Semtech Announces Third Quarter of Fiscal Year 2025 Results
-
Net sales of
$236.8 million , up 10% sequentially -
Record data center net sales of
$43.1 million , up 58% sequentially - GAAP gross margin of 51.1%, up 210 basis points sequentially and Non-GAAP gross margin of 52.4%, up 200 basis points sequentially
- GAAP operating margin of 7.5%, up 390 basis points sequentially and Non-GAAP operating margin of 18.3%, up 410 basis points sequentially
-
GAAP diluted loss per share of
$0.10 and Non-GAAP diluted earnings per share of$0.26 - Adjusted EBITDA margin of 21.6%, up 280 basis points sequentially
"We are very pleased to report broad-based growth across each of our end markets, and particularly in data center, where we project AI-driven product demand to be a long-term and transformational growth engine for Semtech. Our results validate that our customers and target markets are moving toward us and highlight the effectiveness of our initiatives to drive market share gain and SAM expansion," said
"Our reported results and outlook demonstrate leverage in our operating model, targeting healthy net sales growth along with prudent spending," said
Third Quarter of Fiscal Year 2025 Results
|
GAAP Financial Results |
|
Non-GAAP Financial Results |
||||||||||||||||||||
(in millions, except per share data) |
Q325 |
|
Q225 |
|
Q324 |
|
Q325 |
|
Q225 |
|
Q324 |
||||||||||||
Net sales |
$ |
236.8 |
|
|
$ |
215.4 |
|
|
$ |
200.9 |
|
|
$ |
236.8 |
|
|
$ |
215.4 |
|
|
$ |
200.9 |
|
Gross margin |
|
51.1 |
% |
|
|
49.0 |
% |
|
|
46.3 |
% |
|
|
52.4 |
% |
|
|
50.4 |
% |
|
|
51.3 |
% |
Operating expenses, net |
$ |
103.2 |
|
|
$ |
97.7 |
|
|
$ |
105.3 |
|
|
$ |
80.6 |
|
|
$ |
77.9 |
|
|
$ |
82.5 |
|
Operating income (loss) |
$ |
17.8 |
|
|
$ |
7.8 |
|
|
$ |
(12.4 |
) |
|
$ |
43.4 |
|
|
$ |
30.5 |
|
|
$ |
20.5 |
|
Operating margin |
|
7.5 |
% |
|
|
3.6 |
% |
|
|
(6.2 |
)% |
|
|
18.3 |
% |
|
|
14.2 |
% |
|
|
10.2 |
% |
Interest expense, net |
$ |
20.3 |
|
|
$ |
28.1 |
|
|
$ |
27.7 |
|
|
$ |
18.4 |
|
|
$ |
20.5 |
|
|
$ |
22.3 |
|
Net (loss) income attributable to common stockholders |
$ |
(7.6 |
) |
|
$ |
(170.3 |
) |
|
$ |
(38.3 |
) |
|
$ |
20.3 |
|
|
$ |
8.1 |
|
|
$ |
1.5 |
|
Diluted (loss) earnings per share |
$ |
(0.10 |
) |
|
$ |
(2.61 |
) |
|
$ |
(0.60 |
) |
|
$ |
0.26 |
|
|
$ |
0.11 |
|
|
$ |
0.02 |
|
Adjusted EBITDA |
|
|
|
|
|
|
$ |
51.1 |
|
|
$ |
40.5 |
|
|
$ |
28.1 |
|
||||||
Adjusted EBITDA margin |
|
|
|
|
|
|
|
21.6 |
% |
|
|
18.8 |
% |
|
|
14.0 |
% |
See "Non-GAAP Financial Measures" below for additional information about our non-GAAP financial results.
