Advertisement

Magic Reports Third Quarter 2020 Financial Results with Both Record-Breaking Revenues of $95 million, reflecting a 11% Year Over Year Growth and Record-Breaking Operating Income of $11 million, reflecting a 30% Year Over Year Growth

Magic Software Enterprises Ltd.

Non-GAAP operating income for the third quarter increased 21% year over year to a record breaking $14.2 million

OR YEHUDA, Israel, Nov. 16, 2020 (GLOBE NEWSWIRE) -- Magic Software Enterprises Ltd. (NASDAQ and TASE: MGIC), a global provider of end-to-end integration and application development platforms solutions and IT consulting services, announced today its financial results for the third quarter and nine-months ended September 30, 2020.

Financial Highlights for the Third Quarter Ended September 30, 2020

  • Revenues for the third quarter increased 11% to a record breaking $94.9 million compared to $85.8 million in the same period last year.

  • Operating income for the third quarter increased 30% to a record breaking $11.0 million compared to $8.5 million in the same period last year.

  • Non-GAAP operating income for the third quarter increased 21% to a record breaking $14.2 million compared to $11.8 million in the same period last year.

  • Net income attributable to Magic's shareholders for the third quarter increased 43% to a record breaking $7.1 million, or $0.14 per fully diluted share, compared to $5.0 million, or $0.10 per fully diluted share in the same period last year.

  • Non-GAAP net income attributable to Magic's shareholders for the third quarter increased 17% to a record breaking $9.5 million, or $0.19 per fully diluted share, compared to $8.1 million, or $0.17 per fully diluted share, in the same period last year.

Financial Highlights for the Nine-month Period Ended September 30, 2020

  • Revenues for the nine-months of 2020 increased 14% to $266.6 million compared to $234.7 million in the same period last year.

  • Operating income for the nine-months of 2020 increased 19% to $29.6 million compared to $24.9 million in the same period last year.

  • Non-GAAP operating income for the nine-months of 2020 increased 15% to $37.4 million compared to $32.5 million in the same period last year.

  • Net income attributable to Magic's shareholders for the nine-months of 2020 increased 23% to $18.7 million, or $0.38 per fully diluted share, compared to $15.1 million, or $0.29 per fully diluted share in the same period last year.

  • Non-GAAP net income attributable to Magic's shareholders for the nine-months of 2020 increased 23% to $26.9 million, or $0.55 per fully diluted share, compared to $21.8 million, or $0.45 per fully diluted share, in the same period last year.

  • Cash flow from operating activities for the nine-months of 2020 amounted to $41.3 million compared to $32.7 million in the same period last year.

  • As of September 30, 2020, Magic’s net cash, cash equivalents, short and long-term bank deposits and marketable securities amounted to $85.6 million.

  • With the outlook for 2020 improving despite COVID-19 Magic is raising its May 2020 guidance for full year 2020 revenues of between $358 million to $365 million on a constant currency basis, reflecting annual growth of 9.9% to 11.5%, as compared to its prior range of $350 million to $360 million, overall increasing the midpoint of its guidance 1.8%.

Guy Bernstein, Chief Executive Officer of Magic Software Enterprises, said:

“Magic delivered strong execution during the quarter on all its fronts as we advance our business globally, signing new business and increasing our revenue from existing customers. Fueled by outstanding strategic performance in Israel and North America we will continue with our proven strategy to enhance our portfolio, organically and through acquisitions in order to offer the best one-stop-shop for digital transformation.”

Conference Call Details

Magic’s management will host a conference call on Monday, November 16, 2020 at 10:00 am Eastern Daylight Time (5:00 p.m. Israel Daylight Time) to review and discuss Magic’s results.

To participate, please call one of the following teleconferencing numbers. Please begin placing your calls at least 10 minutes before the conference call commences. If you are unable to connect using the toll-free numbers, call the international dial-in number.

