Exhibit | Description |
Sequential
Page
Number
|
1.
|
Press
release on Alvarion Reports Record Revenues for Second
Quarter 2007 dated
August 1st, 2007
|
4
|
·
|
Record
revenues of $57.5 million, up 31% from Q2
2006;
|
·
|
Record
BreezeMAXTM
revenues of
$27.9 million;
|
·
|
Gross
margin of 51%;
|
·
|
Non-GAAP
EPS of $0.03; GAAP EPS of $0.00;
|
·
|
Positive
operating cash flow of $2.6
million.
|
ALVARION
LTD. & ITS SUBSIDIARIES
|
||||||||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (*)
|
||||||||||||||||||||
U.S.
dollars in thousands (except per share data)
|
||||||||||||||||||||
|
||||||||||||||||||||
Six
|
Six
|
Three
|
Three
|
Three
|
||||||||||||||||
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
||||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
March
31,
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||||||
|
||||||||||||||||||||
Sales
|
$ |
109,623
|
$ |
87,636
|
$ |
57,546
|
$ |
44,013
|
$ |
52,077
|
||||||||||
|
||||||||||||||||||||
Cost
of sales
|
54,221
|
44,028
|
28,420
|
21,942
|
25,801
|
|||||||||||||||
|
|
|
|
|
||||||||||||||||
Gross
profit
|
55,402
|
43,608
|
29,126
|
22,071
|
26,276
|
|||||||||||||||
|
||||||||||||||||||||
Operating
expenses:
|
||||||||||||||||||||
Research
and development, net
|
24,849
|
18,045
|
13,075
|
9,284
|
11,774
|
|||||||||||||||
Selling
and marketing
|
26,265
|
20,851
|
13,621
|
10,578
|
12,644
|
|||||||||||||||
General
and administrative
|
7,700
|
6,730
|
3,787
|
3,654
|
3,913
|
|||||||||||||||
Amortization
of intangible assets
|
1,272
|
1,338
|
636
|
669
|
636
|
|||||||||||||||
|
||||||||||||||||||||
|
|
|
|
|
||||||||||||||||
Total
Operating expenses
|
60,086
|
46,964
|
31,119
|
24,185
|
28,967
|
|||||||||||||||
|
|
|
|
|
||||||||||||||||
Operating
loss
|
(4,684 | ) | (3,356 | ) | (1,993 | ) | (2,114 | ) | (2,691 | ) | ||||||||||
|
||||||||||||||||||||
Financial
income, net
|
3,143
|
1,492
|
1,511
|
824
|
1,632
|
|||||||||||||||
|
|
|
|
|
||||||||||||||||
Loss
from continuing operations
|
(1,541 | ) | (1,864 | ) | (482 | ) | (1,290 | ) | (1,059 | ) | ||||||||||
|
||||||||||||||||||||
Income
(loss) from discontinued operations, net
|
1,054
|
(30,668 | ) |
618
|
(26,276 | ) |
436
|
|||||||||||||
|
|
|
|
|
||||||||||||||||
Net
income (loss)
|
$ | (487 | ) | $ | (32,532 | ) | $ |
136
|
$ | (27,566 | ) | $ | (623 | ) | ||||||
|
||||||||||||||||||||
Basic
net earnings (loss) per share:
|
||||||||||||||||||||
Continuing
operations
|
$ | (0.03 | ) | $ | (0.03 | ) | $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.02 | ) | |||||
Discontinued
operations
|
$ |
0.02
|
$ | (0.51 | ) | $ |
0.01
|
$ | (0.43 | ) | $ |
0.01
|
||||||||
Total
|
$ | (0.01 | ) | $ | (0.54 | ) | $ |
0.00
|
$ | (0.45 | ) | $ | (0.01 | ) | ||||||
|
||||||||||||||||||||
Weighted
average number of shares used in computing basic net earnings (loss)
per
share
|
61,933
|
60,501
|
62,097
|
60,806
|
61,767
|
|||||||||||||||
|
||||||||||||||||||||
Diluted
net earnings (loss) per share:
|
||||||||||||||||||||
Continuing
operations
|
$ | (0.03 | ) | $ | (0.03 | ) | $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.02 | ) | |||||
Discontinued
operations
|
$ |
0.02
|
$ | (0.51 | ) | $ |
0.01
|
$ | (0.43 | ) | $ |
0.01
|
||||||||
Total
|
$ | (0.01 | ) | $ | (0.54 | ) | $ |
0.00
|
$ | (0.45 | ) | $ | (0.01 | ) | ||||||
|
||||||||||||||||||||
Weighted
average number of shares used in computing diluted net earnings (loss)
per
share
|
61,933
|
60,501
|
64,316
|
60,806
|
61,767
|
|||||||||||||||
|
||||||||||||||||||||
(*)
Results of Cellular Mobile Unit that was sold in November 2006, are
classified as discontinued operations and are not included in the
results
from continuing operations.
|
ALVARION
LTD. & ITS SUBSIDIARIES
|
|||||||||||||||||
RECONCILIATION
BETWEEN GAAP TO NON-GAAP STATEMENT OF INCOME (*)
|
|||||||||||||||||
U.S.
