·
|
Revenues increased 35% compared to Q3 2010, and reached $17.8 million
|
·
|
Non-GAAP Operating profit reached $2.1m, up 4% compared to Q3 2010
|
·
|
Non-GAAP Net income grew 19% and reached $2.3 million compared to $1.9 million in Q3 2010
|
·
|
As of September 30, 2011, cash and cash equivalents reached $19.5 million
|
·
|
Total shareholders’ equity of $118.7 million as of September 30, 2011, representing 74% of the total balance sheet. The increase is mainly due to issuance of shares as part of the merger transaction
|
For the three months ended
|
For the nine months ended
|
|||||||||||||||
U.S GAAP basis
|
30/09/2011
|
30/09/2010
|
30/09/2011
|
30/09/2010
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenues
|
17,757 | 13,148 | 45,341 | 37,568 | ||||||||||||
Operating profit
|
1,362 | 1,592 | 4,761 | 4,773 | ||||||||||||
Net income
|
1,555 | 1,505 | 4,853 | 4,446 | ||||||||||||
Basic earnings per share
|
0.05 | 0.07 | 0.20 | 0.20 | ||||||||||||
Diluted earning per share
|
0.05 | 0.07 | 0.18 | 0.20 | ||||||||||||
NonGAAP
|
||||||||||||||||
Revenues
|
17,757 | 13,148 | 45,341 | 37,568 | ||||||||||||
Operating profit
|
2,116 | 2,038 | 6,199 | 5,898 | ||||||||||||
Net income
|
2,289 | 1,931 | 6,226 | 5,536 | ||||||||||||
Basic earnings per share
|
0.08 | 0.09 | 0.25 | 0.25 | ||||||||||||
Diluted earnings per share
|
0.07 | 0.08 | 0.24 | 0.25 |
SAPIENS INTERNATIONAL CORPORATION N.V.
|
||||
Condensed Consolidated Balance Sheets
|
||||
(U.S. Dollars in thousands)
|
30/09/2011
|
31/12/2010
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$ | 19,460 | $ | 16,182 | ||||
Trade receivables, net
|
15,103 | 5,511 | ||||||
Other current assets
|
6,500 | 3,031 | ||||||
Total current assets
|
41,063 | 24,724 | ||||||
Property and equipment, net
|
1,995 | 1,161 | ||||||
Other assets, net
|
118,011 | 29,184 | ||||||
Total assets
|
$ | 161,069 | $ | 55,069 | ||||
Liabilities and shareholders' equity
|
||||||||
Trade payables
|
$ | 3,172 | $ | 1,693 | ||||
Other liabilities and accrued expenses
|
22,500 | 11,646 | ||||||
Deferred revenue
|
9,908 | 6,517 | ||||||
Total current liabilities
|
35,580 | 19,856 | ||||||
Long-term debt and other long-term liabilities
|
6,822 | 1,095 | ||||||
Shareholders' equity
|
118,667 | 34,118 | ||||||
Total liabilities and shareholders' equity
|
$ | 161,069 | $ | 55,069 |
SAPIENS INTERNATIONAL CORPORATION N.V.
|
|||||||
Condensed Consolidated Statements of Operations
|
|||||||
(U.S. Dollars in thousands, except per share amounts)
|
For the three months ended
|
For the nine months ended
|
|||||||||||||||
30/09/2011
|
30/09/2010
|
30/09/2011
|
30/09/2010
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Revenues
|
$ | 17,757 | $ | 13,148 | $ | 45,341 | $ | 37,568 | ||||||||
Cost of revenues
|
$ | 10,008 | $ | 7,773 | $ | 24,738 | $ | 21,745 | ||||||||
Gross Profit
|
7,749 | 5,375 | 20,603 | 15,823 | ||||||||||||
Operating expenses
|
||||||||||||||||
Research and development, net
|
$ | 1,655 | $ | 842 | $ | 3,906 | $ | 2,314 | ||||||||
Selling, marketing, general and administrative
|
$ | 4,732 | $ | 2,941 | $ | 11,936 | $ | 8,736 | ||||||||
Operating Profit
|
1,362 | 1,592 | 4,761 | 4,773 | ||||||||||||
Financial expenses (income), net
|
$ | (276 | ) | $ | 35 | $ | (175 | ) | $ | 57 | ||||||
Other expenses, net
|
$ | 41 | $ | 52 | $ | 41 | $ | 294 | ||||||||
Net Income
|
$ | 1,597 | $ | 1,505 | $ | 4,895 | $ | 4,422 | ||||||||
Attributable to non-controlling interest
|
$ | 42 | $ | - | $ | 42 | $ | (24 | ) | |||||||
Net income attributable to Sapiens
|
$ | 1,555 | $ | 1,505 | $ | 4,853 | $ | 4,446 | ||||||||
Earnings per share
|
||||||||||||||||
Basic
|
$ | 0.05 | $ | 0.07 | $ | 0.20 | $ | 0.20 | ||||||||
Diluted
|
$ | 0.05 | $ | 0.07 | $ | 0.18 | $ | 0.20 | ||||||||
Weighted average number of shares used to
computation of earnings per share
|
||||||||||||||||
Basic
|
29,894 | 22,058 | 24,681 | 21,862 | ||||||||||||
Diluted
|
31,916 | 22,846 | 26,445 | 22,427 |
SAPIENS INTERNATIONAL CORPORATION N.V.
|
||||||||||||||||
Reconciliation of GAAP to Non-GAAP results
|
||||||||||||||||
(U.S. Dollars in thousands, except per share amounts)
|
For the three months ended
|
For the nine months ended
|
|||||||||||||||
30/09/2011
|
30/09/2010
|
30/09/2011
|
30/09/2010
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
GAAP operating profit
|
1,362 | 1,592 | 4,761 | 4,773 | ||||||||||||
Amortization of intangibles assets
and compensation related to acquisition
|
700 | 154 | 1,290 | 257 | ||||||||||||
Amortization of capitalized software
|
952 | 1,510 | 3,317 | 4,306 | ||||||||||||
Capitalization of software development
|
(970 | ) | (1,357 | ) | (3,400 | ) | (3,765 | ) | ||||||||
Stock-based compensation
|
72 | 139 | 231 | 327 | ||||||||||||
Total adjustments to GAAP
|
754 | 446 | 1,438 | 1,125 | ||||||||||||
Non-GAAP operating profit
|
2,116 | 2,038 | 6,199 | 5,898 | ||||||||||||
GAAP net income
|
1,555 | 1,505 | 4,853 | 4,446 | ||||||||||||
Total adjustments to GAAP as above
|
754 | 446 | 1,438 | 1,125 | ||||||||||||
Deferred taxes related to acquisition
|
(20 | ) | (20 | ) | (65 | ) | (35 | ) | ||||||||
Non-GAAP net income
|
2,289 | 1,931 | 6,226 | 5,536 | ||||||||||||
Non-GAAP basic earnings per share
|
0.08 | 0.09 | 0.25 | 0.25 | ||||||||||||
Non-GAAP diluted earnings per share
|
0.07 | 0.08 | 0.24 | 0.25 |
Sapiens International Corporation N.V.
(Registrant)
|
|||
Date: November 9, 2011
|
By:
|
/s/ Roni Giladi | |
Roni Giladi
Chief Financial Officer
|
|||
Title | |||