NORTH AMERICA: +1-888-668-9141

UK: 0-800-917-5108

ISRAEL: 03-918-0609

ALL OTHERS: +972-3-918-0609

For those unable to join the live call, a replay of the call will be available under the Investor Relations section of Magic’s website, www.magicsoftware.com

Non-GAAP Financial Measures

This press release contains the following non-GAAP financial measures: Non-GAAP gross profit, Non-GAAP operating income, Non-GAAP net income attributable to Magic’s shareholders and Non-GAAP basic and diluted earnings per share.

Magic believes that these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to Magic's financial condition and results of operations. Magic's management uses these non-GAAP measures to compare the Company's performance to that of prior periods for trend analyses, for purposes of determining executive and senior management incentive compensation and for budgeting and planning purposes. These measures are used in financial reports prepared for management and in quarterly financial reports presented to the Company's board of directors. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company's financial measures with other software companies, many of which present similar non-GAAP financial measures to investors.

Management of the Company does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company's financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. In order to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. Magic urges investors to review the reconciliation of its non-GAAP financial measures to the comparable GAAP financial measures, which it includes in press releases announcing quarterly financial results, including this press release, and not to rely on any single financial measure to evaluate the Company's business.

Non-GAAP measures used in this press release are included in the financial tables of this release. These non-GAAP measures exclude the following items:

  • Amortization of purchased intangible assets and other related costs;

  • In-process research and development capitalization and amortization;

  • Equity-based compensation expenses;

  • The related tax, non-controlling interests and redeemable non-controlling interests effects of the above items;

  • Change in valuation of contingent consideration related to acquisitions;

  • Acquisition-related costs;

Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures used in this press release are included in the financial tables of this release.

About Magic Software Enterprises

Magic Software Enterprises Ltd. (NASDAQ and TASE: MGIC) is a global provider of mobile and cloud-enabled application and business integration platforms.

For more information, visit www.magicsoftware.com

Forward Looking Statements

Some of the statements in this press release may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities and Exchange Act of 1934 and the United States Private Securities Litigation Reform Act of 1995. Words such as "will," “look forward”, "expect," "believe" and similar expressions are used to identify these forward-looking statements (although not all forward-looking statements include such words). These forward-looking statements, which may include, without limitation, projections regarding our future performance and financial condition, are made on the basis of management’s current views and assumptions with respect to future events. Any forward-looking statement is not a guarantee of future performance and actual results could differ materially from those contained in the forward-looking statement. These statements speak only as of the date they were made, and we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. We operate in a changing environment. New risks emerge from time to time and it is not possible for us to predict all risks that may affect us. For more information regarding these risks and uncertainties as well as certain additional risks that we face, you should refer to the Risk Factors detailed in our Annual Report on Form 20-F for the year ended December 31, 2019 and subsequent reports and filings made from time to time with the Securities and Exchange Commission.

Magic® is a registered trademark of Magic Software Enterprises Ltd. All other product and company names mentioned herein are for identification purposes only and are the property of, and might be trademarks of, their respective owners.

Press Contact:

Noam Amir
Magic Software Enterprises
ir@magicsoftware.com



MAGIC SOFTWARE ENTERPRISES LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
U.S. Dollars in thousands

 

 

September 30,

 

 

December 31,

 

 

 

2020

 

 

2019

 

 

 

Unaudited

 

 

 

 

ASSETS

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash and cash equivalents

 

$

79,395

 

 

$

81,915

 

Short-term bank deposits

 

 

2,784

 

 

 

6,996

 

Marketable securities

 

 

1,181

 

 

 

6,600

 

Trade receivables, net

 

 

99,798

 

 

 

96,694

 

Other accounts receivable and prepaid expenses

 

 

11,484

 

 

 

12,845

 

Total current assets

 

 

194,642

 

 

 

205,050

 

 

 

 

 

 

 

 

 

 

LONG-TERM RECEIVABLES:

