DESWELL INDUSTRIES, INC.
CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
(U.S. dollars in thousands, except per share data)

  Quarter ended Year ended
  March 31, March 31,
  1998 1997 1998 1997
  (Unaudited) (Unaudited) (Audited)
Net sales $14,509 $12,676 $66,169 $44,540
Cost of sales 8,605 7,347 36,246 25,465
Gross profit 5,904 5,329 29,923 19,075
Selling, general and administrative expenses 2,531 2,224 14,067 7,943
Operating income 3,373 3,105 15,856 11,132
Interest expense - -1 -2 -49
Other income, net 394 32 1,094 355
Income before income taxes 3,767 3,136 16,948 11,438
Income taxes 366 366 688 528
Income before minority interests 3,401 2,770 16,260 10,910
Minority interests 533 538 3,289 2,165
Net income $2,868 $2,232 $12,971 $8,745
         
Basic earnings per share (note 3) $0.55 $0.47 $2.59 $1.90
         
Weighted average number of shares        
outstanding (in thousands) 5,244 4,704 5,006 4,610
         
Diluted earnings per share (note 3) $0.52 $0.44 $2.43 $1.82
         
Diluted weighted average number of shares        
outstanding (in thousands) 5,463 5,117 5,341 4,809


DESWELL INDUSTRIES, INC.
CONSOLIDATED BALANCE SHEET
(U.S. dollars in thousands)

  March 31, March 31,
  1998 1997
ASSETS (Unaudited)  
     
Current assets :    
   Cash and cash equivalents $21,902 $12,003
   Restricted cash 2,927 2,911
   Accounts receivable, net 10,079 6,322
   Inventories 6,415 5,561
   Prepaid expenses and other current assets 1,640 1,974
   Income taxes receivable 218 211
     Total current assets 43,181 28,982
Property, plant and equipment - net 15,582 11,492
Goodwill 381 405
     Total assets $59,144 $40,879
     
LIABILITIES AND SHAREHOLDERS' EQUITY    
     
Current liabilities    
   Accounts payable $3,763 $4,676
   Customer deposits and accrued expenses 3,175 2,627
   Income taxes payable 275 304
     Total current liabilities 7,213 7,607
Minority interests 6,705 3,795
Deferred income tax 15 10
     
Shareholders' equity    
  Common stock    
   - authorized 20,000,000 shares; issued and outstanding    
     5,479,131 shares at March 31, 1998 and    
     4,801,337 shares at March 31, 1997 55 48
   Additional paid-in capital 22,402 16,188
   Retained earnings 22,754 13,231
     Total shareholders' equity 45,211 29,467
   Total liabilities and shareholders' equity $59,144 $40,879


DESWELL INDUSTRIES, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
(U.S. dollars in thousands)

  Year ended
  March 31,
  1998 1997
Cash flows from operating activities:    
  Net income $12,971 $8,745
  Adjustments to reconcile net income to net cash    
     provided by operating activities:    
     Depreciation and amortization 3,351 2,365
     Loss on disposal of property, plant and equipment -5 28
     Minority interests 3,290 2,165
     Deferred income tax 5 -1
     Changes in current assets and liabilities:    
      Increase in accounts receivable -3,757 -2,180
      Increase in inventories -854 -2,629
      Decrease/(Increase) in prepaid expenses and other current assets 334 -1,479
      (Increase)/decrease in income taxes receivable -7 55
      (Decrease)/increase in accounts payable -913 2,212
      Increase in customer deposits and accrued expenses 548 1,610
      (Decrease)/increase in income taxes payable -29 258
  Net cash provided by operating activities 14,934 11,149
     
Cash flows from investing activities    
    Increase in restricted cash -16 -663
    Proceeds from disposal of property, plant and equipment 8 27
    Acquisition of subsidiary (excluding cash acquired) - -64
    Purchase of property, plant and equipment -7,420 -6,283
      Net cash used in investing activities -7,428 -6,983
     
Cash flows from financing activities    
    Issue of common stock 6,221 2,402
    Dividends paid -3,448 -2,755
    Dividends paid to minority shareholders of a subsidiary -380 -254
    Repayment of long-term debt - -395
    Increase in short-term borrowings - 7
    Repayment of short-term borrowings - -88
      Net cash (used in)/provided by financing activities 2,393 -1,083
     
Net increase in cash and cash equivalents 9,899 3,083
Cash and cash equivalents, at beginning of period 12,003 8,920
Cash and cash equivalents, at end of period 21,902 12,003
     
Supplementary disclosures of cashflow information:    
    Cash paid during the year for:    
      Interest 2 49
      Income taxes 955 216
    Acquisition of subsidiary, excluding cash acquired:    
      Fair value of assets acquired - 240
      Goodwill - 177
      Liabilities assumed - -353
      Minority interests - -
    Cash paid, net of cash acquired - 64


