Cohu Reports Second Quarter 2024 Results
Cohu, Inc. (NASDAQ: COHU) reported its Q2 2024 financial results, with net sales of $104.7 million and a GAAP loss of $15.8 million ($0.34 per share). The company's non-GAAP loss was $0.6 million ($0.01 per share). For the first six months of 2024, net sales were $212.3 million with a GAAP loss of $30.4 million.
Key highlights include:
- Gross margin of 44.8% (45.1% non-GAAP)
- Launch of two new products: Krypton inspection metrology system and cStrider MEMS probe card
- Announcement of a multi-year estimated $100 million win for test automation and inspection systems
- Total cash and investments of $262.4 million at quarter-end
- Repurchase of 267,000 shares for approximately $8.2 million
Cohu expects Q3 2024 sales to be in the range of $95 million +/- $5 million.
Cohu, Inc. (NASDAQ: COHU) ha riportato i risultati finanziari per il secondo trimestre del 2024, con vendite nette di 104,7 milioni di dollari e una perdita GAAP di 15,8 milioni di dollari (0,34 dollari per azione). La perdita non-GAAP dell'azienda è stata di 0,6 milioni di dollari (0,01 dollari per azione). Nei primi sei mesi del 2024, le vendite nette sono state di 212,3 milioni di dollari con una perdita GAAP di 30,4 milioni di dollari.
I punti salienti includono:
- Margine lordo del 44,8% (45,1% non-GAAP)
- Lancio di due nuovi prodotti: sistema di metrologia per ispezione Krypton e scheda di prova MEMS cStrider
- Annuncio di una vittoria stimata pluriennale da 100 milioni di dollari per sistemi di automazione dei test e ispezione
- Cassaforte e investimenti totali di 262,4 milioni di dollari al termine del trimestre
- Riacquisto di 267.000 azioni per circa 8,2 milioni di dollari
Cohu prevede vendite nel terzo trimestre del 2024 nell'ordine di 95 milioni di dollari +/- 5 milioni.
Cohu, Inc. (NASDAQ: COHU) reportó sus resultados financieros del segundo trimestre de 2024, con ventas netas de 104.7 millones de dólares y una pérdida GAAP de 15.8 millones de dólares (0.34 dólares por acción). La pérdida no-GAAP de la empresa fue de 0.6 millones de dólares (0.01 dólares por acción). Durante los primeros seis meses de 2024, las ventas netas fueron de 212.3 millones de dólares con una pérdida GAAP de 30.4 millones de dólares.
Los puntos destacados incluyen:
- Margen bruto del 44.8% (45.1% no-GAAP)
- Lanzamiento de dos nuevos productos: el sistema de metrología de inspección Krypton y la tarjeta de prueba MEMS cStrider
- Anuncio de una victoria estimada a varios años de 100 millones de dólares para sistemas de automatización y de inspección de pruebas
- Capital y inversiones totales de 262.4 millones de dólares al final del trimestre
- Recompra de 267,000 acciones por aproximadamente 8.2 millones de dólares
Cohu espera que las ventas del tercer trimestre de 2024 estén en el rango de 95 millones de dólares +/- 5 millones.
Cohu, Inc. (NASDAQ: COHU)는 2024년 2분기 재무 결과를 보고했습니다. 순매출은 1억 470만 달러이며 GAAP 기준 손실은 1,580만 달러(주당 0.34달러)입니다. 회사의 비-GAAP 기준 손실은 60만 달러(주당 0.01달러)였습니다. 2024년 상반기 동안 순매출은 2억 1,230만 달러였으며 GAAP 기준 손실은 3,040만 달러였습니다.
주요 내용은 다음과 같습니다:
- 총 이익률 44.8% (비-GAAP 기준 45.1%)
- 신제품 두 가지 출시: Krypton 검사 메트롤로지 시스템 및 cStrider MEMS 프로브 카드
- 테스트 자동화 및 검사 시스템에 대한 약 1억 달러의 다년간 계약 발표
- 분기 말 현금 및 투자 총액 2억 6,240만 달러
- 약 820만 달러에 267,000주 재매입
Cohu는 2024년 3분기 매출이 9,500만 달러 +/- 500만 달러 범위에 이를 것으로 예상합니다.
Cohu, Inc. (NASDAQ: COHU) a annoncé ses résultats financiers pour le deuxième trimestre 2024, avec des ventes nettes de 104,7 millions de dollars et une perte GAAP de 15,8 millions de dollars (0,34 dollar par action). La perte non-GAAP de l'entreprise s'est chiffrée à 0,6 million de dollars (0,01 dollar par action). Pour les six premiers mois de 2024, les ventes nettes se sont élevées à 212,3 millions de dollars avec une perte GAAP de 30,4 millions de dollars.
