Design & Reuse

DSP Group, Inc. Reports Third Quarter 2002 Earnings


Achieves all time revenue record 62% increase YoY

SANTA CLARA, Calif., October 22, 2002 -- DSP Group, Inc. (NASDAQ: DSPG) today announced results for the third quarter of 2002, ending September 30, 2002.

Record high revenues for our semiconductor business for the third quarter of 2002 were $44,005,000, compared with revenues of $27,143,000 for the third quarter of 2001, an increase of 62%. Net income for the third quarter of 2002 was $8,772,000 and EPS was $0.32 (diluted), compared with net income of $6,854,000 and EPS $0.25 (diluted) for the third quarter of 2001. The discontinued operations, the DSP Core Licensing business, had revenues of $4,852,000 and net income of $981,000 for the third quarter of 2002.

Boaz Edan, COO of DSP Group said: "The successful launch of our 2.4 GHz line of products in the first half of 2002 is reflected in our substantial growth in revenues in the third quarter of 2002 compared with the third quarter of 2001. The 2.4 GHz line of products is driving our sales growth and significantly increasing our market share".

Eli Ayalon, Chairman & CEO of DSP Group stated: "In what may possibly be the most challenging downturn ever faced by the technology sector in general and semiconductor industry in particular, remarkably we have reached all time records in Revenues, Operating profit and Net Profit (excluding one time capital gains). The cash position of the company increased this quarter by $13,152,000.
Mr. Ayalon went on saying: "These results show that following the spin off of our DSP Core Licensing business, we will be left with a strong fabless semiconductor company, having an exceptional level of annual revenues per employee, expected to exceed $800,000 in 2002. Our employees and managers continue to show leadership in these tough times by achieving these excellent results.

In connection with the closing of the deal with Parthus Technologies plc, Moshe Zelnik, CFO of DSP Group stated: "The High Court of Ireland approved the scheme of arrangement that allows the combination of Parthus and Ceva into one Company. We are currently, together with Parthus, completing the process of registering the combination under the U.S. and U.K. Securities Laws, and expect that the transaction will close and trading of the common stock of ParthusCeva on NASDAQ and the London Stock Exchange will commence immediately following completion of the registration process.

About DSP Group, Inc.

DSP Group, Inc. is a semiconductor fabless company that is a leader in the wireless residential market. By combining its DSP Core technology with advanced RF, communication technology and speech-processing algorithms, DSP Group is a worldwide leader in developing and providing Total Telephony Solutionsâ„¢. These applications include digital 900MHz, 2.4GHz, DECT and Bluetooth for residential and automotive applications. DSP Group's advanced RF CMOS and communications technology provides the company with a clear path to a Phone-on-a-Chipâ„¢ solution. DSP Group also develops and markets embedded, integrated silicon/software solution for Voice-over-Digital-Subscriber Line (VoDSL), voice-over-Internet-Protocol (VoIP) applications, and other voice over packet applications for Integrated Access Device (IAD) and IP Phone.

This press release contains statements that qualify as "forward-looking statements" under the Private Securities Litigation Reform Act of 1995, including statements concerning the success of our 2.4GHz line of products and the completion of the spin-off of our DSP Core Licensing Business. These forward-looking statements are based on current expectations and the Company assumes no obligation to update this information. In addition, the events anticipated in these forward-looking statements, including the proposed combination with Parthus, may not actually arise. The Company's actual results could differ materially from those described in this press release if for any reason the spin-off of our DSP Cores licensing business does not occur. Other factors which may effect future operating results or our stock price are discussed under "RISK FACTORS" in our reports on form 10-K for the year ended December 31, 2001 and form 10-Q for the quarter and six months ended June 30, 2002, both of which have been filed with the Securities and Exchange Commission and are available on our Web site (www.dspg.com ) under Investor Relations.

