indicator of operating performance or any other IFRS measure. Moreover, because not all companies use identical measures and calculations, the presentation of EBITDA and adjusted EBITDA may not be comparable to other similarly titled measures of other companies. EBITDA and adjusted EBITDA are defined as net income (loss), plus income tax expense, plus or minus financial income or expenses, net, plus or minus income or expense in respect of securities measured at fair value, net, plus or minus income or expenses in respect of currency exchange differences and derivatives instruments, net, plus depreciation and amortization expense, plus non-cash share-based compensation expenses and certain other costs.

About Kamada
Kamada Ltd. (the “Company”) is a commercial stage global biopharmaceutical company with a portfolio of marketed products indicated for rare and serious conditions and a leader in the specialty plasma-derived field, focused on diseases of limited treatment alternatives. The Company is also advancing an innovative development pipeline targeting areas of significant unmet medical need. The Company’s strategy is focused on driving profitable growth from its significant commercial catalysts as well as its manufacturing and development expertise in the plasma-derived and biopharmaceutical fields. The Company’s commercial products portfolio includes six FDA approved plasma-derived biopharmaceutical products: CYTOGAM®, KEDRAB®, WINRHO SDF®, VARIZIG®, HEPAGAM B® and GLASSIA®, as well as KAMRAB®, KAMRHO (D)® and two types of equine-based anti-snake venom (ASV) products. The Company distributes its commercial products portfolio directly, and through strategic partners or third-party distributors in more than 30 countries, including the U.S., Canada, Israel, Russia, Argentina, Brazil, India, Australia and other countries in Latin America, Europe, Middle East, and Asia. The Company leverages its expertise and presence in the Israeli market to distribute, for use in Israel, more than 25 pharmaceutical products that are supplied by international manufacturers and during recent years added eleven biosimilar products to its Israeli distribution portfolio, which, subject to the European Medicines Agency (EMA) and the Israeli Ministry of Health approvals, are expected to be launched in Israel through 2028. The Company owns an FDA registered plasma collection center in Beaumont, Texas, which currently specializes in the collection of hyper-immune plasma used in the manufacture of KAMRHO (D). In addition to the Company’s commercial operation, it invests in research and development of new product candidates. The Company’s leading investigational product is an inhaled AAT for the treatment of AAT deficiency, for which it is continuing to progress the InnovAATe clinical trial, a randomized, double-blind, placebo-controlled, pivotal Phase 3 trial. FIMI Opportunity Fund, the leading private equity investor in Israel, is the Company’s lead shareholder, beneficially owning approximately 21% of the outstanding ordinary shares.

Cautionary Note Regarding Forward-Looking Statements
This release includes forward-looking statements within the meaning of Section 21E of the U.S. Securities Exchange Act of 1934, as amended, and the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts, including statements regarding: 1) 2023 revenue guidance in the range of $138 million to $146 million, 2) 2023 EBITDA guidance in the range of $22 million to $26 million, 3) expected mid-point EBITDA representing approximately 35% growth year over year, 4) expectations that significant multiple catalysts are driving Kamada’s annual double-digit growth in the foreseeable years ahead, with significant upside potential and limited downside risks, 5) intention to meet with the FDA and European Medicines Agency during the first half of 2023 to discuss study progress and potential opportunities to shorten the regulatory pathway, and 6) expectation of launching eleven biosimilar products in the Israel market through 2028. Forward-looking statements are based on Kamada’s current knowledge and its present beliefs and expectations regarding possible future events and are subject to risks, uncertainties and assumptions. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of several factors including, but not limited to, the continued evolvement of the COVID-19 pandemic, its scope, effect and duration, availability of sufficient raw materials required to maintain manufacturing plans, disruption to the supply chain due to COVID-19 pandemic, continuation of inbound and outbound international delivery routes, impact of the workforce downsizing plan, continued demand for Kamada’s products, financial conditions of the Company’s customer, suppliers and services providers, Kamada’s ability to integrate the new product portfolio into its current product portfolio, Kamada’s ability to grow the revenues of this new product portfolio, and leverage and expand its international distribution network, ability to reap the benefits of the recent acquisition of the plasma collection center, including the ability to open additional U.S. plasma centers, and acquisition of the FDA-approved plasma-derived hyperimmune commercial products, the ability to continue enrollment of the pivotal Phase 3 InnovAATe clinical trial, unexpected results of clinical studies, Kamada’s ability to manage operating expenses, additional competition in the markets that Kamada competes, regulatory delays, the impacts of the failure of Silicon Valley Bank and recent turmoil in the banking industry, prevailing market conditions and the impact of general economic, industry or political conditions in the U.S., Israel or otherwise, and other risks detailed in Kamada’s filings with the U.S. Securities and Exchange Commission (the “SEC”) including those discussed in its most recent Annual Report on Form 20-F and in any subsequent reports on Form 6-K, each of which is on file or furnished with the SEC and available at the SEC’s website at www.sec.gov. The forward-looking statements made herein speak only as of the date of this announcement and Kamada undertakes no obligation to update publicly such forward-looking statements to reflect subsequent events or circumstances, except as otherwise required by law.

