Ichor Holdings, Ltd. Announces Second Quarter 2024 Financial Results
Ichor Holdings (NASDAQ: ICHR) reported their Q2 2024 financial results with revenues reaching $203 million, near the upper end of their guidance range. Gross margin was 12.6% on a GAAP basis and 13.0% on a non-GAAP basis. GAAP EPS was $(0.15) while non-GAAP EPS was $0.05. The company generated free cash flow of $15 million. CEO Jeff Andreson noted signs of recovery in customer demand for wafer fab processing equipment, expecting further improvements in gross margin, profitability, and cash flow in H2 2024 driven by new proprietary product introductions and customer qualifications.
Q2 2024 compared to Q1 2024: revenue increased from $201.4 million, GAAP net loss improved from $(9.0) million to $(5.1) million, and non-GAAP net income improved from $(2.7) million to $1.8 million. For Q3 2024, Ichor anticipates revenues between $195 million and $210 million with GAAP EPS ranging from $(0.17) to $(0.06) and non-GAAP EPS of $0.05 to $0.15.
Ichor Holdings (NASDAQ: ICHR) ha riportato i risultati finanziari per il Q2 2024, con ricavi che hanno raggiunto 203 milioni di dollari, vicino alla parte alta della loro previsione. Il margine lordo è stato del 12,6% secondo i principi contabili GAAP e del 13,0% secondo i principi non-GAAP. L'EPS GAAP è stato di $(0,15), mentre l'EPS non-GAAP è stato di $0,05. L'azienda ha generato flusso di cassa libero di 15 milioni di dollari. Il CEO Jeff Andreson ha notato segni di recupero nella domanda dei clienti per attrezzature di lavorazione wafer fab, prevedendo ulteriori miglioramenti nel margine lordo, nella redditività e nel flusso di cassa nel secondo semestre del 2024, grazie all'introduzione di nuovi prodotti proprietari e alla qualificazione dei clienti.
Il Q2 2024 rispetto al Q1 2024: i ricavi sono aumentati da 201,4 milioni di dollari, la perdita netta GAAP è migliorata da $(9,0) milioni a $(5,1) milioni, e il reddito netto non-GAAP è migliorato da $(2,7) milioni a $1,8 milioni. Per il Q3 2024, Ichor prevede ricavi compresi tra 195 milioni e 210 milioni di dollari, con un EPS GAAP che varia da $(0,17) a $(0,06) e un EPS non-GAAP di $0,05 a $0,15.
Ichor Holdings (NASDAQ: ICHR) informó sus resultados financieros del Q2 2024, con ingresos que alcanzaron 203 millones de dólares, cerca del extremo superior de su rango de orientación. El margen bruto fue del 12.6% según GAAP y del 13.0% según la normativa no-GAAP. El EPS GAAP fue de $(0.15) mientras que el EPS no-GAAP fue de $0.05. La compañía generó un flujo de caja libre de 15 millones de dólares. El CEO Jeff Andreson destacó signos de recuperación en la demanda de los clientes para equipos de procesamiento de wafer fab, esperando mejoras adicionales en el margen bruto, la rentabilidad y el flujo de caja en el segundo semestre de 2024, impulsadas por la introducción de nuevos productos patentados y la calificación de los clientes.
El Q2 2024 en comparación con el Q1 2024: los ingresos aumentaron de 201.4 millones de dólares, la pérdida neta GAAP mejoró de $(9.0) millones a $(5.1) millones, y el ingreso neto no-GAAP mejoró de $(2.7) millones a $1.8 millones. Para el Q3 2024, Ichor anticipa ingresos entre 195 millones y 210 millones de dólares, con un EPS GAAP que varía de $(0.17) a $(0.06) y un EPS no-GAAP de $0.05 a $0.15.