 

 

 

 

 

 

 

 

Severance pay fund

 

 

4,248

 

 

 

4,013

 

Deferred tax assets

 

 

2,280

 

 

 

2,188

 

Operating lease right-of-use assets

 

 

23,115

 

 

 

14,956

 

Other long-term receivables

 

 

2,910

 

 

 

3,594

 

Other long-term deposits

 

 

2,285

 

 

 

2,285

 

Total long-term receivables

 

 

34,838

 

 

 

27,036

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, NET

 

 

5,910

 

 

 

3,649

 

INTANGIBLE ASSETS AND GOODWILL, NET

 

 

187,108

 

 

 

168,871

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

422,498

 

 

$

404,606

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Short-term debt

 

$

10,748

 

 

$

7,079

 

Trade payables

 

 

11,871

 

 

 

10,990

 

Accrued expenses and other accounts payable

 

 

37,541

 

 

 

32,619

 

Current maturities of operating lease liabilities

 

 

2,898

 

 

 

3,833

 

Liabilities due to acquisition activities

 

 

5,510

 

 

 

3,638

 

Deferred revenues and customer advances

 

 

8,958

 

 

 

8,724

 

Total current liabilities

 

 

77,526

 

 

 

66,883

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Long-term debt

 

 

18,070

 

 

 

15,540

 

Deferred tax liability

 

 

14,845

 

 

 

11,069

 

Long-term operating lease liabilities

 

 

20,220

 

 

 

11,119

 

Long-term liabilities due to acquisition activities

 

 

9,325

 

 

 

8,613

 

Accrued severance pay

 

 

5,062

 

 

 

4,770

 

Total non-current liabilities

 

 

67,522

 

 

 

51,111

 

 

 

 

 

 

 

 

 

 

REDEEMABLE NON-CONTROLLING INTERESTS

 

 

16,588

 

 

 

21,915

 

 

 

 

 

 

 

 

 

 

EQUITY:

 

 

 

 

 

 

 

 

Magic Software Enterprises equity

 

 

247,284

 

 

 

247,838

 

Non-controlling interests

 

 

13,578

 

 

 

16,859

 

Total equity

 

 

260,862

 

 

 

264,697

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY

 

$

422,498

 

 

$

404,606

 



MAGIC SOFTWARE ENTERPRISES LTD.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
U.S. Dollars in thousands (except per share data)

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

Revenues

 

$

94,892

 

 

$

85,843

 

 

$

266,621

 

 

$

234,703

 

Cost of Revenues

 

 

65,794

 

 

 

58,458

 

 

 

187,914

 

 

 

160,442

 

Gross profit

 

 

29,098

 

 

 

27,385

 

 

 

78,707

 

 

 

74,261

 

Research and development, net

 

 

2,316

 

 

 

2,235

 

 

 

6,479

 

 

 

6,277

 

Selling, marketing and general and administrative expenses

 

 

15,749

 

 

 

16,654

 

 

 

42,607

 

 

 

43,062

 

Total operating costs and expenses

 

 

18,065

 

 

 

18,889

 

 

 

49,086

 

 

 

49,339

 

Operating income

 

 

11,033

 

 

 

8,496

 

 

 

29,621

 

 

 

24,922

 

Financial expenses, net

 

 

(589

)

 

 

(622

)

 

 

(1,207

)

 

 

(828

)

Income before taxes on income

 

 

10,444

 

 

 

7,874

 

 

 

28,414

 

 

 

24,094

 

Taxes on income

 

 

2,039

 

 

 

1,380

 

 

 

6,108

 

 

 

4,897

 

Net income

 

$

8,405

 

 

$

6,494

 

 

$

22,306

 

 

$

19,197

 

Net income attributable to redeemable non-controlling interests

 

 

(500

)

 

 

(1,045

)

 

 

(1,061

)

 

 

(3,057

)

Net income attributable to non-controlling interests

 