CONTACTS:
Chaime Orlev
Chief Financial Officer
IR@kamada.com

Brian Ritchie
LifeSci Advisors, LLC
212-915-2578
britchie@LifeSciAdvisors.com


CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

 

 

 

 

 

As of December 31,

 

 

2022

 

 

2021

 

 

U.S. Dollars in thousands

 

Assets

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

$

34,258

 

 

$

18,587

 

Trade receivables, net

 

27,252

 

 

 

35,162

 

Other accounts receivables

 

8,710

 

 

 

8,872

 

Inventories

 

68,785

 

 

 

67,423

 

Total Current Assets

 

139,005

 

 

 

130,044

 

 

 

 

 

 

 

 

 

Non-Current Assets

 

 

 

 

 

 

 

Property, plant and equipment, net

 

26,157

 

 

 

26,307

 

Right-of-use assets

 

2,568

 

 

 

3,092

 

Intangible assets, Goodwill and other long-term assets

 

147,072

 

 

 

153,663

 

Contract asset

 

7,577

 

 

 

5,561

 

Total Non-Current Assets

 

183,374

 

 

 

188,623

 

Total Assets

$

322,379

 

 

$

318,667

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Current maturities of bank loans

$

4,444

 

 

$

2,631

 

Current maturities of lease liabilities

 

1,016

 

 

 

1,154

 

Current maturities of other long term liabilities

 

29,708

 

 

 

17,986

 

Trade payables

 

32,917

 

 

 

25,104

 

Other accounts payables

 

7,585

 

 

 

7,142

 

Deferred revenues

 

35

 

 

 

40

 

Total Current Liabilities

 

75,705

 

 

 

54,057

 

 

 

 

 

 

 

 

 

Non-Current Liabilities

 

 

 

 

 

 

 

Bank loans

 

12,963

 

 

 

17,407

 

Lease liabilities

 

2,177

 

 

 

3,160

 

Contingent consideration

 

17,534

 

 

 

21,995

 

Other long-term liabilities

 

37,308

 

 

 

43,929

 

Deferred revenues

 

-

 

 

 

15

 

Employee benefit liabilities, net

 

672

 

 

 

1,280

 

Total Non-Current Liabilities

 

70,654

 

 

 

87,786

 

 

 

 

 

 

 

 

 

Shareholder’s Equity

 

 

 

 

 

 

 

Ordinary shares

 

11,734

 

 

 

11,725

 

Additional paid in capital net

 

210,495

 

 

 

210,204

 

Capital reserve due to translation to presentation currency

 

(3,490

)

 

 

(3,490

)

Capital reserve from hedges

 

(88

)

 

 

54

 

Capital reserve from share-based payments

 

5,505

 

 

 

4,643

 

Capital reserve from employee benefits

 

348

 

 

 

(149

)

Accumulated deficit

 

(48,484

)

 

 

(46,163

)

Total Shareholder’s Equity

 

176,020

 

 

 

176,824

 

Total Liabilities and Shareholder’s Equity

$

322,379

 

 

$

318,667

 


CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

 

 

For the year ended

 

 

Three months period ended

 

 

December 31,

 

 

December 31,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

U.S. Dollars in thousands, other than per share information

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from proprietary products

$

102,598

 

