Ituran Location and Control Ltd(NASDAQ:ITRN)

Ituran Location and Control Ltd., together with its subsidiaries, provides location-based services and wireless communications products. The company's Location-Based Services segment provides stolen vehicle recovery and tracking services, which locate, track, and recover stolen vehicles for its subs...
Website: http://www.ituran.com
Founded: 1994
Full Time Employees: 3,000
Sector: Technology
Industry: Communication Equipment
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-11-18 | 2025-08-19 | 2025-05-28 | 2025-02-26 | 2024-12-31 | 2024-11-21 | 2024-08-19 | 2024-05-28 | 2024-02-29 | 2023-12-31 | 2023-11-27 | 2023-08-15 | 2023-05-24 | 2023-02-28 | 2022-12-31 | 2022-11-21 | 2022-08-29 | 2022-05-24 | 2022-03-07 | 2021-12-31 | 2021-11-16 | 2021-08-23 | 2021-05-25 | 2021-03-03 | 2020-12-31 | 2020-11-18 | 2020-08-25 | 2020-05-13 | 2020-03-04 | 2019-12-31 | 2019-11-25 | 2019-09-26 | 2019-08-28 | 2019-05-21 | 2019-03-11 | 2018-12-31 | 2018-11-26 | 2018-09-28 | 2018-08-30 | 2018-05-23 | 2018-02-27 | 2017-12-31 | 2017-11-15 | 2017-08-16 | 2017-05-17 | 2017-02-27 | 2016-12-31 | 2016-11-15 | 2016-08-11 | 2016-05-23 | 2016-02-24 | 2015-12-31 | 2015-11-18 | 2015-08-13 | 2015-05-18 | 2015-02-17 | 2014-12-31 | 2014-11-18 | 2014-08-11 | 2014-05-15 | 2014-02-19 | 2013-12-31 | 2013-11-13 | 2013-08-05 | 2013-05-13 | 2013-02-19 | 2012-12-31 | 2012-11-19 | 2012-08-15 | 2012-05-30 | 2012-02-22 | 2011-12-31 | 2011-11-16 | 2011-08-11 | 2011-05-17 | 2011-03-01 | 2010-12-31 | 2010-11-22 | 2010-08-25 | 2010-05-25 | 2010-02-17 | 2009-12-31 | 2009-11-17 | 2009-08-12 | 2009-05-18 | 2009-02-23 | 2008-12-31 | 2008-11-24 | 2008-08-12 | 2008-05-14 | 2008-02-21 | 2007-12-31 | 2007-11-19 | 2007-08-20 | 2007-05-29 | 2007-02-20 | 2006-12-31 | 2006-11-21 | 2006-08-16 | 2006-05-15 | 2006-02-21 | 2005-12-31 | 2005-11-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
telematics services | 193,486,000 | 125,936,000 | 62,180,000 | 242,491,000 | 61,548,000 | 180,943,000 | 121,352,000 | 60,935,000 | 234,541,000 | 59,426,000 | 175,115,000 | 114,963,000 | 55,777,000 | 209,558,000 | 155,671,000 | 102,540,000 | 50,226,000 | 189,649,000 | 140,873,000 | 92,562,000 | 45,619,000 | 182,944,000 | 137,185,000 | 92,707,000 | 48,976,000 | 204,728,000 | 104,825,000 | 104,825,000 | 53,159,000 | 181,357,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
telematics products | 72,040,000 | 47,312,000 | 24,275,000 | 93,766,000 | 21,335,000 | 72,431,000 | 48,543,000 | 24,091,000 | 85,437,000 | 18,382,000 | 67,055,000 | 46,154,000 | 23,695,000 | 83,514,000 | 62,453,000 | 42,920,000 | 21,846,000 | 81,235,000 | 59,655,000 | 42,265,000 | 21,746,000 | 62,683,000 | 44,829,000 | 28,978,000 | 19,398,000 | 74,604,000 | 40,021,000 | 40,021,000 | 20,445,000 | 71,978,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 131,365,000 | 84,940,000 | 42,019,000 | 160,620,000 | 41,116,000 | 119,504,000 | 79,347,000 | 39,543,000 | 153,161,000 | 38,400,000 | 114,761,000 | 75,351,000 | 36,689,000 | 137,562,000 | 101,709,000 | 67,094,000 | 33,263,000 | 126,482,000 | 93,056,000 | 61,185,000 | 30,364,000 | 115,515,000 | 86,003,000 | 58,626,000 | 30,969,000 | 130,518,000 | 30,492,000 | 100,026,000 | 68,148,000 | 68,148,000 | 34,637,000 | 127,328,000 | 89,277,000 | 60,384,000 | 60,384,000 | 31,457,000 | 119,384,000 | 88,807,000 | 58,263,000 | 28,081,000 | 102,031,000 | 75,659,000 | 49,255,000 | 23,790,000 | 89,881,000 | 67,603,000 | 45,599,000 | 23,362,000 | 97,133,000 | 73,442,000 | 48,582,000 | 23,744,000 | 89,302,000 | 64,955,000 | 42,993,000 | 20,982,000 | 74,161,000 | 55,323,000 | 36,802,000 | 18,379,000 | 79,296,000 | 60,768,000 | 39,853,000 | 19,899,000 | 72,494,000 | 52,659,000 | 34,504,000 | 17,170,000 | 60,559,000 | ||||||||||||||||||||||||||||||||||
yoy | 219.50% | -28.92% | -47.04% | 306.19% | -73.16% | 211.21% | -30.86% | -47.52% | 317.46% | -72.09% | -25.92% | -45.32% | 313.56% | -27.90% | -45.64% | 316.55% | -28.86% | -48.21% | 273.00% | 182.05% | -41.39% | -54.56% | 91.52% | -11.97% | -21.44% | -23.67% | -42.64% | 110.86% | -25.22% | -32.01% | -46.01% | 325.14% | -22.99% | -42.99% | 328.88% | -27.14% | -47.83% | 284.73% | -37.91% | -51.91% | 309.08% | -25.21% | -44.77% | 325.61% | -22.29% | -42.99% | 303.51% | -39.44% | -53.88% | 298.49% | -24.32% | -42.33% | 322.21% | ||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 54.66% | 102.15% | -73.84% | 290.65% | -65.59% | 50.61% | 100.66% | -74.18% | 298.86% | -66.54% | 52.30% | 105.38% | -73.33% | 51.59% | 101.71% | -73.70% | 52.09% | 101.51% | -73.71% | 46.70% | 89.31% | -76.27% | 328.04% | -69.52% | 46.78% | 0.00% | 96.75% | -72.80% | 47.85% | 0.00% | 91.96% | -73.65% | 52.42% | 107.48% | -72.48% | 53.61% | 107.04% | -73.53% | 48.26% | 95.18% | -75.95% | 51.17% | 104.61% | -73.41% | 51.08% | 104.90% | -71.71% | 50.33% | 100.24% | -76.82% | 52.48% | 100.28% | -72.55% | 52.62% | 100.96% | -71.65% | |||||||||||||||||||||||||||||||||||||||||||||||
research and development expenses | 15,654,000 | 9,920,000 | 4,862,000 | 18,090,000 | 4,483,000 | 13,607,000 | 9,117,000 | 4,523,000 | 16,986,000 | 4,240,000 | 12,746,000 | 8,354,000 | 4,138,000 | 16,848,000 | 12,232,000 | 8,131,000 | 4,140,000 | 14,099,000 | 10,168,000 | 6,841,000 | 3,546,000 | 12,767,000 | 9,959,000 | 7,305,000 | 3,886,000 | 13,913,000 | 3,578,000 | 10,335,000 | 7,128,000 | 7,128,000 | 3,751,000 | 6,223,000 | 3,727,000 | 2,099,000 | 2,099,000 | 1,160,000 | 3,160,000 | 2,444,000 | 1,768,000 | 782,000 | 2,895,000 | 2,082,000 | 1,401,000 | 675,000 | 2,401,000 | 1,699,000 | 1,085,000 | 490,000 | 2,526,000 | 1,895,000 | 1,245,000 | 591,000 | 2,414,000 | 526,000 | 334,000 | 165,000 | 669,000 | 500,000 | 340,000 | 183,000 | 631,000 | 480,000 | 284,000 | 139,000 | 481,000 | 333,000 | 222,000 | 106,000 | 372,000 | ||||||||||||||||||||||||||||||||||
selling and marketing expenses | 13,491,000 | 8,634,000 | 4,259,000 | 15,271,000 | 3,980,000 | 11,291,000 | 7,272,000 | 3,574,000 | 13,643,000 | 3,535,000 | 10,108,000 | 6,606,000 | 3,323,000 | 13,327,000 | 10,025,000 | 6,580,000 | 3,124,000 | 11,906,000 | 8,877,000 | 5,880,000 | 2,957,000 | 11,014,000 | 8,428,000 | 5,899,000 | 3,059,000 | 12,778,000 | 3,185,000 | 9,593,000 | 6,303,000 | 6,303,000 | 2,930,000 | 11,340,000 | 8,423,000 | 5,482,000 | 5,482,000 | 2,852,000 | 12,246,000 | 9,551,000 | 6,278,000 | 2,828,000 | 10,074,000 | 7,471,000 | 4,934,000 | 2,378,000 | 9,303,000 | 6,912,000 | 4,625,000 | 2,396,000 | 9,264,000 | 6,783,000 | 4,437,000 | 2,285,000 | 9,715,000 | 7,358,000 | 4,972,000 | 2,390,000 | 8,489,000 | 6,473,000 | 4,369,000 | 2,141,000 | 8,543,000 | 6,387,000 | 4,164,000 | 1,878,000 | 8,675,000 | 6,501,000 | 4,295,000 | 2,217,000 | 7,684,000 | ||||||||||||||||||||||||||||||||||
general and administrative expenses | 45,586,000 | 29,369,000 | 14,238,000 | 56,238,000 | 14,667,000 | 41,571,000 | 28,307,000 | 14,456,000 | 56,635,000 | 14,305,000 | 42,330,000 | 27,716,000 | 13,273,000 | 48,705,000 | 36,131,000 | 23,698,000 | 11,712,000 | 46,118,000 | 33,725,000 | 22,005,000 | 11,098,000 | 49,705,000 | 37,635,000 | 25,999,000 | 13,923,000 | 55,166,000 | 14,011,000 | 41,155,000 | 27,597,000 | 27,597,000 | 14,446,000 | 47,693,000 | 33,385,000 | 22,590,000 | 22,590,000 | 11,878,000 | 47,590,000 | 35,096,000 | 22,391,000 | 10,762,000 | 40,228,000 | 30,113,000 | 19,525,000 | 9,271,000 | 37,801,000 | 28,675,000 | 19,365,000 | 9,963,000 | 38,617,000 | 28,950,000 | 19,198,000 | 9,203,000 | 34,483,000 | 25,915,000 | 17,348,000 | 8,710,000 | 33,439,000 | 25,442,000 | 17,128,000 | 8,615,000 | 35,711,000 | 27,065,000 | 17,861,000 | 9,064,000 | 32,703,000 | 23,628,000 | 15,382,000 | 7,574,000 | 27,213,000 | ||||||||||||||||||||||||||||||||||
other incomes (income) | 18,000 | 27,000 | 6,000 | -24,750 | -99,000 | -123,000 | -39,000 | -58,000 | -92,000 | -12,000 | -63,000 | 456,000 | 1,617,000 | -13,000 | 55,000 | 3,000 | 908,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 56,616,000 | 36,990,000 | 18,654,000 | 71,169,000 | 18,035,000 | 53,134,000 | 34,774,000 | 17,029,000 | 65,955,000 | 16,505,000 | 49,450,000 | 32,557,000 | 15,912,000 | 58,774,000 | 43,470,000 | 28,803,000 | 14,366,000 | 54,615,000 | 40,438,000 | 26,545,000 | 12,775,000 | 27,831,000 | 15,761,000 | 5,215,000 | 10,074,000 | 22,654,000 | -16,361,000 | 39,015,000 | 27,115,000 | 27,115,000 | 13,506,000 | 62,378,000 | 44,050,000 | 30,331,000 | 30,331,000 | 15,541,000 | 56,535,000 | 41,862,000 | 27,969,000 | 13,797,000 | 47,998,000 | 35,020,000 | 23,461,000 | 11,509,000 | 40,644,000 | 30,334,000 | 20,538,000 | 10,525,000 | 45,870,000 | 35,877,000 | 23,756,000 | 11,700,000 | 38,290,000 | 30,243,000 | 19,417,000 | 9,261,000 | 29,947,000 | 21,923,000 | 14,540,000 | 7,457,000 | 34,488,000 | 26,849,000 | 17,544,000 | 8,818,000 | 30,580,000 | 22,194,000 | 14,602,000 | 7,270,000 | 24,382,000 | ||||||||||||||||||||||||||||||||||
yoy | 213.92% | -30.38% | -46.36% | 317.93% | -72.66% | 221.93% | -29.68% | -47.69% | 314.50% | -71.92% | -25.10% | -44.76% | 309.12% | -28.77% | -45.88% | 327.51% | 68.42% | 144.97% | 176.27% | -196.33% | -86.63% | -62.85% | -16.45% | -221.14% | -37.45% | -38.44% | -55.47% | 105.66% | -22.08% | -27.55% | -44.43% | 309.76% | -20.13% | -41.19% | 317.05% | -22.66% | -43.96% | 286.17% | -42.75% | -55.70% | 292.05% | -21.45% | -39.74% | 313.45% | -11.43% | -36.31% | 301.60% | -45.85% | -57.50% | 291.11% | -20.95% | -39.61% | 320.63% | ||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | 53.06% | 98.30% | -73.79% | 294.62% | -66.06% | 52.80% | 104.20% | -74.18% | 299.61% | -66.62% | 51.89% | 104.61% | -72.93% | 50.92% | 100.49% | -73.70% | 52.34% | 107.79% | -54.10% | 202.22% | -48.23% | -55.53% | -238.46% | -141.94% | 43.89% | 0.00% | 100.76% | -78.35% | 45.23% | 0.00% | 95.17% | -72.51% | 49.67% | 102.72% | -71.26% | 49.27% | 103.85% | -71.68% | 47.70% | 95.14% | -77.05% | 51.02% | 103.04% | -69.44% | 55.76% | 109.66% | -69.08% | 50.78% | 94.98% | -78.38% | 53.04% | 98.96% | -71.16% | 51.99% | 100.85% | -70.18% | |||||||||||||||||||||||||||||||||||||||||||||||
