Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / MGK - Magic Software Reports Fourth Quarter and Full Year 2022 Financial Results with Record-Breaking Full Year 2022 Results Recorded Across All Key Financial Indices (Revenues Gross Profit Operating Income and Net Income)


MGK - Magic Software Reports Fourth Quarter and Full Year 2022 Financial Results with Record-Breaking Full Year 2022 Results Recorded Across All Key Financial Indices (Revenues Gross Profit Operating Income and Net Income)

OR YEHUDA, Israel, March 09, 2023 (GLOBE NEWSWIRE) -- Magic Software Enterprises Ltd. (NASDAQ and TASE: MGIC) (“the Company”), a global provider of IT consulting services and end-to-end integration and application development platforms solutions, announced today its financial results for the fourth quarter and full year ended December 31, 2022.

Summary Results for the Fourth Quarter 2022 (USD in millions, except per share data)

GAAP
Non-GAAP
Q4 2022
Q4 2021
% Change
Q4 2022
Q4 2021
% Change
Revenues
$
147.1
$
133.0
10.6
%
$
147.1
$
133.0
10.6
%
Gross profit
$
41.8
$
37.4
11.9
%
$
43.2
$
38.7
11.5
%
Gross margin
28.4
%
28.1
%
30 bps
29.3
%
29.1
%
20 bps
Operating income
$
14.6
$
14.3
2.2
%
$
19.2
$
19.8
-2.9
%
Operating margin
9.9
%
10.7
%
(80) bps
13.0
%
14.9
%
(190) bps
Net income (*)
$
10.1
$
6.5
54.6
%
$
13.9
$
12.6
9.9
%
Diluted EPS
$
0.20
$
0.13
53.8
%
$
0.28
$
0.26
7.7
%

(*) Attributable to Magic Software’s shareholders.

Financial Highlights for the Fourth Quarter Ended December 31, 2022

  • Revenues for the fourth quarter of 2022 increased by 10.6% to a record-breaking result of $147.1 million, compared to $133.0 million in the same period of the previous year. On a constant currency basis (calculated based on average currency exchange rates for the three months ended December 31, 2021), revenues for the fourth quarter of 2022 would have increased by 16.5% to a record breaking $155.0 million, with 69.6% of such revenues resulting from organic growth.

  • Operating income for the fourth quarter of 2022 increased by 2.2% to a fourth quarter record-breaking $14.6 million, compared to $14.3 million in the same period of the previous year. Operating income for the fourth quarter of 2022, was negatively impacted by $1.9 million expense recorded with respect to share based payment to employees.

  • Non-GAAP operating income for the fourth quarter of 2022 decreased by 2.9% to $19.2 million, compared to $19.8 million in the same period of the previous year. On a constant currency basis (calculated based on average currency exchange rates for the three months ended December 31, 2021), non-GAAP operating income for the fourth quarter of 2022 would have increased by 3.1% to a record-breaking result of $20.4 million.

  • Net income attributable to Magic Software’s shareholders for the fourth quarter of 2022 increased by 54.6% to a fourth quarter record-breaking result of $10.1 million, or $0.20 per fully diluted share, compared to $6.5 million, or $0.13 per fully diluted share, in the same period of the previous year.

  • Non-GAAP net income attributable to Magic Software’s shareholders for the fourth quarter of 2022 increased by 9.9% to $13.9 million, or $0.28 per fully diluted share, compared to $12.6 million, or $0.26 per fully diluted share, in the same period of the previous year.

Summary Results for the Year Ended December 31, 2022 (USD in millions, except per share data)

GAAP
Non-GAAP
12M 2022
12M 2021
% Change
12M 2022
12M 2021
% Change
Revenues
$
566.8
$
480.3
18.0
%
$
566.8
$
480.3
18.0
%
Gross Profit
$
155.4
$
133.0
16.8
%
$
160.8
$
139.1
15.6
%
Gross Margin
27.4
%
27.7
%
(30) bps
28.4
%
29.0
%
(60) bps
Operating Income
$
61.4
$
51.2
19.8
%
$
74.1
$
66.8
11.0
%
Operating Margin
10.8
%
10.7
%
10 bps
13.1
%
13.9
%
(80) bps
Net Income (*)
$
40.7
$
29.3
38.6
%
$
52.0
$
46.0
13.0
%
Diluted EPS
$
0.79
$
0.60
31.7
%
$
1.06
$
0.94
12.8
%

(*) Attributable to Magic Software’s shareholders.

