Cognex Reports Fourth Quarter 2024 Results
Cognex (NASDAQ: CGNX) reported strong Q4 2024 results with revenue of $230 million, up 17% year-over-year, driven by momentum in Logistics and Semiconductor businesses. The company's Q4 operating income increased 142% to $31 million, while adjusted EBITDA margin expanded by 580 basis points to 18.5%.
For full-year 2024, revenue grew 9% to $915 million, though operating income declined 12% to $115 million. The company maintained a strong financial position with $587 million in cash and investments and no debt. Cognex generated $49 million in free cash flow during Q4 and returned $57 million to shareholders through stock repurchases and dividends.
For Q1 2025, Cognex expects revenue between $200-220 million, with adjusted EBITDA margin projected at 12-15%. The company noted continued weakness in Automotive sector while highlighting the launch of new AI-powered products including VisionPro Deep Learning 4.0 and the new AI-driven DataMan series.
Cognex (NASDAQ: CGNX) ha riportato risultati solidi per il quarto trimestre del 2024, con un fatturato di 230 milioni di dollari, in aumento del 17% rispetto all'anno precedente, sostenuto dal slancio nei settori Logistica e Semiconduttori. L'utile operativo del quarto trimestre è aumentato del 142% a 31 milioni di dollari, mentre il margine EBITDA rettificato è cresciuto di 580 punti base, raggiungendo il 18,5%.
Per l'intero anno 2024, il fatturato è cresciuto del 9% a 915 milioni di dollari, anche se l'utile operativo è diminuito del 12% a 115 milioni di dollari. L'azienda ha mantenuto una solida posizione finanziaria con 587 milioni di dollari in contante e investimenti e senza debiti. Cognex ha generato 49 milioni di dollari di flusso di cassa libero durante il quarto trimestre e ha restituito 57 milioni di dollari agli azionisti attraverso riacquisti di azioni e dividendi.
Per il primo trimestre del 2025, Cognex prevede un fatturato compreso tra 200 e 220 milioni di dollari, con un margine EBITDA rettificato previsto tra il 12% e il 15%. L'azienda ha notato una continua debolezza nel settore Automotive, evidenziando il lancio di nuovi prodotti alimentati dall'IA, tra cui VisionPro Deep Learning 4.0 e la nuova serie DataMan guidata dall'IA.
Cognex (NASDAQ: CGNX) reportó resultados sólidos para el cuarto trimestre de 2024, con ingresos de 230 millones de dólares, un aumento del 17% interanual, impulsados por el impulso en los negocios de Logística y Semiconductores. El ingreso operativo del cuarto trimestre aumentó un 142% a 31 millones de dólares, mientras que el margen EBITDA ajustado se expandió en 580 puntos básicos, alcanzando el 18,5%.
Para el año completo 2024, los ingresos crecieron un 9% a 915 millones de dólares, aunque el ingreso operativo disminuyó un 12% a 115 millones de dólares. La compañía mantuvo una sólida posición financiera con 587 millones de dólares en efectivo e inversiones y sin deuda. Cognex generó 49 millones de dólares en flujo de efectivo libre durante el cuarto trimestre y devolvió 57 millones de dólares a los accionistas a través de recompras de acciones y dividendos.
Para el primer trimestre de 2025, Cognex espera ingresos entre 200 y 220 millones de dólares, con un margen EBITDA ajustado proyectado entre el 12% y el 15%. La compañía destacó la debilidad continua en el sector Automotriz, al tiempo que resaltó el lanzamiento de nuevos productos impulsados por IA, incluyendo VisionPro Deep Learning 4.0 y la nueva serie DataMan impulsada por IA.
Cognex (NASDAQ: CGNX)는 2024년 4분기 실적을 발표하며 2억 3천만 달러의 매출을 기록했으며, 이는 전년 대비 17% 증가한 수치로 물류 및 반도체 사업의 호조에 힘입은 것입니다. 4분기 운영 소득은 3천1백만 달러로 142% 증가했으며, 조정된 EBITDA 마진은 580bp 증가하여 18.5%에 도달했습니다.
2024년 전체 연도 매출은 9% 증가한 9억 1천5백만 달러에 달했지만, 운영 소득은 12% 감소하여 1억 1천5백만 달러를 기록했습니다. 회사는 5억 8천7백만 달러의 현금 및 투자 자산과 부채 없는 강력한 재무 상태를 유지하고 있습니다. Cognex는 4분기 동안 4천9백만 달러의 자유 현금 흐름을 창출했으며, 주식 매입 및 배당금을 통해 주주에게 5천7백만 달러를 반환했습니다.