아이코르 홀딩스 (NASDAQ: ICHR)는 2024년 2분기 재무 실적을 보고했으며, 수익은 2억 3백만 달러에 도달하여 예상 범위의 상한선 근처에 위치하고 있습니다. 총 마진은 GAAP 기준으로 12.6%, 비GAAP 기준으로 13.0%였습니다. GAAP EPS는 $(0.15)였고, 비GAAP EPS는 $0.05였습니다. 회사는 자유 현금 흐름으로 1,500만 달러를 생성했습니다. CEO 제프 앤드레손은 웨이퍼 팹 가공 장비에 대한 고객 수요의 회복 조짐을 언급하며, 신규 독점 제품 도입과 고객 자격에 의해 2024년 하반기에 총 마진, 수익성, 그리고 현금 흐름의 추가 개선을 기대하고 있습니다.
2024년 2분기와 2024년 1분기 비교: 수익은 2억 1.4백만 달러에서 증가하였고, GAAP 순손실은 $(9.0)백만에서 $(5.1)백만으로 개선되었으며, 비GAAP 순이익은 $(2.7)백만에서 $1.8백만으로 개선되었습니다. 2024년 3분기에는 아이코르가 1억 9,500만 달러에서 2억 1천만 달러 사이의 수익을 예상하며, GAAP EPS는 $(0.17)에서 $(0.06) 사이로, 비GAAP EPS는 $0.05에서 $0.15로 예상하고 있습니다.
Ichor Holdings (NASDAQ: ICHR) a annoncé ses résultats financiers du Q2 2024, avec des revenus atteignant 203 millions de dollars, près de la limite supérieure de leur fourchette de prévisions. La marge brute était de 12,6% sur une base GAAP et de 13,0% sur une base non-GAAP. Le GAAP EPS était de $(0,15), tandis que le non-GAAP EPS était de $0,05. L'entreprise a généré un flux de trésorerie libre de 15 millions de dollars. Le PDG Jeff Andreson a noté des signes de reprise dans la demande des clients pour les équipements de traitement de wafers fab, s'attendant à d'autres améliorations de la marge brute, de la rentabilité et du flux de trésorerie au second semestre 2024, grâce à l'introduction de nouveaux produits exclusifs et à la qualification des clients.
Le Q2 2024 par rapport au Q1 2024 : les revenus ont augmenté de 201,4 millions de dollars, la perte nette GAAP s'est améliorée de $(9,0) millions à $(5,1) millions, et le revenu net non-GAAP est passé de $(2,7) millions à $1,8 million. Pour le Q3 2024, Ichor prévoit des revenus compris entre 195 millions et 210 millions de dollars, avec un EPS GAAP variant de $(0,17) à $(0,06) et un EPS non-GAAP de $0,05 à $0,15.
Ichor Holdings (NASDAQ: ICHR) berichtete über die Finanzergebnisse für das Q2 2024, die Erlöse erreichten 203 Millionen Dollar, nahe dem oberen Ende ihrer Prognosespanne. Der Bruttomargin betrug 12,6% gemäß GAAP und 13,0% basierend auf Nicht-GAAP. Das GAAP EPS lag bei $(0,15), während das Nicht-GAAP EPS bei $0,05 lag. Das Unternehmen generierte einen freien Cashflow von 15 Millionen Dollar. CEO Jeff Andreson bemerkte Anzeichen einer Erholung der Kundennachfrage nach Wafer-Fab-Bearbeitungsgeräten und erwartet weitere Verbesserungen bei Bruttomarge, Rentabilität und Cashflow in der zweiten Hälfte von 2024, was durch die Einführung neuer proprietärer Produkte und die Qualifizierung von Kunden ermöglicht wird.
Q2 2024 im Vergleich zu Q1 2024: Der Umsatz stieg von 201,4 Millionen Dollar, der GAAP-Nettoverlust verbesserte sich von $(9,0) Millionen auf $(5,1) Millionen, und das Nicht-GAAP-Nettoeinkommen verbesserte sich von $(2,7) Millionen auf $1,8 Millionen. Für das Q3 2024 erwartet Ichor Einnahmen zwischen 195 Millionen und 210 Millionen Dollar, mit einem GAAP EPS im Bereich von $(0,17) bis $(0,06) und einem Nicht-GAAP EPS von $0,05 bis $0,15.