 

(820

)

 

 

(491

)

 

 

(2,570

)

 

 

(995

)

Net income attributable to Magic's shareholders

 

$

7,085

 

 

$

4,958

 

 

$

18,675

 

 

$

15,145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to Magic's shareholders :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.15

 

 

$

0.10

 

 

$

0.38

 

 

$

0.29

 

Diluted

 

$

0.14

 

 

$

0.10

 

 

$

0.38

 

 

$

0.29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares used in computing net earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

49,031

 

 

 

48,897

 

 

 

48,997

 

 

 

48,888

 

Diluted

 

 

49,049

 

 

 

48,991

 

 

 

49,046

 

 

 

48,985

 



MAGIC SOFTWARE ENTERPRISES LTD.
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
U.S. Dollars in thousands (except per share data)

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

29,098

 

 

$

27,385

 

 

$

78,707

 

 

$

74,261

 

Amortization of capitalized software and acquired technology

 

 

1,284

 

 

 

1,246

 

 

 

3,965

 

 

 

3,679

 

Amortization of other intangible assets

 

 

353

 

 

 

277

 

 

 

889

 

 

 

552

 

Non-GAAP gross profit

 

$

30,735

 

 

$

28,908

 

 

$

83,561

 

 

$

78,492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP operating income

 

$

11,033

 

 

$

8,496

 

 

$

29,621

 

 

$

24,922

 

Gross profit adjustments

 

 

1,637

 

 

 

1,523

 

 

 

4,854

 

 

 

4,231

 

Amortization of other intangible assets

 

 

1,757

 

 

 

2,039

 

 

 

4,335

 

 

 

4,859

 

Capitalization of software development

 

 

(784

)

 

 

(876

)

 

 

(2,474

)

 

 

(3,128

)

Costs related to acquisitions

 

 

538

 

 

 

314

 

 

 

1,039

 

 

 

1,294

 

Increase in valuation of contingent consideration related to acquisitions

 

 

 

 

 

 

255

 

 

 

 

 

 

 

255

 

Stock-based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

75

 

Non-GAAP operating income

 

$

14,181

 

 

$

11,751

 

 

$

37,375

 

 

$

32,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income attributable to Magic's shareholders

 

$

7,085

 

 

$

4,958

 

 

$

18,675

 

 

$

15,145

 

Operating income adjustments

 

 

3,148

 

 

 

3,255

 

 

 

7,754

 

 

 

7,586

 

Expenses attributed to non-controlling interests and redeemable non-controlling interests

 

 

(232

)

 

 

(109

)

 

 

(407

)

 

 

(728

)

Changes in unsettled fair value of contingent consideration related to acquisitions

 

 

454

 

 

 

-

 

 

 

1,602

 

 

 

-

 

Deferred taxes on the above items

 

 

(1,001

)

 

 

(25

)

 

 

(695

)

 

 

(181

)

Non-GAAP net income attributable to Magic's shareholders

 

$

9,454

 

 

$

8,079

 

 

$

26,929

 

 

$

21,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP basic net earnings per share

 

$

0.19

 

 

$

0.17

 

 

$

0.55

 

 

$

0.45

 

Weighted average number of shares used in computing basic net earnings per share

 

 

49,031

 

 

 

48,897

 

 

 

48,997

 

 

 

48,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted net earnings per share

 

$

0.19

 

 

$

0.17

 

 

$

0.55

 

 

$

0.45

 

Weighted average number of shares used in computing diluted net earnings per share

 

 

49,049

 

 

 

48,991

 

 

 

49,046

 

 

 

48,980

 



Summary of Non-GAAP Financial Information
U.S. Dollars in thousands (except per share data)

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

94,892

 

100

%

 

$

85,843

 

100

%

 

$

266,621

 

100

%

 

$

234,703

 

100

%

Gross profit

 

 

30,735

 

32.4

%

 

 

28,908

 