2025년 1분기 동안 Cognex는 2억에서 2억 2천만 달러 사이의 매출을 예상하며, 조정된 EBITDA 마진은 12%에서 15%로 예상됩니다. 회사는 자동차 부문에서의 지속적인 약세를 언급하면서 VisionPro Deep Learning 4.0 및 새로운 AI 기반 DataMan 시리즈를 포함한 새로운 AI 제품의 출시를 강조했습니다.
Cognex (NASDAQ: CGNX) a annoncé des résultats solides pour le quatrième trimestre 2024, avec un chiffre d'affaires de 230 millions de dollars, en hausse de 17% par rapport à l'année précédente, soutenu par la dynamique dans les secteurs de la logistique et des semi-conducteurs. Le résultat opérationnel du quatrième trimestre a augmenté de 142% pour atteindre 31 millions de dollars, tandis que la marge EBITDA ajustée s'est élargie de 580 points de base pour atteindre 18,5%.
Pour l'année complète 2024, le chiffre d'affaires a augmenté de 9% pour atteindre 915 millions de dollars, bien que le résultat opérationnel ait diminué de 12% pour s'établir à 115 millions de dollars. L'entreprise a maintenu une solide position financière avec 587 millions de dollars en liquidités et investissements et sans dettes. Cognex a généré 49 millions de dollars de flux de trésorerie libre au cours du quatrième trimestre et a restitué 57 millions de dollars aux actionnaires par le biais de rachats d'actions et de dividendes.
Pour le premier trimestre 2025, Cognex s'attend à un chiffre d'affaires compris entre 200 et 220 millions de dollars, avec une marge EBITDA ajustée prévue entre 12% et 15%. L'entreprise a noté une faiblesse persistante dans le secteur automobile tout en mettant en avant le lancement de nouveaux produits alimentés par l'IA, notamment VisionPro Deep Learning 4.0 et la nouvelle série DataMan pilotée par l'IA.
Cognex (NASDAQ: CGNX) hat für das vierte Quartal 2024 starke Ergebnisse gemeldet, mit einem Umsatz von 230 Millionen US-Dollar, was einem Anstieg von 17% im Jahresvergleich entspricht, angetrieben durch die Dynamik in den Bereichen Logistik und Halbleiter. Das Betriebsergebnis des Unternehmens für das vierte Quartal stieg um 142% auf 31 Millionen US-Dollar, während die bereinigte EBITDA-Marge um 580 Basispunkte auf 18,5% ausgeweitet wurde.
Für das Gesamtjahr 2024 wuchs der Umsatz um 9% auf 915 Millionen US-Dollar, während das Betriebsergebnis um 12% auf 115 Millionen US-Dollar zurückging. Das Unternehmen hielt eine starke Finanzlage mit 587 Millionen US-Dollar in bar und Investitionen und ohne Schulden aufrecht. Cognex generierte im vierten Quartal 49 Millionen US-Dollar an freiem Cashflow und gab 57 Millionen US-Dollar an die Aktionäre durch Aktienrückkäufe und Dividenden zurück.
Für das erste Quartal 2025 erwartet Cognex einen Umsatz zwischen 200 und 220 Millionen US-Dollar, wobei die bereinigte EBITDA-Marge zwischen 12% und 15% prognostiziert wird. Das Unternehmen stellte eine anhaltende Schwäche im Automobilsektor fest und hob die Einführung neuer KI-gesteuerter Produkte hervor, darunter VisionPro Deep Learning 4.0 und die neue KI-gesteuerte DataMan-Serie.
- Revenue grew 17% YoY to $230M in Q4 2024
- Q4 operating income increased 142% to $31M
- Q4 adjusted EBITDA margin expanded 580 bps to 18.5%
- Strong free cash flow generation of $49M in Q4
- Solid balance sheet with $587M cash and no debt
- Full-year operating income declined 12% to $115M
- Full-year operating margin decreased to 12.6% from 15.6%
- Automotive sector remains very weak
- Gross margin declined year-over-year due to Moritex dilution
- Net income per share decreased 6% for full-year 2024
Insights
Cognex's Q4 2024 results reveal a company successfully navigating market challenges while maintaining technological leadership. The 17% revenue growth to
The margin story is particularly noteworthy. Despite integration costs from Moritex, Cognex achieved an adjusted EBITDA margin of
The launch of VisionPro Deep Learning 4.0 with AI Transformer models positions Cognex at the forefront of industrial machine vision innovation. This technology advancement, coupled with the new AI-driven DataMan series, should expand the company's addressable market by simplifying complex vision applications for customers.
