| • |
Revenues: increased by 13.4% to $46.5 million compared to $41.0 million for the fourth quarter of 2024. For the twelve months of 2025, revenues increased by 17.0% to $178.0 million compared to
$152.1 million for the same period in 2024.
|
| • |
Gross Profit: increased by 23.6% to $11.7 million (25.2% of revenues) compared to $9.5 million (23.1% of revenues) for the fourth quarter of 2024. For the twelve months of 2025, gross profit
increased by 33.6% to $44.1 million (24.8% of revenues) compared to $33.0 million (21.7% of revenues) for the same period in 2024.
|
| • |
Operating Income: increased by 20.2% to $4.9 million (10.6% of revenues) compared to $4.1 million (10.0% of revenues) for the fourth quarter of 2024. For the twelve months of 2025, operating income
increased by 50.5% to $18.8 million (10.6% of revenues) compared to $12.5 million (8.2% of revenues) for the same period in 2024.
|
| • |
Net Income: increased by 32.2% to $4.7 million compared to $3.6 million for the fourth quarter of 2024. For the twelve months of 2025, net income increased by 50.6% to $16.8 million compared to
$11.2 million for the same period in 2024.
|
| • |
Adjusted EBITDA: increased by 24.0% to $6.9 million (14.8% of revenues) compared to $5.5 million (13.5% of revenues) for the fourth quarter of 2024. Adjusted EBITDA for the twelve months of 2025
increased by 36.7% to $25.5 million (14.3% of revenues) compared to $18.6 million (12.2% of revenues) for the same period in 2024.
|
| • |
Cash flow provided from operating activities for the three and twelve months ended December 31, 2025, was $5.6 million and $15.0 million, respectively, compared to cash flows used in operating
activities of ($1.0) million and $(5.8) million for the three and twelve months ended December 31, 2024, respectively.
|
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
$
|
51,259
|
$
|
7,129
|
||||
|
Accounts receivable, net of allowance for credit losses of $172
and $400 thousands as of December 31, 2025 and 2024, respectively |
33,420
|
29,697
|
||||||
|
Inventory
|
75,549
|
68,540
|
||||||
|
Prepaid expenses and other current assets
|
6,071
|
7,848
|
||||||
|
Total current assets
|
166,299
|
113,214
|
||||||
|
NON-CURRENT ASSETS:
|
||||||||
|
Property, plant and equipment, net
|
46,922
|
41,576
|
||||||
|
Operating lease right of use assets
|
5,807
|
2,282
|
||||||
|
Intangible assets, net
|
1,452
|
1,553
|
||||||
|
Investment in affiliates
|
4,905
|
2,901
|
||||||
|
Restricted deposit
|
307
|
305
|
||||||
|
Funds in respect of employee rights upon retirement
|
398
|
654
|
||||||
|
Deferred tax assets
|
639
|
877
|
||||||
|
Total non-current assets
|
60,430
|
50,148
|
||||||
|
Total assets
|
$
|
226,729
|
$
|
163,362
|
||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
LIABILITIES AND SHAREHOLDERS 'EQUITY
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Current maturities of long-term loans
|
$
|
2,227
|
$
|
2,083
|
||||
|
Short term loans
|
-
|
4,350
|
||||||
|
Accounts payable
|
12,986
|
12,158
|
||||||
|
Accrued expenses and other
|
17,296
|
18,594
|
||||||
|
Current maturities of operating lease liabilities
|
1,474
|
939
|
||||||
|
Total current liabilities
|
33,983
|
38,124
|
||||||
|
NON-CURRENT LIABILITIES:
|
||||||||
|
Long-term loans
|
9,485
|
10,938
|
||||||
|
Operating lease liabilities
|
4,448
|
1,345
|
||||||
|
Liability in respect of employee rights upon retirement
|
770
|
986
|
||||||
|
Deferred tax liabilities
|
1,652
|
-
|
||||||