 

$

75,521

 

 

$

35,400

 

 

$

18,205

 

Revenues from distribution

 

26,741

 

 

 

28,121

 

 

 

10,039

 

 

 

13,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

129,339

 

 

 

103,642

 

 

 

45,439

 

 

 

31,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues from proprietary products

 

58,229

 

 

 

48,194

 

 

 

20,373

 

 

 

12,589

 

Cost of revenues from distribution

 

24,407

 

 

 

25,120

 

 

 

9,775

 

 

 

12,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of revenues

 

82,636

 

 

 

73,314

 

 

 

30,148

 

 

 

24,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

46,703

 

 

 

30,328

 

 

 

15,291

 

 

 

6,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development expenses

 

13,172

 

 

 

11,357

 

 

 

2,991

 

 

 

3,448

 

Selling and marketing expenses

 

15,284

 

 

 

6,278

 

 

 

4,849

 

 

 

2,475

 

General and administrative expenses

 

12,803

 

 

 

12,636

 

 

 

3,322

 

 

 

3,833

 

Other expenses

 

912

 

 

 

753

 

 

 

111

 

 

 

141

 

Operating income (loss)

 

4,532

 

 

 

(696

)

 

 

4,018

 

 

 

(3,302

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial income

 

91

 

 

 

295

 

 

 

59

 

 

 

18

 

Income (expenses) in respect of currency exchange differences and derivatives instruments, net

 

298

 

 

 

(207

)

 

 

(458

)

 

 

(281

)

Financial Income (expense) in respect of contingent consideration and other long- term liabilities.

 

(6,266

)

 

 

-

 

 

 

(342

)

 

 

-

 

Financial expenses

 

(914

)

 

 

(1,277

)

 

 

(331

)

 

 

(1,099

)

Income before tax on income

 

(2,259

)

 

 

(1,885

)

 

 

2,946

 

 

 

(4,664

)

Taxes on income

 

62

 

 

 

345

 

 

 

2

 

 

 

345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (loss)

$

(2,321

)

 

$

(2,230

)

 

$

2,944

 

 

$

(5,009

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts that will be or that have been reclassified to profit or loss when specific conditions are met

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on cash flow hedges

 

(776

)

 

 

-

 

 

 

54

 

 

 

(25

)

Net amounts transferred to the statement of profit or loss for cash flow hedges

 

634

 

 

 

(303

)

 

 

115

 

 

 

44

 

Items that will not be reclassified to profit or loss in subsequent periods:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurement gain (loss) from defined benefit plan

 

497

 

 

 

171

 

 

 

136

 

 

 

171

 

Total comprehensive income (loss)

$

(1,966

)

 

$

(2,362

)

 

$

3,249

 

 

$

(4,819

)

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

Earnings per share attributable to equity holders of the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net earnings per share

$

(0.05

)

 

$

(0.05

)

 

$

0.07

 

 

$

(0.11

)

Diluted net earnings per share

$

(0.05

)

 

$

(0.05

)

 

$

0.07

 

 

$

(0.11

)


CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

For the year ended

 

 

Three months period ended

 

 

December 31,

 

 

December 31,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

(2,321

)

 

$

(2,230

)

 

$

2,944

 

 

$

(5,009

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to the profit or loss items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and impairment

 

12,155

 

 

 

5,609

 

 

 

3,012

 

 

 

1,997

 

Financial expenses (income), net

 

6,791

 

 

 

1,189

 

 

 

1,072

 

 

 

1,362

 

Cost of share-based payment

 

1,153

 

 

 

529

 

 

 

218

 

 

 

25

 

Taxes on income

 

62

 

 

 

345

 

 

 

2

 

 

 

345

 

Change in employee benefit liabilities, net

 

(111

)

 

 

45

 

 

 

(5

)

 

 

(16

)

 

 

20,050

 

 

 

7,717

 

 

 

4,299

 

 

 

3,713

 

Changes in asset and liability items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease (increase) in trade receivables, net

 

7,603

 

 

 

(12,861

)

 

 

(3,141

)

 

 

(8,415

)

Decrease (increase) in other accounts receivables

 

(578

)

 

 

(1,634

)

 

 