Working capital efficiency improvements led to robust free cash flow of
Looking ahead, Q1 2025 guidance of
"Cognex delivered strong results in the fourth quarter, with revenue at the high end of our guidance range. Growth was driven by continued momentum in our Logistics and Semiconductor businesses, including accelerated demand late in the quarter. Across most of our other factory automation end markets, demand remains soft but stable, while Automotive remains very weak," said Robert J. Willett, CEO.
Mr. Willett added, "Cognex continues to define the leading edge of technology in industrial machine vision. Powerful AI models are making our advanced technology easier to use, enabling us to improve our customers' experience and address many more use cases. We recently launched VisionPro Deep Learning 4.0, Cognex's first product to utilize next-generation AI Transformer models, and our new AI-driven DataMan series, our most powerful and easiest-to-use ID readers yet."
In addition to Mr. Willett's comments, Dennis Fehr, CFO, stated, "Revenue growth coupled with cost discipline and working capital efficiencies led to above-guidance adjusted EBITDA margin, with year-on-year expansion of 580 basis points, and strong free cash flow generation of
Table 1 (Dollars in millions, except per share amounts)
| |||||||||||
Current Q4-24 | Prior Year | Y/Y | Current | Prior | Y/Y | ||||||
Revenue | +17 % | +9 % | |||||||||
Operating Income | +142 % | -12 % | |||||||||
% of Revenue | 13.4 % | 6.5 % | +690 bps | 12.6 % | 15.6 % | (300) bps | |||||
Adjusted EBITDA* | +71 % | +1 % | |||||||||
% of Revenue | 18.5 % | 12.6 % | +580 bps | 17.1 % | 18.5 % | (140) bps | |||||
Net Income per Diluted Share | +153 % | -6 % | |||||||||
Adjusted EPS (Diluted)* | +84 % | 0 % |
Note: Numbers shown may not foot due to rounding. |
*Adjusted EBITDA and Adjusted EPS (Diluted) include Non-GAAP adjustments. A reconciliation from GAAP to Non-GAAP metrics is provided in this news release. |
Details of the Quarter
Statement of Operations Highlights – Fourth Quarter of 2024
- Revenue grew by
17% from Q4-23. Excluding the 5 percentage point contribution to revenue growth from Moritex, revenue increased by12% . The year-on-year increase in revenue excluding Moritex was driven by continued strength in our Logistics and Semiconductor businesses, including accelerated demand late in the quarter. This growth was partially offset by continued weakness in Automotive. - Gross margin of
68.7% was flat compared to Q4-23. We recorded in amortization of intangible assets and other acquisition charges in cost of revenue in Q4-24, primarily related to the Moritex acquisition. Adjusted gross margin was$2 million 69.4% for Q4-24 compared to70.7% for Q4-23. The year-on-year decline was primarily driven by the dilution effect from Moritex as well as negative mix, and, to a lesser extent, pricing. - Operating expenses of
increased by$127 million 4% from Q4-23. Adjusted operating expenses of in Q4-24 increased by$122 million 3% from Q4-23. The year-on-year increase was driven by Moritex operating expenses, investment in our sales transformation, and incentive compensation, partly offset by lower overall headcount and tight cost management. - Net income of
in Q4-24 increased by$28 million 152% from Q4-23. Adjusted net income of in Q4-24 increased by$35 million 84% from Q4-23. The year-on-year increase in adjusted net income was driven by revenue growth excluding Moritex, the contribution from Moritex and leverage on our operating expenses.