financing income (expenses) | -1,122,000 | -782,000 | 80,000 | 41,250 | 165,000 | 75,000 | -5,944,000 | -5,538,000 | 1,480,000 | 576,000 | -1,015,000 | 1,236,000 | -989,000 | 1,091,000 | 1,246,000 | 774,000 | 1,215,000 | 144,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income tax | 55,494,000 | 36,208,000 | 19,200,000 | 71,249,000 | 17,950,000 | 53,299,000 | 34,905,000 | 17,104,000 | 64,405,000 | 14,857,000 | 49,548,000 | 32,708,000 | 15,738,000 | 52,830,000 | 38,818,000 | 24,865,000 | 11,801,000 | 48,968,000 | 35,719,000 | 24,560,000 | 11,779,000 | 29,039,000 | 19,417,000 | 6,081,000 | 9,410,000 | 23,204,000 | -13,073,000 | 36,277,000 | 25,213,000 | 25,213,000 | 12,418,000 | 76,752,000 | 60,017,000 | 30,899,000 | 30,899,000 | 15,817,000 | 42,953,000 | 28,810,000 | 14,286,000 | 36,266,000 | 24,299,000 | 11,577,000 | 31,108,000 | 20,746,000 | 10,996,000 | 37,092,000 | 23,712,000 | 11,825,000 | 30,387,000 | 19,657,000 | 9,322,000 | 29,693,000 | 22,114,000 | 7,467,000 | 27,472,000 | 18,163,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income tax expenses | -11,221,000 | -7,329,000 | -4,066,000 | -14,579,000 | -3,345,000 | -11,234,000 | -7,205,000 | -3,430,000 | -13,355,000 | -2,534,000 | -10,821,000 | -7,220,000 | -3,419,000 | -12,745,000 | -8,998,000 | -5,918,000 | -2,464,000 | -11,854,000 | -9,055,000 | -5,718,000 | -2,813,000 | -10,856,000 | -8,595,000 | -4,817,000 | -1,926,000 | -12,234,000 | -1,365,000 | -10,869,000 | -7,189,000 | -7,189,000 | -3,497,000 | -17,273,000 | -12,416,000 | -8,510,000 | -4,657,000 | -17,705,000 | -12,388,000 | -4,576,000 | -14,877,000 | -10,945,000 | -3,215,000 | -12,822,000 | -9,657,000 | -3,339,000 | -14,246,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in losses of affiliated companies | -31,000 | -34,000 | 178,000 | -301,000 | -122,000 | -81,000 | 116,000 | -822,000 | -627,000 | -412,000 | -1,307,000 | -844,000 | -308,000 | -201,000 | -1,000 | -1,000 | -29,000 | -14,000 | -14,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income for the period | 44,242,000 | 28,861,000 | 15,100,000 | 56,547,000 | 10,441,000 | 41,764,000 | 27,578,000 | 13,593,000 | 50,344,000 | 9,476,250 | 37,905,000 | 24,861,000 | 11,953,000 | 39,500,000 | 29,408,000 | 18,826,000 | 9,294,000 | 37,012,000 | 26,625,000 | 18,821,000 | 8,955,000 | 17,341,000 | 9,964,000 | 377,000 | 6,581,000 | 7,767,000 | 5,656,750 | 22,627,000 | 16,053,000 | 16,053,000 | 8,053,000 | 67,558,000 | 51,469,000 | 24,613,000 | 24,613,000 | 11,847,000 | 46,361,000 | 36,052,000 | 24,855,000 | 13,710,000 | 34,728,000 | 24,767,000 | 15,940,000 | 7,670,000 | 26,572,000 | 19,969,000 | 13,463,000 | 7,350,000 | 32,907,000 | 25,411,000 | 16,033,000 | 7,905,000 | 25,554,000 | 20,980,000 | 13,422,000 | 6,238,000 | 25,960,000 | 21,300,000 | 15,857,000 | 5,261,000 | 26,796,000 | 20,476,000 | 13,600,000 | 6,775,000 | 16,026,000 | 10,149,000 | 5,162,000 | 18,192,000 | |||||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interest | -1,552,000 | -816,000 | -508,000 | -2,893,000 | -945,000 | -1,948,000 | -1,415,000 | -557,000 | -2,207,000 | -420,000 | -1,787,000 | -1,257,000 | -598,000 | -2,397,000 | -1,877,000 | -1,359,000 | -565,000 | -2,756,000 | -1,944,000 | -1,452,000 | -694,000 | -1,218,000 | -663,000 | -343,000 | -878,000 | -401,000 | -477,000 | -302,000 | -3,023,000 | -2,124,000 | -566,000 | -2,567,000 | -2,082,000 | -723,000 | -2,589,000 | -1,885,000 | -571,000 | -1,180,000 | -539,000 | -577,000 | -236,000 | -161,000 | -297,000 | -784,000 | -362,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the company | 42,690,000 | 28,045,000 | 14,592,000 | 53,654,000 | 13,838,000 | 39,816,000 | 26,163,000 | 13,036,000 | 48,137,000 | 12,019,000 | 36,118,000 | 23,604,000 | 11,355,000 | 37,103,000 | 27,531,000 | 17,467,000 | 8,729,000 | 34,256,000 | 24,681,000 | 17,369,000 | 8,261,000 | 16,123,000 | 9,301,000 | 34,000 | 6,367,000 | 6,889,000 | -15,261,000 | 22,150,000 | 15,751,000 | 15,751,000 | 8,057,000 | 64,535,000 | 49,345,000 | 23,294,000 | 23,294,000 | 11,281,000 | 43,794,000 | 33,970,000 | 23,440,000 | 12,987,000 | 32,139,000 | 22,882,000 | 14,732,000 | 7,099,000 | 24,971,000 | 18,789,000 | 12,629,000 | 6,811,000 | 30,429,000 | 23,415,000 | 14,738,000 | 7,328,000 | 23,762,000 | 19,714,000 | 12,732,000 | 6,002,000 | 24,880,000 | 20,470,000 | 15,244,000 | 5,100,000 | 25,758,000 | ||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share attributable to company's stockholders | 2.15 | 1.41 | 0.73 | 1.12 | 0.62 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average number of shares outstanding | 19,892 | 19,894 | 19,894 | 19,894 | 19,894 | 19,894 | 19,894 | 20,061 | 20,000 | 20,096 | 20,158 | 20,314 | 20,418 | 20,418 | 20,435 | 20,497 | 20,534 | 20,769 | 20,769 | 20,809 | 20,813 | 20,813 | 20,813 | 20,813 | 20,813 | 20,813 | 20,813 | 21,037 | 21,037 | 21,112 | 21,146 | 21,146 | 21,342 | 21,077 | 21,077 | 20,982 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | ||||||||||||||||||||||||||||||||||
share in profit (losses) of affiliated companies | -18,000 | -123,000 | -706,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing income | 546,000 | 131,000 | 25,250 | 101,000 | 154,000 | -4,716,000 | -1,982,000 | 3,651,000 | 863,000 | 3,277,000 | -2,701,000 | -1,854,000 | -1,854,000 | 2,134,000 | 568,000 | 568,000 | 276,000 | 841,000 | 489,000 | 2,056,000 | 68,000 | 1,189,000 | 471,000 | 1,704,000 | -44,000 | 125,000 | 240,000 | 61,000 | 1,015,000 | 819,000 | 10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -148,000 | 2,000 | 31,750 | 127,000 | 118,000 | 21,000 | -149,000 | -118,000 | -79,000 | -3,000 | -3,000 | 5,000 | 3,000 | 46,000 | -72,000 | -48,000 | -308,000 | -118,000 | -143,000 | -88,000 | 973,000 | -66,000 | -43,000 | -17,000 | -14,000 | -12,000 | 6,755,000 | -17,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share attributable to company's shareholders | 2.7 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other incomes | -109,000 | -3,000 | 27,000 | -54,000 | 425,000 | -806,000 | -944,000 | -81,000 | -64,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share attributable to company’s shareholders | 0.5 | 2 | 0.74 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share attributable to company’s stockholders | 1.32 | 0.66 | 2.4 | 0.61 | 1.8 | 1.17 | 0.56 | 1.82 | 1.35 | 0.85 | 0.43 | 1.65 | 1.19 | 0.4 | 0.77 | 0.45 | 0.31 | 0.33 | -0.72 | 1.05 | 0.74 | 0.38 | 3.06 | 2.35 | 1.11 | 1.11 | 0.54 | 2.09 | 1.62 | 1.09 | 0.7 | 0.34 | 0.9 | 0.6 | 0.33 | 1.12 | 0.7 | 0.35 | 0.94 | 0.61 | 0.29 | 0.98 | 0.73 | 0.24 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing expenses | -1,552,000 | -195,000 | -2,565,000 | -993,000 | -654,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income (expenses) | 43,000 | -272,000 | -26,000 | 13,138,000 | 6,755,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in losses of affiliated companies ,net | -366,000 | -121,000 | -43,000 | -11,000 | -903,000 | -692,000 | -1,482,000 | -307,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in gains of affiliated companies | -585,000 | -102,000 | -842,000 | -1,971,000 | 2,224,000 | 4,489,000 | -3,000 | -2,000 | -2,000 | 12,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing expense | -4,652,000 | -3,938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 10,508,000 | 10,508,000 | 10,508,000 | 12,292,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets and other incomes (income) | -256,000 | -152,000 | -86,000 | 3,690,000 | 3,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in gains of affiliated companies ,net | -39,000 | -21,000 | -858,000 | -887,000 | -3,203,000 | -695,250 | -2,781,000 | -1,971,000 | -868,000 | 8,079,000 | 3,868,000 | 2,224,000 | 687,000 | 5,487,000 | 4,000,000 | -554,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings (losses) per share attributable to company’s stockholders | 0.83 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets and other incomes | 3,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income (income) attributable to non-controlling interest | -214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets and other expenses (income) | 13,715,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
location-based services | 38,771,500 | 155,086,000 | 126,315,000 | 87,189,000 | 87,189,000 | 45,699,000 | 169,752,000 | 125,284,000 | 81,437,000 | 39,739,000 | 141,940,000 | 104,673,000 | 67,507,000 | 32,155,000 | 127,683,000 | 95,595,000 | 64,093,000 | 31,948,000 | 133,692,000 | 100,737,000 | 66,295,000 | 32,180,000 | 126,951,000 | 94,754,000 | 63,422,000 | 31,393,000 | 114,565,000 | 85,437,000 | 57,335,000 | 29,215,000 | 120,410,000 | 91,968,000 | 61,888,000 | 30,338,000 | 108,101,000 | 79,321,000 | 51,866,000 | 25,724,000 | 91,574,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
wireless communications products | 14,688,750 | 58,755,000 | 47,855,000 | 33,605,000 | 33,605,000 | 17,379,000 | 68,773,000 | 51,951,000 | 34,208,000 | 17,372,000 | 57,634,000 | 44,540,000 | 28,946,000 | 15,044,000 | 47,945,000 | 36,242,000 | 23,921,000 | 12,252,000 | 48,435,000 | 37,843,000 | 25,795,000 | 13,280,000 | 43,216,000 | 31,787,000 | 20,732,000 | 9,582,000 | 35,753,000 | 26,654,000 | 17,951,000 | 8,520,000 | 39,757,000 | 31,223,000 | 19,638,000 | 10,051,000 | 39,724,000 | 27,759,000 | 18,138,000 | 9,269,000 | 29,807,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expenses (income) | 5,000 | -306,000 | -118,000 | 26,000 | -147,000 | -146,000 | 913,000 | -77,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -48,000 | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to non-controlling interests | -302,000 | -1,319,000 | -1,319,000 | -1,415,000 | -1,208,000 | -834,000 | -1,996,000 | -1,295,000 | -1,266,000 | -690,000 | -830,000 | -613,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expenses | 4,000 | 836,000 | -268,000 | 856,000 | 4,400,000 | 922,000 | 985,000 | -819,000 | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net loss attributable to non-controlling interest | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -8,510,000 | -8,444,000 | -7,052,000 | -6,439,000 | -11,373,000 | -7,478,000 | -9,406,000 | -6,234,000 | -8,364,000 | -6,243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 55,546,000 | 50,054,000 | 41,833,000 | 47,574,000 | 38,362,000 | 37,689,000 | 35,769,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in gains of affiliated company | 8,520,000 | -449,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share of attributable to company’s stockholders | 1.53 | 1.19 | 1.45 | 1.13 | 1.19 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing income (exspenses) | 838,000 | 208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in losses of affiliated company | -2,439,000 | -421,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less:net income attributable to non-controlling interest | -1,601,000 | -2,478,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other incomes ( income) | -35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax | -3,920,000 | -12,807,000 | -3,084,000 | -11,690,000 | -2,192,000 | -8,950,000 | -6,996,000 | -4,563,000 | -2,282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other (expenses) income | -166,000 | 6,755,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing income (expenses) | 238,000 | 987,000 | 2,100,000 | 139,000 | 459,000 | 71,000 | 1,604,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in losses of affiliated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
