Diodes Incorporated Reports Fourth Quarter and Fiscal 2024 Financial Results
Diodes Incorporated (DIOD) reported Q4 2024 financial results with revenue of $339.3 million, exceeding expectations and achieving over 5% growth year-over-year. The company's GAAP gross profit was $110.9 million with a margin of 32.7%, while GAAP net income reached $8.2 million ($0.18 per diluted share).
Key highlights include achieving $81.8 million cash flow from operations and $62.1 million free cash flow. The company maintained its automotive and industrial mix at 42% of total product revenue despite challenging global demand, particularly in Europe and North America. Diodes enters 2025 with strong POS in Asia, improved channel inventory levels, and a solid balance sheet.
For Q1 2025, Diodes expects revenue of approximately $323 million (±3%), representing a 4.8% sequential decrease due to Chinese New Year but showing 7% year-over-year growth. GAAP gross margin is projected at 32.5% (±1%).
Diodes Incorporated (DIOD) ha riportato i risultati finanziari del quarto trimestre 2024 con un fatturato di $339,3 milioni, superando le aspettative e raggiungendo oltre il 5% di crescita su base annua. L'utile lordo GAAP dell'azienda è stato di $110,9 milioni con un margine del 32,7%, mentre l'utile netto GAAP ha raggiunto i $8,2 milioni ($0,18 per azione diluita).
Tra i punti salienti ci sono $81,8 milioni di flusso di cassa dalle operazioni e $62,1 milioni di flusso di cassa libero. L'azienda ha mantenuto il suo mix tra settori automobilistico e industriale al 42% del fatturato totale dei prodotti nonostante la difficile domanda globale, in particolare in Europa e Nord America. Diodes entra nel 2025 con posizioni solide in Asia, livelli di inventario migliorati e un bilancio robusto.
Per il primo trimestre del 2025, Diodes prevede un fatturato di circa $323 milioni (±3%), rappresentando una diminuzione sequenziale del 4,8% a causa del Capodanno cinese, ma mostrando una crescita del 7% su base annua. Si prevede un margine lordo GAAP del 32,5% (±1%).
Diodes Incorporated (DIOD) reportó resultados financieros del cuarto trimestre de 2024 con ingresos de $339.3 millones, superando las expectativas y logrando más del 5% de crecimiento interanual. La utilidad bruta GAAP de la compañía fue de $110.9 millones con un margen del 32.7%, mientras que la utilidad neta GAAP alcanzó los $8.2 millones ($0.18 por acción diluida).
Los aspectos clave incluyen $81.8 millones de flujo de caja operativo y $62.1 millones de flujo de caja libre. La compañía mantuvo su mezcla automotriz e industrial en el 42% de los ingresos totales de productos a pesar de la demanda global desafiante, particularmente en Europa y América del Norte. Diodes entra en 2025 con sólidas posiciones en Asia, niveles de inventario mejorados y un balance financiero sólido.
Para el primer trimestre de 2025, Diodes espera ingresos de aproximadamente $323 millones (±3%), lo que representa una disminución secuencial del 4.8% debido al Año Nuevo Chino, pero mostrando un crecimiento del 7% interanual. Se proyecta un margen bruto GAAP del 32.5% (±1%).
Diodes Incorporated (DIOD)는 2024년 4분기 재무 결과를 보고하며 $339.3백만의 수익을 기록하고 기대치를 초과하며 연간 5% 이상의 성장을 달성했습니다. 회사의 GAAP 총 이익은 $110.9백만으로 32.7%의 마진을 보였으며, GAAP 순이익은 $8.2백만 ($0.18의 희석 주당 이익)에 달했습니다.
주요 하이라이트로는 운영 Cash Flow $81.8백만 및 자유 Cash Flow $62.1백만 달성이 있습니다. 회사는 유럽과 북미를 포함한 글로벌 수요의 어려움에도 불구하고 전체 제품 수익의 42%를 자동차 및 산업 혼합에서 유지했습니다. Diodes는 아시아에서 강력한 POS, 개선된 채널 재고 수준 및 탄탄한 재무 상태로 2025년을 맞이합니다.
2025년 1분기 동안 Diodes는 약 $323백만 (±3%)의 수익을 예상하고 있으며, 이는 중국 설을 고려할 때 4.8%의 증가 후 감소를 나타내지만, 전년 대비 7%의 성장을 보여 줍니다. GAAP 총 마진은 32.5% (±1%)로 예상됩니다.