33.7

%

 

 

83,561

 

31.3

%

 

 

78,492

 

33.4

%

Operating income

 

 

14,181

 

14.9

%

 

 

11,751

 

13.7

%

 

 

37,375

 

14.0

%

 

 

32,508

 

13.9

%

Net income attributable to Magic's shareholders

 

 

9,454

 

10.0

%

 

 

8,079

 

9.4

%

 

 

26,929

 

10.1

%

 

 

21,822

 

9.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.19

 

 

 

 

$

0.17

 

 

 

 

$

0.55

 

 

 

 

$

0.45

 

 

 

Diluted earnings per share

 

$

0.19

 

 

 

 

$

0.17

 

 

 

 

$

0.55

 

 

 

 

$

0.45

 

 

 



MAGIC SOFTWARE ENTERPRISES LTD.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
U.S. Dollars in thousands

 

 

For the Nine months ended September 30,

 

 

 

2020

 

 

2019

 

 

 

Unaudited

 

 

Unaudited

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

22,306

 

 

$

19,197

 

Adjustments to reconcile net income to net cash provided   by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

10,096

 

 

 

10,037

 

Stock-based compensation

 

 

-

 

 

 

75

 

Change in deferred taxes, net

 

 

(382

)

 

 

(758

)

Amortization of marketable securities premium and accretion of discount

 

 

57

 

 

 

147

 

Net change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Trade receivables, net

 

 

5,919

 

 

 

6,307

 

Other long-term and short-term accounts receivable and prepaid expenses

 

 

158

 

 

 

2,761

 

Trade payables

 

 

(179

)

 

 

(5,540

)

Exchange rate of loans

 

 

(44

)

 

 

1,712

 

Accrued expenses and other accounts payable

 

 

3,803

 

 

 

(5,608

)

Deferred revenues

 

 

(401

)

 

 

4,365

 

Net cash provided by operating activities

 

 

41,333

 

 

 

32,695

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized software development costs

 

 

(2,474

)

 

 

(3,128

)

Purchase of property and equipment

 

 

(2,448

)

 

 

(1,057

)

Cash paid in conjunction with acquisitions, net of acquired cash

 

 

(16,534

)

 

 

(20,889

)

Proceeds from maturity and sale of marketable securities

 

 

5,429

 

 

 

2,450

 

Proceeds from short-term bank deposits

 

 

5,075

 

 

 

5,127

 

Investment in marketable securities

 

 

-

 

 

 

(202

)

Net cash used in investing activities

 

 

(10,952

)

 

 

(17,699

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from exercise of options by employees

 

 

229

 

 

 

69

 

Issuance of ordinary shares, net

 

 

-

 

 

 

(9

)

Dividend paid

 

 

(12,502

)

 

 

(14,963

)

Dividend paid to non-controlling interests

 

 

(6,408

)

 

 

(400

)

Dividend paid to redeemable non-controlling interests

 

 

(2,013

)

 

 

(2,589

)

Purchase of redeemable non-controlling interest

 

 

-

 

 

 

(1,237

)

Purchase of non-controlling interest

 

 

(18,016

)

 

 

-

 

Short-term and long-term loans received

 

 

9,090

 

 

 

878

 

Repayment of short-term and long-term loans

 

 

(2,811

)

 

 

(7,681

)

Net cash used in financing activities

 

 

(32,431

)

 

 

(25,932

)

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

(470

)

 

 

699

 

 

 

 

 

 

 

 

 

 

Change in cash and cash equivalents

 

 

(2,520

)

 

 

(10,237

)

Cash and cash equivalents at the beginning of the year

 

 

81,915

 

 

 

87,126

 

Cash and cash equivalents at end of the period

 

$

79,395

 

 

$

76,889

 




Our goal is to create a safe and engaging place for users to connect over interests and passions. In order to improve our community experience, we are temporarily suspending article commenting.

What to Read Next