Les points saillants comprennent :
- Marque brute de 44,8 % (45,1 % non-GAAP)
- Lancement de deux nouveaux produits : système de métrologie d'inspection Krypton et carte de sonde MEMS cStrider
- Annonce d'un contrat estimé à 100 millions de dollars sur plusieurs années pour des systèmes d'automatisation des tests et d'inspection
- Trésorerie et investissements totaux de 262,4 millions de dollars à la fin du trimestre
- Rachat de 267 000 actions pour environ 8,2 millions de dollars
Cohu prévoit des ventes pour le troisième trimestre 2024 dans la fourchette de 95 millions de dollars +/- 5 millions de dollars.
Cohu, Inc. (NASDAQ: COHU) hat die finanziellen Ergebnisse für das zweite Quartal 2024 veröffentlicht, mit Nettoumsätzen von 104,7 Millionen Dollar und einem GAAP-Verlust von 15,8 Millionen Dollar (0,34 Dollar pro Aktie). Der Non-GAAP-Verlust des Unternehmens betrug 0,6 Millionen Dollar (0,01 Dollar pro Aktie). Für die ersten sechs Monate 2024 lagen die Nettoumsätze bei 212,3 Millionen Dollar und der GAAP-Verlust bei 30,4 Millionen Dollar.
Zu den wichtigsten Punkten gehören:
- Bruttomarge von 44,8% (45,1% Non-GAAP)
- Einführung zweier neuer Produkte: Krypton-Prüfmesstechniksystem und cStrider MEMS-Prüfkarte
- Ankündigung eines geschätzten Mehrjahresauftrags über 100 Millionen Dollar für Testautomatisierungs- und Prüfsysteme
- Gesamtbetrag an Bargeld und Investitionen von 262,4 Millionen Dollar zum Quartalsende
- Rückkauf von 267.000 Aktien für etwa 8,2 Millionen Dollar
Cohu erwartet für das dritte Quartal 2024 einen Umsatz in der Spanne von 95 Millionen Dollar +/- 5 Millionen Dollar.
- Launch of two new products: Krypton inspection metrology system and cStrider MEMS probe card
- Announcement of a multi-year estimated $100 million win for test automation and inspection systems
- Estimated test cell utilization improved to 74%, a 2 point sequential increase from Q1
- Secured two customer awards for the new Krypton inspection metrology system
- Two Taiwanese OSATs adopted the Diamondx tester
- Landed a leading silicon carbide customer with the new cStrider power probe card
- Q2 2024 GAAP loss of $15.8 million ($0.34 per share)
- Q2 2024 non-GAAP loss of $0.6 million ($0.01 per share)
- Net sales decreased to $104.7 million in Q2 2024 compared to $168.9 million in Q2 2023
- Expected Q3 2024 sales range of $95 million +/- $5 million indicates potential further decline
Insights
Cohu's Q2 2024 results paint a mixed picture, with some concerning trends but also potential for future growth. The company reported
However, there are some positive indicators:
- Gross margin remained relatively strong at
44.8% (GAAP) and45.1% (non-GAAP), suggesting efficient cost management despite lower sales. - Recurring revenue accounted for approximately
66% of total revenue, providing some stability in a volatile market. - The company's cash position remains solid at
$262.4 million , allowing for continued investment in R&D and strategic initiatives.
The multi-year,
The slight sequential improvement in test cell utilization to
Cohu's Q2 2024 results reflect the broader semiconductor industry's cyclical nature and current headwinds. Despite the challenging environment, the company has made strategic moves that position it well for future growth:
- The launch of the Krypton inspection metrology system and cStrider MEMS probe card demonstrates Cohu's commitment to innovation and expanding its product portfolio.
- Securing customer awards for the new Krypton system and adoption of the Diamondx tester by Taiwanese OSATs indicates market acceptance of Cohu's new technologies.
- The win with a leading silicon carbide customer for the cStrider power probe card is particularly noteworthy, as it aligns with the growing demand for silicon carbide in electric vehicles and other high-power applications.