companies | -1,000 | -39,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less :net income attributable to non-controlling interest | -1,792,000 | -1,080,000 | -1,038,000 | -541,000 | -600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in income (losses) of affiliated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in income (losses) of affiliated companies | -23,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share of attributable to company's stockholders | 1.23 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing income (expenses) ,net | 1,429,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to non- controlling interest | -782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income for the period attributable to the company | 19,694,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earning per share attributable to company's shareholders | 0.94 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average number of shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 20,968 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 20,968 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other ( expenses) income | 41,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing income | 578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to company | 13,059,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to company's shareholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 20,968 | 23,315 | 23,194 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 20,968 | 20,977 | 20,977 | 20,977 | 20,977 | 20,977 | 20,977 | 20,977 | 23,422 | 23,457 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing income ( expenses ) | 239,000 | -127,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before taxes on income | 9,057,000 | 29,775,000 | 22,572,000 | 14,592,000 | 7,079,000 | 25,986,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to company stockholders | 6,478,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to company stockholders: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes on income | -7,686,000 | -6,544,000 | -4,441,000 | -1,929,000 | -7,139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income for the year | 22,086,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less :net income attributable to non controlling interest | -1,071,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to company shareholders | 21,015,000 | 9,549,000 | 4,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income for the period attributable to company shareholders | 15,242,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: attributable to company shareholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to company shareholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.62 | 0.31 | 1 | 0.73 | 0.46 | 0.23 | 0.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other ( income) expenses | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests in income of subsidiaries | -668,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2020-12-31 | 2020-03-04 | 2019-12-31 | 2019-11-25 | 2019-09-26 | 2019-08-28 | 2019-05-21 | 2019-03-11 | 2018-12-31 | 2018-11-26 | 2018-09-28 | 2018-08-30 | 2018-06-30 | 2018-05-23 | 2018-02-27 | 2017-12-31 | 2017-11-15 | 2017-08-16 | 2017-05-17 | 2017-02-27 | 2016-12-31 | 2016-11-15 | 2016-08-11 | 2016-05-23 | 2016-02-24 | 2015-12-31 | 2015-11-18 | 2015-09-30 | 2015-08-13 | 2015-05-18 | 2015-02-17 | 2014-12-31 | 2014-02-19 | 2013-12-31 | 2013-11-13 | 2013-08-05 | 2012-12-31 | 2012-11-19 | 2012-02-22 | 2011-12-31 | 2011-08-11 | 2010-12-31 | 2010-11-22 | 2009-12-31 | 2007-12-31 | 1994-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 93,072,000 | 88,735,000 | 75,683,000 | 53,434,000 | 39,879,000 | 34,205,000 | 33,276,000 | 27,850,000 | 30,068,000 | 32,671,000 | 43,254,000 | 53,964,000 | 53,964,000 | 56,254,000 | 62,391,000 | 62,391,000 | 53,049,000 | 51,398,000 | 51,398,000 | 55,743,000 | 36,106,000 | 36,106,000 | 34,734,000 | 36,906,000 | 36,906,000 | 31,821,000 | 27,116,000 | 26,610,000 | 31,087,000 | 31,087,000 | 25,632,000 | 25,448,000 | 26,812,000 | 27,016,000 | 29,434,000 | 29,434,000 | 30,988,000 | 32,908,000 | 38,418,000 | 38,418,000 | 41,697,000 | 41,697,000 | 36,620,000 | 33,655,000 | 23,692,000 | 35,270,000 | 39,806,000 | 40,214,000 | 60,813,000 | |||||||||
investments in marketable securities | 2,000 | 2,000 | 2,000 | 119,000 | 144,000 | 257,000 | 209,000 | 316,000 | 382,000 | 496,000 | 1,951,000 | 358,000 | 233,000 | 441,000 | 1,486,000 | 1,897,000 | 1,674,000 | -22,375,000 | 3,460,000 | 3,540,000 | 695,000 | 390,000 | 348,000 | 2,553,000 | 2,553,000 | 2,379,000 | 68,000 | |||||||||||||||||||||||||||||||
accounts receivable | 62,059,000 | 59,899,000 | 54,217,000 | 45,390,000 | 45,481,000 | 47,909,000 | 47,990,000 | 45,821,000 | 44,552,000 | 45,837,000 | 48,245,000 | 45,090,000 | 45,090,000 | 48,667,000 | 51,205,000 | 51,205,000 | 50,192,000 | 54,261,000 | 54,261,000 | 62,782,000 | 43,097,000 | 43,097,000 | 44,621,000 | 41,009,000 | 41,009,000 | 45,283,000 | 41,636,000 | 38,786,000 | 33,865,000 | 33,865,000 | 35,862,000 | 34,821,000 | 34,901,000 | 27,436,000 | 27,802,000 | 27,802,000 | 29,719,000 | 28,755,000 | 27,960,000 | 27,960,000 | 29,239,000 | 29,239,000 | 30,141,000 | 30,893,000 | 27,171,000 | 25,294,000 | 32,225,000 | 31,929,000 | 24,906,000 | |||||||||
other current assets | 49,396,000 | 48,279,000 | 48,182,000 | 52,724,000 | 51,888,000 | 56,056,000 | 52,382,000 | 48,156,000 | 45,883,000 | 42,655,000 | 44,544,000 | 49,201,000 | 49,201,000 | 48,200,000 | 49,150,000 | 49,150,000 | 52,036,000 | 52,983,000 | 52,983,000 | 45,591,000 | 39,746,000 | 39,746,000 | 45,109,000 | 47,932,000 | 41,394,000 | 45,554,000 | 41,100,000 | 40,966,000 | 35,522,000 | 35,522,000 | 34,367,000 | 31,573,000 | 28,047,000 | 22,437,000 | 20,240,000 | 20,240,000 | 23,253,000 | 23,566,000 | 22,318,000 | 22,318,000 | 18,437,000 | 18,437,000 | 18,191,000 | 16,232,000 | 23,169,000 | 12,048,000 | 13,860,000 | 7,558,000 | 6,136,000 | |||||||||
inventories | 25,672,000 | 24,697,000 | 23,281,000 | 26,872,000 | 26,125,000 | 28,048,000 | 27,963,000 | 28,509,000 | 32,494,000 | 29,154,000 | 31,550,000 | 25,537,000 | 25,537,000 | 25,642,000 | 26,980,000 | 26,980,000 | 27,489,000 | 28,367,000 | 28,367,000 | 35,066,000 | 13,526,000 | 13,526,000 | 14,623,000 | 14,244,000 | 14,244,000 | 15,087,000 | 17,267,000 | 16,057,000 | 14,351,000 | 14,351,000 | 13,953,000 | 13,072,000 | 13,166,000 | 12,781,000 | 11,808,000 | 11,808,000 | 12,163,000 | 11,226,000 | 12,164,000 | 12,164,000 | 14,506,000 | 14,506,000 | 12,504,000 | 12,732,000 | 13,275,000 | 10,881,000 | 8,013,000 | 10,934,000 | 11,096,000 | |||||||||
long-term investments and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in affiliated companies | 494,000 | 549,000 | 479,000 | 714,000 | 602,000 | 763,000 | 1,143,000 | 1,188,000 | 1,216,000 | 1,330,000 | 1,218,000 | 1,666,000 | 1,666,000 | 2,086,000 | 2,998,000 | 2,998,000 | 4,158,000 | 8,574,000 | 4,872,000 | 4,088,000 | 13,774,000 | 13,774,000 | -1,250,000 | 12,388,000 | 14,839,000 | 14,839,000 | 13,690,000 | 16,553,000 | 16,507,000 | 11,661,000 | 7,694,000 | 5,467,000 | 4,405,000 | 4,405,000 | 2,139,000 | 1,943,000 | ||||||||||||||||||||||
investments in other companies | 1,833,000 | 1,799,000 | 1,530,000 | 2,213,000 | 1,780,000 | 1,839,000 | 1,730,000 | 1,779,000 | 1,631,000 | 1,658,000 | 1,827,000 | 3,260,000 | 3,260,000 | 3,014,000 | 3,014,000 | 2,884,000 | 2,772,000 | 2,772,000 | 2,186,000 | 2,186,000 | -897,000 | 1,937,000 | 1,382,000 | 1,382,000 | 1,195,000 | 1,150,000 | 90,000 | 83,000 | 80,000 | |||||||||||||||||||||||||||||
other non-current assets | 5,290,000 | 5,961,000 | 5,891,000 | 3,989,000 | 3,967,000 | 3,762,000 | 3,789,000 | 3,129,000 | 3,221,000 | 3,465,000 | 3,405,000 | 3,365,000 | 3,365,000 | 3,325,000 | 3,858,000 | 3,858,000 | 4,004,000 | 3,222,000 | 3,222,000 | 2,998,000 | 1,062,000 | 1,062,000 | 916,000 | 939,000 | 939,000 | 1,718,000 | 1,928,000 | 1,700,000 | 1,515,000 | 1,515,000 | 1,350,000 | 1,319,000 | 1,344,000 | 1,166,000 | 1,134,000 | 1,134,000 | 1,376,000 | 1,768,000 | 2,091,000 | 2,091,000 | 1,022,000 | 1,022,000 | 1,140,000 | 1,596,000 | 1,684,000 | 2,216,000 | ||||||||||||
deferred income taxes | 14,828,000 | 13,952,000 | 12,585,000 | 14,452,000 | 12,828,000 | 12,849,000 | 12,051,000 | 11,400,000 | 10,746,000 | 10,868,000 | 11,412,000 | 10,385,000 | 10,385,000 | 10,410,000 | 11,323,000 | 11,323,000 | 11,849,000 | 12,127,000 | 12,127,000 | 14,550,000 | 6,450,000 | 6,450,000 | 1,819,000 | 7,742,000 | 1,860,000 | 8,398,000 | 2,345,000 | 2,171,000 | 2,130,000 | 2,280,000 | 2,280,000 | 2,332,000 | 2,376,000 | 2,312,000 | 2,279,000 | 1,731,000 | 3,319,000 | 3,319,000 | 3,280,000 | 2,955,000 | 2,886,000 | 2,886,000 | 3,781,000 | 3,781,000 | 3,740,000 | 3,690,000 | 5,391,000 | 5,568,000 | 5,565,000 | 5,024,000 | 5,653,000 | |||||||
funds in respect of employee rights upon retirement | 26,495,000 | 24,510,000 | 21,690,000 | 18,525,000 | 15,790,000 | 15,537,000 | 15,118,000 | 15,146,000 | 14,728,000 | 14,739,000 | 16,263,000 | 11,476,000 | 11,476,000 | 11,316,000 | 10,888,000 | 10,888,000 | 10,141,000 | 9,497,000 | 9,497,000 | 9,588,000 | 9,006,000 | 9,006,000 | 9,146,000 | 9,627,000 | 9,627,000 | 9,216,000 | 9,061,000 | 8,481,000 | 7,868,000 | 7,868,000 | 8,006,000 | 7,501,000 | 7,631,000 | 7,174,000 | -250,000 | 7,159,000 | 7,159,000 | 7,340,000 | 6,753,000 | 6,642,000 | 6,642,000 | 6,649,000 | 6,649,000 | 6,303,000 | 6,019,000 | 5,129,000 | 4,741,000 | 4,976,000 | 4,253,000 | 3,606,000 | ||||||||
property and equipment | 39,970,000 | 38,558,000 | 35,951,000 | 41,955,000 | 41,589,000 | 44,528,000 | 42,969,000 | 45,598,000 | 40,809,000 | 40,263,000 | 39,453,000 | 48,866,000 | 48,866,000 | 48,438,000 | 50,804,000 | 50,804,000 | 51,696,000 | 50,460,000 | 50,460,000 | 52,607,000 | 37,232,000 | 37,232,000 | 40,421,000 | 39,047,000 | 39,047,000 | 38,722,000 | 36,682,000 | 36,365,000 | 35,644,000 | 35,644,000 | 34,505,000 | 33,511,000 | 32,291,000 | 31,514,000 | 31,612,000 | 31,612,000 | 37,070,000 | 31,841,000 | 31,908,000 | 31,908,000 | 32,546,000 | 32,546,000 | 35,695,000 | 33,738,000 | 32,874,000 | 40,870,000 | 51,096,000 | 43,287,000 | 39,090,000 | |||||||||
operating lease right-of-use assets | 8,323,000 | 8,814,000 | 9,115,000 | 8,071,000 | 6,991,000 | 7,994,000 | 8,678,000 | 9,552,000 | 9,629,000 | 10,815,000 | 11,682,000 | 12,626,000 | 6,331,000 | 6,962,000 | 6,962,000 | 7,736,000 | ||||||||||||||||||||||||||||||||||||||||||