- Revenues of $203 million, near upper end of guidance.
- Gross margin of 13.0% (non-GAAP) improved from Q1 2024.
- Non-GAAP EPS increased to $0.05 from $(0.09) in Q1 2024.
- Generated $15 million in free cash flow.
- Cash and cash equivalents increased by $12.2 million from Q1 2024.
- Net loss improved to $(5.1) million from $(9.0) million in Q1 2024.
- GAAP EPS was $(0.15), indicating a loss.
- Gross margin decreased to 13.0% from 14.5% in Q2 2023.
- Net loss of $5.1 million compared to net income of $1.8 million (non-GAAP).
Insights
Ichor's Q2 2024 results show mixed signals. While revenues of
- Non-GAAP net income of
$1.8 million , up from a loss in Q1 - Gross margin improvement to
13.0% (non-GAAP), continuing an upward trend - Strong cash flow with
$15 million in free cash flow
The outlook for Q3 suggests continued recovery, with revenue guidance of
Ichor's results reflect the early stages of recovery in the semiconductor equipment market. Key points:
- Management cites building momentum in industry demand, particularly for leading-edge devices
- New product introductions and customer qualifications are gaining traction
- Expectations for a stronger H2 2024 align with industry forecasts of increased capital spending
However, caution is warranted. The
Second quarter 2024 highlights:
-
Revenues of
, near the upper end of our guidance range communicated in May;$203 million -
Gross margin of
12.6% on a GAAP basis and13.0% on a non‑GAAP basis; -
Earnings per share of
on a GAAP basis and$(0.15) on a non-GAAP basis; and$0.05 -
Free cash flow of
.$15 million
“We are encouraged by signs of a recovery in the customer demand profile for wafer fab processing equipment as we progress through 2024,” commented Jeff Andreson, chief executive officer. “With Q2 revenues near the upper end of our expectations, we are also pleased to report continued improvement in gross margin performance over the last two quarters on similar revenue volumes. With industry demand momentum continuing to build, we expect to continue delivering on gross margin expansion and improvements in profitability and cash flow in the forthcoming quarters. Instrumental to our ability to achieve our financial performance targets are the new proprietary product introductions and customer qualifications now underway, which continue to yield positive traction and momentum. Our expectations for a stronger second half of 2024 are primarily driven by initial ramps in technology and capacity investments for leading edge semiconductor devices.”
|
Q2 2024 |
|
Q1 2024 |
|
Q2 2023 |
||||||
|
(dollars in thousands, except per share amounts) |
||||||||||
|
|
|
|
|
|
||||||
Net sales |
$ |
203,227 |
|
|
$ |
201,383 |
|
|
$ |
185,008 |
|
Gross margin |
|
12.6 |
% |
|
|
11.4 |
% |
|
|
13.9 |
% |
Operating margin |
|
(1.1 |
)% |
|
|
(1.9 |
)% |
|
|
(1.6 |
)% |
Net loss |
$ |
(5,112 |
) |
|
$ |
(8,989 |
) |
|
$ |
(20,656 |
) |
Diluted EPS |
$ |
(0.15 |
) |
|
$ |
(0.30 |
) |
|
$ |
(0.71 |
) |
|
Q2 2024 |
|
Q1 2024 |
|
Q2 2023 |
||||||
|
(dollars in thousands, except per share amounts) |
||||||||||
Non-GAAP Financial Results: |
|
|
|
|
|
||||||
Gross margin |
|
13.0 |
% |
|
|
12.2 |
% |
|
|
14.5 |
% |
Operating margin |
|
2.2 |
% |
|
|
1.2 |
% |
|
|
2.9 |
% |
Net income (loss) |
$ |
1,819 |
|
|
$ |
(2,712 |
) |
|
$ |
707 |
|
Diluted EPS |
$ |
0.05 |
|
|
$ |
(0.09 |
) |
|
$ |
0.02 |
|
|
For the second quarter of 2024, revenue was
Non-GAAP Financial Results Overview |
For the second quarter of 2024, non-GAAP net income was
Third Quarter 2024 Financial Outlook |
For the third quarter of 2024, we expect revenue to be in the range of
This outlook for non‑GAAP diluted EPS excludes amortization of intangible assets of approximately
Balance Sheet and Cash Flow Results |
We ended the second quarter of 2024 with cash and cash equivalents of
The increase of
Our cash provided by operating activities of
The decrease in our net operating assets and liabilities of
Use of Non-GAAP Financial Results |
In addition to
Non-GAAP results have limitations as an analytical tool, and you should not consider them in isolation or as a substitute for our results reported under GAAP. Other companies may calculate non-GAAP results differently or may use other measures to evaluate their performance, both of which could reduce the usefulness of our non-GAAP results as a tool for comparison.