The multi-year,
The slight improvement in test cell utilization to
Cohu's focus on recurring revenue (
-
Second quarter revenue
, approximately$104.7 million 66% recurring -
Gross margin of
44.8% ; non-GAAP gross margin of45.1% - Launched two new products: Krypton inspection metrology system and cStrider MEMS probe card
-
Announced multi-year estimated
win for test automation and inspection systems$100 million
Cohu also reported non-GAAP results, with second quarter 2024 loss of
|
|
|
|
|
|
|
|
|
|
|
|||||||||
GAAP Results |
|
|
|
|
|
|
|
|
|
|
|||||||||
(in millions, except per share amounts) |
Q2 FY
|
|
Q1 FY
|
|
Q2 FY
|
|
6 Months
|
|
6 Months
|
||||||||||
Net sales |
$ |
104.7 |
|
$ |
107.6 |
|
$ |
168.9 |
$ |
212.3 |
|
$ |
348.3 |
||||||
Net income (loss) |
$ |
(15.8 |
) |
$ |
(14.6 |
) |
$ |
10.6 |
$ |
(30.4 |
) |
$ |
26.3 |
||||||
Net income (loss) per share |
$ |
(0.34 |
) |
$ |
(0.31 |
) |
$ |
0.22 |
$ |
(0.65 |
) |
$ |
0.55 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-GAAP Results |
|
|
|
|
|
|
|
|
|
|
|||||||||
(in millions, except per share amounts) |
Q2 FY
|
|
Q1 FY
|
|
Q2 FY
|
|
6 Months
|
|
6 Months
|
||||||||||
Net income (loss) |
$ |
(0.6 |
) |
$ |
0.6 |
|
$ |
22.9 |
$ |
0.0 |
|
$ |
49.9 |
||||||
Net income (loss) per share |
$ |
(0.01 |
) |
$ |
0.01 |
|
$ |
0.48 |
$ |
0.00 |
|
$ |
1.04 |
||||||
|
|
|
|
|
|
|
|
|
|
|
Total cash and investments at the end of second quarter 2024 were
“Cohu continued to execute well on new product development initiatives and delivered several design-wins to expand customer and addressable markets. We secured two customer awards for the new Krypton inspection metrology system, two Taiwanese OSATs adopted the Diamondx tester, and we landed a leading silicon carbide customer with our new cStrider power probe card,” said Cohu President and CEO Luis Müller. “Estimated test cell utilization improved for the second quarter in a row to
Cohu expects third quarter 2024 sales to be in a range of
Conference Call Information:
The Company will host a live conference call and webcast with slides to discuss second quarter 2024 results at 1:30 p.m. Pacific Time/4:30 p.m. Eastern Time on July 31, 2024. Interested parties may listen live via webcast on Cohu’s investor relations website at https://edge.media-server.com/mmc/p/c4ojba35.
To participate via telephone and join the call live, please register in advance at https://register.vevent.com/register/BI7136d97fb78049e0a84cc55da2f543aa to receive the dial-in number along with a unique PIN number that can be used to access the call.
About Cohu:
Cohu (NASDAQ: COHU) is a global technology leader supplying test, automation, inspection and metrology products and services to the semiconductor industry. Cohu’s differentiated and broad product portfolio enables optimized yield and productivity, accelerating customers’ manufacturing time-to-market. Additional information can be found at www.cohu.com.
Use of Non-GAAP Financial Information:
Included within this press release and accompanying materials are non-GAAP financial measures, including non-GAAP Gross Margin/Profit, Income and Income (adjusted earnings) per share, Operating Income, Operating Expense, effective tax rate, free cash flow, net cash per share and Adjusted EBITDA that supplement the Company’s Condensed Consolidated Statements of Operations prepared under generally accepted accounting principles (GAAP). These non-GAAP financial measures adjust the Company’s actual results prepared under GAAP to exclude charges and the related income tax effect for: share-based compensation, the amortization of purchased intangible assets, manufacturing transition and severance costs, acquisition-related costs and associated professional fees, restructuring costs, impairments, inventory step-up, depreciation of purchase accounting adjustments to property, plant and equipment, amortization of cloud-based software implementation costs (Adjusted EBITDA only) and loss on extinguishment of debt (Adjusted EBITDA only). Reconciliations of GAAP to non-GAAP amounts for the periods presented herein are provided in schedules accompanying this release and should be considered together with the Condensed Consolidated Statements of Operations. With respect to any forward-looking non-GAAP figures, we are unable to provide without unreasonable efforts, at this time, a GAAP to non-GAAP reconciliation of any forward-looking figures due to their inherent uncertainty.
These non-GAAP measures are not meant as a substitute for GAAP, but are included solely for informational and comparative purposes. The Company’s management believes that this information can assist investors in evaluating the Company’s operational trends, financial performance, and cash generating capacity. Management uses non-GAAP measures for a variety of reasons, including to make operational decisions, to determine executive compensation in part, to forecast future operational results, and for comparison to our annual operating plan. However, the non-GAAP financial measures should not be regarded as a replacement for (or superior to) corresponding, similarly captioned, GAAP measures.
Forward Looking Statements:
Certain statements contained in this release and accompanying materials may be considered forward-looking statements within the meaning of the
Actual results and future business conditions could differ materially from those contained in any forward-looking statement as a result of various factors, including, without limitation: new product investments and product enhancements which may not be commercially successful; the semiconductor industry is seasonal, cyclical, volatile and unpredictable; recent erosion in mobile, automotive and industrial market sales; our ability to manage and deliver high quality products and services; failure of sole source contract manufacturer or our ability to manage third-party raw material, component and/or service providers; ongoing inflationary pressures on material and operational costs coupled with rising interest rates; economic recession; the semiconductor industry is intensely competitive, subject to rapid technological changes, and experiences consolidation of key customers for semiconductor test equipment; a limited number of customers account for a substantial percentage of net sales; significant exports to foreign countries with economic and political instability and competition from a number of
These and other risks and uncertainties are discussed more fully in Cohu’s filings with the SEC, including our most recent Form 10-K and Form 10-Q, and the other filings made by Cohu with the SEC from time to time, which are available via the SEC’s website at www.sec.gov. Except as required by applicable law, Cohu does not undertake any obligation to revise or update any forward-looking statement, or to make any other forward-looking statements, whether as a result of new information, future events or otherwise.