DESWELL INDUSTRIES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(U.S. dollars in thousands except per share data)

1. Management's Statement

In the opinion of Management, the accompanying unaudited financial statements contain all adjustments (all of which are normal and recurring in nature) necessary to present fairly the financial position of Deswell Industries, Inc. (the Company) on March 31, 1998 and March 31, 1997, the results of operations for the quarters and years ended March 31, 1998 and March 31, 1997, and the cash flows for the years ended March 31, 1998 and March 31, 1997. The notes to the Consolidated Financial Statements, which are contained in Form 20-F Annual Report filed on July 15, 1997 under the Securities Exchange Act of 1934, should be read in conjunction with these Consolidated Financial Statements.

2. Inventories

  March 31, March 31,
  1998 1997
Inventories by major categories:    
  Raw materials $3,515 $2,992
  Work in progress 1,819 1,549
  Finished goods 1,081 1,020
  $6,415 $5,561

3. Earnings Per Share

The basic earnings per share and diluted earnings per share are computed in accordance with the Statement of Financial Accounting Standards No.128 commencing the quarter ended December 31, 1997. The basic and diluted earnings per share for prior periods are also restated in accordance with the Statement of Financial Accounting Standards No. 128.

The basic earnings per share is computed on the income from continuing operations and net income respectively, available to common stockholders, divided by the weighted average number of common shares outstanding throughout the relevant periods.

The diluted earnings per share is computed on the income from continuing operations and net income respectively, available to common stockholders, divided by the weighted average number of common shares outstanding and the number of additional common shares that outstanding if the dilutive potential common shares had been issued throughout the relevant periods.

The weighted average number of Common Shares in 1998 and 1997 include 1,000,000 Common Shares issued in the July 1995 IPO, the Over-allotment of 150,000 Common Shares issued in August 1995 and the additional Common Shares issued upon the exercise of Stock Options, Advisor and Representatives' Warrants and Public Warrants during the years ended March 31, 1998 and March 31, 1997.

The net income for the quarters and years ended March 31, 1998 and 1997 were both from the Company's continuing operations.

4. Warrant Redemption

The Company has completed the redemption of its outstanding Common Share Purchase Warrants on February 18, 1998. 896,649 Warrants were exercised for total gross proceeds of US$4,060,027. The Warrants were issued as part of and in conjunction with Company's initial public offering of Common Shares and Common Shares Purchase Warrants that was completed in July 1995. The balance of 11,275 Warrants which were not exercised were redeemed by the Company at $0.05 per Warrant. As a result of the exercise of the Warrants, the Company issued an aggregate of 448,324 new Common Shares and has 5,479,131 Common Shares outstanding since February 18, 1998.


MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

Results of Operations

General

The Company's revenues are derived from the manufacture and sale of (i) injection-molded plastic parts and components, (ii) electronic products and subassemblies and (iii) metallic parts and components. The Company carries out all of its manufacturing operations in southern China, where it is able to take advantage of lower overhead costs and inexpensive labor rates as compared to Hong Kong.

Quarter Ended March 31, 1998 Compared to Quarter Ended March 31, 1997

The Company's net sales for the quarter ended March 31, 1998 were $14,509,000, an increase of $1,833,000 or 14.5%, as compared to the corresponding period in 1997. The increase in sales was mainly related to additional sales of injection-molded plastic and metallic products of $2,149,000 and $838,000 respectively net of the decrease in electronic sales of $1,154,000. This represented increases of 33.5% and 206.9% and a decrease of 19.7% respectively, as compared with the net sales in the corresponding period in the prior year.

The increase in net sales from plastic operations was attributed to the continuing increase in orders from our existing customers. The substantial increase in metallic sales was a result of the Company's efforts in strengthening its metallic operation during the year though it accounted for less than 10% of overall revenue. The decrease in sales of electronic products in this quarter was mainly due to the increases in shipments in the quarter ended December 31, 1997 to meet customers seasonal requirements and to avoid the production lag period during the Lunar New Year holidays in January and February 1998. Moreover, the Company continues to generate higher volume demand from its customers this year as a result of the Company's continuous efforts to produce high quality products.

The gross profit for the quarter ended March 31, 1998 was $5,904,000, representing a gross profit margin of 40.7%. This compares with the overall gross profit and gross profit margin of $5,329,000 or 42.0% for the quarter ended March 31, 1997.