Diodes Incorporated (DIOD) a annoncé ses résultats financiers pour le quatrième trimestre 2024 avec des revenus de $339,3 millions, dépassant les attentes et atteignant plus de 5 % de croissance par rapport à l'année précédente. Le bénéfice brut GAAP de l'entreprise était de $110,9 millions avec une marge de 32,7 %, tandis que le bénéfice net GAAP a atteint $8,2 millions ($0,18 par action diluée).
Les points clés incluent un flux de trésorerie provenant des opérations de $81,8 millions et un flux de trésorerie libre de $62,1 millions. L'entreprise a maintenu son mélange automobile et industriel à 42 % du chiffre d'affaires total des produits malgré la demande mondiale difficile, notamment en Europe et en Amérique du Nord. Diodes commence l'année 2025 avec une forte présence en Asie, des niveaux d'inventaire améliorés et un bilan solide.
Pour le premier trimestre 2025, Diodes prévoit des revenus d'environ $323 millions (±3 %), représentant une diminution séquentielle de 4,8 % en raison du Nouvel An chinois, mais affichant une croissance de 7 % d'une année sur l'autre. La marge brute GAAP est estimée à 32,5 % (±1 %).
Diodes Incorporated (DIOD) berichtete für das vierte Quartal 2024 Finanzzahlen mit einem Umsatz von $339,3 Millionen, der die Erwartungen übertrifft und ein Wachstum von über 5 % im Jahresvergleich erreicht. Der GAAP-Bruttogewinn des Unternehmens betrug $110,9 Millionen mit einer Marge von 32,7 %, während der GAAP-Nettoeinkommen $8,2 Millionen ($0,18 pro verwässerter Aktie) erreichte.
Zu den wichtigsten Highlights gehören ein Cashflow aus dem operativen Geschäft von $81,8 Millionen und ein freier Cashflow von $62,1 Millionen. Das Unternehmen hielt seinen Mix aus Automobil- und Industriebereich bei 42 % des gesamten Produktumsatzes aufrecht, trotz der herausfordernden globalen Nachfrage, insbesondere in Europa und Nordamerika. Diodes startet 2025 mit starken POS in Asien, verbesserten Kanalbeständen und einer soliden Bilanz.
Für das erste Quartal 2025 erwartet Diodes einen Umsatz von etwa $323 Millionen (±3 %), was einen sequenziellen Rückgang von 4,8 % aufgrund des chinesischen Neujahrs darstellt, aber im Jahresvergleich ein Wachstum von 7 % zeigt. Die GAAP-Bruttomarge wird auf 32,5 % (±1 %) geschätzt.
- Revenue increased 5% YoY to $339.3M, marking return to growth
- Strong cash flow from operations at $81.8M
- Maintained 42% automotive and industrial revenue mix
- Projected 7% YoY growth for Q1 2025
- Solid balance sheet with $322M in cash and equivalents
- GAAP net income decreased to $8.2M from $25.3M YoY
- Gross margin declined to 32.7% from 34.9% YoY
- Operating income dropped to 3.5% of revenue from 6.4% YoY
- EBITDA margin decreased to 12.0% from 18.1% YoY
- Challenging demand environment in Europe and North America
Insights
The Q4 2024 results reveal Diodes' resilient performance amid challenging market conditions, with revenue outperformance driven by strategic positioning in high-growth segments. The maintenance of
The divergent regional performance - with strengthening Asian markets, particularly China and Southeast Asia, contrasting with softer European and North American demand - highlights both opportunities and challenges. The company's strong cash position of
Three key factors merit investor attention: First, the successful inventory management and improving channel dynamics position the company well for the anticipated 2025 market recovery. Second, the strategic pivot toward AI-related applications opens new growth vectors while maintaining core automotive/industrial focus. Third, the robust free cash flow generation of
Looking ahead, the Q1 2025 guidance of
Exceeds 4Q Revenue Expectations and Achieves Over
Fourth Quarter Highlights
-
Revenue was
, compared to$339.3 million in the prior quarter and$350.1 million in the fourth quarter 2023;$322.7 million -
GAAP gross profit was
, compared to$110.9 million in the prior quarter and$118.0 million in the same quarter a year ago;$112.5 million - GAAP gross profit margin was 32.7 percent, compared to 33.7 percent in the prior quarter and 34.9 percent in the fourth quarter of 2023;
-
GAAP operating income was
, or 3.5 percent of revenue, compared to$11.9 million , or 6.3 percent of revenue, in the prior quarter and compared to$21.9 million or 6.4 percent in the fourth quarter of 2023;$20.7 million -