Details of the Year
Statement of Operations Highlights – Full Year 2024
- Revenue grew by
9% in 2024, or1% excluding Moritex. Our Logistics and Semiconductor businesses exhibited strong growth throughout the year. Factory automation businesses such as Consumer Goods and Food and Beverage stabilized, while Automotive weakened during the year, with a significant decline in the EV battery business. - Gross margin was
68.4% for the full year compared to71.8% in 2023. Adjusted gross margin of69.3% declined from72.5% in 2023. The year-on-year decline was due to the addition of Moritex, unfavorable revenue mix, and, to a lesser extent, pricing. - Operating expenses increased
9% year-on-year. Adjusted operating expenses increased by6% year-on-year due to the addition of Moritex and investment in our sales transformation and expansion. This was partially offset by tight cost management, with year-end headcount down3% year-on-year. - Operating margin declined to
12.6% from15.6% in 2023. Adjusted operating margin was14.9% , down from16.4% in 2023. Adjusted EBITDA margin of17.1% was down from18.5% in 2023. The step-down was primarily due to the decline in gross margin and investment in our sales transformation. - Net income and diluted earnings per share both declined by
6% year-on-year. Adjusted net income and adjusted diluted earnings per share were both flat year-on-year as the contribution from Moritex offset softness in factory automation. Our effective tax rate increased to19% from16% in 2023, while our adjusted effective tax rate increased to17% from15% in 2023.
Balance Sheet and Cash Flow Highlights – December 31, 2024
- Cognex's financial position as of December 31, 2024 continued to be strong, with
in cash and investments and no debt.$587 million - In Q4-24, Cognex generated
of cash from operating activities and$51 million in free cash flow, a$49 million and$37 million improvement year-on-year, respectively.$42 million - The company spent
to repurchase its common stock and paid$43 million in dividends to shareholders. Cognex intends to continue to repurchase shares of its common stock pursuant to its existing stock repurchase program, subject to market conditions and other relevant factors.$14 million
Financial Outlook – First Quarter of 2025
- Cognex expects revenue to be between
and$200 million . At the midpoint, this represents a similar revenue level year-on-year, driven by expected growth in Logistics and Semiconductor, offset by weaker Automotive and a$220 million FX headwind. The expected sequential step-down is driven by the acceleration in demand from customers in Q4 and an anticipated$5 million FX headwind.$4 million - Adjusted gross margin1 is expected to be in the high 60 percent range.
- Adjusted EBITDA margin1 is expected to be between
12% and15% . This represents a 150 basis point increase year-on-year at the midpoint driven by continued tight management of operating expenses. - The adjusted effective tax rate1 is expected to be
16% .
1Cognex has provided the forward-looking non-GAAP measures of adjusted gross margin, adjusted EBITDA margin, and adjusted effective tax rate, but cannot, without unreasonable effort, forecast such items to present or provide a reconciliation to corresponding forecasted GAAP measures. These include special items such as restructuring charges, acquisition and integration charges, and amortization of acquisition-related intangible assets, all of which are subject to limitations in predictability of timing, ultimate outcome and numerous conditions outside of Cognex's control. Additionally, these items are outside of Cognex's normal business operations and not used by management to assess Cognex's operating results. Cognex believes these limitations would result in a range of projected values so broad as to not be meaningful to investors. For these reasons, Cognex believes that the probable significance of such information is low. Information with respect to special items for certain historical periods is included in the section entitled "Reconciliation of Selected Items From GAAP to Non-GAAP".
Analyst Conference Call and Simultaneous Webcast
- Cognex will host a conference call on February 13, 2025 at 8:30 a.m. Eastern Standard Time (EST). The telephone number is (877) 704-4573 (or (201) 389-0911 if outside
the United States ). - A real-time audio broadcast of the conference call or an archived recording, together with a slide presentation, will be accessible on the Events & Presentations page of the Cognex Investor website: www.cognex.com/investor.