|
Total non-current liabilities
|
16,355
|
13,269
|
||||||
|
COMMITMENTS AND CONTINGENCIES (NOTE 11)
|
||||||||
|
Total liabilities
|
50,338
|
51,393
|
||||||
|
SHAREHOLDERS 'EQUITY:
|
||||||||
|
Ordinary shares of NIS 0 par value. Authorized: 19,000,000 shares at December 31, 2025 and 13,000,000 shares at December 31, 2024
Issued:13,257,610 and 11,214,831 shares at December 31, 2025 and 2024, respectively
Outstanding: 12,983,137 and 10,940,358 shares at December 31, 2025 and 2024, respectively
|
-
|
-
|
||||||
|
Additional paid-in capital
|
136,578
|
89,697
|
||||||
|
Treasury shares, at cost, 274,473 shares at December 31, 2025 and 2024
|
(2,088
|
)
|
(2,088
|
)
|
||||
|
Accumulated other comprehensive income (loss)
|
643
|
(76
|
)
|
|||||
|
Retained earnings
|
41,258
|
24,436
|
||||||
|
Total shareholders' equity
|
176,391
|
111,969
|
||||||
|
Total liabilities and shareholders' equity
|
$
|
226,729
|
$
|
163,362
|
||||
|
Three Months Ended
December 31
|
Year ended
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Products
|
$
|
13,046
|
$
|
11,879
|
$
|
50,850
|
$
|
47,710
|
||||||||
|
Services
|
33,488
|
29,165
|
127,165
|
104,406
|
||||||||||||
|
46,534
|
41,044
|
178,015
|
152,116
|
|||||||||||||
|
Cost of revenue:
|
||||||||||||||||
|
Products
|
9,180
|
8,792
|
35,793
|
33,986
|
||||||||||||
|
Services
|
25,636
|
22,769
|
98,124
|
85,116
|
||||||||||||
|
34,816
|
31,561
|
133,917
|
119,102
|
|||||||||||||
|
Gross profit
|
11,718
|
9,483
|
44,098
|
33,014
|
||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development, net
|
497
|
302
|
1,384
|
1,248
|
||||||||||||
|
Selling and marketing
|
2,470
|
2,099
|
8,576
|
7,746
|
||||||||||||
|
General and administrative
|
4,208
|
2,961
|
15,730
|
11,901
|
||||||||||||
|
Other (income) expense
|
(404
|
)
|
7
|
(404
|
)
|
(383
|
)
|
|||||||||
|
6,771
|
5,369
|
25,286
|
20,512
|
|||||||||||||
|
Operating income
|
4,947
|
4,114
|
18,812
|
12,502
|
||||||||||||
|
Interest expenses
|
175
|
289
|
1,010
|
1,472
|
||||||||||||
|
Other financial expenses, net
|
32
|
169
|
325
|
477
|
||||||||||||
|
Income before taxes on income
|
4,740
|
3,656
|
17,477
|
10,553
|
||||||||||||
|
Provision for taxes on income
|
519
|
289
|
2,143
|
195
|
||||||||||||
|
Income before share of equity investment
|
4,221
|
3,367
|
15,334
|
10,358
|
||||||||||||
|
Share in profits of equity investment of affiliated companies
|
505
|
208
|
1,488
|
809
|
||||||||||||
|
Net income
|
$
|
4,726
|
$
|
3,575
|
$
|
16,822
|
$
|
11,167
|
||||||||
|
Three Months Ended
December 31
|
Year ended
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Net income
|
$
|
4,726
|
$
|
3,575
|
$
|
16,822
|
$
|
11,167
|
||||||||
|
Earnings per share
|
||||||||||||||||
|
Basic
|
$
|
0.36
|
$
|
0.33
|
$
|
1.39
|
$
|
1.08
|
||||||||
|
Diluted
|
$
|
0.36
|
$
|
0.32
|
$
|
1.37
|
$
|
1.00
|
||||||||
|
Weighted average number of shares outstanding
|
||||||||||||||||
|
Basic
|
12,959,476
|
10,887,540
|
12,075,678
|
10,363,978
|
||||||||||||
|
Diluted
|
13,093,285
|
11,707,622
|
12,283,312
|
11,215,827
|
||||||||||||
|
Three Months Ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Net income
|
$
|
4,726
|
$
|
3,575
|
$
|
16,822
|
$
|
11,167
|
||||||||
|
Other comprehensive income (loss), net:
|
||||||||||||||||
|
Net unrealized losses from derivatives
|
-
|
-
|
-
|
(27
|
)
|
|||||||||||
|
Change in foreign currency translation adjustments
|
144
|
(197
|
)
|
719
|
(76
|
)
|
||||||||||
|
Total comprehensive income
|
$
|
4,870