For press releases and other information of interest to investors, please visit Cohu’s website at www.cohu.com.
COHU, INC. |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended (1) |
|
Six Months Ended (1) |
|||||||||||||
|
June 29, |
|
July 1, |
|
June 29, |
|
July 1, |
|||||||||
|
2024 (2) |
|
2023 |
|
2024 |
|
2023 |
|||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
104,701 |
|
$ |
168,921 |
|
$ |
212,315 |
|
$ |
348,292 |
|
||||
Cost and expenses: |
|
|
|
|
|
|
|
|
||||||||
Cost of sales (excluding amortization) |
|
57,779 |
|
|
88,576 |
|
|
116,144 |
|
|
181,729 |
|
||||
Research and development |
|
21,342 |
|
|
22,466 |
|
|
43,678 |
|
|
44,976 |
|
||||
Selling, general and administrative |
|
32,118 |
|
|
32,798 |
|
|
67,200 |
|
|
66,987 |
|
||||
Amortization of purchased intangible assets |
|
9,748 |
|
|
9,006 |
|
|
19,543 |
|
|
17,760 |
|
||||
Restructuring charges |
|
13 |
|
|
416 |
|
|
22 |
|
|
1,304 |
|
||||
|
|
121,000 |
|
|
153,262 |
|
|
246,587 |
|
|
312,756 |
|
||||
Income (loss) from operations |
|
(16,299 |
) |
|
15,659 |
|
|
(34,272 |
) |
|
35,536 |
|
||||
Other (expense) income: |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
(144 |
) |
|
(727 |
) |
|
(433 |
) |
|
(1,855 |
) |
||||
Interest income |
|
2,333 |
|
|
2,732 |
|
|
5,042 |
|
|
5,450 |
|
||||
Foreign transaction loss |
|
(373 |
) |
|
(645 |
) |
|
(914 |
) |
|
(1,085 |
) |
||||
Loss on extinguishment of debt |
|
- |
|
|
- |
|
|
(241 |
) |
|
(369 |
) |
||||
Income (loss) from operations before taxes |
|
(14,483 |
) |
|
17,019 |
|
|
(30,818 |
) |
|
37,677 |
|
||||
Income tax provision (benefit) |
|
1,286 |
|
|
6,435 |
|
|
(414 |
) |
|
11,408 |
|
||||
Net income (loss) |
$ |
(15,769 |
) |
$ |
10,584 |
|
$ |
(30,404 |
) |
$ |
26,269 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Income (loss) per share: |
|
|
|
|
|
|
|
|
||||||||
Basic: |
$ |
(0.34 |
) |
$ |
0.22 |
|
$ |
(0.65 |
) |
$ |
0.55 |
|
||||
Diluted: |
$ |
(0.34 |
) |
$ |
0.22 |
|
$ |
(0.65 |
) |
$ |
0.55 |
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares used in computing income (loss) per share: (3) |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
46,965 |
|
|
47,618 |
|
|
47,049 |
|
|
47,481 |
|
||||
Diluted |
|
46,965 |
|
|
48,028 |
|
|
47,049 |
|
|
48,099 |
|
||||
|
|
|
|
|
|
|
|
|
(1) |
The three- and six-month periods ended June 29, 2024 and July 1, 2023 were both comprised of 13 weeks and 26 weeks, respectively. |
|
(2) |
On January 30, 2023 the Company completed the acquisition of MCT Worldwide, LLC (“MCT”) and on October 2, 2023 the Company completed the acquisition of Equiptest Engineering Pte. Ltd. (“EQT”). The results of MCT’s and EQT’s operations have been included since those dates. |
|
(3) |
For the three- and six-month periods ended June 29, 2024, potentially dilutive securities were excluded from the per share computations due to their antidilutive effect. |
COHU, INC. |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(Unaudited) |
||||||||
(in thousands) |
||||||||
|
June 29, |
December 30, |
||||||
|
2024 |
2023 |
||||||
Assets: |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and investments (1) |
$ |
262,397 |
|
$ |
335,698 |
|
||
Accounts receivable |
|
103,025 |
|
|
124,624 |
|
||
Inventories |
|
146,074 |
|
|
155,793 |
|
||
Other current assets |
|
34,629 |
|
|
22,703 |
|
||
Total current assets |
|
546,125 |
|
|
638,818 |
|
||
Property, plant & equipment, net |
|
74,907 |
|
|
69,085 |
|
||
Goodwill |
|
237,476 |
|
|
241,658 |
|
||
Intangible assets, net |
|
130,922 |
|
|
151,770 |
|
||
Operating lease right of use assets |
|
14,896 |
|
|
16,778 |
|
||
Other assets |
|
34,706 |
|
|
32,243 |
|
||
Total assets |
$ |
1,039,032 |
|
$ |
1,150,352 |
|
||
|
|
|
|
|
||||
Liabilities & Stockholders’ Equity: |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Short-term borrowings |
$ |
1,243 |
|
$ |
1,773 |
|
||
Current installments of long-term debt |
|
1,135 |
|
|
4,551 |
|
||
Deferred profit |
|
3,327 |
|
|
3,586 |
|
||
Other current liabilities |
|
72,858 |
|
|
93,511 |
|
||
Total current liabilities |
|
78,563 |
|
|
103,421 |
|
||
Long-term debt (1) |
|
7,592 |
|
|
34,303 |
|
||
Non-current operating lease liabilities |
|
11,408 |
|
|
13,175 |
|
||
Other noncurrent liabilities |
|
45,259 |
|
|
49,283 |
|
||
Cohu stockholders’ equity |
|
896,210 |
|
|
950,170 |
|
||
Total liabilities & stockholders’ equity |
$ |
1,039,032 |
|
$ |
1,150,352 |
|
||
|
|
|
|
|
(1) |
On February 9, 2024, the Company made a cash payment of |
COHU, INC. |
||||||||||||
Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited) |