Selling, general and administrative expenses for the quarter ended March 31, 1998 were $2,531,000, amounting to 17.4% of total net sales, as compared to $2,224,000 or 17.5% of total net sales for the quarter ended March 31, 1997. The increase in selling, general and administrative expenses of $307,000 over the corresponding period was largely due to the growth in the Company's operations.

As a result of the increase in net sales, operating income was $3,373,000 for the quarter ended March 31, 1998, an increase of $268,000 or 8.6%, as compared with the corresponding quarter in the prior year.

Minority interests represent the 49% and 66.9% minority interest in the electronics and metallic subsidiaries respectively. The decrease in minority interest to $533,000 for the quarter ended March 31, 1998 from $538,000 for the corresponding quarter in the prior year reflects the fact that the electronic business generated less profit in the current period as compared to prior year.

As a result of the above factors, net income was $2,868,000 for the quarter ended March 31, 1998, an increase of $636,000 or 28.5%, as compared to the quarter ended March 31, 1997 and net income as a percentage of net sales increased slightly to 19.8% from 17.6%.

Year Ended March 31, 1998 Compared to Year Ended March 31, 1997

The Company's net sales for the year ended March 31, 1998 were $66,169,000, an increase of $21,629,000 or 48.6%, as compared to year ended March 31, 1997. The increase in sales was mainly related to additional sales of injection-molded plastic, electronic and metallic products of $7,782,000, $11,008,000 and $2,839,000 respectively, or increases of 31.4%, 59.2% and 237.6% respectively as compared with the net sales in the prior year. Revenues from the metallic operation were generated from a subsidiary acquired in October 1996. The substantial increase in sales of electronic products was mainly attributed to the increase in both OEM and sub-contract sales to its existing customers. Moreover, the Company continues to generate higher volume demands from its customers this year as a result of the Company's continuous efforts to produce high quality products.

The gross profit for the year ended March 31, 1998 was $29,923,000, representing a gross profit margin of 45.2%. This compares with the overall gross profit and gross profit margin of $19,075,000 or 42.8% for the year ended March 31, 1997. The slight increase in gross margin of 2.4% was mainly attributed to higher margins generated from the plastic assembly work this year and from the plastic tooling modification requests from an existing customer, and the higher margin generated from the increase in electronic subcontracting orders.

Selling, general and administrative expenses for the year ended March 31, 1998 were $14,067,000, amounting to 21.3% of total net sales, as compared to $7,943,000 or 17.8% of total net sales for the year ended March 31, 1997. The increase in selling, general and administrative expenses of $6,124,000 over the prior year was largely due to the growth in the Company's operations.

As a result of the increase in net sales, operating income was $15,856,000 for the year ended March 31, 1998, an increase of $4,724,000 or 42.4% as compared with the prior year.

Minority interests represent the 49% and 66.9% minority interest in the electronics and metallic subsidiaries respectively. The increase in minority interest to $3,289,000 for the year ended March 31, 1998 from $2,165,000 for the year ended March 31, 1997 reflects the fact that the electronic business generated significant profits in the current year as compared to the prior year. As the operation of metallic subsidiary is in preliminary stage, the operating results and the minority interest effects were not material in the year ended March 31, 1998.

As a result of the above factors, net income was $12,971,000 for the year ended March 31, 1998, an increase of $4,226,000 or 48.3%, as compared to the year ended March 31, 1997 and net income as a percentage of net sales remained at 19.6% for both years.

Liquidity and Capital Resources

Traditionally, the Company has relied primarily upon internally generated funds and short-term borrowings (including trade finance facilities) to finance its operations and expansion, although capital expenditure has been partly financed by long-term debt, including capital leases.

As of March 31, 1998, the Company had a working capital surplus of $35,968,000. This compares with a working capital surplus of $21,375,000 on March 31, 1997. The increase in working capital was mainly attributed to net cash generated from its operating activities and from the exercise of stock options, representatives' warrants and public warrants during the year.

The Company has generated sufficient funds from its operating activities to finance its operations and there is little need for external financing other than short-term borrowings which are used to finance accounts receivable and are generally paid with cash generated from operations. The Company has no outstanding short-term borrowings and no long-term debt as of March 31, 1998.

As of March 31, 1998, the Company had in place general banking facilities with three financial institutions aggregating approximately $12,016,000. Such facilities, which are subject to annual review, include overdrafts, letters of credit, import facilities, trust receipt financing, inward bills financing as well as fixed loans. At March 31, 1998, the Company had ( i ) unused credit facilities of $12,016,000 ( ii ) cash and cash equivalents of $21,902,000 and ( iii ) restricted cash of $2,927,000, which has been pledged as collateral for those credit facilities.

The Company expects that working capital requirements and capital additions will be funded through a combination of internally generated funds, existing facilities and the proceeds from the exercise of stock options.

Return to Press Release