Financial Highlights for the Year Ended December 31, 2022

  • Revenues for the year increased by 18.0% to a record-breaking $566.8 million compared to $480.3 million last year. On a constant currency basis (calculated based on the average currency exchange rates during the twelve months period ended December 31, 2021), revenues for the year would have increased by 21.1% to $581.9 million, with 88.7% accounting for organic growth.

  • Operating income for the year increased by 19.8% to a record-breaking $61.4 million compared to $51.2 million last year. On a constant currency basis (calculated based on the average currency exchange rates during the twelve months period ended December 31, 2021), operating income for the year would have increased by 25.2% to $64.2 million.

  • Non-GAAP operating income for the year increased by 11.0% to a record-breaking $74.1 million compared to $66.8 million last year. On a constant currency basis (calculated based on the average currency exchange rates during the twelve months period ended December 31, 2021), non-GAAP operating income for year would have increased by 15.1% to $76.9 million, with 88.7% of such revenues resulting from organic growth.

  • Net income attributable to Magic Software’s shareholders for the year increased by 38.6% to a record-breaking $40.7 million, or $0.79 per fully diluted share, compared to $29.3 million, or $0.60 per fully diluted share, last year.

  • Non-GAAP net income attributable to Magic Software’s shareholders for the year increased by 13.0% to a record-breaking $52.0 million, or $1.06 per fully diluted share, compared to $46.0 million, or $0.94 per fully diluted share, last year.

  • Cash flow from operating activities for the year, amounted to $49.5 million compared to $37.8 million last year. Cash flow from operating activities excluding the impact of payments of deferred and contingent consideration related to acquisitions amounted to $53.6 and $38.4 million for the years ended December 31, 2022, and 2021, respectively.

  • As of December 31, 2022, Magic’s net cash, cash equivalents and short and long-term bank deposits amounted to $87.0 million and total financial debt amounted to $51.1 million.

  • Magic is introducing 2023 annual revenue guidance of between $585 million and $593 million, reflecting annual growth of 3.2% to 4.6% (based on current currency exchange rates). Based on 2022 average currency exchange rates Magic’s 2023 annual revenue guidance would have been between $600 million and $608 million, reflecting annual growth of 5.9% to 7.3%.

Declaration of Dividend for the Second Half of 2022

  • In accordance with its dividend distribution policy, the Company’s board of directors declared a semi-annual cash dividend in an amount of 30.0 cents per share and in an aggregate amount of approximately $14.7 million, which together with the dividend distributed for the first half of 2022 in an amount of approximately $14.2 million, reflects 71% of the Company’s net income attributable to its shareholders for the year.

  • The dividend is payable on April 20, 2023, to all of the Company’s shareholders of record at the close of trading on the NASDAQ Global Select Market on April 10, 2023.

  • In accordance with Israeli tax law, the dividend is subject to withholding tax at source at the rate of 30% (if the recipient of the dividend is at the time of distribution or was at any time during the preceding 12-month period the holder of 10% or more of the Company’s share capital) or 25% (for all other dividend recipients) of the dividend amount payable to each shareholder of record, subject to applicable exemptions.

  • The dividend will be paid in US dollars on the ordinary shares of Magic Software Enterprises that are traded both on the Tel Aviv Stock Exchange and the NASDAQ Global Select Market

Guy Bernstein, Chief Executive Officer of Magic Software, said: “I am very proud of our fourth quarter and full year achievements. During the year, we continued to make big strides across multiple fronts of our business, which is reflected by record breaking results as well as double digit growth in all our key financial indices for the year (revenues, gross profit, operating income, and net income). Our strong results demonstrate the growing investment made by enterprises and organizations worldwide to leverage their digital technologies and cloud-based platforms creating high demand for our innovative software solutions and services which together with the outstanding execution by our teams led to another year of strong performance recorded across our business. With our investment portfolio well diversified, we continue to invest organically and inorganically in our service lines and are excited about the innovative capabilities we are building to drive continued long term profitable growth and shareholder value.”