Fourth Quarter of Fiscal Year 2025 Outlook
(in millions, except per share data) |
|
||||||
Net sales |
$ |
250.0 |
|
|
+/- |
|
|
Non-GAAP Financial Measures |
|
|
|
|
|
||
Gross margin |
|
52.8 |
% |
|
+/- |
|
50 bps |
Operating expenses, net |
$ |
82.8 |
|
|
+/- |
|
|
Operating income |
$ |
49.2 |
|
|
+/- |
|
|
Operating margin |
|
19.7 |
% |
|
+/- |
|
70 bps |
Interest expense, net |
$ |
19.0 |
|
|
|
|
|
Normalized tax rate |
|
15 |
% |
|
|
|
|
Diluted earnings per share |
$ |
0.32 |
|
|
+/- |
|
|
Adjusted EBITDA |
$ |
56.9 |
|
|
+/- |
|
|
Adjusted EBITDA margin |
|
22.8 |
% |
|
+/- |
|
70 bps |
|
|
|
|
|
|
||
Diluted share count |
|
80.0 |
|
|
|
|
|
See "Non-GAAP Financial Measures" below for additional information about our non-GAAP financial results.
The Company is unable to include a reconciliation of forward-looking non-GAAP results to the corresponding GAAP measures as this is not available without unreasonable efforts due to the high variability and low visibility with respect to the impact of transaction, integration and restructuring expenses, share-based awards, amortization of acquisition-related intangible assets and other items that are excluded from these non-GAAP measures. The Company expects the variability of the above charges to have a potentially significant impact on its GAAP financial results.
Webcast and Conference Call
Semtech will be hosting a conference call today to discuss its third fiscal quarter 2025 results at
Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements prepared in accordance with GAAP, this release includes a presentation of select non-GAAP financial measures. The Company's non-GAAP measures of gross margin, product development and engineering expense, SG&A expense, operating expenses, net, operating income or loss, operating margin, interest expense, net, net (loss) income attributable to common stockholders, diluted (loss) earnings per share, normalized tax rate, adjusted EBITDA and adjusted EBITDA margin exclude the following items, if any and as applicable, as set forth in the reconciliations in the tables below under "Supplemental Information: Reconciliation of GAAP to Non-GAAP Results."
- Share-based compensation
- Intangible amortization
-
Transaction and integration related costs or recoveries (including costs associated with the acquisition and integration of
Sierra Wireless, Inc. ) - Restructuring and other reserves, including cumulative other reserves associated with historical activity including environmental, pension, deferred compensation and right-of-use asset impairments
- Litigation costs or dispute settlement charges or recoveries
- Equity method income or loss
- Investment gains, losses, reserves and impairments, including interest income from debt investments
- Write-off and amortization of deferred financing costs
- Loss on extinguishment of debt
- Debt commitment fee
-
Goodwill and intangible impairment - Amortization of inventory step-up
In this release, the Company also presents adjusted EBITDA, adjusted EBITDA margin and free cash flow. Adjusted EBITDA is defined as net (loss) income attributable to common stockholders plus interest expense, interest income, provision (benefit) for income taxes, depreciation and amortization, and share-based compensation, and adjusted to exclude certain expenses, gains and losses that the Company believes are not indicative of its core results over time. Adjusted EBITDA margin is defined as adjusted EBITDA as a percentage of net sales. The Company considers free cash flow, which may be positive or negative, a non-GAAP financial measure defined as cash flows provided by (used in) operating activities less net capital expenditures. Management believes that the presentation of these non-GAAP measures provides useful information to investors regarding the Company's financial condition and results of operations. These non-GAAP financial measures are adjusted to exclude the items identified above because such items are either operating expenses that would not otherwise have been incurred by the Company in the normal course of the Company's business operations, or are not reflective of the Company's core results over time. These excluded items may include recurring as well as non-recurring items, and no inference should be made that all of these adjustments, charges, costs or expenses are unusual, infrequent or non-recurring. For example: certain restructuring and integration-related expenses (which consist of employee termination costs, facility closure or lease termination costs, and contract termination costs) may be considered recurring given the Company's ongoing efforts to be more cost effective and efficient; certain acquisition and disposition-related adjustments or expenses may be deemed recurring given the Company's regular evaluation of potential transactions and investments; and certain litigation expenses or dispute settlement charges or gains (which may include estimated losses for which the Company may have established a reserve, as well as any actual settlements, judgments, or other resolutions against, or in favor of, the Company related to litigation, arbitration, disputes or similar matters, and insurance recoveries received by the Company related to such matters) may be viewed as recurring given that the Company may from time to time be involved in, and may resolve, litigation, arbitration, disputes, and similar matters.
