DESWELL INDUSTRIES, INC.
|
||||||||
CONSOLIDATED BALANCE SHEET
|
||||||||
( U.S. dollars in thousands)
|
||||||||
December 31,
|
March 31,
|
|||||||
2010
|
2010
|
|||||||
ASSETS
|
(Unaudited)
|
(Audited)
|
||||||
Current assets :
|
||||||||
Cash and cash equivalents
|
$ | 34,837 | $ | 35,120 | ||||
Marketable securities
|
- | 5,673 | ||||||
Accounts receivable, net
|
20,152 | 14,399 | ||||||
Inventories (note 2)
|
19,777 | 15,808 | ||||||
Prepaid expenses and other current assets
|
2,396 | 1,844 | ||||||
Total current assets
|
77,162 | 72,844 | ||||||
Property, plant and equipment - net
|
52,484 | 60,705 | ||||||
Deferred income tax assets
|
- | 70 | ||||||
Goodwill
|
392 | 392 | ||||||
Total assets
|
$ | 130,038 | $ | 134,011 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$ | 9,455 | $ | 7,298 | ||||
Accrued payroll and employee benefits
|
3,773 | 2,570 | ||||||
Customer deposits
|
2,013 | 883 | ||||||
Other accrued liabilities
|
1,664 | 1,905 | ||||||
Deferred income tax liabilities
|
383 | 340 | ||||||
Total current liabilities
|
17,288 | 12,996 | ||||||
Shareholders' equity
|
||||||||
Common shares nil par value
|
||||||||
- authorized 30,000,000 shares; issued and outstanding
|
||||||||
16,194,810 shares at December 31, 2010 and
|
||||||||
16,191,810 shares at March 31, 2010, respectively
|
50,809 | 50,803 | ||||||
Additional paid-in capital
|
7,719 | 7,719 | ||||||
Accumulated other comprehensive income
|
5,316 | 5,316 | ||||||
Retained earnings
|
48,906 | 57,177 | ||||||
Total shareholders' equity
|
112,750 | 121,015 | ||||||
Total liabilities and shareholders' equity
|
$ | 130,038 | $ | 134,011 |
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,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net sales
|
$ | 23,534 | $ | 21,358 | $ | 68,043 | $ | 64,947 | ||||||||
Cost of sales
|
20,220 | 17,308 | 60,935 | 54,388 | ||||||||||||
Gross profit
|
3,314 | 4,050 | 7,108 | 10,559 | ||||||||||||
Selling, general and administrative expenses
|
3,496 | 3,897 | 11,154 | 11,680 | ||||||||||||
Other income (expenses), net
|
(3,849 | ) | 143 | (4,378 | ) | 4,083 | ||||||||||
Operating income (loss) (note 3)
|
(4,031 | ) | 296 | (8,424 | ) | 2,962 | ||||||||||
Interest expense
|
- | - | - | - | ||||||||||||
Non-operating income, net
|
486 | 171 | 1,067 | 376 | ||||||||||||
Income (loss) before income taxes
|
(3,545 | ) | 467 | (7,357 | ) | 3,338 | ||||||||||
Income taxes
|
40 | 904 | 105 | 904 | ||||||||||||
Net income (loss)
|
$ | (3,585 | ) | $ | (437 | ) | $ | (7,462 | ) | $ | 2,434 | |||||
Net income per share (note 4)
|
||||||||||||||||
Basic:
|
||||||||||||||||
Net income per share
|
$ | (0.22 | ) | $ | (0.03 | ) | $ | (0.46 | ) | $ | 0.15 | |||||
Weighted average number of shares
|
||||||||||||||||
outstanding (in thousands)
|
16,195 | 16,003 | 16,193 | 15,892 | ||||||||||||
Diluted:
|
||||||||||||||||
Net income per share
|
$ | (0.22 | ) | $ | (0.03 | ) | $ | (0.46 | ) | $ | 0.15 | |||||
Weighted average number of shares
|
||||||||||||||||
outstanding (in thousands)
|
16,203 | 16,017 | 16,201 | 15,962 |
DESWELL INDUSTRIES, INC.