intangible assets | 8,932,000 | 9,086,000 | 8,686,000 | 10,830,000 | 10,852,000 | 11,043,000 | 11,853,000 | 12,620,000 | 13,491,000 | 14,535,000 | 15,937,000 | 23,355,000 | 23,355,000 | 37,822,000 | 38,582,000 | 38,582,000 | 39,108,000 | 39,040,000 | 39,040,000 | 29,389,000 | 77,000 | 77,000 | 50,000 | 38,000 | 38,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 25,000 | 25,000 | 26,000 | 26,000 | 322,000 | 322,000 | 382,000 | 405,000 | 452,000 | 452,000 | 546,000 | 739,000 | 2,285,000 | 2,357,000 | 2,621,000 | 3,355,000 | 4,102,000 | 4,405,000 | 5,064,000 | |||||||||
goodwill | 39,690,000 | 39,613,000 | 39,257,000 | 39,400,000 | 39,213,000 | 39,328,000 | 39,411,000 | 39,510,000 | 39,485,000 | 39,530,000 | 39,912,000 | 50,086,000 | 50,086,000 | 62,343,000 | 63,074,000 | 63,074,000 | 63,007,000 | 69,874,000 | 62,896,000 | 70,875,000 | 3,587,000 | 3,758,000 | 3,726,000 | 3,777,000 | 3,777,000 | 3,717,000 | 3,746,000 | 3,606,000 | 3,406,000 | 3,406,000 | 3,484,000 | 3,405,000 | 3,356,000 | 4,006,000 | 4,006,000 | 4,169,000 | 3,948,000 | 4,041,000 | 4,041,000 | 5,986,000 | 5,433,000 | 8,013,000 | 7,833,000 | 8,314,000 | 9,234,000 | 10,400,000 | 11,374,000 | 9,639,000 | ||||||||||
total assets | 376,056,000 | 364,454,000 | 336,549,000 | 318,688,000 | 297,129,000 | 304,118,000 | 298,562,000 | 290,574,000 | 288,335,000 | 288,016,000 | 310,653,000 | 293,021,000 | 312,472,000 | 339,235,000 | 339,235,000 | 364,193,000 | 381,670,000 | 381,670,000 | 378,835,000 | 384,472,000 | 373,792,000 | 387,351,000 | 207,168,000 | 207,168,000 | 218,873,000 | 215,159,000 | 215,159,000 | 211,899,000 | 199,934,000 | 193,076,000 | 178,019,000 | 178,019,000 | 171,654,000 | 161,201,000 | 155,903,000 | 142,003,000 | 143,875,000 | 143,875,000 | 154,382,000 | 148,524,000 | 152,337,000 | 152,337,000 | 160,902,000 | 160,542,000 | 159,865,000 | 153,958,000 | 147,339,000 | 148,481,000 | 155,060,000 | 157,457,000 | 188,089,000 | 188,344,000 | 176,504,000 | 185,868,000 | 216,559,000 | |||
ituran location and control ltd. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensed consolidated balance sheets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit from banking institutions | 355,000 | 1,729,000 | 4,143,000 | 8,901,000 | 12,190,000 | 16,219,000 | 17,865,000 | 18,110,000 | 18,110,000 | 20,599,000 | 19,200,000 | 19,200,000 | 13,319,000 | 10,559,000 | 10,559,000 | 8,022,000 | 3,000 | 3,000 | 3,000 | 48,000 | 48,000 | 145,000 | 3,000 | 413,000 | 3,000 | 3,000 | 3,000 | 9,000 | 3,000 | 155,000 | 447,000 | 447,000 | 6,000 | 38,000 | 38,000 | 596,000 | 90,000 | 514,000 | 390,000 | 67,000 | 750,000 | 6,000 | ||||||||||||||||
accounts payable | 20,842,000 | 18,802,000 | 23,224,000 | 23,903,000 | 21,937,000 | 20,890,000 | 24,075,000 | 22,656,000 | 22,656,000 | 19,733,000 | 23,879,000 | 23,879,000 | 22,535,000 | 23,987,000 | 23,987,000 | 27,990,000 | 19,059,000 | 19,059,000 | 22,760,000 | 23,264,000 | 23,264,000 | 22,410,000 | 20,529,000 | 18,018,000 | 18,624,000 | 18,624,000 | 15,589,000 | 13,555,000 | 13,218,000 | 10,466,000 | 10,480,000 | 10,480,000 | 13,524,000 | 11,748,000 | 11,658,000 | 11,658,000 | 11,436,000 | 11,436,000 | 11,271,000 | 10,564,000 | 10,204,000 | 9,319,000 | 12,721,000 | 14,764,000 | 13,459,000 | |||||||||||||
deferred revenues | 27,117,000 | 25,139,000 | 25,466,000 | 23,105,000 | 21,783,000 | 21,480,000 | 23,401,000 | 29,146,000 | 29,146,000 | 30,183,000 | 30,995,000 | 30,995,000 | 31,790,000 | 37,671,000 | 37,671,000 | 42,135,000 | 14,045,000 | 14,045,000 | 14,561,000 | 12,796,000 | 12,796,000 | 13,431,000 | 12,613,000 | 12,075,000 | 10,762,000 | 10,762,000 | 11,218,000 | 11,665,000 | 10,782,000 | 9,210,000 | 8,737,000 | 8,737,000 | 9,920,000 | 8,943,000 | 9,401,000 | 9,401,000 | 9,852,000 | 9,852,000 | 9,806,000 | 10,195,000 | 8,836,000 | 7,869,000 | 7,921,000 | 4,883,000 | 5,486,000 | |||||||||||||
other current liabilities | 44,150,000 | 39,015,000 | 40,846,000 | 38,719,000 | 37,373,000 | 37,241,000 | 39,985,000 | 29,366,000 | 31,153,000 | 29,883,000 | 30,926,000 | 30,926,000 | 30,209,000 | 32,475,000 | 32,475,000 | 38,236,000 | 27,525,000 | 27,525,000 | 29,494,000 | 29,644,000 | 29,644,000 | 29,562,000 | 27,594,000 | 30,328,000 | 26,738,000 | 26,738,000 | 27,247,000 | 23,276,000 | 26,877,000 | 21,750,000 | 22,126,000 | 22,126,000 | 23,620,000 | 25,757,000 | 25,253,000 | 25,253,000 | 29,396,000 | 30,276,000 | 27,421,000 | 25,976,000 | 26,383,000 | 13,922,000 | 17,878,000 | 16,664,000 | 17,443,000 | |||||||||||||
long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term loan | 237,000 | 263,000 | 309,000 | 281,000 | 3,901,000 | 8,597,000 | 49,803,000 | 53,924,000 | 57,042,000 | 60,314,000 | 62,622,000 | 76,895,000 | ||||||||||||||||||||||||||||||||||||||||||||||
liability for employee rights upon retirement | 24,562,000 | 21,819,000 | 21,799,000 | 21,541,000 | 21,224,000 | 21,171,000 | 22,971,000 | 17,000,000 | 17,000,000 | 17,084,000 | 16,603,000 | 16,603,000 | 15,766,000 | 14,801,000 | 14,801,000 | 15,020,000 | 13,245,000 | 13,245,000 | 13,750,000 | 14,062,000 | 14,062,000 | 13,651,000 | 13,406,000 | 12,758,000 | 11,751,000 | 11,751,000 | 11,968,000 | 11,469,000 | 11,355,000 | 10,637,000 | 275,000 | 10,642,000 | 10,642,000 | 10,845,000 | 10,376,000 | 10,229,000 | 10,229,000 | 9,607,000 | 9,607,000 | 9,275,000 | 8,895,000 | 7,408,000 | 6,865,000 | 7,208,000 | 6,279,000 | 5,457,000 | ||||||||||||
operating lease liabilities, non-current | 4,774,000 | 4,538,000 | 4,975,000 | 5,847,000 | 6,567,000 | 7,681,000 | 8,457,000 | 10,839,000 | 10,839,000 | 4,018,000 | 4,238,000 | 4,238,000 | 4,761,000 | |||||||||||||||||||||||||||||||||||||||||||||
others non-current liabilities | 2,027,000 | 1,896,000 | 1,983,000 | 2,110,000 | 2,071,000 | 2,182,000 | 2,316,000 | 101,000 | 348,000 | 348,000 | 298,000 | 325,000 | ||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | 174,454,000 | 163,701,000 | 159,303,000 | 152,539,000 | 145,797,000 | 137,590,000 | 143,174,000 | 132,460,000 | 127,192,000 | 129,330,000 | 129,330,000 | 150,032,000 | 157,972,000 | 156,015,000 | 168,195,000 | 153,693,000 | 155,130,000 | 124,526,000 | 124,526,000 | 126,976,000 | 125,790,000 | 122,907,000 | 102,229,000 | 98,305,000 | 94,420,000 | 87,389,000 | 85,662,000 | 85,662,000 | 89,794,000 | 85,325,000 | 90,696,000 | 90,918,000 | 92,727,000 | 89,443,000 | 84,676,000 | |||||||||||||||||||||||
non-controlling interests | 5,795,000 | 5,073,000 | 6,340,000 | 5,799,000 | 7,062,000 | 6,057,000 | 5,839,000 | 6,584,000 | 6,584,000 | 6,530,000 | 6,290,000 | 6,290,000 | 6,140,000 | 6,507,000 | 6,507,000 | 13,098,000 | 7,238,000 | 7,238,000 | 7,454,000 | 7,439,000 | 7,322,000 | 7,052,000 | 6,252,000 | 5,942,000 | 5,349,000 | 4,893,000 | 4,309,000 | 3,682,000 | 3,682,000 | 3,747,000 | 3,767,000 | 3,887,000 | 4,567,000 | 4,297,000 | 4,240,000 | 3,848,000 | 3,717,000 | |||||||||||||||||||||
total equity | 180,249,000 | 168,774,000 | 165,643,000 | 158,338,000 | 152,859,000 | 143,647,000 | 149,013,000 | 135,914,000 | 135,914,000 | 156,562,000 | 164,262,000 | 164,262,000 | 162,155,000 | 174,702,000 | 160,200,000 | 168,228,000 | 131,764,000 | 131,764,000 | 134,430,000 | 133,229,000 | 133,229,000 | 130,229,000 | 123,318,000 | 117,226,000 | 108,171,000 | 108,171,000 | 103,654,000 | 99,313,000 | 91,698,000 | 87,821,000 | 89,344,000 | 89,344,000 | 93,541,000 | 89,092,000 | 94,583,000 | 94,583,000 | 95,485,000 | 95,485,000 | 97,024,000 | 93,683,000 | 88,524,000 | 111,181,000 | 121,268,000 | 133,843,000 | ||||||||||||||
total liabilities and equity | 318,688,000 | 297,129,000 | 304,118,000 | 298,562,000 | 290,574,000 | 288,016,000 | 310,653,000 | 339,235,000 | 339,235,000 | 364,193,000 | 381,670,000 | 381,670,000 | 378,835,000 | 384,472,000 | 373,792,000 | 387,351,000 | 207,168,000 | 207,168,000 | 218,873,000 | 215,159,000 | 211,899,000 | 199,934,000 | 193,076,000 | 178,019,000 | 171,654,000 | 161,201,000 | 155,903,000 | 143,875,000 | 143,875,000 | 154,382,000 | 148,524,000 | 152,337,000 | 160,542,000 | 159,865,000 | 153,958,000 | 148,481,000 | 185,868,000 | |||||||||||||||||||||
non- current investments and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non- current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash & cash equivalent; and investment in trading marketable securities | 54,711,000 | 78,846,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
working capital | 58,102,000 | 66,708,000 | 44,145,000 | 48,474,000 | 46,620,000 | 110,432,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 155,218,000 | 182,573,000 | 55,332,000 | 52,105,000 | 73,181,000 | 66,968,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 143,259,000 | 127,684,000 | 116,479,000 | 135,442,000 | 129,580,000 | 92,065,000 | 71,717,000 | 49,067,000 | 38,831,000 | 32,187,000 | 43,185,000 | 43,689,000 | 66,239,000 | |||||||||||||||||||||||||||||||||||||||||||||
dividend declared per share | 900 | 240 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, current | 1,787,000 | 2,313,000 | 2,724,000 | 2,724,000 | 2,975,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for contingencies | 140,000 | 158,000 | 174,000 | 174,000 | 186,000 | 201,000 | 201,000 | 326,000 | 513,000 | 513,000 | 397,000 | 400,000 | 400,000 | 418,000 | 432,000 | 447,000 | 435,000 | 435,000 | 443,000 | 449,000 | 402,000 | 622,000 | 573,000 | 1,285,000 | 1,273,000 | 2,599,000 | 2,599,000 | 2,745,000 | 2,888,000 | 4,509,000 | 4,250,000 | 4,550,000 | 4,799,000 | 3,071,000 | ||||||||||||||||||||||||
obligation to purchase non-controlling interests | 11,743,000 | 11,743,000 | 15,916,000 | 16,653,000 | 16,653,000 | 16,567,000 | 16,272,000 | 16,272,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
investment in marketable securities | 358,000 | 441,000 | 1,897,000 | 1,319,000 | 1,319,000 | 3,559,000 | 3,559,000 | 1,456,000 | 398,000 | 398,000 | 371,000 | 2,035,000 | -11,000 | 2,422,000 | 2,362,000 | 2,362,000 | ||||||||||||||||||||||||||||||||||||||||||
operating lease right of use assets | 12,626,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan from bank institution | 49,803,000 | 57,042,000 | 62,622,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | 241,000 | 402,000 | 402,000 | 475,000 | 577,000 | 501,000 | 451,000 | 369,000 | 100,000 | 100,000 | 642,000 | |||||||||||||||||||||||||||||||||||||||||||||||