GAAP net income was
, compared to the$8.2 million last quarter and$13.7 million during the same quarter a year ago;$25.3 million -
Non-GAAP adjusted net income was
, compared to$12.5 million in the prior quarter and$20.1 million in the same quarter a year ago;$23.4 million -
GAAP EPS was
per diluted share, compared to$0.18 per diluted share in the prior quarter and$0.30 per diluted share in the fourth quarter of 2023;$0.55 -
Non-GAAP EPS was
per diluted share, compared to$0.27 per diluted share in the prior quarter and$0.43 per diluted share in the same quarter a year ago;$0.51 -
Excluding
, net of tax, non-cash share-based compensation expense, both GAAP net income and non-GAAP adjusted net income would have increased by$5.3 million per diluted share;$0.11 -
EBITDA was
, or 12.0 percent of revenue, compared to$40.7 million , or 13.4 percent of revenue in the prior quarter and$46.9 million , or 18.1 percent of revenue during the same quarter last year; and$58.4 million -
Achieved
cash flow from operations and$81.8 million of free cash flow, including$62.1 million of capital expenditures. Net cash flow was a negative$19.7 million , which includes the net pay-down of$2.4 million of total debt.$3.8 million
Commenting on the results, Gary Yu, President of Diodes, stated, “Our above seasonal revenue results in the fourth quarter reflect the improving momentum we have seen over the past few quarters as the markets in
“Diodes enters the new year having strong POS in
Fourth Quarter 2024
Revenue for fourth quarter 2024 was
GAAP gross profit for the fourth quarter 2024 was
GAAP operating expenses for fourth quarter 2024 were
Fourth quarter 2024 GAAP net income was
Fourth quarter 2024 non-GAAP adjusted net income was
The following is an unaudited summary reconciliation of GAAP net income to non-GAAP adjusted net income and per share data, net of tax (in thousands, except per share data):
Three Months Ended | |||
December 31, 2024 | |||
GAAP net income | $ |
8,241 |
|
GAAP diluted earnings per share | $ |
0.18 |
|
Adjustments to reconcile net income to non-GAAP net income: | |||
Amortization of acquisition-related intangible assets |
|
4,099 |
|
Acquisition related cost |
|
232 |
|
Restructuring charge |
|
458 |
|
Non-cash mark-to-market investment value adjustments |
|
1,305 |
|
Insurance recovery for manufacturing facility |
|
(1,870 |
) |
Non-GAAP net income | $ |
12,465 |
|
Non-GAAP diluted earnings per share | $ |
0.27 |
|
Note: Throughout this release, we refer to “net income attributable to common stockholders” as “net income.”
(See the reconciliation tables of GAAP net income to non-GAAP adjusted net income near the end of this release for further details.)
Included in fourth quarter 2024 GAAP net income and non-GAAP adjusted net income was approximately
EBITDA (a non-GAAP measure), which represents earnings before net interest expense, income tax, depreciation and amortization, in fourth quarter 2024 was
For the fourth quarter 2024, net cash provided by operating activities was
Balance Sheet
As of December 31, 2024, the Company had approximately
The results announced today are preliminary and unaudited, as they are subject to the Company finalizing its closing procedures and completion of the quarterly review by its independent registered public accounting firm. As such, these results are subject to revision until the Company files its Form 10-K for the year ending December 31, 2024.
Business Outlook
Gary Yu further commented, “For the first quarter of 2025, we expect revenue to be approximately
Amortization of acquisition-related intangible assets of
Conference Call
Diodes will host a conference call on Tuesday, February 11, 2025 at 4:00 p.m. Central Time (5:00 p.m. Eastern Time) to discuss its fourth quarter financial results. Investors and analysts may join the conference call by dialing 1-833-634-2590, and international callers may join the teleconference by dialing +1-412-317-6038. A telephone replay of the call will be made available approximately two hours after the call and will remain available until February 18, 2025 at midnight Central Time. The replay number is 1-877-344-7529 with an access code of 6215367 followed by the # key. International callers should dial +1-412-317-0088 and enter the same pass code at the prompt followed by the # key.
