Design & Reuse

DSP Group, Inc. Reports Second Quarter 2002 Earnings

Revenues for the quarter increased 45% sequentially and 38% YoY

SANTA CLARA, Calif., July 17, 2002 -- DSP Group, Inc. (NASDAQ: DSPG) today announced results for the second quarter of 2002, ending June 30, 2002.

Moshe Zelnik, CFO of DSP Group, noted, "Given the contemplated combination of our DSP Core licensing business with Parthus Technologies plc., under U.S. GAAP, we have begun to report the statements of income of the product business of DSPG (the "continued operations") as a stand alone company, with one line representing the net profit contribution of our DSP Core licensing business (the "Discontinued Operations") and, two lines representing the net assets and net liabilities of the "discontinued operations" in the balance sheets.

Our statements of income for the second quarter 2002 include an unusual loss item (Impairment of available for sale marketable securities) in the amount of $9,815,000, associated with the decline in value of our holdings of AudioCodes Ltd. shares (NASDAQ: AUDC). To facilitate the analysis of our financial statements, we have supplemented our GAAP financial statement by including a proforma P&L statements that excludes both this unusual loss item and the tax credit related to it, as well as the unusual item related to the "aborted spin off expenses and others", in the first quarter 2002.

For the convenience of our stockholders, we also included a separate carve-out P&L statement for the Discontinued Operations - Ceva Inc."

The Company previously reported that it has received a favorable ruling from the Internal Revenue Service, which satisfies the final precondition of the proposed combination of its DSP Cores Licensing business with Parthus Technologies plc. announced on April 5th, 2002. The transaction remains subject to normal closing conditions, including approval by the High Court in Ireland and by the Parthus stockholders.

The Company also announced that it had two significant products launches during this quarter, the Xpert Teak, which is a first silicon platform of its kind offered in a licensing model, merging a DSP Core with a Host of subsystems. An article published in the EE Times on July 8, 2002 quoted Will Strauss, president of market research firm forward concepts (Tempe, Ariz.) saying "This is the most complete DSP IP System on the street".
During the second quarter 2002, the Company began to ship it's new 2.4 GHz Multi hand set chip sets which support up to 8 handsets on one base unit. The chip set also enables direct outdoor communication between handsets (2 way radio).

Eli Ayalon, Chairman & CEO of DSP Group, stated, "we are very proud of our financial results, they reflect the success of our R&D investment strategy in the last 4 years. Our R&D expense increased from $ 8,400,000 in 1997 to $ 26,100,000 in 2001. This effort resulted in a series of new products that drive our growth despite a very tough business environment. Our traditional policy of tight control of headcount and company expenses, enabled us to achieve a high degree of profitability during the second quarter, despite market conditions."
Ayalon also stated "The separate reports of our two business lines unveil a sizeable and profitable fabless semiconductor company that has achieved a gross margin of 40% and operating profit of 13%, demonstrating significant and continuous growth.
Our DSP Core Licensing business, despite the top line pressure due to the crisis in the communications technology sector, has shown continued profitability, with a gross margin of 93% and operating profit of 27.5% for the second quarter 2002. We believe that the combination of this business with Parthus will create a company that will play a major role in the Silicon IP market and will demonstrate both growth and profitability."

About DSP Group, Inc.

DSP Group, Inc. is a global leader in the development and marketing of high-performance, cost-effective, licensable digital signal processing cores. The Company's family of DSP cores provides solutions for low-power, cost-driven applications, such as cellular, broadband communication, VoIP, multimedia, advanced telecommunication systems, disk drive controllers and many other types of embedded control applications. By combining its DSP core technologies with its proprietary, advanced speech-processing algorithms - DSP Group also delivers a wide range of enabling, application specific ICs for full-featured integrated telephony products and applications, including 900 MHz and 2.4 GHz wireless technologies. DSP Group, Inc., maintains an international presence with offices located around the globe.