contingent liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share capital – ordinary shares of nis 0.33⅓ par value: | 1,983,000 | 1,983,000 | 1,983,000 | 1,983,000 | 1,983,000 | 1,983,000 | 1,983,000 | 1,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – december 31, 2019 and 2018 – 60,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – december 31, 2019 and 2018 – 23,475,431 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid- in capital | 78,680,000 | 78,680,000 | 78,680,000 | 71,550,000 | 71,550,000 | 71,550,000 | 71,550,000 | 73,554,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -25,865,000 | -22,187,000 | -20,604,000 | -9,754,000 | -12,967,000 | -1,850,000 | 8,608,000 | 18,036,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase price adjustment to be settled in shares | -10,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | -41,947,000 | -35,946,000 | -25,146,000 | -30,054,000 | -30,054,000 | -30,054,000 | -30,054,000 | -30,054,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
investments in other company | 3,126,000 | 2,400,000 | 1,183,000 | 85,000 | 85,000 | 87,000 | 85,000 | 81,000 | 78,000 | 81,000 | 81,000 | 81,000 | 77,000 | 79,000 | 79,000 | 88,000 | 88,000 | 87,000 | 85,000 | 78,000 | 80,000 | |||||||||||||||||||||||||||||||||||||
others non-current | 129,000 | 390,000 | 484,000 | 496,000 | 590,000 | 555,000 | 479,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | 157,972,000 | 105,711,000 | 106,271,000 | 117,289,000 | 130,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – june 30, 2019 and december 31, 2018 – 60,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – june 30, 2019 and december 31, 2018 – 23,475,431 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current | 325,000 | 475,000 | 501,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – december 31, 2018 and 2017 – 60,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – december 31, 2018 and 2017 – 23,475,431 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income for the period | 24,613,000 | 26,572,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation amortization and impairment of goodwill | 6,689,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain in respect of trading marketable securities | -341,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in liability for employee rights upon retirement | -73,000 | 717,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in gains of affiliated companies | -2,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital losses (gains) on sale of property and equipment | 69,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -5,754,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other current assets | -3,979,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | 15,000 | -658,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable | -1,863,000 | -1,176,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred revenues | -1,927,000 | -246,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other current liabilities | 2,854,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 19,898,000 | 35,914,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investment activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in long-term funds in respect of employee rights upon retirement, net of withdrawals | 153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -9,982,000 | -18,724,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of marketable securities | 24,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit | -205,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans to affiliated company | 3,262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 216,000 | 406,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investment activities | -7,032,000 | -25,706,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short term credit from banking institutions | -33,000 | 160,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend paid | -10,067,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend paid to non-controlling interest | -972,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -11,072,000 | -18,659,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -2,594,000 | -2,951,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance of cash and cash equivalents at beginning of the period | 36,906,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance of cash and cash equivalents at end of the period | 36,106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investments and debit balances | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | 125,790,000 | 116,266,000 | 110,974,000 | 102,229,000 | 83,698,000 | 90,696,000 | 90,918,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
non - controlling interest | 7,439,000 | 5,942,000 | 4,123,000 | 3,887,000 | 4,567,000 | 4,288,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 215,159,000 | 178,019,000 | 142,003,000 | 152,337,000 | 160,902,000 | 155,060,000 | 188,089,000 | 176,504,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – december 31, 2017 and 2016 – 60,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – december 31, 2017 and 2016 – 23,475,431 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in affiliated company | 11,975,000 | 11,975,000 | 4,705,000 | -5,966,000 | 1,016,000 | 1,016,000 | 1,423,000 | 1,423,000 | 169,000 | 164,000 | 156,000 | 207,000 | 234,000 | 216,000 | 205,000 | |||||||||||||||||||||||||||||||||||||||||||
authorized – december 31, 2016 and 2015 – 60,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – december 31, 2016 and 2015 – 23,475,431 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
?goodwill | 3,477,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and impairment of goodwill | 11,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from sale of subsidiary | -951,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange differences on principal of deposit and loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (gains) in respect of trading marketable securities | -666,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share in losses of affiliated company | 2,439,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital (gain) losses on sale of property and equipment | -31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | 117,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other current and non-current assets | -2,695,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other current and non-current liabilities | -1,201,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in funds in respect of employee rights upon retirement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net of withdrawals | -804,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subsidiary no longer consolidated | -266,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit in escrow | 4,982,000 | 4,982,000 | 4,977,000 | 4,964,000 | 4,927,000 | 4,888,000 | 4,645,000 | 5,236,000 | 5,227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
sale of (investment in) deposit | -341,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend payment | -17,590,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend payment to non-controlling interest | -1,229,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase(decrease) in cash and cash equivalents | -11,402,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance of cash and cash equivalents at beginning of period | 38,418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance of cash and cash equivalents at end of period | 27,016,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
working capital (excluding cash and cash equivalents) | 1,215,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | -23,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
others | 638,000 | 638,000 | 313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from contingencies | 573,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 504,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – december 31, 2014 and 2013 – 60,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – december 31, 2014 and 2013 – 23,475,431 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – december 31, 2013 and 2012 – 60,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – december 31, 2013 and 2012 – 23,475,431 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash & cash equivalent; deposit in escrow (short and long term) and investment in trading marketable securities | 34,392,000 | 40,226,000 | 61,279,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders equity | 88,027,000 | 101,194,000 | 110,771,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan to former employee | 340,000 | 558,000 | 558,000 | 558,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term loans | 57,000 | 173,000 | 218,000 | 141,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation obligation | 22,710,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 109,999,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in trading marketable securities | 1,587,000 | 1,453,000 | 4,213,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non current assets | 3,063,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non- controlling interests | 4,910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 2,126,000 | 1,742,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital notes | 5,894,000 | 5,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non –controlling interest | 3,979,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
available for sale marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent liabilities, liens and guarantees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized – december 31, 2009 and 2008 – 60,000,000 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding – december 31, 2009 and 2008 – 23,475,431 shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earning | 66,607,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash & cash equivalent | 38,227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders equity | 149,591,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
b. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the purchase price for the acquisition included approximately us9.9 million that was paid to the shareholders of mapa and an additional sum of approximately us3.1 million that was transferred to mapa, which was used to repay mapa’s loans to its shareholders. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the acquisition was accounted for according to the purchase method of accounting in accordance with prior business combination gaap (fas 141, business combinations), and accordingly, the respective purchase price (which included direct acquisition costs) was allocated to the assets acquired and liabilities assumed based upon their estimated fair values at the date of acquisition (see appendix a to the cash flow statement). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
c. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
a. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the functional currency of the company and its subsidiaries located in israel is the new israeli shekel (“nis”), which is the local currency in which those entities operate. the functional currency of the foreign subsidiaries of the group is their respective local currency. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the consolidated financial statements of the company and all of its subsidiaries were translated into u.s. dollars in accordance with the standards of the financial accounting standards board ("fasb"). accordingly, assets and liabilities were translated from local currencies to u.s. dollars using yearend exchange rates, and income and expense items were translated at average exchange rates during the year. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains or losses resulting from translation adjustments (which result from translating an entity’s financial statements into u.s. dollars if its functional currency is different than the u.s. dollar) are reflected in equity, under “accumulated other comprehensive income”. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balances denominated in, or linked to foreign currency are stated on the basis of the exchange rates prevailing at the balance sheet date. for foreign currency transactions included in the statement of income, the exchange rates applicable on the relevant transaction dates are used. transaction gains or losses arising from changes in the exchange rates used in the translation of such balances are carried to financing income or expenses. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the following table presents data regarding the dollar exchange rate and the israeli cpi: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
at december 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase during the year: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the consolidated financial statements were prepared in accordance with accounting principles generally accepted in the united states (“us gaap”). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the preparation of financial statements in conformity with us gaap requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. actual results could differ from those estimates. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the consolidated financial statements include the accounts of the company and all of its subsidiaries. in these financial statements, the term “subsidiary” refers to a company over which the company exerts control (ownership interest of more than 50%), and the financial statements of which are consolidated with those of the company. significant intercompany transactions and balances were eliminated upon consolidation; profits from intercompany sales, not yet realized outside of the group, were also eliminated. non-controlling interests are presented in equity. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the group considers all highly liquid investments, which include short-term bank deposits that are not restricted as to withdrawal or use, and short-term debentures, with original periods to maturity not exceeding three months, to be cash equivalents. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
d. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash is invested in certificates of deposit, which mature within one year and are used to ensure certain representations and warranties in connection with the sale of a subsidiary, towards the buyer. see note 1a1c. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
e. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
f. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
company shares held by the company and its subsidiary are presented as a reduction of equity, at their cost to the company or to the subsidiary, under the caption “treasury stock”. gains on sale of these shares, net of related income taxes, are recorded as additional paid in capital. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on the sale of such shares, net of related income taxes, are recorded as deductions from additional paid in capital to the extent that previous net gains from sales are included therein, otherwise in retained earnings. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
g. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the allowance for doubtful accounts is determined with respect to amounts the group has determined to be doubtful of collection. in determining the allowance for doubtful accounts, the company considers, among other things, its past experience with customers and the information available on such customers. see also note 20a. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
h. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
i. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in companies in which the group has significant influence (ownership interest of between 20% and 50%) but less than a controlling interest, which are not subsidiaries (“affiliated companies”), are accounted for by the equity method. income on intercompany sales, not yet realized outside of the group, was eliminated. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in such companies in which the company no longer has significant influence, are classified as "investments in other companies". see j, below. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
j. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
k. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the company carries out transactions involving foreign exchange derivative financial instruments (mainly forward exchange contracts) which are designed to hedge the cash flows expected to be paid with respect to forecasted purchases of inventory, denominated in currencies other than the functional currency of the company. such transactions were designated as hedging instruments on the date that the company entered into such derivative contracts, and qualify as cash flow hedges under asc topic 815. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see also note 20b for further disclosure of derivative instruments. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
l. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
office furniture, equipment and computers | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vehicles | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
m. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
n |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2024-12-31 | 2023-12-31 | 2019-09-26 | 2019-08-28 | 2018-11-26 | 2018-09-28 | 2018-08-30 | 2018-05-23 | 2017-11-15 | 2017-08-16 | 2017-05-17 | 2016-11-15 | 2016-08-11 | 2016-05-23 | 2015-11-18 | 2015-08-13 | 2015-05-18 | 2013-11-13 | 2013-08-05 | 2012-11-19 | 2011-08-11 | 2010-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||
net income for the period | 14,783,000 | 16,053,000 | 16,053,000 | 51,469,000 | 24,613,000 | 24,613,000 | 11,847,000 | 36,052,000 | 24,855,000 | 13,710,000 | 24,767,000 | 15,940,000 | 7,670,000 | 19,969,000 | 13,463,000 | 7,350,000 | 20,980,000 | 13,422,000 | 21,300,000 | 13,600,000 | ||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||
depreciation and amortization | 4,497,000 | 5,407,000 | 11,579,000 | 11,579,000 | 9,966,000 | 6,689,000 | 6,467,000 | 5,507,000 | 5,383,000 | 9,472,000 | 6,694,000 | 10,520,000 | ||||||||||
loss in respect of trading marketable securities and other investments | ||||||||||||||||||||||
increase in liability for employee rights upon retirement | 954,000 | 226,000 | 1,179,000 | 1,179,000 | 290,000 | -73,000 | -73,000 | -128,000 | 827,000 | 488,000 | 296,000 | 960,000 | 371,000 | 502,000 | 381,000 | 921,000 | 728,000 | 703,000 | 482,000 | 9,000 | ||
share in losses of affiliated companies | -116,000 | 1,971,000 | -5,487,000 | -4,489,000 | -4,000,000 | 554,000 | 1,307,000 | 692,000 | 1,482,000 | 844,000 | 307,000 | 1,000 | 1,000 | 29,000 | ||||||||
deferred income taxes | 957,000 | -1,430,000 | -17,000 | -17,000 | 1,411,000 | 1,819,000 | 1,819,000 | 1,512,000 | -268,000 | 220,000 | 111,000 | -836,000 | -1,744,000 | -692,000 | 940,000 | -346,000 | -5,000 | 6,000 | -452,000 | 281,000 | -566,000 | -1,758,000 |
capital loss on sale of property and equipment | ||||||||||||||||||||||
decrease (increase) in accounts receivable | -435,000 | |||||||||||||||||||||
decrease (increase) in other current and non-current assets | -1,170,000 | |||||||||||||||||||||
decrease (increase) in inventories | 201,000 | |||||||||||||||||||||
decrease in accounts payable | -347,000 | 1,487,000 | 2,906,000 | 854,000 | ||||||||||||||||||
increase in deferred revenues | -990,000 | 935,000 | -2,065,000 | -1,927,000 | -1,927,000 | -336,000 | 2,686,000 | 2,236,000 | 1,085,000 | 1,657,000 | 2,382,000 | 1,355,000 | 128,000 | -396,000 | -38,000 | 518,000 | 1,193,000 | 1,365,000 | 2,520,000 | |||
increase in other current and non-current liabilities | 805,000 | 232,000 | ||||||||||||||||||||
net cash from operating activities | 22,692,000 | 21,779,000 | 31,223,000 | 31,223,000 | 34,720,000 | 19,898,000 | 19,898,000 | 7,536,000 | 29,179,000 | 17,276,000 | 3,139,000 | 27,107,000 | 15,066,000 | 5,424,000 | 28,241,000 | 19,405,000 | 8,727,000 | 34,079,000 | 20,773,000 | 23,554,000 | 23,999,000 | 9,641,000 |
cash flows from investment activities | ||||||||||||||||||||||
increase in funds in respect of employee rights upon retirement, net of withdrawals | -451,000 | -372,000 | 358,000 | -619,000 | -363,000 | -119,000 | -582,000 | -247,000 | -223,000 | -575,000 | -487,000 | -263,000 | -482,000 | -329,000 | -302,000 | -123,000 | ||||||
capital expenditures | -4,488,000 | -4,050,000 | -10,375,000 | -10,375,000 | -15,311,000 | -9,982,000 | -9,982,000 | -6,618,000 | -10,796,000 | -6,749,000 | -2,756,000 | -9,049,000 | -4,900,000 | -2,211,000 | -15,132,000 | -12,969,000 | -6,837,000 | -13,040,000 | -5,660,000 | -4,822,000 | -10,985,000 | -3,735,000 |
free cash flows | 18,204,000 | 17,729,000 | 20,848,000 | 20,848,000 | 19,409,000 | 9,916,000 | 9,916,000 | 918,000 | 18,383,000 | 10,527,000 | 383,000 | 18,058,000 | 10,166,000 | 3,213,000 | 13,109,000 | 6,436,000 | 1,890,000 | 21,039,000 | 15,113,000 | 18,732,000 | 13,014,000 | 5,906,000 |
return from (investments in) affiliated and other companies | ||||||||||||||||||||||
repayment of (investment in) long-term deposit | ||||||||||||||||||||||