|
||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
|
||||||||
( U.S. dollars in thousands )
|
Nine months ended
|
|||||||
December 31, 2010
|
December 31,2009
|
|||||||
Cash flows from operating activities :
|
||||||||
Net income (loss)
|
$ | (7,462 | ) | $ | 2,434 | |||
Adjustments to reconcile net income to net cash
|
||||||||
provided by operating activities :
|
||||||||
Depreciation and amortization
|
4,880 | 5,304 | ||||||
Impairment of property, plant and equipment
|
4,218 | (35 | ) | |||||
Loss (gain) on sale of property, plant and equipment
|
(14 | ) | (4,220 | ) | ||||
Unrealized holding (gain) loss on marketable securities
|
- | (169 | ) | |||||
Gain on disposal of marketable securities
|
(853 | ) | - | |||||
Stock-based compensation
|
- | 125 | ||||||
Deferred tax
|
113 | 325 | ||||||
Changes in operating assets and liabilities :
|
||||||||
Accounts receivable
|
(5,752 | ) | 4,970 | |||||
Inventories
|
(3,969 | ) | 5,417 | |||||
Prepaid expenses and other current assets
|
(552 | ) | 526 | |||||
Income taxes receivable
|
- | - | ||||||
Accounts payable
|
2,157 | (757 | ) | |||||
Customer deposits and accrued expenses
|
2,092 | (535 | ) | |||||
Income taxes payable
|
- | 578 | ||||||
Net cash (used in) provided by operating activities
|
(5,142 | ) | 13,963 | |||||
Cash flows from investing activities
|
||||||||
Purchase of property, plant and equipment
|
(1,045 | ) | (929 | ) | ||||
Proceeds from sale of property, plant and equipment,
|
182 | 7,498 | ||||||
Closing cost on disposal of plant, net of transaction costs
|
- | (2,123 | ) | |||||
Purchase of marketable securities
|
(6,983 | ) | - | |||||
Proceeds from sale of marketable securities
|
13,509 | - | ||||||
Net cash provided by investing activities
|
5,663 | 4,446 | ||||||
Cash flows from financing activities
|
||||||||
Dividends paid
|
(810 | ) | - | |||||
Exercised of stock options
|
6 | 696 | ||||||
Net cash (used in) provided by financing activities
|
(804 | ) | 696 | |||||
Cash effect of exchange rate changes
|
- | - | ||||||
Net increase (decrease) in cash and cash equivalents
|
(283 | ) | 19,105 | |||||
Cash and cash equivalents, at beginning of period
|
35,120 | 23,134 | ||||||
Cash and cash equivalents, at end of period
|
34,837 | 42,239 | ||||||
Supplementary disclosures of cash flow information :
|
||||||||
Cash paid during the period for :
|
||||||||
Interest
|
- | - | ||||||
Income taxes
|
- | - |
1.
|
Management’s Statement
|
In the opinion of Management, the accompanying unaudited financial statements contain all adjustments (all of which are normal and recurring in nature) necessary to present fairly the financial position of Deswell Industries, Inc. (the Company) at December 31, 2010 and March 31, 2010, the results of operations for the quarter and nine months ended December 31, 2010 and December 31, 2009, and the cash flows for the nine months ended December 31, 2010 and December 31, 2009. The notes to the Consolidated Financial Statements contained in the Form 20-F Annual Report filed on July 29, 2010 under the Securities Exchange Act of 1934 should be read in conjunction with these Consolidated Financial Statements.
|
|
2.
|
Inventories
|
December 31,
|
March 31,
|
|||||||
2010
|
2010
|
|||||||
Inventories by major categories :
|
||||||||
Raw materials
|
$ | 12,301 | $ | 10,162 | ||||
Work in progress
|
5,022 | 2,938 | ||||||
Finished goods
|
2,454 | 2,708 | ||||||
$ | 19,777 | $ | 15,808 |
3.
|
Operating Income
|
Other operating income was reclassified in the audited consolidated statement of income for the year ended March 31, 2010 for a comparable presentation. Comparative figures for the other operating income on the unaudited statement of income for the quarter and nine months ended December 31, 2009 were reclassified accordingly and presented here for comparative analysis. The reclassification of operating income had no impact on the net income on the unaudited statement of income for the quarter and nine months ended December 31, 2010.
|
|
4.
|
Earnings Per Share
|
The basic net income per share and diluted net income per share are computed in accordance with ASC No. 260, "Earnings Per Share" (formerly the SFAS No.128 “Earnings Per Share”).
|
|
The basic net income per share is computed by dividing income available to common holders by the weighted average number of common shares outstanding during the period. Diluted net income per share gives effect to all potentially dilutive common shares outstanding during the period. The weighted average number of common shares outstanding is adjusted to include the number of additional common shares that would have been outstanding if the potentially dilutive common shares had been issued. In computing the dilutive effect of potential common shares, the average stock price for the period is used in determining the number of treasury shares assumed to be purchased with the proceeds from the exercise of options.
|
5.
|
Foreign currency translation
|
Prior to January 1, 2009, the functional currencies of the Company’s subsidiaries were Hong Kong dollars and Chinese renminbi. The effects of translating the financial position and results of operations of local currency functional operations into the U.S. dollars were included in a separate component of stockholder’s equity as “Accumulated other comprehensive income”.
|
|
Effective January 1, 2009, the Company’s subsidiaries’ functional currencies were all changed to the U.S. dollars. The translation adjustments that applied to the Company and that have been accumulated in other comprehensive income until December 31, 2008, have been retained in that account; and nonmonetary assets that Deswell owned at December 31, 2008, the end of the period immediately before the change, were translated in subsequent periods at the exchange rate that was current at the end of that period. And, exchange rate gains and losses on transactions in currencies other than the U.S. dollar are recognized and included in operations for the period in which the exchange rates changed. The change in functional currencies did not have a material effect on the Company’s business, results of operations or financial position since the effective date of change and as of December 31, 2010.
|
For and on behalf of
|
|
Deswell Industries, Inc.
|
|
by: | |
/s/ Franki Tse | |
Franki Tse | |
Chief Executive Officer |