First time adoption of International Financial Reporting Standards for the Company’s consolidated financial statements for the year ended December 31, 2022

We have resolved to voluntarily adopt International Financial Reporting Standards as issued by the International Accounting Standards Board, or IFRS, for the Company’s consolidated financial statements for the year ending December 31, 2022 to be included in our annual report on Form 20-F. We believe that this change will enhance efficiency of our financial reporting, improve the comparability of our financial information across international capital markets as well as standardize our financial information. Accordingly, the Company is preparing financial statements that comply with IFRS applicable as of December 31, 2022, together with the comparative periodic data for the year ended December 31, 2021. An explanation of the principal adjustments made in presenting the Company’s U.S. GAAP financial statements, including the statement of financial position as of January 1, 2021, the Company’s date of transition to IFRS and the financial statements for the year ended December 31, 2021, in order to comply with IFRS, will be provided in our consolidated financial statements to be included in our 2022 annual report on Form 20-F. The transition to IFRS is not expected to have a material impact on the Company’s revenues, net income, or shareholders’ equity. The transition to IFRS will not have an impact on the Company’s revenue guidance for 2023.

Conference Call Details

Magic Software’s management will host a conference call on Thursday, March 9, 2023, at 10:00 am Eastern Daylight Time (7:00 am Pacific Daylight Time, 17:00 Israel Daylight Time) to review and discuss Magic Software’s results.

To participate, please call one of the following teleconferencing numbers. Please begin placing your calls at least 5 minutes before the conference call commences. If you are unable to connect using the toll-free numbers, call the international dial-in number.

NORTH AMERICA: +1-866-652-8972

UK: 0-800-917-9141

ISRAEL: 03-918-0650

ALL OTHERS: +972-3-918-0650

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

Non-GAAP Financial Measures

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

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

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

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

  • Amortization of purchased intangible assets and other related costs;

  • In-process research and development capitalization and amortization;

  • Equity-based compensation expenses;

  • Costs related to acquisition of new businesses;

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

  • Change in valuation of contingent consideration related to acquisitions;

  • Change in value of put options of redeemable non-controlling interests; and

  • Change in deferred tax assets on carry forward tax losses.

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

About Magic Software Enterprises

Magic Software Enterprises Ltd. (NASDAQ and TASE: MGIC) is a global provider of end-to-end integration and application development platforms solutions and IT consulting services.

For more information, visit www.magicsoftware.com.

Forward Looking Statements

Some of the statements in this press release may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities and Exchange Act of 1934 and the United States Private Securities Litigation Reform Act of 1995. Words such as “will,” “look forward”, “expect,” “believe,” “guidance” and similar expressions are used to identify these forward-looking statements (although not all forward-looking statements include such words). These forward-looking statements, which may include, without limitation, projections regarding our future performance and financial condition, are made based on management’s current views and assumptions with respect to future events. Any forward-looking statement is not a guarantee of future performance and actual results could differ materially from those contained in the forward-looking statement. These statements speak only as of the date they were made, and we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. We operate in a changing environment. New risks emerge from time to time and it is not possible for us to predict all risks that may affect us. For more information regarding these risks and uncertainties as well as certain additional risks that we face, you should refer to the Risk Factors detailed in our Annual Report on Form 20-F for the year ended December 31, 2021, which we filed on May 12, 2022, and subsequent reports and filings made from time to time with the Securities and Exchange Commission.