||||||||||||
(in thousands, except per share amounts) |
||||||||||||
|
Three Months Ended |
|||||||||||
|
June 29, |
|
March 30, |
|
July 1, |
|||||||
|
2024 |
|
2024 |
|
2023 |
|||||||
Income (loss) from operations - GAAP basis (a) |
$ |
(16,299 |
) |
$ |
(17,973 |
) |
$ |
15,659 |
|
|||
Non-GAAP adjustments: |
|
|
|
|
|
|
||||||
Share-based compensation included in (b): |
|
|
|
|
|
|
||||||
Cost of sales (COS) |
|
262 |
|
|
227 |
|
|
216 |
|
|||
Research and development (R&D) |
|
1,001 |
|
|
834 |
|
|
819 |
|
|||
Selling, general and administrative (SG&A) |
|
4,320 |
|
|
3,567 |
|
|
3,397 |
|
|||
|
|
5,583 |
|
|
4,628 |
|
|
4,432 |
|
|||
Amortization of purchased intangible assets (c) |
|
9,748 |
|
|
9,795 |
|
|
9,006 |
|
|||
Restructuring charges related to inventory adjustments in COS (d) |
|
(12 |
) |
|
(4 |
) |
|
(13 |
) |
|||
Restructuring charges (d) |
|
13 |
|
|
9 |
|
|
416 |
|
|||
Manufacturing and sales transition costs included in (e): |
|
|
|
|
|
|
||||||
COS |
|
2 |
|
|
- |
|
|
- |
|
|||
R&D |
|
44 |
|
|
14 |
|
|
22 |
|
|||
SG&A |
|
1,196 |
|
|
1,640 |
|
|
166 |
|
|||
|
|
1,242 |
|
|
1,654 |
|
|
188 |
|
|||
Impairment charge included in SG&A (f) |
|
- |
|
|
966 |
|
|
- |
|
|||
Inventory step-up included in COS (g) |
|
- |
|
|
- |
|
|
149 |
|
|||
Acquisition costs included in SG&A (h) |
|
1 |
|
|
174 |
|
|
140 |
|
|||
Depreciation of PP&E step-up included in SG&A (i) |
|
12 |
|
|
12 |
|
|
14 |
|
|||
Income (loss) from operations - non-GAAP basis (j) |
$ |
288 |
|
$ |
(739 |
) |
$ |
29,991 |
|
|||
|
|
|
|
|
|
|
||||||
Net income (loss) - GAAP basis |
$ |
(15,769 |
) |
$ |
(14,635 |
) |
$ |
10,584 |
|
|||
Non-GAAP adjustments (as scheduled above) |
|
16,587 |
|
|
17,234 |
|
|
14,332 |
|
|||
Tax effect of non-GAAP adjustments (k) |
|
(1,400 |
) |
|
(1,999 |
) |
|
(2,004 |
) |
|||
Net income (loss) - non-GAAP basis |
$ |
(582 |
) |
$ |
600 |
|
$ |
22,912 |
|
|||
|
|
|
|
|
|
|
||||||
GAAP net income (loss) per share - diluted |
$ |
(0.34 |
) |
$ |
(0.31 |
) |
$ |
0.22 |
|
|||
|
|
|
|
|
|
|
||||||
Non-GAAP net income (loss) per share - diluted (l) |
$ |
(0.01 |
) |
$ |
0.01 |
|
$ |
0.48 |
|
|||
|
|
|
|
|
|
|
Management believes the presentation of these non-GAAP financial measures, when taken together with the corresponding GAAP financial measures, provides meaningful supplemental information regarding the Company’s operating performance. Our management uses these non-GAAP financial measures in assessing the Company's operating results, as well as when planning, forecasting and analyzing future periods and these non-GAAP measures allow investors to evaluate the Company’s financial performance using some of the same measures as management. Management views share-based compensation as an expense that is unrelated to the Company’s operational performance as it does not require cash payments and can vary in amount from period to period and the elimination of amortization charges provides better comparability of pre- and post-acquisition operating results and to results of businesses utilizing internally developed intangible assets. Management initiated certain restructuring and manufacturing transition activities including employee headcount reductions and other organizational changes to align our business strategies in light of the acquisitions of MCT and EQT. Restructuring and manufacturing transition costs have been excluded because such expense is not used by Management to assess the core profitability of Cohu’s business operations. Impairment charges have been excluded as these amounts are infrequent and are unrelated to the operational performance of Cohu. PP&E and inventory step-up costs have been excluded by management as they are unrelated to the core operating activities of the Company. Acquisition costs have been excluded by management as they are unrelated to the core operating activities of the Company and the frequency and variability in the nature of the charges can vary significantly from period to period. Excluding this data provides investors with a basis to compare Cohu’s performance against the performance of other companies without this variability. However, the non-GAAP financial measures should not be regarded as a replacement for (or superior to) corresponding, similarly captioned, GAAP measures. The presentation of non-GAAP financial measures above may not be comparable to similarly titled measures reported by other companies and investors should be careful when comparing our non-GAAP financial measures to those of other companies.