proceeds from sale of property and equipment | 70,000 | 55,000 | 35,000 | 35,000 | 341,000 | 216,000 | 216,000 | 203,000 | 305,000 | 181,000 | 66,000 | 133,000 | 99,000 | 90,000 | 683,000 | 687,000 | 499,000 | 485,000 | 223,000 | 276,000 | 226,000 | 582,000 |
net cash from investment activities | -4,765,000 | -4,650,000 | -10,178,000 | -10,178,000 | -78,088,000 | -7,032,000 | -7,032,000 | -3,953,000 | -11,014,000 | -8,559,000 | -4,214,000 | -15,124,000 | -7,406,000 | -2,301,000 | -19,984,000 | -14,791,000 | -8,031,000 | -12,720,000 | -5,453,000 | -4,900,000 | -9,996,000 | -1,150,000 |
cash flows from financing activities | ||||||||||||||||||||||
short term credit from banking institutions | -49,000 | -1,187,000 | -611,000 | -611,000 | -34,000 | -33,000 | -33,000 | -41,000 | 125,000 | -7,000 | 399,000 | -152,000 | -146,000 | -152,000 | 447,000 | 6,000 | 489,000 | -21,000 | 53,000 | |||
acquisition of company shares | ||||||||||||||||||||||
dividend paid | -7,759,000 | -2,943,000 | -9,748,000 | -9,748,000 | -15,097,000 | -10,067,000 | -10,067,000 | -5,032,000 | -17,613,000 | -12,581,000 | -4,193,000 | -13,314,000 | -9,749,000 | -3,120,000 | -14,729,000 | -11,343,000 | -4,423,000 | -12,479,000 | -9,585,000 | -28,116,000 | -21,782,000 | 1,000 |
dividend paid to non-controlling interests | -25,000 | -972,000 | -752,000 | -617,000 | -536,000 | -1,233,000 | -541,000 | -1,019,000 | ||||||||||||||
net cash from financing activities | -7,833,000 | -4,374,000 | -11,168,000 | -11,168,000 | 65,047,000 | -11,072,000 | -11,072,000 | -5,498,000 | -18,660,000 | -13,340,000 | -4,507,000 | -14,406,000 | -10,512,000 | -3,889,000 | -15,506,000 | -11,873,000 | -4,959,000 | -13,337,000 | -10,261,000 | -29,115,000 | -21,841,000 | -3,096,000 |
effect of exchange rate changes on cash and cash equivalents | -202,000 | 800,000 | 1,116,000 | 1,116,000 | -2,842,000 | -2,594,000 | -2,594,000 | -257,000 | 1,229,000 | 652,000 | 1,105,000 | 1,039,000 | 1,284,000 | 562,000 | -1,735,000 | -171,000 | -1,247,000 | -855,000 | -857,000 | -1,117,000 | 970,000 | 1,065,000 |
net change in cash and cash equivalents | 9,892,000 | |||||||||||||||||||||
balance of cash and cash equivalents at beginning of period | 36,906,000 | 31,087,000 | 27,016,000 | 38,418,000 | 29,453,000 | 29,453,000 | 35,270,000 | 46,674,000 | ||||||||||||||
balance of cash and cash equivalents at end of period | 39,806,000 | |||||||||||||||||||||
share in losses (profit) of affiliated companies | ||||||||||||||||||||||
capital gain on sale of property and equipment | 54,000 | |||||||||||||||||||||
increase in accounts receivable | -5,754,000 | -5,754,000 | -4,117,000 | -5,517,000 | -3,215,000 | -6,569,000 | -1,434,000 | |||||||||||||||
increase in accounts payable | 1,090,000 | -347,000 | 191,000 | -1,863,000 | -1,863,000 | 382,000 | 1,667,000 | -1,143,000 | 4,836,000 | 2,480,000 | -1,092,000 | 866,000 | 1,559,000 | -1,158,000 | 584,000 | -880,000 | -2,130,000 | |||||
gain in respect of trading marketable securities and other investments | ||||||||||||||||||||||
increase in other current and non-current assets | ||||||||||||||||||||||
loss in respect of marketable securities and other investments | 22,000 | |||||||||||||||||||||
decrease in inventories | 775,000 | 2,005,000 | 2,005,000 | -2,852,000 | 15,000 | 15,000 | 545,000 | -865,000 | -726,000 | -148,000 | 32,000 | 251,000 | 388,000 | 660,000 | 3,060,000 | 2,484,000 | -2,647,000 | 822,000 | ||||
return from (investments in) long-term deposit | ||||||||||||||||||||||
sale of marketable securities | 1,454,000 | 1,454,000 | 24,046,000 | 24,046,000 | 24,046,000 | 2,344,000 | 3,424,000 | 2,119,000 | 1,179,000 | 3,615,000 | 1,858,000 | 1,858,000 | 70,000 | 1,338,000 | ||||||||
repayment of long-term loan | -244,000 | |||||||||||||||||||||
increase in funds in respect of employee rights upon | ||||||||||||||||||||||
retirement, net of withdrawals | ||||||||||||||||||||||
return from (investment in) affiliated and other companies | ||||||||||||||||||||||
investment in long-term deposit | ||||||||||||||||||||||
balance of cash and cash equivalents at beginning of the period | 51,398,000 | 51,398,000 | 36,906,000 | 36,906,000 | 36,906,000 | 31,087,000 | 31,087,000 | 27,016,000 | 27,016,000 | 38,418,000 | 38,418,000 | |||||||||||
balance of cash and cash equivalents at end of the period | 62,391,000 | 62,391,000 | 55,743,000 | 36,106,000 | 36,106,000 | 34,734,000 | 31,821,000 | 27,116,000 | 26,610,000 | 25,632,000 | 25,448,000 | 26,812,000 | 29,434,000 | 30,988,000 | 32,908,000 | 36,620,000 | 33,655,000 | 23,692,000 | ||||
gain in respect of trading marketable securities | -341,000 | -196,000 | -30,000 | -34,000 | ||||||||||||||||||
capital gain from sale of property and equipment | ||||||||||||||||||||||
return of (investments in) affiliated and other companies | ||||||||||||||||||||||
return of (investments in) long term deposit | ||||||||||||||||||||||
repayment of long term loan | ||||||||||||||||||||||
dividend paid to non-controlling interest | -809,000 | -809,000 | -1,517,000 | -972,000 | -425,000 | -1,172,000 | -713,000 | -940,000 | -617,000 | -1,224,000 | -536,000 | |||||||||||
net increase in cash and cash equivalents | 10,993,000 | 10,993,000 | 18,837,000 | -800,000 | -800,000 | 734,000 | -3,971,000 | -1,384,000 | -1,568,000 | -8,984,000 | -7,430,000 | -5,510,000 | 7,167,000 | 4,202,000 | -11,578,000 | -6,868,000 | 6,460,000 | |||||
share in losses of affiliated company | ||||||||||||||||||||||
return of long term deposit | ||||||||||||||||||||||
sale of investment in marketable securities | ||||||||||||||||||||||
net income for the year | ||||||||||||||||||||||
interest and exchange rate on long term credit | ||||||||||||||||||||||
increase in obligation to purchase non-controlling interests | 702,000 | |||||||||||||||||||||
investment in affiliated company | ||||||||||||||||||||||
investment in marketable securities | -22,618,000 | -22,375,000 | -6,607,000 | -3,189,000 | -2,076,000 | -344,000 | ||||||||||||||||
investments in (repayment of) long - term deposit | ||||||||||||||||||||||
investments in other companies | -129,000 | -129,000 | -1,097,000 | -897,000 | -1,061,000 | |||||||||||||||||
settlement of obligation to purchase non-controlling interests | ||||||||||||||||||||||
balance of cash and cash equivalents at beginning of year | ||||||||||||||||||||||
balance of cash and cash equivalents at end of year | ||||||||||||||||||||||
losses in respect of trading marketable securities | -68,000 | -204,000 | -2,000 | |||||||||||||||||||
decrease (increase) in other current assets | ||||||||||||||||||||||
investments in affiliated and other companies | ||||||||||||||||||||||
investment in (sale of) marketable securities | ||||||||||||||||||||||
proceeds from (investments in) deposits | ||||||||||||||||||||||
acquisition of company shares purchased by a wholly owned subsidiary | ||||||||||||||||||||||
net decrease in cash and cash equivalents | -2,172,000 | -4,477,000 | -204,000 | |||||||||||||||||||
increase in other current assets | -3,979,000 | -3,979,000 | -4,199,000 | -5,811,000 | -4,136,000 | -3,230,000 | -1,678,000 | -715,000 | -2,345,000 | |||||||||||||
decrease (increase) in funds in respect of employee rights upon retirement, net of withdrawals | ||||||||||||||||||||||
repayment of (investments in) long term deposit | ||||||||||||||||||||||
sale of (investment in) marketable securities | ||||||||||||||||||||||
purchase of treasury shares | ||||||||||||||||||||||
loss (gains) in respect of trading marketable securities and other investments | ||||||||||||||||||||||
increase in inventories | -570,000 | -1,464,000 | ||||||||||||||||||||
impairment of goodwill | ||||||||||||||||||||||
impairment of other intangible assets | ||||||||||||||||||||||
purchase of shares from non-controlling interests | ||||||||||||||||||||||
interest and exchange rate differences on loans | 31,000 | 31,000 | ||||||||||||||||||||
share in losses (gains) of affiliated companies | ||||||||||||||||||||||
increase in obligation for purchase non-controlling interests | 702,000 | |||||||||||||||||||||
net cash from investing activities | ||||||||||||||||||||||
net increase/decrease in cash and cash equivalents | ||||||||||||||||||||||
losses (gain) in respect of trading marketable securities | 2,000 | -321,000 | -201,000 | -95,000 | -428,000 | -89,000 | -19,000 | |||||||||||||||
gain in respect of investments in other companies | ||||||||||||||||||||||
decrease in other current assets | 2,314,000 | 2,314,000 | -5,265,000 | -8,194,000 | -9,080,000 | -5,309,000 | -85,000 | -671,000 | 1,174,000 | -6,772,000 | -299,000 | |||||||||||
decrease (increase) in deferred revenues | ||||||||||||||||||||||
purchase of shares from minority shareholders | ||||||||||||||||||||||
investments in long term deposit | ||||||||||||||||||||||
gain from measurement of previously held interests at acquisition date fair value | ||||||||||||||||||||||
decrease in accounts receivable | 4,558,000 | 4,558,000 | -2,131,000 | -8,908,000 | -7,470,000 | -7,078,000 | -84,000 | -867,000 | -2,500,000 | -3,871,000 | -2,465,000 | 159,000 | ||||||||||
decrease in deferred revenues | -6,143,000 | -6,143,000 | -864,000 | |||||||||||||||||||
repayment of loans from affiliated companies | ||||||||||||||||||||||
proceeds from (investments in) long - term deposit | ||||||||||||||||||||||
acquisition of subsidiary | ||||||||||||||||||||||
receipt of long-term credit from bank institution | ||||||||||||||||||||||
investments in (return from) affiliated and other companies | ||||||||||||||||||||||
interest on long term credit | ||||||||||||||||||||||
loss (gains) in respect of trading marketable securities | ||||||||||||||||||||||
decrease in other current and non-current assets | ||||||||||||||||||||||
receipt of long term credit from bank institution | ||||||||||||||||||||||
interest and exchange rate differences on long term credit | ||||||||||||||||||||||
operating lease right-of-use assets | 2,036,000 | 2,036,000 | ||||||||||||||||||||
operating lease liabilities | -2,036,000 | -2,036,000 | ||||||||||||||||||||
capital gains on sale of property and equipment | 14,000 | 107,000 | -57,000 | -61,000 | -30,000 | -18,000 | -10,000 | -10,000 | -5,000 | |||||||||||||
capital gains on acquisition of non-controlling interests | -14,677,000 | |||||||||||||||||||||
increase in other current liabilities | -2,678,000 | -2,678,000 | 2,465,000 | 2,854,000 | 2,854,000 | 353,000 | 535,000 | -1,068,000 | -1,872,000 | 3,988,000 | 675,000 | 748,000 | 150,000 | -73,000 | 1,097,000 | 1,094,000 | 987,000 | 46,000 | ||||
acquisitions of a subsidiary – appendix a | -68,969,000 | |||||||||||||||||||||