Notwithstanding that certain adjustments, charges, costs or expenses may be considered recurring, in order to provide meaningful comparisons, the Company believes that it is appropriate to exclude such items because they are not reflective of the Company's core results and tend to vary based on timing, frequency and magnitude.
These non-GAAP financial measures are provided to enhance the user's overall understanding of the Company's comparable financial performance between periods. In addition, the Company's management generally excludes the items noted above when managing and evaluating the performance of the business. The financial statements provided with this release include reconciliations of these non-GAAP financial measures to their most comparable GAAP measures for the second and third quarters of fiscal year 2025 and the third quarter of fiscal year 2024.
The Company adopted a full-year, normalized tax rate for the computation of the non-GAAP income tax provision in order to provide better comparability across the interim reporting periods by reducing the quarterly variability in non-GAAP tax rates that can occur throughout the year. In estimating the full-year non-GAAP normalized tax rate, the Company utilized a full-year financial projection that considers multiple factors such as changes to the Company's current operating structure, existing positions in various tax jurisdictions, the effect of key tax law changes, and other significant tax matters to the extent they are applicable to the full fiscal year financial projection. In addition to the adjustments described above, this normalized tax rate excludes the impact of share-based awards and the amortization of acquisition-related intangible assets. For fiscal year 2025, the Company's projected non-GAAP normalized tax rate is 15% and will be applied to each quarter of fiscal year 2025. The Company's non-GAAP normalized tax rate on non-GAAP net income may be adjusted during the year to account for events or trends that the Company believes materially impact the original annual non-GAAP normalized tax rate including, but not limited to, significant changes resulting from tax legislation, acquisitions, entity structures or operational changes and other significant events. These additional non-GAAP financial measures should not be considered substitutes for any measures derived in accordance with GAAP and may be inconsistent with similar measures presented by other companies.
To provide additional insight into the Company's fourth quarter outlook, this release also includes a presentation of forward-looking non-GAAP financial measures. See "Fourth Quarter of Fiscal Year 2025 Outlook" above for further information.
Forward-Looking and Cautionary Statements
This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, as amended, based on the Company's current expectations, estimates and projections about its operations, industry, financial condition, performance, results of operations, and liquidity. Forward-looking statements are statements other than historical information or statements of current condition and relate to matters such as future financial performance including the fourth quarter of fiscal year 2025 outlook; future operational performance; the anticipated impact of specific items on future earnings; the Company's expectations regarding near term growth trends; and the Company's plans, objectives and expectations. Statements containing words such as "may," "believes," "anticipates," "expects," "intends," "plans," "projects," "estimates," "should," "could," "designed to," "projections," or "business outlook," or other similar expressions constitute forward-looking statements.