(a) |
(15.6)%, (16.7)% and |
|
(b) |
To eliminate compensation expense for employee stock options, stock units and our employee stock purchase plan. |
|
(c) |
To eliminate the amortization of acquired intangible assets. |
|
(d) |
To eliminate restructuring costs incurred related to the integration of MCT. |
|
(e) |
To eliminate the manufacturing transition and severance costs. |
|
(f) |
To eliminate the impairment of the Company’s investment in Fraes-und Technologiezentrum GmbH Frasdorf. |
|
(g) |
To eliminate amortization of inventory step up charges related to acquisitions. |
|
(h) |
To eliminate professional fees and other direct incremental expenses incurred related to acquisitions. |
|
(i) |
To eliminate depreciation of PP&E step up charges related to the acquisition of MCT and EQT. |
|
(j) |
|
|
(k) |
To adjust the provision for income taxes related to the adjustments described above based on applicable tax rates. |
|
(l) |
The three months ended March 30, 2024 was computed using 47,606 shares outstanding as the effect of dilutive securities was excluded from GAAP diluted common shares due to the reported net loss under GAAP, but are included for non-GAAP diluted common shares since the Company has non-GAAP net income. All other periods presented were calculated using the number of GAAP diluted shares outstanding. |
COHU, INC. |
||||||||
Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited) |
||||||||
(in thousands, except per share amounts) |
||||||||
|
Six Months Ended |
|||||||
|
June 29, |
|
July 1, |
|||||
|
2024 |
|
2023 |
|||||
Income (loss) from operations - GAAP basis (a) |
$ |
(34,272 |
) |
$ |
35,536 |
|
||
Non-GAAP adjustments: |
|
|
|
|
||||
Share-based compensation included in (b): |
|
|
|
|
||||
Cost of sales (COS) |
|
489 |
|
|
396 |
|
||
Research and development (R&D) |
|
1,835 |
|
|
1,685 |
|
||
Selling, general and administrative (SG&A) |
|
7,887 |
|
|
6,265 |
|
||
|
|
10,211 |
|
|
8,346 |
|
||
Amortization of purchased intangible assets (c) |
|
19,543 |
|
|
17,760 |
|
||
Restructuring charges related to inventory adjustments in COS (d) |
|
(16 |
) |
|
(41 |
) |
||
Restructuring charges (d) |
|
22 |
|
|
1,304 |
|
||
Manufacturing and sales transition costs included in (e): |
|
|
|
|
||||
COS |
|
2 |
|
|
18 |
|
||
R&D |
|
58 |
|
|
22 |
|
||
SG&A |
|
2,836 |
|
|
419 |
|
||
|
|
2,896 |
|
|
459 |
|
||
|
|
|
|
|
||||
Impairment charge included in SG&A (f) |
|
966 |
|
|
- |
|
||
Inventory step-up included in COS (g) |
|
- |
|
|
273 |
|
||
Acquisition costs included in SG&A (h) |
|
175 |
|
|
525 |
|
||
Depreciation of PP&E step-up included in SG&A (i) |
|
24 |
|
|
23 |
|
||
Income (loss) from operations - non-GAAP basis (j) |
$ |
(451 |
) |
$ |
64,185 |
|
||
|
|
|
|
|
||||
Net income (loss) - GAAP basis |
$ |
(30,404 |
) |
$ |
26,269 |
|
||
Non-GAAP adjustments (as scheduled above) |
|
33,821 |
|
|
28,649 |
|
||
Tax effect of non-GAAP adjustments (k) |
|
(3,399 |
) |
|
(5,061 |
) |
||
Net income - non-GAAP basis |
$ |
18 |
|
$ |
49,857 |
|
||
|
|
|
|
|
||||
GAAP net income (loss) per share - diluted |
$ |
(0.65 |
) |
$ |
0.55 |
|
||
|
|
|
|
|
||||
Non-GAAP income per share - diluted (l) |
$ |
0.00 |
|
$ |
1.04 |
|
||
|
|
|
|
|
Management believes the presentation of these non-GAAP financial measures, when taken together with the corresponding GAAP financial measures, provides meaningful supplemental information regarding the Company’s operating performance. Our management uses these non-GAAP financial measures in assessing the Company's operating results, as well as when planning, forecasting and analyzing future periods and these non-GAAP measures allow investors to evaluate the Company’s financial performance using some of the same measures as management. Management views share-based compensation as an expense that is unrelated to the Company’s operational performance