COGNEX CORPORATION CONSOLIDATED BALANCE SHEETS (in thousands)
| |||
December 31, | December 31, | ||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | $ 186,094 | $ 202,655 | |
Current investments, amortized cost of | 59,956 | 129,392 | |
Accounts receivable, allowance for credit losses of | 143,359 | 114,164 | |
Unbilled revenue | 3,055 | 2,402 | |
Inventories | 157,527 | 162,285 | |
Prepaid expenses and other current assets | 63,376 | 68,099 | |
Total current assets | 613,367 | 678,997 | |
Non-current investments, amortized cost of | 340,898 | 244,230 | |
Property, plant, and equipment, net | 98,445 | 105,849 | |
Operating lease assets | 67,326 | 75,115 | |
Goodwill | 384,937 | 393,181 | |
Intangible assets, net | 90,684 | 112,952 | |
Deferred income taxes | 392,166 | 400,400 | |
Other assets | 5,027 | 7,088 | |
Total assets | $ 1,992,850 | $ 2,017,812 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||
Current liabilities: | |||
Accounts payable | $ 38,046 | $ 21,454 | |
Accrued expenses | 71,760 | 72,374 | |
Accrued income taxes | 25,685 | 16,907 | |
Deferred revenue and customer deposits | 25,035 | 31,525 | |
Operating lease liabilities | 8,854 | 9,624 | |
Total current liabilities | 169,380 | 151,884 | |
Non-current operating lease liabilities | 61,363 | 68,977 | |
Deferred income taxes | 217,155 | 246,877 | |
Reserve for income taxes | 26,365 | 26,685 | |
Non-current accrued income taxes | — | 18,338 | |
Other liabilities | 1,082 | 299 | |
Total liabilities | 475,345 | 513,060 | |
Commitments and contingencies | |||
Shareholders' equity: | |||
Preferred stock, | — | — | |
Common stock, | 341 | 343 | |
Additional paid-in capital | 1,090,638 | 1,037,202 | |
Retained earnings | 499,303 | 512,543 | |
Accumulated other comprehensive loss, net of tax | (72,777) | (45,336) | |
Total shareholders' equity | 1,517,505 | 1,504,752 | |
Total liabilities and shareholders' equity | $ 1,992,850 | $ 2,017,812 |
COGNEX CORPORATION CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited) (In thousands, except per share amounts)
| |||||||||
Three-months Ended | Twelve-months Ended | ||||||||
December 31, | September 29, | December 31, | December 31, | December 31, | |||||
Revenue | $ 229,684 | $ 234,742 | $ 196,670 | $ 914,515 | $ 837,547 | ||||
Cost of revenue (1) | 71,825 | 75,343 | 61,626 | 288,721 | 236,306 | ||||
Gross profit | 157,859 | 159,399 | 135,044 | 625,794 | 601,241 | ||||
Percentage of revenue | 68.7 % | 67.9 % | 68.7 % | 68.4 % | 71.8 % | ||||
Research, development, and engineering expenses (1) | 32,538 | 35,210 | 34,693 | 139,815 | 139,400 | ||||
Percentage of revenue | 14.2 % | 15.0 % | 17.6 % | 15.3 % | 16.6 % | ||||
Selling, general, and administrative expenses (1) | 94,481 | 92,625 | 90,372 | 370,914 | 339,139 | ||||
Percentage of revenue | 41.1 % | 39.5 % | 46.0 % | 40.6 % | 40.5 % | ||||
Loss (recovery) from fire | — | — | (2,750) | — | (8,000) | ||||
Operating income | 30,840 | 31,564 | 12,729 | 115,065 | 130,702 | ||||
Percentage of revenue | 13.4 % | 13.4 % | 6.5 % | 12.6 % | 15.6 % | ||||
Foreign currency gain (loss) | 445 | 1,221 | (129) | 1,531 | (10,039) | ||||
Investment income | 4,174 | 3,561 | 1,520 | 13,971 | 14,093 | ||||
Other income (expense) | 341 | 209 | 234 | 922 | 592 | ||||
Income before income tax expense | 35,800 | 36,555 | 14,354 | 131,489 | 135,348 | ||||
Income tax expense | 7,454 | 6,964 | 3,125 | 25,318 | 22,114 | ||||
Net income | $ 28,346 | $ 29,591 | $ 11,229 | $ 106,171 | $ 113,234 | ||||
Percentage of revenue | 12.3 % | 12.6 % | 5.7 % | 11.6 % | 13.5 % | ||||
Net income per weighted-average common and common-equivalent share: | |||||||||
Basic | $ 0.17 | $ 0.17 | $ 0.07 | $ 0.62 | $ 0.66 | ||||
Diluted | $ 0.16 | $ 0.17 | $ 0.07 | $ 0.62 | $ 0.65 | ||||
Weighted-average common and common-equivalent shares outstanding: | |||||||||
Basic | 171,282 | 171,519 | 171,771 | 171,438 | 172,249 | ||||
Diluted | 172,508 | 172,753 | 172,571 | 172,611 | 173,399 | ||||
Cash dividends per common share | $ 0.080 | $ 0.075 | $ 0.075 | $ 0.305 | $ 0.286 | ||||
(1) Amounts include stock-based compensation expense, as follows: | |||||||||
Cost of revenue | $ 506 | $ 442 | $ 482 | $ 1,966 | $ 1,979 | ||||
Research, development, and engineering | 2,992 | 3,707 | 3,823 | 14,628 | 16,480 | ||||
Selling, general, and administrative | 9,578 | 8,952 | 8,945 | 35,849 | 36,309 | ||||
Total stock-based compensation expense | $ 13,076 | $ 13,101 | $ 13,250 | $ 52,443 | $ 54,768 | ||||
Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures, including adjusted gross margin, adjusted operating expense, adjusted operating income, adjusted EBITDA, adjusted net income, adjusted earnings per share of common stock, diluted, adjusted effective tax rate, and free cash flow. Cognex defines its non-GAAP metrics as follows:
- Adjusted gross margin: Gross margin adjusted for amortization of acquisition-related intangible assets, as well as, if applicable, restructuring charges, reorganization charges, acquisition and integration costs and one-time discrete events, such as loss or recovery related to a fire.