Forward-looking statements involve known and unknown risks and uncertainties that could cause actual results and events to differ materially from those projected. Potential factors that could cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: the Company's ability to comply with, or pursue business strategies due to the covenants under the agreements governing its indebtedness; the Company's ability to remediate material weakness in its internal control over financial reporting, discovery of additional weaknesses, and its inability to achieve and maintain effective disclosure controls and procedures and internal control over financial reporting; the Company's ability to forecast and achieve anticipated net sales and earnings estimates in light of periodic economic uncertainty; the inherent risks, costs and uncertainties associated with integrating
Amounts reported in this press release are preliminary and subject to the finalization of the filing of our unaudited financial results on Form 10-Q for the three and nine months ended
About Semtech
Semtech and the Semtech logo are registered trademarks or service marks of
SMTC-F
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share data) (unaudited) |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
Net sales |
$ |
236.8 |
|
|
$ |
215.4 |
|
|
$ |
200.9 |
|
Cost of sales |
|
113.6 |
|
|
|
107.6 |
|
|
|
97.9 |
|
Amortization of acquired technology |
|
2.3 |
|
|
|
2.3 |
|
|
|
10.0 |
|
Total cost of sales |
|
115.9 |
|
|
|
109.9 |
|
|
|
107.9 |
|
Gross profit |
|
121.0 |
|
|
|
105.5 |
|
|
|
93.0 |
|
Operating expenses, net: |
|
|
|
|
|
||||||
Product development and engineering |
|
42.6 |
|
|
|
40.1 |
|
|
|
46.9 |
|
Selling, general and administrative |
|
59.8 |
|
|
|
55.8 |
|
|
|
47.7 |
|
Intangible amortization |
|
0.1 |
|
|
|
0.3 |
|
|
|
4.9 |
|
Restructuring |
|
0.7 |
|
|
|
1.5 |
|
|
|
3.6 |
|
|
|
— |
|
|
|
— |
|
|
|
2.3 |
|
Total operating expenses, net |
|
103.2 |
|
|
|
97.7 |
|
|
|
105.3 |
|
Operating income (loss) |
|
17.8 |
|
|
|
7.8 |
|
|
|
(12.4 |
) |
Interest expense |
|
(20.8 |
) |
|
|
(28.6 |
) |
|
|
(28.3 |
) |
Interest income |
|
0.5 |
|
|
|
0.4 |
|
|
|
0.6 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
(144.7 |
) |
|
|
— |
|
Non-operating (expense) income, net |
|
(1.1 |
) |
|
|
(1.0 |
) |
|
|
3.5 |
|
Investment impairments and credit loss reserves, net |
|
— |
|
|
|
— |
|
|
|
(2.0 |
) |
Loss before taxes |
|
(3.6 |
) |
|
|
(166.1 |
) |
|
|
(38.6 |
) |
Provision (benefit) for income taxes |
|
4.0 |
|
|
|
4.2 |
|
|
|
(0.3 |
) |
Net loss attributable to common stockholders |
$ |
(7.6 |
) |
|
$ |
(170.3 |
) |
|
$ |
(38.3 |
) |
|
|
|
|
|
|
||||||
Loss per share: |
|
|
|
|
|
||||||
Basic |
$ |
(0.10 |
) |
|
$ |
(2.61 |
) |
|
$ |
(0.60 |
) |
Diluted |
$ |
(0.10 |
) |
|
$ |
(2.61 |
) |
|
$ |
(0.60 |
) |
|
|
|
|
|
|
||||||
Weighted average number of shares used in computing loss per share: |
|
|
|
|
|
||||||
Basic |
|
75,319 |
|
|
|
65,281 |
|
|
|
64,216 |
|
Diluted |
|
75,319 |
|
|
|
65,281 |
|
|
|
