CONSOLIDATED BALANCE SHEET
|
||||||||
(
U.S. dollars in thousands)
|
||||||||
Dec.
31,
|
March
31,
|
|||||||
2008
|
2008
|
|||||||
ASSETS
|
(Unaudited)
|
(Audited)
|
||||||
Current
assets :
|
||||||||
Cash
and cash equivalents
|
$ | 15,275 | $ | 22,718 | ||||
Marketable
securities
|
97 | 116 | ||||||
Accounts
receivable, net
|
27,804 | 21,397 | ||||||
Inventories
|
27,368 | 26,462 | ||||||
Prepaid
expenses and other current assets
|
3,078 | 3,205 | ||||||
Income
taxes receivable
|
- | 3 | ||||||
Total
current assets
|
73,622 | 73,901 | ||||||
Property,
plant and equipment - net
|
69,316 | 65,885 | ||||||
Deferred
income tax assets
|
230 | 230 | ||||||
Goodwill
|
389 | 391 | ||||||
Total
assets
|
$ | 143,557 | $ | 140,407 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable
|
$ | 16,067 | $ | 12,527 | ||||
Customer
deposits and accrued expenses
|
6,652 | 5,994 | ||||||
Income
taxes payable
|
549 | 629 | ||||||
Total
current liabilities
|
23,268 | 19,150 | ||||||
Minority
interests
|
- | - | ||||||
Shareholders'
equity
|
||||||||
Common
stock
|
||||||||
- authorized
30,000,000 shares; issued and outstanding
|
||||||||
15,790,810
shares at December 31, 2008 and
|
||||||||
15,790,810
shares at March 31, 2008
|
49,923 | 49,923 | ||||||
Additional
paid-in capital
|
7,709 | 7,709 | ||||||
Accumulated
other comprehensive income
|
5,319 | 3,734 | ||||||
Retained
earnings
|
57,338 | 59,891 | ||||||
Total
shareholders' equity
|
120,289 | 121,257 | ||||||
Total
liabilities and shareholders' equity
|
$ | 143,557 | $ | 140,407 |
DESWELL INDUSTRIES, INC.
|
||||||||||||||||
CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
|
||||||||||||||||
(
U.S. dollars in thousands, except per share data )
|
||||||||||||||||
Quarter
ended
|
Nine
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net
sales
|
$ | 37,101 | $ | 35,416 | $ | 104,378 | $ | 112,282 | ||||||||
Cost
of sales
|
30,688 | 27,493 | 88,541 | 90,899 | ||||||||||||
Gross
profit
|
6,413 | 7,923 | 15,837 | 21,383 | ||||||||||||
Selling,
general and administrative expenses
|
5,015 | 5,209 | 15,527 | 14,319 | ||||||||||||
Other
income/(expenses), net
|
(520 | ) | 319 | 215 | 954 | |||||||||||
Operating
income
|
878 | 3,033 | 525 | 8,018 | ||||||||||||
Interest
expense
|
- | - | - | - | ||||||||||||
Non-operating
income/(expenses), net
|
129 | 118 | 147 | 500 | ||||||||||||
1,007 | 3,151 | 672 | 8,518 | |||||||||||||
Income
taxes
|
20 | 196 | 67 | 469 | ||||||||||||
Income
before minority interests
|
987 | 2,955 | 605 | 8,049 | ||||||||||||
Minority
interests
|
- | - | - | 228 | ||||||||||||
Net
income
|
987 | 2,955 | 605 | 7,821 | ||||||||||||
Other
comprehensive income
|
||||||||||||||||
Foreign
currency translation adjustment
|
- | 1,171 | 1,585 | 1,341 | ||||||||||||
Comprehensive
income
|
987 | 4,126 | 2,190 | 9,162 | ||||||||||||
Net
income per share (note 3)
|
||||||||||||||||
Basic:
|
||||||||||||||||
Net
income per share
|
$ | 0.06 | $ | 0.19 | $ | 0.04 | $ | 0.51 | ||||||||
Weighted
average number of shares
|
||||||||||||||||
outstanding
(in thousands)
|
15,791 | 15,791 | 15,791 | 15,429 | ||||||||||||
Diluted:
|
||||||||||||||||
Net
income per share
|
$ | 0.06 | $ | 0.19 | $ | 0.04 | $ | 0.51 | ||||||||
Weighted
average number of shares
|
||||||||||||||||
outstanding
(in thousands)
|
15,791 | 15,791 | 15,799 | 15,475 |
CONSOLIDATED STATEMENT OF CASH FLOWS
(UNAUDITED)
(U.S.