dollars in thousands (except per share data)
|
|||||||||||||||||
|
|||||||||||||||||
Three
|
Three
|
||||||||||||||||
Months
Ended
|
Months
Ended
|
||||||||||||||||
June
30,
|
March
31,
|
||||||||||||||||
|
2007
|
|
|
2007
|
|||||||||||||
GAAP
|
Adjustments
|
Non-GAAP
|
Non-GAAP
|
||||||||||||||
|
|||||||||||||||||
Sales
|
$ |
57,546
|
$ |
-
|
$ |
57,546
|
$ |
52,077
|
|||||||||
Cost
of sales
|
28,420
|
(140 | ) |
(a)
|
28,280
|
25,667
|
|||||||||||
Gross
profit
|
29,126
|
140
|
29,266
|
26,410
|
|||||||||||||
Operating
expenses:
|
|||||||||||||||||
Research
and development, net
|
13,075
|
(446 | ) |
(a)
|
12,629
|
11,381
|
|||||||||||
Selling
and marketing
|
13,621
|
(404 | ) |
(a)
|
13,217
|
12,245
|
|||||||||||
General
and administrative
|
3,787
|
(812 | ) |
(a)
|
2,975
|
3,086
|
|||||||||||
Amortization
of intangible assets
|
636
|
(636 | ) |
(b)
|
-
|
-
|
|||||||||||
Total
Operating expenses
|
31,119
|
(2,298 | ) |
28,821
|
26,712
|
||||||||||||
Operating
profit (loss)
|
(1,993 | ) |
2,438
|
445
|
(302 | ) | |||||||||||
Financial
income, net
|
1,511
|
-
|
1,511
|
1,632
|
|||||||||||||
Income
(loss) from continuing operations (a)
|
(482 | ) |
2,438
|
1,956
|
1,330
|
||||||||||||
Income
from discontinued operations, net
|
618
|
(618 | ) |
-
|
-
|
||||||||||||
Net
income
|
$ |
136
|
$ |
1,820
|
$ |
1,956
|
$ |
1,330
|
|||||||||
Basic
net earnings (loss) per share:
|
|||||||||||||||||
Continuing
operations
|
$ | (0.01 | ) | $ |
0.03
|
$ |
0.02
|
||||||||||
Discontinued
operations
|
$ |
0.01
|
|||||||||||||||
Total
|
$ |
0.00
|
|||||||||||||||
Weighted
average number of shares used in computing basic
net
earnings (loss) per share
|
62,097
|
62,097
|
61,767
|
||||||||||||||
Diluted
net earnings (loss) per share:
|
|||||||||||||||||
Continuing
operations
|
$ | (0.01 | ) | $ |
0.03
|
$ |
0.02
|
||||||||||
Discontinued
operations
|
$ |
0.01
|
|||||||||||||||
Total
|
$ |
0.00
|
|||||||||||||||
Weighted
average number of shares used in computing diluted
net
earnings (loss) per share
|
64,316
|
64,316
|
63,942
|
||||||||||||||
(*)
Results of Cellular Mobile Unit that was sold in November 2006, are
classified as discontinued operations and are not included in the
results
from continuing operations.
|
|||||||||||||||||
(a)
The effect of stock-based compensation. The Company adopted the provisions
of Statement of Financial Accounting Standards No. 123(R), "Share-Based
Payment" on January 1, 2006 using the modified-prospective transition
method.
|
|||||||||||||||||
(b)
The effect of amortization of intangible assets.
|
ALVARION
LTD. & ITS SUBSIDIARIES
|
||||||||||||||||||||
|
||||||||||||||||||||
DISCLOSURE
OF NON-US GAAP NET INCOME
|
||||||||||||||||||||
|
||||||||||||||||||||
FOR
COMPARATIVE PURPOSES NET INCOME (LOSS) AND EARNINGS (LOSS) PER SHARE
FROM
CONTINUING OPERATIONS EXCLUDING
AMORTIZATION
OF ACQUIRED INTANGIBLES, DEFERRED STOCK COMPENSATION AND INCOME (LOSS)
FROM DISCONTINUED OPERATIONS
|
||||||||||||||||||||
|
||||||||||||||||||||
U.S.