as it does not require cash payments and can vary in amount from period to period and the elimination of amortization charges provides better comparability of pre- and post-acquisition operating results and to results of businesses utilizing internally developed intangible assets. Management initiated certain restructuring and manufacturing transition activities including employee headcount reductions and other organizational changes to align our business strategies in light of the acquisitions of MCT and EQT. Restructuring and manufacturing transition costs have been excluded because such expense is not used by Management to assess the core profitability of Cohu’s business operations. Impairment charges have been excluded as these amounts are infrequent and are unrelated to the operational performance of Cohu. PP&E and inventory step-up costs have been excluded by management as they are unrelated to the core operating activities of the Company. Acquisition costs have been excluded by management as they are unrelated to the core operating activities of the Company and the frequency and variability in the nature of the charges can vary significantly from period to period. Excluding this data provides investors with a basis to compare Cohu’s performance against the performance of other companies without this variability. However, the non-GAAP financial measures should not be regarded as a replacement for (or superior to) corresponding, similarly captioned, GAAP measures. The presentation of non-GAAP financial measures above may not be comparable to similarly titled measures reported by other companies and investors should be careful when comparing our non-GAAP financial measures to those of other companies.
(a) |
(16.1)% and |
|
(b) |
To eliminate compensation expense for employee stock options, stock units and our employee stock purchase plan. |
|
(c) |
To eliminate the amortization of acquired intangible assets. |
|
(d) |
To eliminate restructuring costs incurred related to the integration of MCT. |
|
(e) |
To eliminate the manufacturing transition and severance costs. |
|
(f) |
To eliminate the impairment of the Company’s investment in Fraes-und Technologiezentrum GmbH Frasdorf. |
|
(g) |
To eliminate amortization of inventory step up charges related to acquisitions. |
|
(h) |
To eliminate professional fees and other direct incremental expenses incurred related to acquisitions. |
|
(i) |
To eliminate the property, plant & equipment step-up depreciation accelerated related to the acquisition of MCT and EQT. |
|
(j) |
(0.2)% and |
|
(k) |
To adjust the provision for income taxes related to the adjustments described above based on applicable tax rates. |
|
(l) |
The six months ended June 29, 2024 was computed using 47,390 shares outstanding as the effect of dilutive securities was excluded from GAAP diluted common shares due to the reported net loss under GAAP, but are included for non-GAAP diluted common shares since the Company has non-GAAP net income. The six months ended July 1, 2023 was calculated using the number of GAAP diluted shares outstanding. |
COHU, INC. |
|
|
|
|
|
|
||||||
Supplemental Reconciliation of GAAP Results to Non-GAAP Financial Measures (Unaudited) |
||||||||||||
(in thousands) |
|
|
|
|
|
|
||||||
|
Three Months Ended |
|||||||||||
|
June 29, |
|
March 30, |
|
July 1, |
|||||||
|
2024 |
|
2024 |
|
2023 |
|||||||
|
|
|
|
|
|
|
||||||
Gross Profit Reconciliation |
|
|
|
|
|
|
||||||
Gross profit - GAAP basis (excluding amortization) (1) |
$ |
46,922 |
|
$ |
49,249 |
|
$ |
80,345 |
|
|||
Non-GAAP adjustments to cost of sales (as scheduled above) |
|
252 |
|
|
223 |
|
|
352 |
|
|||
Gross profit - Non-GAAP basis |
$ |
47,174 |
|
$ |
49,472 |
|
$ |
80,697 |
|
|||
|
|
|
|
|
|
|
||||||
As a percentage of net sales: |
|
|
|
|
|
|
||||||
GAAP gross profit |
|
44.8 |
% |
|
45.8 |