|
$
|
3,378
|
$
|
17,541
|
$
|
11,064
|
||||||||
|
Ordinary shares
|
Accumulated
|
|||||||||||||||||||||||||||
|
Number of shares issued
|
Amount
|
Additional paid-in capital
|
other comprehensive income (loss)
|
Treasury shares
|
Retained earnings
|
Total shareholders’ equity
|
||||||||||||||||||||||
|
BALANCE AT DECEMBER 31, 2022
|
9,186,019
|
$
|
2,842
|
$
|
66,245
|
$
|
(26
|
)
|
$
|
(2,088
|
)
|
$
|
8,597
|
$
|
75,570
|
|||||||||||||
|
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2023:
|
||||||||||||||||||||||||||||
|
Comprehensive income
|
-
|
-
|
-
|
53
|
-
|
4,672
|
4,725
|
|||||||||||||||||||||
|
Exercise of options
|
32,466
|
8
|
157
|
-
|
-
|
-
|
165
|
|||||||||||||||||||||
|
Issuance of common shares net of issuance costs of $141 thousands
|
1,158,600
|
290
|
9,774
|
-
|
-
|
-
|
10,064
|
|||||||||||||||||||||
|
Share based compensation
|
-
|
-
|
159
|
-
|
-
|
-
|
159
|
|||||||||||||||||||||
|
BALANCE AT DECEMBER 31, 2023
|
10,377,085
|
3,140
|
76,335
|
27
|
(2,088
|
)
|
13,269
|
90,683
|
||||||||||||||||||||
|
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2024:
|
||||||||||||||||||||||||||||
|
Comprehensive income (loss)
|
-
|
-
|
-
|
(103
|
)
|
-
|
11,167
|
11,064
|
||||||||||||||||||||
|
Exercise of options
|
164,406
|
12
|
(12
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
Cancel of shares par value
|
-
|
(3,152
|
)
|
3,152
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
Issuance of common shares net of issuance costs of $162 thousands
|
673,340
|
-
|
9,827
|
-
|
-
|
-
|
9,827
|
|||||||||||||||||||||
|
Share based compensation
|
-
|
-
|
395
|
-
|
-
|
-
|
395
|
|||||||||||||||||||||
|
BALANCE AT DECEMBER 31, 2024
|
11,214,831
|
-
|
89,697
|
(76
|
)
|
(2,088
|
)
|
24,436
|
111,969
|
|||||||||||||||||||
|
CHANGES DURING THE YEAR ENDED DECEMBER 31, 2025:
|
||||||||||||||||||||||||||||
|
Comprehensive income
|
-
|
-
|
-
|
719
|
-
|
16,822
|
17,541
|
|||||||||||||||||||||
|
Exercise of options
|
175,481
|
-
|
282
|
-
|
-
|
-
|
282
|
|||||||||||||||||||||
|
Issuance of common shares on public offering, net of issuance costs of $2,769 thousands
|
1,625,000
|
-
|
39,415
|
-
|
-
|
-
|
39,415
|
|||||||||||||||||||||
|
Exercise of the underwriters' option on public offering, net of issuance costs of $413 thousands
|
242,298
|
-
|
5,953
|
-
|
-
|
-
|
5,953
|
|||||||||||||||||||||
|
Share based compensation
|
-
|
-
|
1,231
|
-
|
-
|
-
|
1,231
|
|||||||||||||||||||||
|
BALANCE AT DECEMBER 31, 2025
|
13,257,610
|
$
|
-
|
$
|
136,578
|
$
|
643
|
$
|
(2,088
|
)
|
$
|
41,258
|
$
|
176,391
|
||||||||||||||
|
Three Months Ended
December 31,
|
Year ended
December 31, |
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
Net income
|
$
|
4,726
|
$
|
3,575
|
$
|
16,822
|
$
|
11,167
|
||||||||
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
1,339
|
1,136
|
5,101
|
5,455
|
||||||||||||
|
Loss (gain) from change in fair value of derivatives
|
-
|
22
|
-
|
22
|
||||||||||||
|
Net change in operating right of use asset and operating lease liability
|
112
|
18
|
112
|
18
|
||||||||||||
|
Noncash financial expenses (income)
|
1,247
|
79
|
1,881
|
(187
|
)
|
|||||||||||
|
Decrease in restructuring plan provision
|
-
|
(63
|
)
|
-
|
(63
|
)
|
||||||||||
|
Change in allowance for credit losses
|
(149
|
)
|
55
|
(228
|
)
|
55
|
||||||||||
|
Share in results of affiliated companies
|
(505
|
)
|
(208
|
)
|
(1,488
|
)
|
(809
|
)
|
||||||||
|
Share based compensation
|
551
|
185
|
1,231
|
395
|
||||||||||||