- Adjusted operating expense: Operating expense adjusted for amortization of acquisition-related intangible assets, as well as, if applicable, restructuring charges, reorganization charges, acquisition and integration costs and one-time discrete events, such as loss or recovery related to a fire.
- Adjusted operating income: Operating income adjusted for amortization of acquisition-related intangible assets, as well as, if applicable, restructuring charges, reorganization charges, acquisition and integration costs and one-time discrete events, such as loss or recovery related to a fire.
- Adjusted EBITDA: Operating income adjusted for amortization of acquisition-related intangible assets and depreciation, as well as, if applicable, restructuring charges, reorganization charges, acquisition and integration costs and one-time discrete events, such as loss or recovery related to a fire.
- Adjusted net income: Net income adjusted for amortization of acquisition-related intangible assets, as well as, if applicable, restructuring charges, reorganization charges, acquisition and integration costs, discrete tax items, and one-time discrete events, such as loss or recovery related to a fire or a foreign currency (gain) loss on a forward contract to hedge the Moritex purchase price.
- Adjusted earnings per share of common stock, diluted: Adjusted net income divided by diluted weighted average common and common-equivalent shares.
- Adjusted effective tax rate: Effective tax rate adjusted for discrete tax items and the net impact of the other non-GAAP adjustments.
- Free cash flow: Cash provided by operating activities less cash for capital expenditures.
Cognex may disclose results on a constant-currency basis as one measure to evaluate its performance and compare results between periods as if the exchange rates had remained constant period-over-period.
Cognex believes these non-GAAP financial measures are helpful because they allow investors to more accurately compare results over multiple periods using the same methodology that management employs in its budgeting process, in its review of operating results, and for forecasting and planning for future periods. Cognex's definitions may differ from the definitions used by other companies and therefore comparability may be limited. In addition, other companies may not publish these or similar metrics. Furthermore, these measures have certain limitations in that they do not include the impact of certain non-recurring expenses that are reflected in our consolidated statement of operations that are necessary to run our business. Thus, our non-GAAP financial measures should be considered in addition to, not as substitutes for, or in isolation from, measures prepared in accordance with GAAP.
Please see the section "Reconciliation of Selected Items from GAAP to Non-GAAP" below for more detailed information regarding non-GAAP financial measures herein, including the items reflected in our adjusted financial metrics and a description of these adjustments.