This press release contains statements that qualify as "forward-looking statements" under the Private Securities Litigation Reform Act of 1995, including statements concerning the role of the combination of our DSP Cores licensing business and Parthus in the Silicon IP market and its potential for growth and profitability. 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 ended March 31, 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 second quarter results and invites you to listen to a the 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.videonewswire.com/event.asp?id=6006 .
For more information, please contact Yaniv Arieli, Director of 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
  June 30, June 30,
  2002 2001 2002 2001
         
Product revenues and other $ 31,899 $ 19,338 $ 53,025 $ 37,544
Cost of product revenues and other 19,154 11,416 31,766 21,157
  __ __ __ __ __ __ __ __ __ __ __ __

Gross profit

12,745 7,922 21,259 16,387
Operating expenses:        
Research and development 4,975 4,921 9,879 9,986
Sales and marketing 2,541 2,325 4,477 4,432
General and administrative 985 1,220 1,915 2,236
Aborted spin off expenses and other --- --- 865 ---
  __ __ __ __ __ __ __ __ __ __ __ __
Total operating expenses 8,501 8,466 17,136 16,654
  __ __ __ __ __ __ __ __ __ __ __ __
Operating income (loss) 4,244 (544) 4,123 (267)
Other income (expense):        
Interest and other income, net 2,541 3,344 5,150 6,621
Equity in gain of unconsolidated
   subsidiaries
Minority interest in loss of subsidiary

--
--
__ __ __

--
--
__ __ __

--
--
__ __ __

105
173
__ __ __
Income after financial and other
Impairment of available-for-sale
    marketable securities


Income (loss) before provision for income taxes
6,785

(*) (9,815)
__ __ __

(3,030)
2,800

--
__ __ __

2,800
9,273

(*) (9,815)
__ __ __

(542)
6,632

--
__ __ __

6,632
Provision (benefit) for (from) income taxes
(**)(2,112)

1,115

(**)(1,799)

1,720
  __ __ __ __ __ __ __ __ __ __ __ __

Net income (loss) from continued operations

Net income from discontinued operations (***)

(918)


995
__ __ __

1,685


3,672
__ __ __

1,257


1,510
__ __ __

4,912


6,107
__ __ __

Net income $    77
_______
_______
$ 5,357
_______
_______
$ 2,767
_______
_______
$ 11,019
_______
_______
Net earnings per share:        
Basic $0.00 $ 0.20 $0.10 $ 0.42
Diluted $ 0.00 $ 0.20 $ 0.10 $ 0.40
Shares used in per share computations:        
Basic 27,035 26,574 26,993 26,495
Diluted 27,896 27,445 27,946 27,427
(*) Related to AudioCodes Ltd. Stock amortization
(**) Including tax credit related to 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

 

June 30,

June 30,

 

2002

2001

2002

2001

         

Product revenues and other

$ 31,899

$ 19,338

$ 53,025

$ 37,544

Cost of product revenues and other

19,154

11,416

31,766

21,157

 

__ __ __

__ __ __

__ __ __

__ __ __

Gross profit

12,745

7,922

21,259

16,387

Operating expenses:





Research and development

4,975

4,921

9,879

9,986

Sales and marketing

2,541

2,325

4,477

4,432

General and administrative

985

1,220

1,915

2,236

 

__ __ __

__ __ __

__ __ __

__ __ __

Total operating expenses

8,501

8,466

16,271

16,654

 

__ __ __

__ __ __

__ __ __

__ __ __

Operating income (loss)

4,244

(544)

4,988

(267)

Other income (expense):

       

Interest and other income, net

2,541

3,344

5,150

6,621

Equity in gain of unconsolidated

subsidiaries

Minority interest in loss of subsidiary

 

--

--

__ __ __

 

--

--

__ __ __

 

--

--

__ __ __

 

105

173

__ __ __

Income after financial and other

Provision for income taxes

Net income (loss) from continued

operations

6,785

 

1,355

__ __ __

5,430

2,800

 

1,115

__ __ __

 

1,685

10,138

 

1,958

__ __ __

 

8,180

6,632

 

1,720

__ __ __

4,912

Net income from discontinued operations

Net income

995

__ __ __

$ 6,425
______
______

3,672

__ __ __

$ 5,357
______
______

1,510

__ __ __

$ 9,690
______
______

6,107

__ __ __

$ 11,019
______
______

Net earnings per share:

       

Basic

$ 0.24

$ 0.20

$ 0.36

$ 0.42

Diluted

$ 0.23

$ 0.20

$ 0.35

$ 0.40

Shares used in per share computations:

       

Basic

27,035

26,574

26,993

26,495

Diluted

27,896

27,445

27,946

27,427



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

$ 77

 

--

$ 5,357

 

--

$ 2,767

 

865

$11,019

 

--

Impairment of available-for-sale

marketable securities (AudioCodes Ltd.)