Earnings conference call

DSP Group has scheduled a conference call for 8:30 a.m. EDT today to discuss third quarter results and invites you to listen to a live broadcast over the Internet. The broadcast can be accessed by all interested parties through the Investor Relations section (investor message board) of DSP Group's website at www.dspg.com or through PRnewswire's web site at http://www.firstcallevents.com/service/ajwz365625949gf12.html. For more information, please contact Yaniv Arieli, Investor Relations, DSP Group at (408) 986-4423.




DSP GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME - US GAAP
(In thousands, except per share amounts)

  Three Months Ended Six Months Ended
  September 30, September 30,
  2002 2001 2002 2001
         
Product revenues and other $ 44,005 $ 27,143 $ 97,029 $ 64,687
Cost of product revenues and other 26,433 17,300 58,199 38,458
  __ __ __ __ __ __ __ __ __ __ __ __

Gross profit

17,572 9,843 38,830 26,229
Operating expenses:        
Research and development 5,245 5,273 15,124 15,259
Sales and marketing 3,501 2,411 7,978 6,844
General and administrative 1,608 1,391 3,524 3,627
Aborted spin off expenses and other --- --- 865 ---
  __ __ __ __ __ __ __ __ __ __ __ __
Total operating expenses 10,354 9,075 27,491 25,730
  __ __ __ __ __ __ __ __ __ __ __ __
Operating income 7,218 768 11,339 499
Other income :        
Interest and other income, net 2,416 3,022 7,566 9,637
Equity in earnings of affiliates -- -- -- 105
Minority interest in loss of subsidiary -- -- -- 173

__ __ __ __
Income after financial and other income
Impairment of available-for-sale
    marketable securities
9,634

--
__ __ __
3,790

--
__ __ __
18,905

(*) (9,815)
__ __ __
10,414

--
__ __ __
Income before provision for
    income taxes

9,634

3,790

9,090

10,414
Provision for income
    taxes

1,843

96

(**)44

1,825
  __ __ __ __ __ __ __ __ __ __ __ __

Net income from continuing operations

Net income from discontinued operations (***)

7,791

981
__ __ __

3,694

3,160
__ __ __

9,046

2,492
__ __ __

8,589

9,284
__ __ __

Net income $    8,772
_______
_______
$ 6,854
_______
_______
$ 11,538
_______
_______
$ 17,873
_______
_______
Net earnings per share for continuing operations:        
Basic $0.29 $ 0.14 $0.34 $ 0.32
Diluted $ 0.29 $ 0.14 $ 0.32 $ 0.31
Net earnings per share for discontinued operations:        
Basic $0.03 $ 0.12 $0.09 $ 0.35
Diluted $ 0.03 $ 0.11 $ 0.09 $ 0.34
Net earnings per share (combined):        
Basic $0.32 $ 0.26 $0.43 $ 0.67
Diluted $ 0.32 $ 0.25 $ 0.41 $ 0.65
Weighted average number of shares of Common Stock used in computing of:        
Basic 27,104 26,732 27,030 26,576
Diluted 27,707 27,790 27,848 27,539
(*) Related to impairment of AudioCodes Ltd. Stock
(**) Including tax credit related to impairment of Audiocodes Ltd.
(***) (***) Related to the DSP Licensing activities which are planned
       to be discontinued following the merger with Parthus


DSP GROUP, INC.
CONSOLIDATED PRO FORMA STATEMENTS OF INCOME
(In thousands, except per share amounts)

 

Three Months Ended

Six Months Ended

 

September 30,

September 30,

 

2002

2001

2002

2001

         

Product revenues and other

$ 44,005

$ 27,143

$ 97,029

$ 64,687

Cost of product revenues and other

26,433

17,300

58,199

38,459

 

__ __ __

__ __ __

__ __ __

__ __ __

Gross profit

17,572

9,843

38,830

26,228

Operating expenses:





Research and development

5,245

5,273

15,124

15,259

Sales and marketing

3,501

2,411

7,978

6,844

General and administrative

1,608

1,391

3,524

3,627

 

__ __ __

__ __ __

__ __ __

__ __ __

Total operating expenses

10,354

9,075

26,626

25,730

 