Additionally, this conference call will be broadcast live over the Internet and can be accessed by all interested parties on the Investor Relations section of the Company’s website. To listen to the live call, please go to the investors’ section of Diodes’ website and click on the conference call link at least 15 minutes prior to the start of the call to register, download and install any necessary audio software. For those unable to participate during the live broadcast, a replay will be available shortly after the call on Diodes' website for approximately 90 days.
About Diodes Incorporated
Diodes Incorporated (Nasdaq: DIOD), a Standard and Poor’s SmallCap 600 and Russell 3000 Index company, delivers high-quality semiconductor products to the world’s leading companies in the automotive, industrial, computing, consumer electronics, and communications markets. We leverage our expanded product portfolio of analog and discrete power solutions combined with leading-edge packaging technology to meet customers’ needs. Our broad range of application-specific products and solutions-focused sales, coupled with global operations including engineering, testing, manufacturing, and customer service, enable us to be a premier provider for high-volume, high-growth markets. For more information, visit www.diodes.com.
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: Any statements set forth above that are not historical facts are forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such statements include statements containing forward-looking words such as “expect,” “anticipate,” “aim,” “estimate,” and variations thereof, including without limitation statements, whether direct or implied, regarding expectations of that for the first quarter of 2025, we expect revenue to be approximately
The Diodes logo is a registered trademark of Diodes Incorporated in
© 2025 Diodes Incorporated. All Rights Reserved.
DIODES INCORPORATED AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (in thousands, except per share data) (unaudited) |
|||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net sales | $ |
339,298 |
|
$ |
322,699 |
|
$ |
1,311,120 |
|
$ |
1,661,739 |
|
|||
Cost of goods sold |
|
228,414 |
|
|
210,223 |
|
|
875,258 |
|
|
1,003,557 |
|
|||
Gross profit |
|
110,884 |
|
|
112,476 |
|
|
435,862 |
|
|
658,182 |
|
|||
Operating expenses | |||||||||||||||
Selling, general and administrative |
|
62,323 |
|
|
56,484 |
|
|
233,913 |
|
|
257,939 |
|
|||
Research and development |
|
33,207 |
|
|
32,957 |
|
|
134,051 |
|
|
134,868 |
|
|||
Amortization of acquisition-related intangible assets |
|
5,002 |
|
|
3,806 |
|
|
16,499 |
|
|
15,282 |
|
|||
(Gain)loss on disposal of fixed assets |
|
(2,116 |
) |
|
(489 |
) |
|
(7,641 |
) |
|
(2,045 |
) |
|||
Restructuring charge |
|
552 |
|
|
(983 |
) |
|
8,591 |
|
|
1,583 |
|
|||
Other operating (income) expense |
|
(1 |
) |
|
(2 |
) |
|
(1 |
) |
|
(16 |
) |
|||
Total operating expense |
|
98,967 |
|
|
91,773 |
|
|
385,412 |
|
|
407,611 |
|
|||
Income from operations |
|
11,917 |
|
|
20,703 |
|
|
50,450 |
|
|
250,571 |
|
|||
Other (expense) income | |||||||||||||||
Interest income |
|
4,920 |
|
|
4,835 |
|
|
18,303 |
|
|
13,338 |
|
|||
Interest expense |
|
(494 |
) |
|
(481 |
) |
|
(2,334 |
) |
|
(5,700 |
) |
|||
Foreign currency gain(loss), net |
|
(3,656 |
) |
|
(2,468 |
) |
|
(6,308 |
) |
|
(5,264 |
) |
|||
Unrealized gain(loss) on investments |
|
(1,631 |
) |
|
1,805 |
|
|
(321 |
) |
|
18,267 |
|
|||
Other income |
|
1,214 |
|
|
3,484 |
|
|
2,892 |
|
|
6,721 |
|
|||
Total other income (expense) |
|
353 |
|
|
7,175 |
|
|
12,232 |
|
|
27,362 |
|
|||
Income before income taxes and noncontrolling interest |
|
12,270 |
|
|
27,878 |
|
|
62,682 |
|
|
277,933 |
|
|||
Income tax provision |
|
2,041 |
|
|
2,771 |
|
|
11,840 |
|
|
47,285 |
|
|||
Net income |
|
10,229 |
|
|
25,107 |
|
|
50,842 |
|
|
230,648 |
|
|||
Less net (income) attributable to noncontrolling interest |
|
(1,988 |
) |
|
185 |
|
|
(6,818 |
) |
|
(3,466 |
) |
|||
Net income attributable to common stockholders | $ |
8,241 |
|
$ |
25,292 |
|
$ |
44,024 |
|
$ |
227,182 |
|
|||
Earnings per share attributable to common stockholders: | |||||||||||||||
Basic | $ |
0.18 |
|
$ |
0.55 |
|
$ |
0.95 |
|
$ |
4.96 |
|
|||
Diluted | $ |
0.18 |
|
$ |
0.55 |
|
|
0.95 |
|
$ |
4.91 |
|
|||
Number of shares used in earnings per share computation: | |||||||||||||||
Basic |
|
46,333 |
|
|
45,938 |
|
|
46,208 |
|
|
45,803 |
|
|||
Diluted |
|
46,397 |
|
|
46,245 |
|
|
46,408 |
|
|
46,311 |
|
Note: Throughout this release, we refer to “net income attributable to common stockholders” as “net income.”