% |
|
47.6 |
% |
|||
Non-GAAP gross profit |
|
45.1 |
% |
|
46.0 |
% |
|
47.8 |
% |
|||
|
|
|
|
|
|
|
||||||
Adjusted EBITDA Reconciliation |
|
|
|
|
|
|
||||||
Net income - GAAP Basis |
$ |
(15,769 |
) |
$ |
(14,635 |
) |
$ |
10,584 |
|
|||
Income tax provision (benefit) |
|
1,286 |
|
|
(1,700 |
) |
|
6,435 |
|
|||
Interest expense |
|
144 |
|
|
289 |
|
|
727 |
|
|||
Interest income |
|
(2,333 |
) |
|
(2,709 |
) |
|
(2,732 |
) |
|||
Amortization of purchased intangible assets |
|
9,748 |
|
|
9,795 |
|
|
9,006 |
|
|||
Depreciation |
|
3,413 |
|
|
3,429 |
|
|
3,361 |
|
|||
Amortization of cloud-based software implementation costs (2) |
|
709 |
|
|
709 |
|
|
700 |
|
|||
Loss on extinguishment of debt |
|
- |
|
|
241 |
|
|
- |
|
|||
Other non-GAAP adjustments (as scheduled above) |
|
6,827 |
|
|
7,427 |
|
|
5,312 |
|
|||
Adjusted EBITDA |
$ |
4,025 |
|
$ |
2,846 |
|
$ |
33,393 |
|
|||
|
|
|
|
|
|
|
||||||
As a percentage of net sales: |
|
|
|
|
|
|
||||||
Net income - GAAP Basis |
|
(15.1 |
)% |
|
(13.6 |
)% |
|
6.3 |
% |
|||
Adjusted EBITDA |
|
3.8 |
% |
|
2.6 |
% |
|
19.8 |
% |
|||
|
|
|
|
|
|
|
||||||
Operating Expense Reconciliation |
|
|
|
|
|
|
||||||
Operating Expense - GAAP basis |
$ |
63,221 |
|
$ |
67,222 |
|
$ |
64,686 |
|
|||
Non-GAAP adjustments to operating expenses (as scheduled above) |
|
(16,335 |
) |
|
(17,011 |
) |
|
(13,980 |
) |
|||
Operating Expenses - Non-GAAP basis |
$ |
46,886 |
|
$ |
50,211 |
|
$ |
50,706 |
|
|||
|
|
|
|
|
|
|
(1) |
Excludes amortization of |
|
(2) |
Represents amortization of capitalized implementation costs related to cloud-based software arrangements that are included within SG&A. |
|
Six Months Ended |
|||||||
|
June 29, |
|
July 1, |
|||||
|
2024 |
|
2023 |
|||||
Gross Profit Reconciliation |
|
|
|
|
||||
Gross profit - GAAP basis (excluding amortization) (1) |
$ |
96,171 |
|
$ |
166,563 |
|
||
Non-GAAP adjustments to cost of sales (as scheduled above) |
|
475 |
|
|
646 |
|
||
Gross profit - Non-GAAP basis |
$ |
96,646 |
|
$ |
167,209 |
|
||
|
|
|
|
|
||||
As a percentage of net sales: |
|
|
|
|
||||
GAAP gross profit |
|
45.3 |
% |
|
47.8 |
% |
||
Non-GAAP gross profit |
|
45.5 |
% |
|
48.0 |
% |
||
|
|
|
|
|
||||
Adjusted EBITDA Reconciliation |
|
|
|
|
||||
Net income (loss) - GAAP Basis |
$ |
(30,404 |
) |
$ |
26,269 |
|
||
Income tax provision |
|
(414 |
) |
|
11,408 |
|
||
Interest expense |
|
433 |
|
|
1,855 |
|
||
Interest income |
|
(5,042 |
) |
|
(5,450 |
) |
||
Amortization of purchased intangible assets |
|
19,543 |
|
|
17,760 |
|
||
Depreciation |
|
6,842 |
|
|
6,698 |
|
||
Amortization of cloud-based software implementation costs (2) |
|
1,418 |
|
|
1,400 |
|
||
Loss on extinguishment of debt |
|
241 |
|
|
369 |
|
||
Other non-GAAP adjustments (as scheduled above) |
|
14,254 |
|
|
10,866 |
|
||
Adjusted EBITDA |
$ |
6,871 |
|
$ |
71,175 |
|
||
|
|
|
|
|
||||
As a percentage of net sales: |
|
|
|
|
||||
Net income (loss) - GAAP Basis |
|
-14.3 |
% |
|
7.5 |
% |
||
Adjusted EBITDA |
|
3.2 |
% |
|
20.4 |
% |
||
|
|
|
|
|
||||
Operating Expense Reconciliation |
|
|
|
|
||||
Operating Expense - GAAP basis |
$ |
130,443 |
|
$ |
131,027 |
|
||
Non-GAAP adjustments to operating expenses (as scheduled above) |
|
(33,346 |
) |
|
(28,003 |
) |
||
Operating Expenses - Non-GAAP basis |
$ |
97,097 |
|
$ |
103,024 |
|
||
|
|
|
|
|
(1) |
Excludes amortization of |
|
(2) |
Represents amortization of capitalized implementation costs related to cloud-based software arrangements that are included within SG&A. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240731485093/en/
Cohu, Inc.
Jeffrey D. Jones - Investor Relations
858-848-8106
Source: Cohu, Inc.
FAQ
What were Cohu's Q2 2024 financial results?
How much did Cohu's revenue decline in Q2 2024 compared to Q2 2023?
What new products did Cohu launch in Q2 2024?
What is Cohu's sales guidance for Q3 2024?