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

Press Contact:

Asaf Berenstin | Chief Financial Officer
Magic Software Enterprises
ir@magicsoftware.com

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

Three months ended
December 31,
Year ended
December 31,
2022
2021
2022
2021
Unaudited
Unaudited
Revenues
$
147,146
$
133,002
$
566,792
$
480,325
Cost of Revenues
105,325
95,627
411,437
347,331
Gross profit
41,821
37,375
155,355
132,994
Research and development, net
2,714
2,123
10,090
8,995
Selling, marketing and general and administrative expenses
24,294
19,139
83,949
70,257
Increase (decrease) in valuation of contingent consideration related to acquisitions
220
1,829
(63
)
2,507
Total operating expenses
27,228
23,091
93,976
81,759
Operating income
14,593
14,284
61,379
51,235
Financial expenses, net
(1,059
)
(2,447
)
(3,662
)
(5,972
)
Income before taxes on income
13,534
11,837
57,717
45,263
Taxes on income
1,974
3,573
11,197
10,359
Net income
$
11,560
$
8,264
$
46,520
$
34,904
Net income attributable to redeemable non-controlling interests
(844
)
(1,185
)
(3,420
)
(3,517
)
Net income attributable to non-controlling interests
(647
)
(567
)
(2,433
)
(2,055
)
Net income attributable to Magic’s shareholders
$
10,069
$
6,512
$
40,667
$
29,332
Net earnings per share attributable to Magic’s shareholders :
Net Income attributable to Magic Shareholder’s
10,069
6,512
40,667
29,332
Accretion of redeemable non-controlling interests
(429
)
(4,026
)
(1,892
)
(4,026
)
Net Income attributable to Magic Shareholder’s after accretion of redeemable non-controlling interests
$
9,640
$
2,486
$
38,775
$
25,306
Weighted average number of shares used in computing net earnings per share
Basic
49,093
49,073
49,089
49,055
Diluted
49,131
49,120
49,138
49,100
Basic and diluted earnings per share attributable to Magic’s shareholders
$
0.23
$
0.05
$
0.79
$
0.52
Net earnings per share attributable to Magic’s shareholders : excluding of accretion of redeemable non-controlling interest
Basic
$
0.20
$
0.13
$
0.79
$
0.60
Diluted
$
0.20
$
0.13
$
0.79
$
0.60


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

Three months ended
December 31,
Year ended
December 31,
2022
2021
2022
2021
Unaudited
Unaudited
GAAP gross profit
$
41,821
$
37,375
$
155,355
$
132,994
Amortization of capitalized software and acquired technology
1,124
1,200
4,431
5,444
Amortization of other intangible assets
229
158
974
624
Non-GAAP gross profit
$
43,174
$
38,733
$
160,760
$
139,062
GAAP operating income
$
14,593
$
14,284
$
61,379
$
51,235
Gross profit adjustments
1,353
1,358
5,405
6,068
Amortization of other intangible assets
1,731
2,006
7,889
7,046
Increase in valuation of contingent consideration related to acquisitions
220
1,829
(63
)
2,507
Capitalization of software development
(730
)
(848
)
(3,059
)
(3,193
)
Costs related to acquisitions
116
971
492
2,203
Cost of share-based payment
1,893
155
2,103
956
Non-GAAP operating income
$
19,176
$
19,755
$
74,146
$
66,822
GAAP net income attributable to Magic’s shareholders
$
10,069
$
6,512
$
40,667
$
29,332
Operating income adjustments
4,583
5,471
12,767
15,587
Expenses attributed to non-controlling interests and redeemable non-controlling interests
(197
)
(206
)
(641
)
(764
)
Changes in unsettled fair value of contingent consideration related to acquisitions
(89
)
1,144
744
2,817
Deferred taxes on the above items
(477
)
(288
)
(1,570
)
(974
)
Non-GAAP net income attributable to Magic’s shareholders
$
13,889
$
12,633
$
51,967
$
45,998
Non-GAAP basic net earnings per share
$
0.28
$
0.26
$
1.06
$
0.94
Weighted average number of shares used in computing basic net earnings per share
49,093
49,073
49,089
49,055
Non-GAAP diluted net earnings per share
$
0.28
$
0.26
$
1.06
$
0.94
Weighted average number of shares used in computing diluted net earnings per share
49,138
49,138
49,150
49,136