64,216 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS (in millions) (unaudited) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
136.5 |
|
|
$ |
128.6 |
|
Accounts receivable, net |
|
142.5 |
|
|
|
134.3 |
|
Inventories |
|
163.5 |
|
|
|
145.0 |
|
Prepaid taxes |
|
7.8 |
|
|
|
12.0 |
|
Other current assets |
|
107.6 |
|
|
|
114.3 |
|
Total current assets |
|
557.8 |
|
|
|
534.2 |
|
Non-current assets: |
|
|
|
||||
Property, plant and equipment, net |
|
133.2 |
|
|
|
153.6 |
|
Deferred tax assets |
|
18.7 |
|
|
|
18.0 |
|
|
|
541.3 |
|
|
|
541.2 |
|
Other intangible assets, net |
|
36.8 |
|
|
|
35.6 |
|
Other assets |
|
91.2 |
|
|
|
91.1 |
|
Total assets |
$ |
1,379.0 |
|
|
$ |
1,373.7 |
|
|
|
|
|
||||
LIABILITIES AND EQUITY (DEFICIT) |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
63.9 |
|
|
$ |
45.1 |
|
Accrued liabilities |
|
171.6 |
|
|
|
172.1 |
|
Total current liabilities |
|
235.5 |
|
|
|
217.2 |
|
Non-current liabilities: |
|
|
|
||||
Deferred tax liabilities |
|
— |
|
|
|
0.8 |
|
Long-term debt |
|
1,190.3 |
|
|
|
1,371.0 |
|
Other long-term liabilities |
|
92.9 |
|
|
|
92.0 |
|
Stockholders’ deficit |
|
(139.7 |
) |
|
|
(307.4 |
) |
Noncontrolling interest |
|
— |
|
|
|
0.2 |
|
Total liabilities & equity (deficit) |
$ |
1,379.0 |
|
|
$ |
1,373.7 |
|
SUPPLEMENTAL CASH FLOW INFORMATION (in millions) (unaudited) |
|||||||||||
|
|
|
|
|
|
||||||
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
Free cash flow: |
|
|
|
|
|
||||||
Net cash provided by (used in) operating activities |
$ |
29.6 |
|
|
$ |
(5.0 |
) |
|
$ |
(5.8 |
) |
Net capital expenditures |
|
(0.5 |
) |
|
|
(3.4 |
) |
|
|
(6.6 |
) |
Free cash flow |
$ |
29.1 |
|
|
$ |
(8.4 |
) |
|
$ |
(12.4 |
) |
SUPPLEMENTAL INFORMATION: RECONCILIATION OF GAAP TO NON-GAAP RESULTS (in millions, except per share data) (unaudited) |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
Gross margin (GAAP) |
|
51.1 |
% |
|
|
49.0 |
% |
|
|
46.3 |
% |
Share-based compensation |
|
0.3 |
% |
|
|
0.3 |
% |
|
|
0.3 |
% |
Amortization of acquired technology |
|
1.0 |
% |
|
|
1.1 |
% |
|
|
5.0 |
% |
Transaction and integration related costs, net |
|
— |
% |
|
|
— |
% |
|
|
(0.3 |
)% |
Adjusted gross margin (Non-GAAP) |
|
52.4 |
% |
|
|
50.4 |
% |
|
|
51.3 |
% |
|
|
|
|
|
|
||||||
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
Product development and engineering (GAAP) |
$ |
42.6 |
|
|
$ |
40.1 |
|
|
$ |
46.9 |
|
Share-based compensation |
|
(3.8 |
) |
|
|
(3.4 |
) |
|
|
(3.0 |
) |
Transaction and integration related costs, net |
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
Adjusted product development and engineering (Non-GAAP) |
$ |
38.7 |
|
|
$ |
36.6 |
|
|
$ |
43.9 |
|
|
|
|
|
|
|
||||||
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
Selling, general and administrative (GAAP) |
$ |
59.8 |
|
|
$ |
55.8 |
|
|
$ |
47.7 |
|
Share-based compensation |
|
(13.8 |
) |
|
|
(13.0 |
) |
|
|
(3.1 |
) |
Transaction and integration related costs, net |
|
(3.2 |
) |
|
|
(1.5 |
) |
|
|
(5.9 |
) |
Litigation costs, net |
|
(0.9 |
) |
|
|
(0.1 |