COGNEX CORPORATION RECONCILIATION OF SELECTED ITEMS FROM GAAP TO NON-GAAP Dollars in thousands, except per share amounts (Unaudited)
| |||||||||
Three-months Ended | Twelve-months Ended | ||||||||
December 31, | September 29, | December 31, | December 31, | December 31, | |||||
Gross profit (GAAP) | |||||||||
Acquisition and integration costs | 213 | 281 | 2,882 | 2,295 | 2,882 | ||||
Amortization of acquisition-related intangible assets | 1,360 | 1,640 | 1,126 | 5,817 | 2,975 | ||||
Reorganization charges | 18 | — | — | 18 | — | ||||
Adjusted gross profit | |||||||||
GAAP gross margin | 68.7 % | 67.9 % | 68.7 % | 68.4 % | 71.8 % | ||||
Adjusted gross margin | 69.4 % | 68.7 % | 70.7 % | 69.3 % | 72.5 % | ||||
Operating expense (GAAP) | |||||||||
(Loss) recovery from fire | — | — | 2,750 | — | 8,000 | ||||
Acquisition and integration costs | (761) | (962) | (5,101) | (4,229) | (7,080) | ||||
Amortization of acquisition-related intangible assets | (1,132) | (1,746) | (1,053) | (5,601) | (1,635) | ||||
Reorganization charges | (2,972) | — | — | (2,972) | — | ||||
Adjusted operating expense | |||||||||
Operating income (GAAP) | $ 30,840 | $ 31,564 | $ 12,729 | ||||||
Loss (recovery) from fire | — | — | (2,750) | — | (8,000) | ||||
Acquisition and integration costs | 974 | 1,243 | 7,983 | 6,524 | 9,962 | ||||
Amortization of acquisition-related intangible assets | 2,492 | 3,386 | 2,179 | 11,418 | 4,610 | ||||
Reorganization charges | 2,990 | — | — | 2,990 | — | ||||
Adjusted operating income | $ 37,296 | $ 36,193 | $ 20,141 | ||||||
GAAP operating margin | 13.4 % | 13.4 % | 6.5 % | 12.6 % | 15.6 % | ||||
Adjusted operating margin | 16.2 % | 15.4 % | 10.2 % | 14.9 % | 16.4 % | ||||
Depreciation (adjusted for amounts included in Acquisition and integration costs) | 5,139 | 5,027 | 4,713 | 20,393 | 17,270 | ||||
Adjusted EBITDA | $ 42,435 | $ 41,220 | $ 24,854 | ||||||
Adjusted EBITDA margin | 18.5 % | 17.6 % | 12.6 % | 17.1 % | 18.5 % | ||||
Net income (GAAP) | $ 28,346 | $ 29,591 | $ 11,229 | ||||||
Loss (recovery) from fire | — | — | (2,750) | — | (8,000) | ||||
Acquisition and integration costs | 974 | 1,243 | 7,983 | 6,524 | 9,962 | ||||
Amortization of acquisition-related intangible assets | 2,492 | 3,386 | 2,179 | 11,418 | 4,610 | ||||
Foreign currency (gain) loss on forward contract | — | — | — | — | 8,456 | ||||
Reorganization charges | 2,990 | — | — | 2,990 | — | ||||
Discrete tax (benefit) expense | 2,220 | 889 | 1,498 | 5,731 | 2,338 | ||||
Tax impact of reconciling items | (2,008) | (1,176) | (1,134) | (5,571) | (3,207) | ||||
Adjusted net income | $ 35,014 | $ 33,933 | $ 19,006 | ||||||
Earnings per share of common stock, diluted (GAAP) | $ 0.16 | $ 0.17 | $ 0.07 | $ 0.62 | $ 0.65 | ||||
Loss (recovery) from fire | — | — | (0.02) | — | (0.05) | ||||
Acquisition and integration costs | 0.01 | 0.01 | 0.05 | 0.04 | 0.06 | ||||
Amortization of acquisition-related intangible assets | 0.01 | 0.02 | 0.01 | 0.07 | 0.03 | ||||
Foreign currency (gain) loss on forward contract | — | — | — | — | 0.05 | ||||
Reorganization charges | 0.02 | — | — | 0.02 | — | ||||
Discrete tax (benefit) expense | 0.01 | 0.01 | 0.01 | 0.03 | 0.01 | ||||
Tax impact of reconciling items | (0.01) | (0.01) | (0.01) | (0.03) | (0.02) | ||||
Adjusted earnings per share of common stock, diluted | $ 0.20 | $ 0.20 | $ 0.11 | $ 0.74 | $ 0.73 | ||||
Effective tax rate (GAAP) | 20.8 % | 19.1 % | 21.8 % | 19.3 % | 16.3 % | ||||
Discrete tax benefit (expense) | (6.2) % | (2.4) % | (10.4) % | (4.4) % | (1.7) % | ||||
Net impact of other reconciling items | 2.5 % | 1.0 % | 1.4 % | 1.6 % | 0.7 % | ||||
Adjusted effective tax rate | 17.1 % | 17.6 % | 12.7 % | 16.5 % | 15.3 % | ||||
Cash provided by operating activities (GAAP) | $ 51,404 | $ 56,271 | $ 14,491 | ||||||
Capital expenditures | (2,073) | (4,399) | (7,015) | (15,043) | (23,077) | ||||
Free cash flow | $ 49,331 | $ 51,872 | $ 7,476 | $ 89,839 |
Description of adjustments:
In addition to reporting financial results in accordance with
Depreciation:
- The company incurs expense related to its normal use of property, plant and equipment.