DIODES INCORPORATED AND SUBSIDIARIES RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME (in thousands, except per share data) (unaudited) |
||||||||||||||
For the three months ended December 31, 2024: |
||||||||||||||
Operating Expenses | Other (Income) Expense | Income Tax Provision | Net Income | |||||||||||
Per-GAAP |
|
|
|
|
|
|
$ |
8,241 |
|
|||||
|
|
|
|
|
|
|
||||||||
Diluted earnings per share (per-GAAP) |
|
|
|
|
|
|
$ |
0.18 |
|
|||||
|
|
|
|
|
|
|
||||||||
Adjustments to reconcile net income to non-GAAP net income: |
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
||||||||
Amortization of acquisition-related intangible assets | 5,002 |
|
|
|
(903 |
) |
|
|
4,099 |
|
||||
|
|
|
|
|
|
|
||||||||
Acquisition related cost | 294 |
|
|
|
|
(62 |
) |
|
|
232 |
|
|||
|
|
|
|
|
|
|
||||||||
Restructuring charge | 552 |
|
|
|
|
(94 |
) |
|
|
458 |
|
|||
|
|
|
|
|
|
|
||||||||
Non-cash mark-to-market investment value adjustments |
|
|
1,631 |
|
(326 |
) |
|
|
1,305 |
|
||||
|
|
|
|
|
|
|
||||||||
Insurance recovery for manufacturing facility | (2,338 |
) |
|
|
|
468 |
|
|
|
(1,870 |
) |
|||
|
|
|
|
|
|
|
||||||||
Non-GAAP |
|
|
|
|
|
|
$ |
12,465 |
|
|||||
|
|
|
|
|
|
|
||||||||
Diluted shares used in computing earnings per share |
|
|
|
|
|
|
|
46,397 |
|
|||||
|
|
|
|
|
|
|
||||||||
Non-GAAP diluted earnings per share |
|
|
|
|
|
|
$ |
0.27 |
|
Note: Included in GAAP and non-GAAP adjusted net income was approximately
DIODES INCORPORATED AND SUBSIDIARIES CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME – Cont. (in thousands, except per share data) (unaudited) |
|||||||||||||||
For the three months ended December 31, 2023: |
|||||||||||||||
Operating Expenses | Other (Income) Expense | Income Tax Provision | Net Income | ||||||||||||
Per-GAAP |
|
|
|
$ |
25,292 |
|
|||||||||
|
|
|
|
||||||||||||
Diluted earnings per share (per-GAAP) |
|
|
|
$ |
0.55 |
|
|||||||||
|
|
|
|
||||||||||||
Adjustments to reconcile net income to non-GAAP net income: |
|
|
|
|
|||||||||||
|
|
|
|
||||||||||||
Amortization of acquisition-related intangible assets | 3,806 |
|
|
(698 |
) |
|
3,108 |
|
|||||||
|
|
|
|
||||||||||||
Non-cash mark-to-market investment value adjustments |
|
(1,805 |
) |
361 |
|
|
(1,444 |
) |
|||||||
|
|
|
|
||||||||||||
Investment gain |
|
(2,794 |
) |
|
|
(2,794 |
) |
||||||||
|
|
|
|
||||||||||||
Restructuring Cost | (984 |
) |
|
246 |
|
|
(738 |
) |
|||||||
|
|
|
|
||||||||||||
Non-GAAP |
|
|
|
$ |
23,424 |
|
|||||||||
|
|
|
|
||||||||||||
Diluted shares used in computing earnings per share |
|
|
|
|
46,245 |
|
|||||||||
|
|
|
|
||||||||||||
Non-GAAP diluted earnings per share |
|
|
|
$ |
0.51 |
|
Note: Included in GAAP and non-GAAP adjusted net income was approximately
DIODES INCORPORATED AND SUBSIDIARIES CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME – Cont. (in thousands, except per share data) (unaudited) |
||||||||||||||
For the twelve months ended December 31, 2024: |
||||||||||||||
Operating Expenses | Other (Income) Expense | Income Tax Provision | Net Income | |||||||||||
Per-GAAP |
|
|
|
$ |
44,024 |
|
||||||||
|
|
|
|
|||||||||||
Diluted earnings per share (per-GAAP) |
|
|
|
$ |
0.95 |
|
||||||||
|
|
|
|
|||||||||||
Adjustments to reconcile net income to non-GAAP net income: |
|
|
|
|
||||||||||
|
|
|
|
|||||||||||
Amortization of acquisition-related intangible assets | 16,499 |