) |
|
|
— |
|
Adjusted selling, general and administrative (Non-GAAP) |
$ |
41.9 |
|
|
$ |
41.3 |
|
|
$ |
38.6 |
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
Operating expenses, net (GAAP) |
$ |
103.2 |
|
|
$ |
97.7 |
|
|
$ |
105.3 |
|
Share-based compensation |
|
(17.6 |
) |
|
|
(16.4 |
) |
|
|
(6.0 |
) |
Intangible amortization |
|
(0.1 |
) |
|
|
(0.3 |
) |
|
|
(4.9 |
) |
Transaction and integration related costs, net |
|
(3.2 |
) |
|
|
(1.5 |
) |
|
|
(6.0 |
) |
Restructuring and other reserves, net |
|
(0.7 |
) |
|
|
(1.5 |
) |
|
|
(3.6 |
) |
Litigation costs, net |
|
(0.9 |
) |
|
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2.3 |
) |
Adjusted operating expenses, net (Non-GAAP) |
$ |
80.6 |
|
|
$ |
77.9 |
|
|
$ |
82.5 |
|
SUPPLEMENTAL INFORMATION: RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED) (in millions, except per share data) (unaudited) |
|||||||||
|
Three Months Ended |
||||||||
|
|
|
|
|
|
||||
|
Q325 |
|
Q225 |
|
Q324 |
||||
Operating income (loss) (GAAP) |
$ |
17.8 |
|
$ |
7.8 |
|
$ |
(12.4 |
) |
Share-based compensation |
|
18.4 |
|
|
17.1 |
|
|
6.5 |
|
Intangible amortization |
|
2.4 |
|
|
2.6 |
|
|
14.9 |
|
Transaction and integration related costs, net |
|
3.2 |
|
|
1.5 |
|
|
5.5 |
|
Restructuring and other reserves, net |
|
0.7 |
|
|
1.5 |
|
|
3.6 |
|
Litigation costs, net |
|
0.9 |
|
|
0.1 |
|
|
— |
|
|
|
— |
|
|
— |
|
|
2.3 |
|
Adjusted operating income (Non-GAAP) |
$ |
43.4 |
|
$ |
30.5 |
|
$ |
20.5 |
|
|
Three Months Ended |
|||||||
|
|
|
|
|
|
|||
|
Q325 |
|
Q225 |
|
Q324 |
|||
Operating margin (GAAP) |
7.5 |
% |
|
3.6 |
% |
|
(6.2 |
)% |
Share-based compensation |
7.8 |
% |
|
8.0 |
% |
|
3.3 |
% |
Intangible amortization |
1.0 |
% |
|
1.2 |
% |
|
7.4 |
% |
Transaction and integration related costs, net |
1.4 |
% |
|
0.7 |
% |
|
2.8 |
% |
Restructuring and other reserves, net |
0.3 |
% |
|
0.7 |
% |
|
1.8 |
% |
Litigation costs, net |
0.3 |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
1.1 |
% |
Adjusted operating margin (Non-GAAP) |
18.3 |
% |
|
14.2 |
% |
|
10.2 |
% |
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
Interest expense, net (GAAP) |
$ |
20.3 |
|
|
$ |
28.1 |
|
|
$ |
27.7 |
|
Amortization of deferred financing costs |
|
(2.1 |
) |
|
|
(2.4 |
) |
|
|
(1.8 |
) |
Write-off of deferred financing costs |
|
— |
|
|
|
(5.5 |
) |
|
|
(3.7 |
) |
Investment income |
|
0.2 |
|
|
|
0.2 |
|
|
|
0.1 |
|
Adjusted interest expense, net (Non-GAAP) |
$ |
18.4 |
|
|
$ |
20.5 |
|
|
$ |
22.3 |
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||
|
|
|
|
|
|
||||
|
Q325 |
|
Q225 |
|
Q324 |
||||
Loss on extinguishment of debt (GAAP) |
$ |
— |
|
$ |
144.7 |
|
|
$ |
— |
Loss on extinguishment of debt |
|
— |
|
|
(144.7 |
) |
|
|
— |
Adjusted loss on extinguishment of debt (Non-GAAP) |
$ |
— |
|
$ |
— |
|
|
$ |
— |
SUPPLEMENTAL INFORMATION: RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED) (in millions, except per share data) (unaudited) |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
GAAP net loss attributable to common stockholders |