__ __ __

__ __ __

__ __ __

__ __ __

Operating income

7,218

768

12,204

499

Other income :

       

Interest and other income, net

2,416

3,022

7,566

9,637

Equity in earnings of affiliates

Minority interest in loss of subsidiary

--

--

__ __ __

--

--

__ __ __

--

--

__ __ __

105

173

__ __ __

Income after financial and other

Provision for income taxes

Net income from continuing
operations

9,634

1,843
__ __ __

7,791

3,790

96
__ __ __

3,694

19,770

3,800
__ __ __

15,970

10,414

1,825
__ __ __

8,589

Net income from discontinued operations



Net income

981

__ __ __

$ 8,772
______
______

3,160

__ __ __

$ 6,854
______
______

2,491

__ __ __

$ 18,461
______
______

9,284

__ __ __

$ 17,873
______
______

Net earnings per share for continuing operations::

       

Basic

$ 0.29

$ 0.14

$ 0.59

$ 0.32

Diluted

$ 0.29

$ 0.14

$ 0.57

$ 0.31

Net earnings per share for discontinued operations:

       

Basic

$ 0.03

$ 0.12

$ 0.09

$ 0.35

Diluted

$ 0.03

$ 0.11

$ 0.09

$ 0.34

Net earnings per share (combined):

       

Basic

$ 0.32

$ 0.26

$ 0.68

$ 0.67

Diluted

$ 0.32

$ 0.25

$ 0.66

$ 0.65

Weighted average number of
shares of Common Stock used in computing of:

       

Basic

27,104

26,732

27,030

26,576

Diluted

27,707

27,790

27,848

27,539



The above pro forma consolidated statements of income have been adjusted to exclude the following
items to US GAAP reported net income:


Reported net income per US GAAP

Adjustments:

Aborted spin off expenses and other

$ 8,772

 

--

$ 6,854

 

--

$ 11,538

 

865

$17,873

 

--

Impairment of available-for-sale
marketable securities (AudioCodes Ltd.)

Tax benefit


--

--


--

--


9,815

(3,757)


--

--

 

__ __ __

__ __ __

__ __ __

__ __ __

Pro forma net income

$ 8,772
_______
_______

$ 6,854
_______
_______

$ 18,461
_______
_______

$17,873
_______
_______




DSP GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)

 

September 30,

December 31,

Assets

2002

2001

Current Assets:

   

Cash and cash equivalents

Cash designated to combination

Marketable securities and short term bank deposits

$ 21,361

40,759

46,903

$ 39,146

 

70,893

Trade receivable, net

7,558

6,315

Inventories

9,347

2,048

Deferred income taxes

2,098

2,098

Other accounts receivable and prepaid Expenses

1,149

1,547

Assets of discontinued operation

15,322

12,197

Total current assets

144,497

134,244

Property and equipment, net

4,572

5,390

Long term marketable securities

158,026

139,752

Other investments

8,627

25,536

Other assets, net

6,144

6,229

Severance pay fund

1,302

1,228

 

__ __ __

__ __ __

Total Assets

$ 323,138
________
________

$ 312,379
________
________

Liabilities and Stockholders' Equity

Current liabilities:

   

Trade payable

$ 7,225

$ 5,123

Other current liabilities

19,308

11,592

Liabilities of discontinued operation

5,454

7,852

Total current liabilities

31,987

24,567

Long term liabilities:



Accrued severance pay

1,365

1,294

Deferred income taxes

1,200

7,541

Total long term liabilities

2,565

8,835

Stockholders' equity:

   

Common stock

27

27

Additional paid-in capital

155,969

155,969

Less cost of treasury stock

(2,744)

(8,623)

Accumulated other comprehensive income (loss)

(2,057)

2,652

Retained earnings

137,391

128,952

Total stockholders' equity

288,586

278,977

 

__ __ __

__ __ __

Total liabilities and

stockholders' equity

 

$ 323,138
________
________

 

$ 312,379
________
________