|
Capital gains from sale of property, plant and equipment
|
(401
|
)
|
(123
|
)
|
(401
|
)
|
(478
|
)
|
||||||||
|
Deferred income taxes, net
|
424
|
208
|
1,890
|
117
|
||||||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||||||
|
Decrease (increase) in trade accounts receivable
|
59
|
(37
|
)
|
(3,495
|
)
|
(9,743
|
)
|
|||||||||
|
Decrease (increase) in other current assets and prepaid expenses
|
394
|
(625
|
)
|
2,235
|
(1,463
|
)
|
||||||||||
|
Decrease (increase) in inventory
|
1,520
|
(6,510
|
)
|
(7,532
|
)
|
(17,165
|
)
|
|||||||||
|
Increase (decrease) in trade accounts payable
|
(4,381
|
)
|
(746
|
)
|
359
|
2,170
|
||||||||||
|
Increase (decrease) in accrued expenses and other
|
629
|
2,073
|
(1,513
|
)
|
4,691
|
|||||||||||
|
Net cash provided by (used in) operating activities
|
5,565
|
(961
|
)
|
14,974
|
(5,818
|
)
|
||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Proceeds from sale of property, plant and equipment
|
900
|
-
|
900
|
1,275
|
||||||||||||
|
Purchase of property, plant and equipment
|
(2,044
|
)
|
(1,569
|
)
|
(10,954
|
)
|
(5,126
|
)
|
||||||||
|
Net cash used in investing activities
|
(1,144
|
)
|
(1,569
|
)
|
(10,054
|
)
|
(3,851
|
)
|
||||||||
|
Three Months Ended
December 31,
|
Year ended
December 31, |
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Repayments of long-term loans
|
$
|
(528
|
)
|
$
|
(562
|
)
|
$
|
(2,088
|
)
|
$
|
(2,016
|
)
|
||||
|
Net change in short term loans
|
-
|
1,754
|
(4,350
|
)
|
(7,650
|
)
|
||||||||||
|
Proceeds from issuance of ordinary shares and exercise of underwriters’ option
|
-
|
-
|
48,550
|
9,827
|
||||||||||||
|
Issuance costs of ordinary shares and exercise of the underwriters' option
|
-
|
(96
|
)
|
(3,182
|
)
|
-
|
||||||||||
|
Proceeds from exercise of options
|
282
|
-
|
282
|
-
|
||||||||||||
|
Net cash provided by (used in) financing activities
|
(246
|
)
|
1,096
|
39,212
|
161
|
|||||||||||
|
Net increase (decrease) in cash and cash equivalents and restricted cash
|
4,175
|
(1,434
|
)
|
44,132
|
(9,508
|
)
|
||||||||||
|
Cash and cash equivalents and restricted cash at beginning of period
|
47,391
|
8,868
|
7,434
|
16,942
|
||||||||||||
|
Cash and cash equivalents and restricted cash at end of period
|
$
|
51,566
|
$
|
7,434
|
$
|
51,566
|
$
|
7,434
|
||||||||
|
Supplementary information on investing and financing activities not involving cash flows:
|
||||||||||||||||
|
Additions of operating lease right-of-use assets and operating lease liabilities
|
104
|
165
|
3,859
|
983
|
||||||||||||
|
Reclassification of inventory to property, plant and equipment
|
-
|
95
|
579
|
155
|
||||||||||||
|
Supplemental disclosure of cash flow information:
|
||||||||||||||||
|
Interest paid
|
55
|
111
|
1,001
|
1,400
|
||||||||||||
|
Three Months Ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
|
2025
|
2024
|
2025
|
2024
|
|||||||||||||
|
Net income
|
$
|
4,726
|
$
|
3,575
|
$
|
16,822
|
$
|
11,167
|
||||||||
|
Adjustments:
|
||||||||||||||||
|
Share in results and sale of equity investment of affiliated companies
|
(505
|
)
|
(208
|
)
|
(1,488
|
)
|
(809
|
)
|
||||||||
|
Provision for income taxes
|
519
|
289
|
2,143
|
195
|
||||||||||||
|
Financial expenses, net
|
207
|
458
|
1,335
|
1,949
|
||||||||||||
|
Depreciation and amortization
|
1,385
|
1,254
|
5,410
|
5,717
|
||||||||||||
|
Share based compensation
|
551
|
185
|
1,231
|
395
|
||||||||||||
|
Adjusted EBITDA
|
$
|
6,883
|
$
|
5,553
|
$
|
25,453
|
$
|
18,614
|
||||||||