|
|
(3,012 |
) |
|
13,487 |
|
||||||
|
|
|
|
|||||||||||
Officer retirement | 644 |
|
|
(135 |
) |
|
509 |
|
||||||
|
|
|
|
|||||||||||
Acquisition related cost | 1,059 |
|
|
(222 |
) |
|
837 |
|
||||||
|
|
|
|
|||||||||||
Restructuring charge | 8,591 |
|
789 |
(1,835 |
) |
|
7,545 |
|
||||||
|
|
|
|
|||||||||||
Non-cash mark-to-market investment value adjustments |
|
321 |
(64 |
) |
|
257 |
|
|||||||
|
|
|
|
|||||||||||
Insurance recovery for manufacturing facility | (7,142 |
) |
|
1,428 |
|
|
(5,714 |
) |
||||||
|
|
|
|
|||||||||||
Non-GAAP |
|
|
|
$ |
60,945 |
|
||||||||
|
|
|
|
|||||||||||
Diluted shares used in computing earnings per share |
|
|
|
|
46,408 |
|
||||||||
|
|
|
|
|||||||||||
Non-GAAP diluted earnings per share |
|
|
|
$ |
1.31 |
|
Note: Included in GAAP and non-GAAP income was approximately
DIODES INCORPORATED AND SUBSIDIARIES CONSOLIDATED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME – Cont. (in thousands, except per share data) (unaudited) |
||||||||||||||
For the twelve months ended December 31, 2023: |
||||||||||||||
Operating Expenses | Other (Income) Expense | Income Tax Provision | Net Income | |||||||||||
Per-GAAP |
|
|
|
$ |
227,182 |
|
||||||||
|
|
|
|
|||||||||||
Diluted earnings per share (per-GAAP) |
|
|
|
$ |
4.91 |
|
||||||||
|
|
|
|
|||||||||||
Adjustments to reconcile net income to non-GAAP net income: |
|
|
|
|
||||||||||
|
|
|
|
|||||||||||
Amortization of acquisition-related intangible assets | 15,282 |
|
(2,803 |
) |
|
12,479 |
|
|||||||
|
|
|
|
|||||||||||
Officer retirement | 2,788 |
|
(571 |
) |
|
2,217 |
|
|||||||
|
|
|
|
|||||||||||
Non-cash mark-to-market investment value adjustments |
|
(18,267 |
) |
1,690 |
|
|
(16,577 |
) |
||||||
|
|
|
|
|||||||||||
Investment gain |
|
(3,931 |
) |
227 |
|
|
(3,704 |
) |
||||||
|
|
|
|
|||||||||||
Restructuring Cost | 1,583 |
|
(396 |
) |
|
1,187 |
|
|||||||
|
|
|
|
|||||||||||
Non-GAAP |
|
|
|
$ |
222,784 |
|
||||||||
|
|
|
|
|||||||||||
Diluted shares used in computing earnings per share |
|
|
|
|
46,311 |
|
||||||||
|
|
|
|
|||||||||||
Non-GAAP diluted earnings per share |
|
|
|
$ |
4.81 |
|
Note: Included in GAAP and non-GAAP adjusted net income was approximately
ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER SHARE
The Company’s financial statements present net income and earnings per share that are calculated using accounting principles generally accepted in
Detail of non-GAAP adjustments
Amortization of acquisition-related intangible assets – The Company excluded this item, including amortization of developed technologies and customer relationships. The fair value of the acquisition-related intangible assets is amortized using straight-line methods which approximate the proportion of future cash flows estimated to be generated each period over the estimated useful life of the applicable assets. The Company believes that exclusion of this item is appropriate because a significant portion of the purchase price for its acquisitions was allocated to the intangible assets that have short lives and exclusion of the amortization expense allows comparisons of operating results that are consistent over time for both the Company’s newly acquired and long-held businesses. In addition, the Company excluded this item because there is significant variability and unpredictability among companies with respect to this expense.