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

Three months ended December 31,
Year ended December 31,
2022
2021
2022
2021
Unaudited
Unaudited
Unaudited
Unaudited
Revenues
$
147,146
100
%
$
133,002
100
%
$
566,792
100
%
$
480,325
100
%
Gross profit
43,174
29.3
%
38,733
29.1
%
160,760
28.4
%
139,062
29.0
%
Operating income
19,176
13.0
%
19,755
14.9
%
74,146
13.1
%
66,822
13.9
%
Net income attributable to Magic’s shareholders
13,889
9.4
%
12,633
9.5
%
51,967
9.2
%
45,998
9.6
%
Basic earnings per share
$
0.28
$
0.26
$
1.06
$
0.94
Diluted earnings per share
$
0.28
$
0.26
$
1.06
$
0.94


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

December 31,
December 31,
2022
2021
Unaudited
ASSETS
CURRENT ASSETS:
Cash and cash equivalents
$
83,062
$
88,090
Short-term bank deposits
3,904
5,586
Marketable securities
-
1,142
Trade receivables, net
150,814
142,071
Other accounts receivable and prepaid expenses
13,203
9,890
Total current assets
250,983
246,779
LONG-TERM ASSETS:
Severance pay fund
1,575
3,646
Deferred tax assets
5,162
8,091
Operating lease right-of-use assets
28,193
24,299
Other long-term receivables
6,258
3,384
Other long-term deposits
306
1,781
Property and equipment, net
8,338
5,872
Identifiable intangible assets and goodwill, net
210,155
198,193
Total long term assets
259,987
245,266
TOTAL ASSETS
$
510,970
$
492,045
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Short-term debt
$
20,667
$
17,032
Trade payables
27,646
24,711
Accrued expenses and other accounts payable
49,585
45,173
Current maturities of operating lease liabilities
4,558
3,943
Liabilities due to acquisition activities
19,287
6,635
Deferred revenues and customer advances
10,898
10,771
Total current liabilities
132,641
108,265
LONG TERM LIABILITIES:
Long-term debt
30,412
20,155
Deferred tax liability
10,335
18,112
Long-term operating lease liabilities
24,155
20,970
Long-term liabilities due to acquisition activities
5,683
13,892
Accrued severance pay
2,476
4,551
Total long term liabilities
73,061
77,680
REDEEMABLE NON-CONTROLLING INTERESTS
28,188
30,432
SHAREHOLDERS EQUITY:
Magic Software Enterprises equity
263,652
265,248
Non-controlling interests
13,428
10,420
Total shareholders equity
277,080
275,668
TOTAL LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY
$
510,970
$
492,045


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

Year ended
December 31,
2022
2021
Unaudited
Cash flows from operating activities:
Net income
$
46,520
$
34,904
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
15,474
14,852
Cost of share-based payment
2,103
956
Change in deferred taxes, net
(5,858
)
(2,999
)
Amortization of marketable securities premium and accretion of discount
76
96
Net change in operating assets and liabilities:
Trade receivables, net
(4,993
)
(27,539
)
Other long-term and short-term accounts receivable and prepaid expenses
(1,130
)
263
Trade payables
169
8,771
Exchange rate of loans
(1,794
)
71
Accrued expenses and other accounts payable
(1,517
)
6,951
Payments of deferred and contingent consideration related to acquisitions
(3,919
)
(556
)
Effect of exchange rate on cash and cash equivalents held in currencies other than the functional currency
3,747
-
Deferred revenues
643
2,040
Net cash provided by operating activities
49,521
37,810
Cash flows from investing activities:
Capitalized software development costs
(3,059
)
(3,193
)
Purchase of property and equipment
(4,381
)
(1,439
)
Cash paid in conjunction with acquisitions, net of acquired cash
(21,670
)
(6,832
)
Purchase of intangible asset
(219
)
-
Investment in long-term bank deposits
-
(93
)
Redemption of marketable securities
309
-
Proceeds from (Investment in) short-term bank deposits
1,682
(5,297
)
Net cash used in investing activities
(27,338
)
(16,854
)
Cash flows from financing activities:
Proceeds from exercise of options by employees
-
41
Payments of deferred and contingent consideration related to acquisitions
(4,870
)
(5,343
)
Dividend paid
(24,841
)
(21,780
)
Dividend paid to non-controlling interests
(298
)
(569
)
Dividend paid to redeemable non-controlling interests
(3,872
)
(3,664
)
Purchase of redeemable non-controlling interest
(853
)
(511
)
Short-term and long-term loans received
30,704
25,558
Repayment of short-term and long-term loans
(14,323
)
(14,467
)
Net cash used in financing activities
(18,353
)
(20,735
)
Effect of exchange rate changes on cash and cash equivalents
(8,858
)
(258
)
Decrease in cash and cash equivalents
(5,028
)
(37
)
Cash and cash equivalents at the beginning of the period
88,090
88,127
Cash and cash equivalents at end of the period
$
83,062
$
88,090