investments in affiliated companies | -55,000 | -55,000 | -1,250,000 | -1,250,000 | -1,250,000 | -97,000 | -1,158,000 | -7,181,000 | -1,408,000 | -4,639,000 | -1,270,000 | |||||||||||
sale of (invest in) marketable securities | ||||||||||||||||||||||
deposit | -175,000 | -205,000 | -91,000 | 132,000 | 38,000 | 2,000 | 16,000 | 52,000 | -63,000 | -321,000 | -239,000 | -160,000 | 317,000 | 313,000 | -281,000 | 462,000 | -7,000 | |||||
proceeds from loans to affiliated companies | 7,317,000 | 3,262,000 | 4,305,000 | 562,000 | ||||||||||||||||||
receipt (repayment) of long-term credit from banking institutions | ||||||||||||||||||||||
loss in respect of trading marketable securities | 2,000 | |||||||||||||||||||||
share in gains of affiliated companies | 1,971,000 | -3,868,000 | -2,224,000 | -2,224,000 | -687,000 | |||||||||||||||||
capital losses on sale of property and equipment | 14,000 | 69,000 | 69,000 | 52,000 | -17,000 | -7,000 | 7,000 | 9,000 | 21,000 | |||||||||||||
decrease in long-term funds in respect of employee rights upon retirement, net of withdrawals | -956,000 | 153,000 | ||||||||||||||||||||
proceed from long term deposit | -152,000 | -152,000 | ||||||||||||||||||||
proceeds from loans to affiliated company | 3,262,000 | |||||||||||||||||||||
revenue | 146,850,000 | |||||||||||||||||||||
gross profit | 70,372,000 | |||||||||||||||||||||
operation income | 31,666,000 | |||||||||||||||||||||
net income attribute to shareholders | 20,302,000 | |||||||||||||||||||||
adjusted ebitda | 41,446,000 | |||||||||||||||||||||
basic and diluted earnings per share | 960 | |||||||||||||||||||||
decrease in funds in respect of employee rights upon retirement, net of withdrawals | -956,000 | 153,000 | ||||||||||||||||||||
decrease (increase) in long-term funds in respect of employee rights upon retirement, net of withdrawals | ||||||||||||||||||||||
depreciation, amortization and impairment of goodwill | ||||||||||||||||||||||
share in gains of affiliated company | ||||||||||||||||||||||
capital (gain) losses on sale of property and equipment | ||||||||||||||||||||||
capital gain on acquisition of non-controlling interests | ||||||||||||||||||||||
repayment of long term credit | ||||||||||||||||||||||
net cash from in financing activities | ||||||||||||||||||||||
working capital (excluding cash and cash equivalents) | ||||||||||||||||||||||
related parties | ||||||||||||||||||||||
intangible assets | ||||||||||||||||||||||
property and equipment | ||||||||||||||||||||||
liability for employee rights upon retirement | ||||||||||||||||||||||
goodwill | ||||||||||||||||||||||
consideration paid by issues of treasury stock | ||||||||||||||||||||||
other non-current assets | ||||||||||||||||||||||
previous investments in acquired companies | ||||||||||||||||||||||
deferred revenues | ||||||||||||||||||||||
obligation to purchase non-controlling interests | ||||||||||||||||||||||
net cash used to pay for the acquisition | ||||||||||||||||||||||
receipt of long-term credit from banking institutions | 81,695,000 | |||||||||||||||||||||
depreciation amortization and impairment of goodwill | 6,689,000 | 3,623,000 | 9,982,000 | 3,228,000 | 8,570,000 | 2,611,000 | 8,122,000 | 2,673,000 | ||||||||||||||
investments in marketable securities | -22,375,000 | -2,294,000 | -1,428,000 | -344,000 | ||||||||||||||||||
gains in respect of trading marketable securities | -341,000 | -67,000 | ||||||||||||||||||||
investment in other companies | -897,000 | -1,061,000 | ||||||||||||||||||||
proceed from (invest in) long term deposit | -205,000 | |||||||||||||||||||||
capital losses (gains) on sale of property and equipment | ||||||||||||||||||||||
investments in (proceedings from) affiliated companies | 2,145,000 | |||||||||||||||||||||
increase(decrease) in other current liabilities | ||||||||||||||||||||||
depreciation, amortization and impairment of goodwill and other intangibles | ||||||||||||||||||||||
gain from sale of subsidiary | ||||||||||||||||||||||
proceeds from (investment in) long - term deposit | ||||||||||||||||||||||
sale of subsidiary | ||||||||||||||||||||||
investment in affiliated companies | -97,000 | -3,924,000 | -1,783,000 | |||||||||||||||||||
investments in affiliated company | ||||||||||||||||||||||
dividend payment to non-controlling interest | ||||||||||||||||||||||
exchange differences on principal of deposit and loans | 229,000 | 130,000 | -178,000 | |||||||||||||||||||
deposit in escrow | 603,000 | |||||||||||||||||||||
acquisition of non-controlling interests | ||||||||||||||||||||||
the accompanying notes are an integral part of the consolidated financial statements. | ||||||||||||||||||||||
increase )decrease) in liability for employee rights upon retirement | 713,000 | 290,000 | ||||||||||||||||||||
losses (gains) in respect of trading marketable securities | ||||||||||||||||||||||
decrease(increase) in accounts payable | ||||||||||||||||||||||
net increase(decrease) in cash and cash equivalents | ||||||||||||||||||||||
others | 170,000 | |||||||||||||||||||||
increase(decrease) in deferred revenues | ||||||||||||||||||||||
increase in funds in respect of employee rights upon retirement | ||||||||||||||||||||||
net of withdrawals | -498,000 | |||||||||||||||||||||
subsidiary no longer consolidated | ||||||||||||||||||||||
sale of (investment in) deposit | ||||||||||||||||||||||
dividend payment | ||||||||||||||||||||||
decrease in other current liabilities | -462,000 | |||||||||||||||||||||
loss of sale of affiliated company | ||||||||||||||||||||||
increase in funds in respect of employee rights upon retirement, | ||||||||||||||||||||||
repayment of long term loans | -114,000 | -114,000 | -33,000 | -23,000 | ||||||||||||||||||
losses of sale affiliated company | ||||||||||||||||||||||
write-off of account receivable in respect of sale of subsidiary | ||||||||||||||||||||||
litigation obligation adjustment | ||||||||||||||||||||||
proceeds from (investment in) short- term deposit | ||||||||||||||||||||||
repayment of loan to a former employee | 355,000 | |||||||||||||||||||||
company no longer consolidated | ||||||||||||||||||||||
settlement of litigation obligation in connection with financing transaction | ||||||||||||||||||||||
acquisition of non-controlling interest | ||||||||||||||||||||||
loss from sale of affiliated company | ||||||||||||||||||||||
write-off account receivable in respect of sale of subsidiary | ||||||||||||||||||||||
litigation obligation | ||||||||||||||||||||||
repayment of loan to former employee | ||||||||||||||||||||||
settlements of litigation obligation in connection with financial transaction | ||||||||||||||||||||||
intangible assets expenditures | ||||||||||||||||||||||
adjustment of proceeds received from sale of subsidiary | ||||||||||||||||||||||
intangible expenditures | ||||||||||||||||||||||
exchange differences on principal of deposit and loan | 515,000 | |||||||||||||||||||||
gains in respect of marketable securities | ||||||||||||||||||||||
capital loses (gains) on sale of property and equipment | -30,000 | |||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||
adjustment of proceeds received from the sale of subsidiary | ||||||||||||||||||||||
net cash provided by (used in) investment activities | ||||||||||||||||||||||
short-term credit from banking institutions ,net | ||||||||||||||||||||||
settlement of litigation obligation in connection with financial transaction | ||||||||||||||||||||||
acquisition of non- controlling interest | ||||||||||||||||||||||
investments in available for sale marketable securities | ||||||||||||||||||||||
sale of available for sale marketable securities | ||||||||||||||||||||||
depreciation and amortization and impairment of goodwill | 8,804,000 | |||||||||||||||||||||
short-term credit from banking institutions | -36,000 | |||||||||||||||||||||
receipt of long term loans from baking institutions | ||||||||||||||||||||||
capital loses on sale of property and equipment | ||||||||||||||||||||||
increase in other current liabilities and benefit from contingencies | ||||||||||||||||||||||
investment in trading marketable securities | ||||||||||||||||||||||
sale of trading marketable securities | ||||||||||||||||||||||
write-off of an investment in other company | ||||||||||||||||||||||
investment in subsidiary | ||||||||||||||||||||||
proceeds from sale of subsidiary, net of direct related expenses | ||||||||||||||||||||||
purchase of treasury stock | ||||||||||||||||||||||
depreciation , amortization and impairment of goodwill | ||||||||||||||||||||||
exchange differences on principal of marketable securities | ||||||||||||||||||||||
increase in other current liabilities and provision for contingencies | ||||||||||||||||||||||
acquisition of non controlling interest | ||||||||||||||||||||||
receipt of long term loans from banking institutions | ||||||||||||||||||||||
repayment of long terms loans | ||||||||||||||||||||||
dividend paid to non controlling interest | ||||||||||||||||||||||
decrease (increase) in inventories and contracts in process | ||||||||||||||||||||||
decrease in other current liabilities and benefit from contingencies | ||||||||||||||||||||||
decrease (increase)in inventories | ||||||||||||||||||||||
gain from sale of subsidiary | ||||||||||||||||||||||
decrease in inventories and contracts in process | ||||||||||||||||||||||
purchase of intangible assets and non-controlling interest | ||||||||||||||||||||||
investment in other company | ||||||||||||||||||||||
investments in trading marketable securities | ||||||||||||||||||||||
loan granted to former employee | ||||||||||||||||||||||
proceeds from exercise of options by employees | ||||||||||||||||||||||
purchase of company’s shares | ||||||||||||||||||||||
stock-based compensation | ||||||||||||||||||||||
minority interests in income of subsidiaries | ||||||||||||||||||||||
increase in inventories and contracts in process | ||||||||||||||||||||||
purchase of intangible assets and minority interest | ||||||||||||||||||||||
loan granted to affiliated company | ||||||||||||||||||||||
acquisition of additional interest in a subsidiary | ||||||||||||||||||||||
repayment of long-term loans | ||||||||||||||||||||||
proceeds from exercise of warrants | ||||||||||||||||||||||
issuance of share capital | ||||||||||||||||||||||
dividend paid to minority interest of a subsidiary | ||||||||||||||||||||||
increase in funds in respect of employee rights upon retirement , net of withdrawals | ||||||||||||||||||||||
receipt of long-term loans | ||||||||||||||||||||||
proceeds from sale of company shares held by a subsidiary |