Officer retirement – The Company excluded costs related to the retirement of two executives. These costs represent cash payments and the accelerated vesting of previously issued stock awards. The Company feels it is appropriate to exclude these costs since they don’t represent ongoing operating expenses and will present investors with a more accurate indication of our continuing operations.
Acquisition related costs – The Company excluded expenses associated with previous acquisitions of that typically consist of advisory, legal and other professional and consulting fees. These costs were expensed as they were incurred and as services were received, and in which the corresponding tax adjustments were made for the non-deductible portions of these expenses. The Company believes the exclusion of the acquisition related costs provides investors with a more accurate reflection of costs likely to be incurred in the absence of an unusual event such as an acquisition and facilitates comparisons with the results of other periods that may not reflect such costs.
Insurance recovery for manufacturing facility – The Company recorded gains related to insurance recovery for a manufacturing facility in
Non-cash mark-to-market investment adjustments – The Company excluded mark-to-market adjustments on various equity related investments. The Company believes this is not reflective of the ongoing operations and exclusion of this provides investors an enhanced view of the Company’s operating results.
Restructuring charge – The Company recorded restructuring charges related to various locations. These restructuring charges are excluded from management’s assessment of the Company’s operating performance. The Company believes the exclusion of the restructuring charges provides investors an enhanced view of the cost structure of the Company’s operations and facilitates comparisons with the results of other periods that may not reflect such charges or may reflect different levels of such charges.
Investment gain – The Company excluded the gain realized on the sale of an equity investment. The Company believes this is not reflective of the ongoing operations and exclusion of this item provides investors an enhanced view of the Company’s operating results.
CASH FLOW ITEMS
Free cash flow (FCF) (Non-GAAP)
FCF for the fourth quarter of 2024 is a non-GAAP financial measure, which is calculated by subtracting capital expenditures from cash flow from operations. For the fourth quarter of 2024, FCF was
CONSOLIDATED RECONCILIATION OF NET INCOME TO EBITDA
EBITDA represents earnings before net interest expense, income tax provision, depreciation and amortization. Management believes EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties, such as financial institutions in extending credit, in evaluating companies in our industry and provides further clarity on our profitability. In addition, management uses EBITDA, along with other GAAP and non-GAAP measures, in evaluating our operating performance compared to that of other companies in our industry. The calculation of EBITDA generally eliminates the effects of financing, operating in different income tax jurisdictions, and accounting effects of capital spending, including the impact of our asset base, which can differ depending on the book value of assets and the accounting methods used to compute depreciation and amortization expense. EBITDA is not a recognized measurement under GAAP, and when analyzing our operating performance, investors should use EBITDA in addition to, and not as an alternative for, income from operations and net income, each as determined in accordance with GAAP. Because not all companies use identical calculations, our presentation of EBITDA may not be comparable to similarly titled measures used by other companies. For example, our EBITDA takes into account all net interest expense, income tax provision, depreciation and amortization without taking into account any amounts attributable to noncontrolling interest. Furthermore, EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not consider certain cash requirements such as tax and debt service payments.