(3,495

)

 

 

(3,191

)

Decrease (increase) in inventories

 

(1,361

)

 

 

(2,373

)

 

 

4,245

 

 

 

3,590

 

Decrease (increase) in deferred expenses

 

(1,340

)

 

 

(6,883

)

 

 

1,256

 

 

 

(2,124

)

Increase (decrease) in trade payables

 

7,055

 

 

 

7,917

 

 

 

1,160

 

 

 

5,192

 

Increase (decrease) in other accounts payables

 

290

 

 

 

(392

)

 

 

(276

)

 

 

1,091

 

Decrease in deferred revenues

 

(20

)

 

 

1,815

 

 

 

(20

)

 

 

265

 

 

 

11,649

 

 

 

(14,411

)

 

 

(271

)

 

 

(3,592

)

Cash received (paid) during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

(853

)

 

 

(228

)

 

 

(303

)

 

 

(89

)

Interest received

 

97

 

 

 

375

 

 

 

82

 

 

 

18

 

Taxes paid

 

(36

)

 

 

(42

)

 

 

(9

)

 

 

(10

)

 

 

(792

)

 

 

105

 

 

 

(230

)

 

 

81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

28,586

 

 

$

(8,819

)

 

$

6,742

 

 

$

(4,969

)


CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

For the year ended

 

 

Three months period ended

 

 

December 31,

 

 

December 31,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

U.S Dollars In thousands

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

 

 

 

 

Investment in short term investments, net

$

-

 

 

$

39,083

 

 

$

-

 

 

$

-

 

Purchase of property and equipment and intangible assets

 

(3,784

)

 

 

(3,730

)

 

 

(977

)

 

 

(744

)

Business combination

 

-

 

 

 

(96,403

)

 

 

-

 

 

 

(94,999

)

Net cash provided by (used in) investing activities

 

(3,784

)

 

 

(61,050

)

 

 

(977

)

 

 

(95,743

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from exercise of share base payments

 

9

 

 

 

19

 

 

 

2

 

 

 

5

 

Receipt of long-term loans

 

-

 

 

 

20,000

 

 

 

 

 

 

 

20,000

 

Repayment of lease liabilities

 

(1,098

)

 

 

(1,221

)

 

 

(256

)

 

 

(318

)

Repayment of long-term loans

 

(2,628

)

 

 

(205

)

 

 

(1,111

)

 

 

16

 

Repayment of other long-term liabilities

 

(5,626

)

 

 

-

 

 

 

(1,507

)

 

 

-

 

Net cash provided by (used in) financing activities

 

(9,343

)

 

 

18,593

 

 

 

(2,872

)

 

 

19,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange differences on balances of cash and cash equivalent

 

212

 

 

 

(334

)

 

 

113

 

 

 

(244

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

15,671

 

 

 

(51,610

)

 

 

3006

 

 

 

(81,253

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

 

18,587

 

 

 

70,197

 

 

 

31,252

 

 

 

99,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the end of the period

$

34,258

 

 

$

18,857

 

 

$

34,258

 

 

$

18,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Significant non-cash transactions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Right-of-use asset recognized with corresponding lease liability

$

551

 

 

$

845

 

 

$

526

 

 

$

76

 

Purchase of property and equipment and Intangible assets

$

618

 

 

$

1,001

 

 

$

134

 

 

$

649

 


NON-IFRS MEASURES - EBITDA

 

 

For the year ended

 

 

Three months period ended

 

 

December 31,

 

 

December 31,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

In thousands

 

Net income

$

(2,321

)

 

$

(2,230

)

 

$

2,944

 

 

$

(5,009

)

Taxes on income

 

62

 

 

 

345

 

 

 

2

 

 

 

345

 

Financial expense (income), net

 

6,791

 

 

 

1,189

 

 

 

1,072

 

 

 

1,362

 

Depreciation and amortization expense

 

12,155

 

 

 

5,609

 

 

 

3,012

 

 

 

1,997

 

Non-cash share-based compensation expenses

 

1,153

 

 

 

529

 

 

 

218

 

 

 

25

 

Adjusted EBITDA

$

17,840

 

 

$

5,442

 

 

$

7,248

 

 

$

(1,280

)