dollars in 000’s)
|
||||||||
Nine
months ended
|
||||||||
December
31,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities :
|
||||||||
Net
income
|
$ | 605 | $ | 7,821 | ||||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
by operating activities :
|
||||||||
Depreciation
and amortization
|
5,468 | 4,618 | ||||||
(Gain)/loss
on disposal of property, plant and equipment
|
143 | (36 | ) | |||||
Unrealized
holding (gain)/ loss on marketable securities
|
19 | (113 | ) | |||||
Impairment
loss on goodwill
|
- | 318 | ||||||
Minority
interests
|
- | 228 | ||||||
Deferred
tax asset
|
- | (1 | ) | |||||
Changes
in operating assets and liabilities :
|
||||||||
Accounts
receivable
|
(6,495 | ) | (4,250 | ) | ||||
Inventories
|
(1,000 | ) | 844 | |||||
Prepaid
expenses and other current assets
|
115 | (536 | ) | |||||
Income
taxes receivable
|
3 | 129 | ||||||
Accounts
payable
|
3,540 | (833 | ) | |||||
Customer
deposits and accrued expenses
|
578 | 967 | ||||||
Income
taxes payable
|
(82 | ) | 199 | |||||
Net
cash provided by operating activities
|
2,894 | 9,355 | ||||||
Cash
flows from investing activities
|
||||||||
Purchase
of property, plant and equipment
|
(6,950 | ) | (6,361 | ) | ||||
Acquisition
of minority interest in a subsidiary
|
- | (414 | ) | |||||
Proceeds
from disposal of property, plant and equipment
|
249 | 333 | ||||||
Net
cash used in investing activities
|
(6,701 | ) | (6,442 | ) | ||||
Cash
flows from financing activities
|
||||||||
Dividends
paid
|
(3,158 | ) | (6,838 | ) | ||||
Exercised
of stock options
|
- | 991 | ||||||
Net
cash used in financing activities
|
(3,158 | ) | (5,847 | ) | ||||
Cash
effect of exchange rate changes
|
(478 | ) | (1,276 | ) | ||||
Net
decrease in cash and cash equivalents
|
(7,443 | ) | (4,210 | ) | ||||
Cash
and cash equivalents, at beginning of period
|
22,718 | 24,549 | ||||||
Cash
and cash equivalents, at end of period
|
15,275 | 20,339 | ||||||
Supplementary
disclosures of cashflow information :
|
||||||||
Cash
paid during the period for :
|
||||||||
Interest
|
- | - | ||||||
Income
taxes
|
144 | 142 | ||||||
Supplementary
disclosures of significant non-cash transactions :
|
||||||||
Issuance
of common stock in connection of acquisition of
|
||||||||
additional
24% shareholdings of a subsidiary
|
- | 6,342 | ||||||
Fair
value adjustment on net assets acquired
|
||||||||
of
additional 24% shareholdings of a subsidiary
|
- | 1,314 |
December
31,
|
March
31,
|
||||||||
2008
|
2008
|
||||||||
Inventories
by major categories :
|
|||||||||
Raw
materials
|
$ | 14,336 | $ | 14,855 | |||||
Work
in progress
|
6,850 | 6,259 | |||||||
Finished
goods
|
6,182 | 5,348 | |||||||
$ | 27,368 | $ | 26,462 |
For and on
behalf of
Deswell Industries, Inc.
by
|
|
/s/ Franki Tse | |
Franki Tse | |
Chief Executive Officer |