Reconciliation of condensed consolidated statements of financial position as of December 31, 2021:

MAGIC SOFTWARE ENTERPRISES LTD.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
U.S. Dollars in thousands

December 31, 2021
U.S. GAAP
GAAP
Adjustments and
reclassifications
IFRS
Unaudited
ASSETS
CURRENT ASSETS:
Cash and cash equivalents
$
88,090
$
-
$
88,090
Short-term bank deposits
5,586
-
5,586
Marketable securities
1,142
-
1,142
Trade receivables, net
142,071
-
142,071
Other accounts receivable and prepaid expenses
9,890
(5
)
9,885
Total current assets
246,779
(5
)
246,774
LONG-TERM ASSETS:
Severance pay fund
3,646
(3,646
)
-
Deferred tax assets
8,091
(98
)
7,993
Operating lease right-of-use assets
24,299
(1,019
)
23,280
Other long-term receivables
3,384
-
3,384
Other long-term deposits
1,781
-
1,781
Property and equipment, net
5,872
-
5,872
Identifiable intangible assets and goodwill, net
198,193
-
198,193
Total long term assets
245,266
(4,763
)
240,503
TOTAL ASSETS
$
492,045
$
(4,768
)
$
487,277
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Short-term debt
$
17,032
$
76
17,108
Trade payables
24,711
-
24,711
Accrued expenses and other accounts payable
45,173
(82
)
45,091
Current maturities of operating lease liabilities
3,943
(676
)
3,267
Liabilities due to acquisition activities
6,635
-
6,635
Redeemable non-controlling interests
-
23,197
23,197
Deferred revenues and customer advances
10,771
-
10,771
Total current liabilities
108,265
22,515
130,780
LONG TERM LIABILITIES:
Long-term debt
20,155
-
20,155
Deferred tax liability
18,112
(167
)
17,945
Long-term operating lease liabilities
20,970
937
21,907
Long-term liabilities due to acquisition activities
13,892
-
13,892
Redeemable non-controlling interests
-
6,137
6,137
Accrued severance pay, net
4,551
(3,646
)
905
Total long term liabilities
77,680
3,261
80,941
REDEEMABLE NON-CONTROLLING INTERESTS
30,432
(30,432
)
-
SHAREHOLDERS EQUITY:
Magic Software Enterprises equity
265,248
(130
)
265,118
Non-controlling interests
10,420
18
10,438
Total shareholders equity
275,668
(112
)
275,556
TOTAL LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY
$
492,045
$
(4,768
)
$
487,277

Reconciliation of condensed consolidated statements of financial position as of December 31, 2022:

MAGIC SOFTWARE ENTERPRISES LTD.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
U.S. Dollars in thousands