Loss (recovery) from fire:
- On June 7, 2022, the Company's primary contract manufacturer experienced a fire at its plant in
Indonesia . During the twelve-month period ended December 31, 2023, the Company recorded recoveries related to the fire of consisting of$8,000,000 for proceeds received from the Company's insurance carrier in relation to a business interruption claim and$2,500,000 for proceeds received as part of a financial settlement for lost inventory and other losses incurred as a result of the fire. Management does not anticipate additional recoveries.$5,500,000
Acquisition and integration costs:
- The Company has incurred charges related to the purchase and integration of acquired businesses. During the twelve-month period ended December 31, 2024, these costs were primarily related to the ongoing integration of Moritex Corporation.
Amortization of acquisition-related intangible assets:
- The Company excludes the amortization of acquired intangible assets from non-GAAP expense and income measures. These items are inconsistent in amount and frequency and are significantly impacted by the timing and size of acquisitions, and include the amortization of customer relationships, completed technologies, and trademarks that originated from prior acquisitions. The largest driver of intangible asset amortization was the acquisition of Moritex Corporation.
Reorganization charges:
- The Company has incurred charges related to the reorganization of its employees. During the twelve-month period ended December 31, 2024, these costs consisted primarily of severance.
Discrete tax (benefit) expense:
- Items unrelated to current period ordinary income or (loss) that generally relate to changes in tax laws, adjustments to prior period's actual liability determined upon filing tax returns, adjustments to previously recorded reserves for uncertain tax positions, and establishments and adjustments of valuation allowances.
- We estimate the tax effect of items identified in the reconciliation by applying the statutory tax rate to the pre-tax amount.
Certain statements made in this report, as well as oral statements made by the Company from time to time, constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act. Readers can identify these forward-looking statements by our use of the words "expects," "anticipates," "estimates," "potential," "believes," "projects," "intends," "plans," "will," "may," "shall," "could," "should," "opportunity," "goal" and similar words and other statements of a similar sense. These statements are based on our current estimates and expectations as to prospective events and circumstances, which may or may not be in our control and as to which there can be no firm assurances given. These forward-looking statements, which include statements regarding business and market trends, future financial performance and financial targets, customer demand and order rates and timing of related revenue, future product or revenue mix, research and development activities, sales and marketing activities, new product offerings, innovation and product development activities, customer acceptance of our products, capital expenditures, cost and working capital management activities, investments, liquidity, dividends and stock repurchases, strategic and growth plans and opportunities, acquisitions, and estimated tax benefits and expenses and other tax matters, involve known and unknown risks and uncertainties that could cause actual results to differ materially from those projected. Such risks and uncertainties include: (1) the technological obsolescence of current products and the inability to develop new products; (2) the impact of competitive pressures; (3) the inability to attract and retain skilled employees, effectively plan for succession, and maintain our unique corporate culture; (4) the failure to properly manage the distribution of products and services; (5) economic, political, and other risks associated with international sales and operations, including the impact of trade disputes on the economic climate in
About Cognex Corporation
Cognex Corporation ("the Company" or "Cognex") invents and commercializes technologies that address some of the most critical manufacturing and distribution challenges. We are a leading global provider of machine vision products and solutions that improve efficiency and quality in high-growth-potential businesses across attractive industrial end markets. Our solutions blend physical products and software to capture and analyze visual information, allowing for the automation of manufacturing and distribution tasks for customers worldwide. Machine vision products are used to automate the manufacturing or distribution and tracking of discrete items, such as mobile phones, electric vehicle batteries and e-commerce packages, by locating, identifying, inspecting, and measuring them. Machine vision is important for applications in which human vision is inadequate to meet requirements for size, accuracy, or speed, or in instances where substantial cost savings or quality improvements are maintained.
Cognex is the world's leader in the machine vision industry, having shipped more than 4.5 million image-based products, representing over
Investor Contacts:
Nathan McCurren – Head of Investor Relations and Treasurer
Jordan Bertier – Sr. Manager, Investor Relations
Cognex Corporation
ir@cognex.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/cognex-reports-fourth-quarter-2024-results-302375266.html
SOURCE Cognex Corporation
FAQ
What was Cognex's (CGNX) revenue growth in Q4 2024?
How much cash did CGNX return to shareholders in Q4 2024?
What is Cognex's revenue guidance for Q1 2025?
How did CGNX's operating margin perform in full-year 2024?