dollars in thousands (except per share data)
|
||||||||||||||||||||
|
||||||||||||||||||||
Six
|
Six
|
Three
|
Three
|
Three
|
||||||||||||||||
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
||||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
March
31,
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||||||
|
||||||||||||||||||||
Net
income (loss) according to US GAAP
|
$ | (487 | ) | $ | (32,532 | ) | $ |
136
|
$ | (27,566 | ) | $ | (623 | ) | ||||||
|
||||||||||||||||||||
Amortization
of acquired current technology and customer relationships
|
1,272
|
1,338
|
636
|
669
|
636
|
|||||||||||||||
|
||||||||||||||||||||
Amortization
of deferred stock compensation
|
3,555
|
3,022
|
1,802
|
1,597
|
1,753
|
|||||||||||||||
|
||||||||||||||||||||
Loss
(income) from discontinued operations
|
(1,054 | ) |
30,668
|
(618 | ) |
26,276
|
(436 | ) | ||||||||||||
|
|
|
|
|
||||||||||||||||
Net
Income from continuing operations excluding amortization of acquired
intangibles, deferred stock compensation and income (loss) from
discontinued operations
|
$ |
3,288
|
$ |
2,496
|
$ |
1,956
|
$ |
976
|
$ |
1,330
|
||||||||||
|
||||||||||||||||||||
Basic
net earnings per share from continuing operations excluding amortization
of acquired intangibles, deferred stock compensation and income (loss)
from discontinued operations
|
$ |
0.05
|
$ |
0.04
|
$ |
0.03
|
$ |
0.02
|
$ |
0.02
|
||||||||||
|
||||||||||||||||||||
Weighted
average number of shares used in computing basic net earnings per
share
|
61,933
|
60,501
|
62,097
|
60,806
|
61,767
|
|||||||||||||||
|
||||||||||||||||||||
Diluted
net earnings per share from continuing operations excluding amortization
of acquired intangibles, deferred stock compensation and income (loss)
from discontinued operations
|
$ |
0.05
|
$ |
0.04
|
$ |
0.03
|
$ |
0.02
|
$ |
0.02
|
||||||||||
|
||||||||||||||||||||
Weighted
average number of shares used in computing diluted net earnings per
share
|
64,152
|
64,142
|
64,316
|
63,700
|
63,942
|
ALVARION
LTD. & ITS SUBSIDIARIES
|
||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||
U.S.
dollars in thousands
|
||||||||
|
||||||||
June
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Cash,
cash equivalents, short-term and long-term investments
|
$ |
122,093
|
$ |
118,426
|
||||
Trade
receivables
|
38,667
|
34,332
|
||||||
Other
accounts receivable
|
13,414
|
12,474
|
||||||
Inventories
|
45,481
|
30,539
|
||||||
Severance
pay fund
|
9,758
|
8,749
|
||||||
PROPERTY
AND EQUIPMENT, NET
|
10,923
|
10,379
|
||||||
GOODWILL
AND OTHER INTANGIBLE ASSETS
|
59,971
|
61,243
|
||||||
DISCONTINUED
ASSETS
|
2,665
|
3,921
|
||||||
TOTAL
ASSETS
|
$ |
302,972
|
$ |
280,063
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Trade
payables
|
$ |
28,782
|
$ |
22,418
|
||||
Other
accounts payable and accrued expenses
|
54,724
|
42,295
|
||||||
Total
current liabilities
|
83,506
|
64,713
|
||||||
ACCRUED
SEVERANCE PAY
|
14,461
|
12,694
|
||||||
DISCONTINUED
LIABILITIES
|
5,980
|
7,355
|
||||||
TOTAL
LIABILITIES
|
103,947
|
84,762
|
||||||
SHAREHOLDERS'
EQUITY
|
199,025
|
195,301
|
||||||
TOTAL
LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ |
302,972
|
$ |
280,063
|
ALVARION
LTD. & ITS SUBSIDIARIES
|
|||||
Consolidated
Statements of Cash Flows
|
|||||
U.S.
dollars in thousands
|
|||||
|
|||||
Three
|
|||||
Months
ended
|
|||||
June
30, 2007
|
|||||
|
|||||
Cash
flows from operating activities:
|
|||||
Net
profit
|
$ |
136
|
|||
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
|||||
Depreciation
|
1,125
|
||||
Amortization
of deferred stock compensation
|
1,802
|
||||
Amortization
of intangibles assets
|
636
|
||||
Increase
in trade receivables
|
(2,152 | ) | |||
Increase
in other accounts receivable
|
(1,950 | ) | |||
Increase
in inventories
|
(8,043 | ) | |||
Increase
in trade payables
|
1,624
|
||||
Increase
in other accounts payables and accrued expenses
|
9,720
|
||||
Accrued
severance pay, net
|
367
|
||||
Net
income from discontinued operations
|
(618 | ) | |||
Net
cash provided by operating activities from continuing
operations
|
2,647
|
||||
|
|||||
Net
cash provided by operating activities from discontinued
operations
|
540
|
||||
|
|||||
Net
cash provided by operating activities
|
3,187
|
||||
|
|||||
Cash
flows from investing activities:
|
|||||
Purchase
of fixed assets
|
(1,673 | ) | |||
Net
cash used in investing activities from continuing
operations
|
(1,673 | ) | |||
|
|||||
Cash
flows from financing activities:
|
|||||
Proceeds
from exercise of stock options
|
657
|
||||
Net
cash provided by financing activities from continuing
operations
|
657
|
||||
|
|||||
Increase
in cash, cash equivalents, short-term and long-term investments from
continuing operations
|
1,631
|
||||
Increase
in cash, cash equivalents, short-term and long-term investments from
discontinued operations
|
540
|
||||
Increase
in cash, cash equivalents, short-term and long-term
investments
|
2,171
|
||||
|
|||||
Cash,
cash equivalents, short-term and long-term investments at the beginning
of
the period
|
119,922
|
||||
Cash,
cash equivalents, short-term and long-term investments at the end
of the
period
|
$ |
122,093
|