The following table provides a reconciliation of net income to EBITDA (in thousands, unaudited):
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|||||
Net income (per-GAAP) | $ |
8,241 |
|
$ |
25,292 |
|
$ |
44,024 |
|
$ |
227,182 |
|
||||
Plus: | ||||||||||||||||
Interest expense, net |
|
(4,426 |
) |
|
(4,354 |
) |
|
(15,969 |
) |
|
(7,638 |
) |
||||
Income tax provision |
|
2,041 |
|
|
2,771 |
|
|
11,840 |
|
|
47,285 |
|
||||
Depreciation and amortization |
|
34,890 |
|
|
34,644 |
|
|
137,189 |
|
|
137,367 |
|
||||
EBITDA (non-GAAP) | $ |
40,746 |
|
$ |
58,353 |
|
$ |
177,084 |
|
$ |
404,196 |
|
DIODES INCORPORATED AND SUBSIDIARIES | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(Unaudited) | ||||||||
(In thousands, except share and per share data) | ||||||||
December 31, | December 31, | |||||||
|
2024 |
|
|
2023 |
|
|||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ |
308,671 |
|
$ |
315,457 |
|
||
Restricted Cash |
|
6,053 |
|
|
3,026 |
|
||
Short-term investments |
|
7,464 |
|
|
10,174 |
|
||
Accounts receivable, net of allowances of |
|
325,517 |
|
|
371,930 |
|
||
Inventories |
|
474,948 |
|
|
389,774 |
|
||
Prepaid expenses and other |
|
101,500 |
|
|
97,024 |
|
||
Total current assets |
|
1,224,153 |
|
|
1,187,385 |
|
||
Property, plant and equipment, net |
|
684,259 |
|
|
746,169 |
|
||
Deferred income tax |
|
51,974 |
|
|
51,620 |
|
||
Goodwill |
|
181,555 |
|
|
146,558 |
|
||
Intangible assets, net |
|
67,397 |
|
|
63,937 |
|
||
Other long-term assets |
|
176,943 |
|
|
171,990 |
|
||
Total assets | $ |
2,386,281 |
|
$ |
2,367,659 |
|
||
Liabilities | ||||||||
Current liabilities: | ||||||||
Line of credit | $ |
31,429 |
|
$ |
40,685 |
|
||
Accounts payable |
|
133,765 |
|
|
158,261 |
|
||
Accrued liabilities |
|
186,576 |
|
|
179,674 |
|
||
Income tax payable |
|
22,730 |
|
|
10,459 |
|
||
Current portion of long-term debt |
|
1,096 |
|
|
4,419 |
|
||
Total current liabilities |
|
375,596 |
|
|
393,498 |
|
||
Long-term debt, net of current portion |
|
19,563 |
|
|
16,979 |
|
||
Deferred tax liabilities |
|
6,953 |
|
|
13,662 |
|
||
Unrecognized tax benefits |
|
24,646 |
|
|
34,035 |
|
||
Other long-term liabilities |
|
90,576 |
|
|
99,808 |
|
||
Total liabilities |
|
517,334 |
|
|
557,982 |
|
||
Commitments and contingencies | ||||||||
Stockholders' equity |
|
- |
|
|||||
Preferred stock - par value |
|
- |
|
|
- |
|
||
Common stock - par value |
|
37,083 |
|
|
36,819 |
|
||
Additional paid-in capital |
|
523,744 |
|
|
509,861 |
|
||
Retained earnings |
|
1,719,298 |
|
|
1,675,274 |
|
||
Treasury stock, at cost, 9,288,420 and 9,286,862 shares held at December 31, 2024 and December 31, 2023 |
|
(338,100 |
) |
|
(337,986 |
) |
||
Accumulated other comprehensive loss |
|
(146,724 |
) |
|
(143,227 |
) |
||
Total stockholders' equity |
|
1,795,301 |
|
|
1,740,741 |
|
||
Noncontrolling interest |
|
73,646 |
|
|
68,936 |
|
||
Total equity |
|
1,868,947 |
|
|
1,809,677 |
|
||
Total liabilities and stockholders' equity | $ |
2,386,281 |
|
$ |
2,367,659 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250211482829/en/
Company Contact:
Diodes Incorporated
Gurmeet Dhaliwal
Director, IR & Corporate Marketing
P: 408-232-9003
E: Gurmeet_Dhaliwal@diodes.com
Investor Relations Contact:
Shelton Group
Leanne Sievers
President, Investor Relations
P: 949-224-3874
E: lsievers@sheltongroup.com
Source: Diodes Incorporated (F)
FAQ
What was Diodes (DIOD) revenue in Q4 2024?
How much did DIOD's earnings per share (EPS) decline in Q4 2024?
What is Diodes' revenue guidance for Q1 2025?
What percentage of DIOD's revenue came from automotive and industrial sectors in Q4 2024?