$ |
(7.6 |
) |
|
$ |
(170.3 |
) |
|
$ |
(38.3 |
) |
Adjustments to GAAP net loss attributable to common stockholders: |
|
|
|
|
|
||||||
Share-based compensation |
|
18.4 |
|
|
|
17.1 |
|
|
|
6.5 |
|
Intangible amortization |
|
2.4 |
|
|
|
2.6 |
|
|
|
14.9 |
|
Transaction and integration related costs, net |
|
3.2 |
|
|
|
2.0 |
|
|
|
5.5 |
|
Restructuring and other reserves, net |
|
0.7 |
|
|
|
1.5 |
|
|
|
3.6 |
|
Litigation costs, net |
|
0.9 |
|
|
|
0.1 |
|
|
|
— |
|
Investment (gains) losses, reserves and impairments, net |
|
(0.2 |
) |
|
|
(0.2 |
) |
|
|
1.9 |
|
Amortization of deferred financing costs |
|
2.1 |
|
|
|
2.4 |
|
|
|
1.8 |
|
Write-off of deferred financing costs |
|
— |
|
|
|
5.5 |
|
|
|
3.7 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
144.7 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.3 |
|
Total Non-GAAP adjustments before taxes |
|
27.5 |
|
|
|
175.6 |
|
|
|
40.2 |
|
Associated tax effect |
|
0.4 |
|
|
|
2.8 |
|
|
|
(0.5 |
) |
Total of supplemental information, net of taxes |
|
27.9 |
|
|
|
178.4 |
|
|
|
39.7 |
|
Non-GAAP net income attributable to common stockholders |
$ |
20.3 |
|
|
$ |
8.1 |
|
|
$ |
1.5 |
|
|
|
|
|
|
|
||||||
GAAP diluted loss per share |
$ |
(0.10 |
) |
|
$ |
(2.61 |
) |
|
$ |
(0.60 |
) |
Adjustments per above |
|
0.36 |
|
|
|
2.72 |
|
|
|
0.62 |
|
Non-GAAP diluted earnings per share |
$ |
0.26 |
|
|
$ |
0.11 |
|
|
$ |
0.02 |
|
|
|
|
|
|
|
||||||
Weighted-average number of shares used in computing diluted (loss) earnings per share: |
|
|
|
|
|
||||||
GAAP |
|
75,319 |
|
|
|
65,281 |
|
|
|
64,216 |
|
Non-GAAP |
|
78,581 |
|
|
|
71,787 |
|
|
|
64,304 |
|
SUPPLEMENTAL INFORMATION: RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED) (in millions, except per share data) (unaudited) |
|||||||||||
|
Three Months Ended |
||||||||||
|
|
|
|
|
|
||||||
|
Q325 |
|
Q225 |
|
Q324 |
||||||
GAAP net loss attributable to common stockholders |
$ |
(7.6 |
) |
|
$ |
(170.3 |
) |
|
$ |
(38.3 |
) |
Interest expense |
|
20.8 |
|
|
|
28.6 |
|
|
|
28.3 |
|
Interest income |
|
(0.5 |
) |
|
|
(0.4 |
) |
|
|
(0.6 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
144.7 |
|
|
|
— |
|
Non-operating expense (income), net |
|
1.1 |
|
|
|
1.0 |
|
|
|
(3.5 |
) |
Investment impairments and credit loss reserves, net |
|
— |
|
|
|
— |
|
|
|
2.0 |
|
Provision (benefit) for income taxes |
|
4.0 |
|
|
|
4.2 |
|
|
|
(0.3 |
) |
Share-based compensation |
|
18.4 |
|
|
|
17.1 |
|
|
|
6.5 |
|
Depreciation and amortization |
|
10.1 |
|
|
|
12.6 |
|
|
|
22.5 |
|
Transaction and integration related costs, net |
|
3.2 |
|
|
|
1.5 |
|
|
|
5.5 |
|
Restructuring and other reserves, net |
|
0.7 |
|
|
|
1.5 |
|
|
|
3.6 |
|
Litigation costs, net |
|
0.9 |
|
|
|
0.1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2.3 |
|
Adjusted EBITDA |
$ |
51.1 |
|
|
$ |
40.5 |
|
|
$ |
28.1 |
|
|
|
|
|
|
|
||||||
Adjusted EBITDA margin |
|
21.6 |
% |
|
|
18.8 |
% |
|
|
14.0 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241122904051/en/
(805) 480-2004
webir@semtech.com
Source: