MGIC Magic Software Enterprises Ltd

In a release issued under the same headline earlier today by Magic Software Enterprises Ltd. (NASDAQ and TASE: MGIC), please note that the company has updated the dividend payout date. The dividend payable date has been advanced to July 11, 2024, from July 13, 2024. The corrected release is as follows:

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 first quarter ended March 31, 2024.

Summary Results for the First Quarter 2024 (USD in millions, except per share data)

	GAAP						Non-GAAP
	Q1 2024		Q1 2023		% Change		Q1 2024		Q1 2023		% Change
Revenues	$	130.7	$	142.4	(8.2%)		$	130.7	$	142.4	(8.2%)
Gross profit	$	36.7	$	38.9	(5.6%)		$	38.3	$	40.1	(4.5%)
Gross margin		28.1%		27.3%	80 bps			29.3%		28.2%	110 bps
Operating income	$	14.4	$	15.3	(6.0%)		$	18.1	$	18.5	(1.7%)
Operating margin		11.0%		10.8%	20 bps			13.9%		13.0%	90 bps
Net income (*)	$	8.8	$	10.1	(13.0%)		$	11.3	$	12.6	(10.4%)
Diluted EPS	$	0.18	$	0.21	(14.3%)		$	0.23	$	0.26	(11.5%)
(*) Attributable to Magic Software’s shareholders.

Financial Highlights for the first Quarter Ended March 31, 2024

• Revenues for the first quarter of 2024 decreased by 8.2% to $130.7 million, compared to $142.4 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 March 31, 2023), revenues for the first quarter of 2024 would have decreased by 6.4% to $133.3 million. As described in the pre-announcement of our third quarter results on November 8, 2023, in the third quarter of 2023, we experienced a substantial and unexpected decline in demand for our professional services from several of our important U.S.-based blue-chip customers which, without any advance notification, decided to immediately suspend significant parts of their active time-and-materials-based projects. This reduced demand had a negative impact on our first quarter revenues compared to the same period of the previous year of approximately $20.4 million. Compared to the fourth quarter of 2023, revenues for the first quarter increase by 4.1%.
• Operating income for the first quarter of 2024 decreased by 6.0% to $14.4 million, compared to $15.3 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 March 31, 2023), operating income for the first quarter of 2024 would have decreased by 3.7% to $14.8 million.
• Non-GAAP operating income for the first quarter of 2024 decreased by 1.7% to $18.1 million, compared to $18.5 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 March 31, 2023), non-GAAP operating income for the first quarter of 2024 would have reach $18.5 million, same as in the same quarter for the previous year.
• Net income attributable to Magic Software’s shareholders for the first quarter of 2024 decreased by 13.0% to $8.8 million, or $0.18 per fully diluted share, compared to $10.1 million, or $0.21 per fully diluted share, in the same period of the previous year. The decrease in our net income attributable to Magic Software’s shareholders was primarily attributable to the decrease in our operating profit and increase in interest expenses resulting from the increase of bank interest rates and increase in overall financial debt.
• Non-GAAP net income attributable to Magic Software’s shareholders for the first quarter of 2024 decreased by 10.4% to $11.3 million, or $0.23 per fully diluted share, compared to $12.6 million, or $0.26 per fully diluted share, in the same period of the previous year.  
• Cash flow from operating activities for the first quarter ended March 31, 2024, amounted to $27.7 million compared to $18.8 million in the same period last year.
• As of March 31, 2024, Magic’s cash, cash equivalents and short and long-term bank deposits amounted to $125.9 million and total financial debt amounted to $78.4 million.
• Magic is reiterating 2024 annual revenue guidance of between $540 million and $550 million.

Declaration of Dividend for the Second Half of 2023

• In accordance with its dividend distribution policy, the Company’s board of directors declared a semi-annual cash dividend in an amount of 20.4 cents per share and in an aggregate amount of approximately $10.0 million, reflecting approximately 70% of its distributable profits for the second half of 2023.
• The dividend is payable on July 11, 2024, to all of the Company’s shareholders of record at the close of trading on the NASDAQ Global Select Market on June 27, 2024.
• 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: “Despite the slowdown we faced during the second half of 2023 resulting from the headwind facing by some of our customers in certain sectors in the U.S., we see that the vast majority of our customers continues to value our unique proposition and resume to engage us to an increasing degree as a preferred partner for innovative digital transformation initiatives. We eagerly anticipate the fruition of our ongoing efforts in cultivating cutting-edge capabilities that are poised to propel us toward sustained, long-term profitability, thereby delivering enduring value to our esteemed shareholders.”

Conference Call Details

Magic Software’s management will host a conference call on Thursday, May 16, 2024, at 10:00 am Eastern 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;
• Cost of share-based payment;
• Costs related to acquisition of new businesses;
• The related tax, non-controlling interests’ effects of the above items;
• Change in valuation of contingent consideration related to acquisitions;
• 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, 2023, which filed on May 13, 2024, 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:

Ronen PlatkevitzMagic Software Enterprisesir@magicsoftware.com

MAGIC SOFTWARE ENTERPRISES LTD.CONDENSED CONSOLIDATED STATEMENTS OF INCOMEU.S. Dollars in thousands (except per share data)
		Three months ended
		March 31,
		2024				2023
		Unaudited
Revenues		$	130,720			$	142,440
Cost of Revenues			94,021				103,555
Gross profit			36,699				38,885
Research and development, net			2,793				2,539
Selling, marketing and general and  administrative expenses			19,174				21,164
Increase (decrease) in valuation of contingent consideration related to acquisitions			306				(165	)
Total operating expenses			22,273				23,538
Operating income			14,426				15,347
Financial expenses, net			(1,758	)			(564	)
Increase (decrease) in valuation of consideration related to acquisitions			114				(135	)
Income before taxes on income			12,782				14,648
Taxes on income			2,729				2,813
Net income		$	10,053			$	11,835
Share of profit of companies accounted for at equity, net			(64	)			-
Net income attributable to non-controlling interests			(1,192	)			(1,727	)
Net income attributable to Magic's shareholders		$	8,797			$	10,108
Weighted average number of shares used in
computing net earnings per share
Basic			49,099				49,093
Diluted			49,099				49,136
Basic and diluted earnings per share attributable
to Magic's shareholders		$	0.18			$	0.21

MAGIC SOFTWARE ENTERPRISES LTD.RECONCILIATION OF GAAP AND NON-GAAP RESULTSU.S. Dollars in thousands (except per share data)
	Three months ended
	March 31,
	2024				2023
	Unaudited
GAAP gross profit	$	36,699			$	38,885
Amortization of capitalized software and acquired technology		1,107				975
Amortization of other intangible assets		503				245
Non-GAAP gross profit	$	38,309			$	40,105
GAAP operating income	$	14,426			$	15,347
Gross profit adjustments		1,610				1,220
Amortization of other intangible assets		1,514				2,064
Increase (decrease) in valuation of contingent
consideration related to acquisitions		306				(165	)
Capitalization of software development		(748	)			(711	)
Costs related to acquisitions		144				74
Cost of share-based payment		891				622
Non-GAAP operating income	$	18,143			$	18,451
GAAP net income attributable to Magic's shareholders	$	8,797			$	10,108
Operating income adjustments		3,717				3,104
Expenses attributed to non-controlling interests
and redeemable non-controlling interests		(452	)			(147	)
Increase (decrease) in valuation of consideration
related to acquisitions		114				(135	)
Deferred taxes on the above items		(899	)			(347	)
Non-GAAP net income attributable to Magic's shareholders	$	11,277			$	12,583
Non-GAAP basic and diluted net earnings per share	$	0.23			$	0.26
Weighted average number of shares used in computing basic
net earnings per share		49,099				49,093
Non-GAAP diluted net earnings per share	$	0.23			$	0.26
Weighted average number of shares used in computing diluted
net earnings per share		49,099				49,158

Summary of Non-GAAP Financial InformationU.S. Dollars in thousands (except per share data)
		Three months ended
		March 31,
		2024							2023
		Unaudited							Unaudited
Revenues		$	130,720			100	%		$	142,440			100	%
Gross profit			38,309			29.3	%			40,105			28.2	%
Operating income			18,143			13.9	%			18,451			13.0	%
Net income attributable to
Magic's shareholders			11,277			8.6	%			12,583			8.8	%
Basic and diluted earnings per share		$	0.23						$	0.26

MAGIC SOFTWARE ENTERPRISES LTD.CONDENSED CONSOLIDATED BALANCE SHEETSU.S. Dollars in thousands
	March 31,				December 31,
	2024				2023
	Unaudited
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	125,803			$	105,943
Short-term bank deposits		49				751
Trade receivables, net		126,329				131,098
Other accounts receivable and prepaid expenses		21,565				18,833
Total current assets		273,746				256,625
LONG-TERM ASSETS:
Deferred tax assets		10,784				6,729
Right-of-use assets		24,228				25,718
Other long-term receivables and Investments in companies accounted for at equity		7,731				8,623
Property and equipment, net		7,707				7,988
Intangible assets and goodwill, net		212,321				216,723
Total long term assets		262,771				265,781
TOTAL ASSETS	$	536,517			$	522,406
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Short-term debt	$	36,763			$	28,941
Trade payables		27,126				28,415
Accrued expenses and other accounts payable		43,993				41,492
Current maturities of lease liabilities		5,975				4,406
Liability in respect of business combinations		7,082				6,656
Put options for non-controlling interests		18,831				18,252
Deferred revenues and customer advances		21,813				13,537
Total current liabilities		161,583				141,699
LONG TERM LIABILITIES:
Long-term debt		41,628				52,267
Deferred tax liability		14,579				11,610
Long-term lease liabilities		20,072				23,101
Long-term liability in respect of business combinations		1,076				1,049
Put options of non-controlling interests		-				620
Employee benefit liabilities		1,094				1,116
Total long term liabilities		78,449				89,763
EQUITY:
Magic Software Enterprises shareholders' equity		272,317				265,981
Non-controlling interests		24,168				24,963
Total equity		296,485				290,944
TOTAL LIABILITIES AND EQUITY	$	536,517			$	522,406

MAGIC SOFTWARE ENTERPRISES LTD.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWSU.S. Dollars in thousands
	Three months ended March 31,
	2024				2023
	Unaudited				Unaudited
Cash flows from operating activities:
Net income	$	9,989			$	11,835
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization		4,889				5,052
Cost of share-based payment		584				622
Change in deferred taxes, net		(754	)			1,351
Capital gain on sale of fixed assets		13				-
Effect of exchange rate on of cash and cash equivalents held
in currencies other than the functional currency		170				731
Changes in value of short-term and long-term loans from banks
and others and deposits, net		(819	)			76
Working capital adjustments:
Trade receivables		3,709				(5,773	)
Other current and long-term accounts receivable		(1,333	)			1,612
Trade payables		(983	)			1,354
Accrued expenses and  other accounts payable		3,704				(5,565	)
Deferred revenues		8,508				7,458
Net cash provided by operating activities		27,677				18,753
Cash flows from investing activities:
Capitalized software development costs		(748	)			(711	)
Purchase of property and equipment		(280	)			(431	)
liabilities related to business combinations		-				(10,151	)
Payments for business acquisitions, net of cash acquired		(249	)			-
Proceeds from sale of property and equipment		15				-
Purchase of financial assets at fair value through profit or loss		(1,000	)			323
Investment in long-term deposits		296				(269	)
Proceeds from short-term bank deposits		701				-
Net cash used in investing activities		(1,265	)			(11,239	)
Cash flows from financing activities:
Exercise of employees’ stock options
Dividend to Magic's shareholders
Dividend paid to non-controlling interests		(2,086	)			(1,526	)
Repayment of lease liabilities		(1,460	)			(1,380	)
Purchase of redeemable non-controlling interest		(314	)			-
Receipt of short-term and long-term loans from banks and others		5,006				23,749
Repayment of short-term and long-term loans		(6,574	)			(7,323	)
Net cash used in financing activities		(5,428	)			13,520
Effect of exchange rate changes on cash and cash equivalents		(1,124	)			(1,590	)
Increase (decrease) in cash and cash equivalents		19,860				19,444
Cash and cash equivalents at the beginning of the period		105,943				83,062
Cash and cash equivalents at end of the period	$	125,803			$	102,506