December 31, 2022
U.S. GAAP
GAAP
Adjustments and
reclassifications
IFRS
Unaudited
ASSETS
CURRENT ASSETS:
Cash and cash equivalents
$
83,062
$
-
$
83,062
Short-term bank deposits
3,904
-
3,904
Trade receivables, net
150,814
-
150,814
Other accounts receivable and prepaid expenses
13,203
-
13,203
Total current assets
250,983
-
250,983
LONG-TERM ASSETS:
Severance pay fund
1,575
(1,575
)
-
Deferred tax assets
5,162
243
5,405
Operating lease right-of-use assets
28,193
(156
)
28,037
Other long-term receivables
6,258
-
6,258
Other long-term deposits
306
-
306
Property and equipment, net
8,338
-
8,338
Identifiable intangible assets and goodwill, net
210,155
-
210,155
Total long term assets
259,987
(1,488
)
258,499
TOTAL ASSETS
$
510,970
$
(1,488
)
$
509,482
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Short-term debt
$
20,667
$
-
$
20,667
Trade payables
27,646
-
27,646
Accrued expenses and other accounts payable
49,585
-
49,585
Current maturities of operating lease liabilities
4,558
-
4,558
Liabilities due to acquisition activities
19,287
-
19,287
Redeemable non-controlling interests
-
27,172
27,172
Deferred revenues and customer advances
10,898
-
10,898
Total current liabilities
132,641
27,172
159,813
LONG TERM LIABILITIES:
Long-term debt
30,412
-
30,412
Deferred tax liability
10,335
89
10,424
Long-term operating lease liabilities
24,155
661
24,816
Long-term liabilities due to acquisition activities
5,683
-
5,683
Redeemable non-controlling interests
-
1,120
1,120
Accrued severance pay, net
2,476
(1,575
)
901
Total long term liabilities
73,061
295
73,356
REDEEMABLE NON-CONTROLLING INTERESTS
28,188
(28,188
)
-
SHAREHOLDERS EQUITY:
Magic Software Enterprises equity
263,652
(723
)
262,929
Non-controlling interests
13,428
(44
)
13,384
Total shareholders equity
277,080
(767
)
276,313
TOTAL LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY
$
510,970
$
(1,488
)
$
509,482


Reconciliation of condensed consolidated statements of profit or loss for the year ended December 31, 2021:

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

December 31, 2021
U.S. GAAP
GAAP
Adjustments and
reclassifications
IFRS
Unaudited
Revenues
$
480,325
$
-
$
480,325
Cost of Revenues
347,331
-
347,331
Gross profit
132,994
-
132,994
Research and development, net
8,995
-
8,995
Selling, marketing and general and administrative expenses
70,257
(888
)
69,369
Increase (decrease) in valuation of contingent consideration related to acquisitions
2,507
-
2,507
Total operating expenses
81,759
(888
)
80,871
Operating income
51,235
888
52,123
Financial expenses, net
(3,155
)
(534
)
(3,689
)
Increase in valuation of consideration related to acquisitions
(2,817
)
-
(2,817
)
Income before taxes on income
45,263
354
45,617
Taxes on income
10,359
(81
)
10,278
Net income
$
34,904
$
435
$
35,339
Net income attributable to redeemable non-controlling interests
(3,517
)
3,517
-
Net income attributable to non-controlling interests
(2,055
)
(3,517
)
(5,572
)
Net income attributable to Magic’s shareholders
$
29,332
$
435
$
29,767
Net earnings per share attributable to Magic’s shareholders :
Net Income attributable to Magic Shareholder’s
29,332
435
29,767
Accretion of redeemable non-controlling interests
(4,026
)
(247
)
(4,273
)
Net Income attributable to Magic Shareholder’s after accretion of redeemable non-controlling interests
$
25,306
$
188
$
25,494
Weighted average number of shares used in computing net earnings per share
Basic
49,055
-
49,055
Diluted
49,100
-
49,100
Basic and diluted earnings per share attributable to Magic’s shareholders
$
0.52
-
$
0.52
Net earnings per share attributable to Magic’s shareholders : excluding of accretion of redeemable non-controlling interest
Basic
$
0.60
$
0.01
$
0.61
Diluted
$
0.60
$
0.01
$
0.61


Reconciliation of condensed consolidated statements of profit or loss for the year ended December 31, 2022:

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

Year ended
December 31, 2022
U.S. GAAP
GAAP Adjustments
and reclassifications
IFRS
Unaudited
Revenues
$
566,792
$
-
$
566,792
Cost of Revenues
411,437
-
411,437
Gross profit
155,355
-
155,355
Research and development, net
10,090
-
10,090
Selling, marketing and general and administrative expenses
83,949
(383
)
83,566
Increase (decrease) in valuation of contingent consideration related to acquisitions
(63
)
-
(63
)
Total operating expenses
93,976
(383
)
93,593
Operating income
61,379
383
61,762
Financial expenses, net
(2,918
)
(683
)
(3,601
)
Increase in valuation of consideration related to acquisitions
(744
)
-
(744
)
Income before taxes on income
57,717
(300
)
57,417
Taxes on income
11,197
(59
)
11,138
Net income
$
46,520
$
(241
)
$
46,279
Net income attributable to redeemable non-controlling interests
(3,420
)
3,420
-
Net income attributable to non-controlling interests
(2,433
)
(3,376
)
(5,809
)
Net income attributable to Magic’s shareholders
$
40,667
$
(197
)
$
40,470
Net earnings per share attributable to Magic’s shareholders :
Net Income attributable to Magic Shareholder’s
40,667
(197
)
40,470
Accretion of redeemable non-controlling interests
(1,892
)
303
(1,589
)
Net Income attributable to Magic Shareholder’s after accretion of redeemable non-controlling interests
$
38,775
$
106
$
38,881
Weighted average number of shares used in computing net earnings per share
Basic
49,089
-
49,089
Diluted
49,138
-
49,138
Basic and diluted earnings per share attributable to Magic’s shareholders
$
0.79
-
$
0.79
Net earnings per share attributable to Magic’s shareholders : excluding of accretion of redeemable non-controlling interest
Basic
$
0.79
-
$
0.79
Diluted
$
0.79
-
$
0.79


Condensed consolidated statements of cash flows for the years ended December 31, 2022 and 2021 based on IFRS:

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

Year ended
December 31,
2022
2021
Unaudited
Cash flows from operating activities:
Net income
$
46,279
$
35,339
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
19,533
19,837
Cost of share-based payment
2,103
956
Change in deferred taxes, net
(5,924
)
(3,080
)
Amortization of marketable securities premium and accretion of discount
76
96
Net change in operating assets and liabilities:
Trade receivables, net
(4,993
)
(27,539
)
accounts receivable and prepaid expenses
(4,413
)
263
Trade payables
169
8,792
Exchange rate of loans
(1,794
)
71
Accrued expenses and other accounts payable
2,646
5,415
Payments of deferred and contingent consideration related to acquisitions
(3,919
)
(556
)
Effect of exchange rate on cash and cash equivalents held in currencies other than the functional currency
3,747
-
Deferred revenues
643
4,080
Net cash provided by operating activities
54,153
43,674
Cash flows from investing activities:
Capitalized software development costs
(3,059
)
(3,193
)
Purchase of property and equipment
(4,381
)
(1,439
)
Cash paid in conjunction with acquisitions, net of acquired cash
(21,670
)
(6,832
)
Payments of deferred and contingent consideration related to acquisitions
(4,870
)
(5,343
)
Purchase of intangible asset
(219
)
-
Investment in long-term bank deposits
-
(93
)
Redemption of marketable securities
309
-
Proceeds from (Investment in) short-term bank deposits
1,682
(5,297
)
Net cash used in investing activities
(32,208
)
(22,197
)
Cash flows from financing activities:
Proceeds from exercise of options by employees
-
41
Dividend paid subsidiaries
(24,841
)
(21,780
)
Dividend paid to non-controlling interests
(298
)
(569
)
Repayment of lease liabilities
(4,792
)
(5,874
)
Dividend paid to redeemable non-controlling interests
(3,872
)
(3,664
)
Purchase of redeemable non-controlling interest
(853
)
(511
)
Short-term and long-term loans received
30,704
25,558
Repayment of short-term and long-term loans
(14,323
)
(14,467
)
Net cash used in financing activities
(18,275
)
(21,266
)
Effect of exchange rate changes on cash and cash equivalents
(8,698
)
(248
)
Decrease in cash and cash equivalents
(5,028
)
(37
)
Cash and cash equivalents at the beginning of the period
88,090
88,127
Cash and cash equivalents at end of the period
$
83,062
$
88,090

Stock Information

Company Name: Vanguard Mega Cap Growth
Stock Symbol: MGK
Market: NYSE

Menu

MGK MGK Quote MGK Short MGK News MGK Articles MGK Message Board
Get MGK Alerts

News, Short Squeeze, Breakout and More Instantly...