Tax benefit

 

9,815

(3,467)

 

--

--

 

9,815

(3,757)

 

--

--

 

__ __ __

__ __ __

__ __ __

__ __ __

Pro forma net income

$ 6,425
_______
_______

$ 5,357
_______
_______

$ 9,690
_______
_______

$11,019
_______
_______




DSP GROUP, INC.

CONSOLIDATED BALANCE SHEETS


(In thousands)

 

June 30,

December 31,

Assets

2002

2001

Current Assets:

   

Cash and cash equivalents

Cash designated to combination

Marketable securities and short term bank deposits

$ 30,969

40,000

 

56,133

$ 39,146

 

 

70,893

Trade receivable, net

13,550

6,315

Inventories

9,747

2,048

Deferred income taxes

2,098

2,098

Other accounts receivable and prepaid

Expenses

964

1,547

Assets of discontinued operation

14,544

12,197

Total current assets

168,005

134,244

Property and equipment, net

5,027

5,390

Long term marketable securities

126,795

139,752

Other investments

11,557

25,536

Other assets, net

6,263

6,229

Severance pay fund

1,252

1,228

 

__ __ __

__ __ __

Total Assets

$ 318,899
________
________

$ 312,379
________
________

Liabilities and Stockholders' Equity

Current liabilities:

   

Trade payable

$ 13,603

$ 5,123

Other current liabilities

15,114

11,592

Liabilities of discontinued operation

5,806

7,852

Total current liabilities

34,523

24,567

Long term liabilities:



Accrued severance pay

1,287

1,294

Deferred income taxes

2,205

7,541

Total long term liabilities

3,492

8,835

Stockholders' equity:

   

Common stock

27

27

Additional paid-in capital

155,969

155,969

Less cost of treasury stock

(4,209)

(8,623)

Accumulated other comprehensive

income (loss)

 

(200)

 

2,652

Retained earnings

129,297

128,952

Total stockholders' equity

280,884

278,977

 

__ __ __

__ __ __

Total liabilities and

stockholders' equity

 

$ 318,899
________
________

 

$ 312,379
________
________




CEVA INC.

CONSOLIDATED STATEMENTS OF INCOME - US GAAP

(In thousands)

 

Three Months Ended

Six Months Ended

 

June 30,

June 30,

 

2002

2001

2002

2001

         

License and royalties

$ 3,782

$ 5,856

$ 6,995

$ 10,666

Technical support, maintenance and other

804

1,164

1,687

2,322

 

__ __ __

__ __ __

__ __ __

__ __ __

Total revenues

4,586

7,020

8,682

12,988

Cost of revenues

305

341

616

607

 

__ __ __

__ __ __

__ __ __

__ __ __

Gross profit

4,281

6,679

8,066

12,381

Operating expenses:

       

Research and development, net

1,566

1,481

3,216

2,688

Sales and marketing

790

702

1,493

1,330

General and administrative

662

674

1,355

1,354

 

__ __ __

__ __ __

__ __ __

__ __ __

Total operating expenses

3,018

2,857

6,064

5,372

 

__ __ __

__ __ __

__ __ __

__ __ __

Operating income

1,263

3,822

2,002

7,009

Financial income, net

32

115

50

221

 

__ __ __

__ __ __

__ __ __

__ __ __

Income before provision for income taxes

1,295

3,937

2,052

7,230

Provision for income taxes

300

265

542

1,123

 

__ __ __

__ __ __

__ __ __

__ __ __

Net income

$ 995
______
______

$ 3,672
______
______

$1,510
______
______

$ 6,107
______
______