Because of these limitations, you should consider non-GAAP results alongside other financial performance measures and results presented in accordance with GAAP. In addition, in evaluating non-GAAP results, you should be aware that in the future we will incur expenses such as those that are the subject of adjustments in deriving non-GAAP results, and you should not infer from our presentation of non-GAAP results that our future results will not be affected by these expenses or other discrete or infrequent charges and gains that are outside of normal business operations.
Conference Call |
We will conduct a conference call to discuss our second quarter 2024 results and business outlook today at 1:30 p.m. PT.
To listen to a live webcast of the call, please visit our investor relations website at https://ir.ichorsystems.com, or go to the live link at https://www.webcast-eqs.com/register/ichorholdings080624/en.
To listen via telephone, please call (877) 407‑0989 (domestic) or +1 (201) 389‑0921 (international), conference ID: 13747600. After the call, an on-demand replay will be available at the same webcast link.
About Ichor |
We are a leader in the design, engineering and manufacturing of critical fluid delivery subsystems and components primarily for semiconductor capital equipment, as well as other industries such as defense/aerospace and medical. Our primary product offerings include gas and chemical delivery subsystems, collectively known as fluid delivery subsystems, which are key elements of the process tools used in the manufacturing of semiconductor devices. Our gas delivery subsystems deliver, monitor and control precise quantities of the specialized gases used in semiconductor manufacturing processes such as etch and deposition. Our chemical delivery subsystems precisely blend and dispense the reactive liquid chemistries used in semiconductor manufacturing processes such as chemical-mechanical planarization, electroplating, and cleaning. We also provide precision-machined components, weldments, e-beam and laser welded components, precision vacuum and hydrogen brazing, surface treatment technologies, and other proprietary products. We are headquartered in
We use a 52- or 53-week fiscal year ending on the last Friday in December. Our fiscal years ended December 27, 2024 and December 29, 2023 are each 52 weeks. References to 2024 and 2023 relate to the fiscal years then ended. The three-month periods ended June 28, 2024, March 29, 2024, and June 30, 2023 were each 13 weeks. References to the second quarter of 2024, first quarter of 2024, and second quarter of 2023 relate to the three-month periods then ended.
Safe Harbor Statement |
Certain statements in this release are "forward-looking statements" made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words “anticipate,” “believe,” “contemplate,” “designed,” “estimate,” “expect,” “forecast,” “goal,” “guidance,” “intend,” “may,” “outlook,” “plan,” “predict,” “project,” “see,” “seek,” “target,” “would” and similar expressions or variations or negatives of these words are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. Examples of forward-looking statements include, but are not limited to, statements regarding our outlook for our third fiscal quarter of 2024, statements regarding the current business environment, revenue levels in 2024, manufacturers’ investment in water fabrication equipment, our investment in research and development of new products, acquiring new business, and company and industry growth and performance in 2024 and 2025, as well as any other statement that does not directly relate to any historical fact. Such forward-looking statements are based on management’s current expectations about future events as of the date hereof and involve many risks and uncertainties that could cause our actual results to differ materially from those expressed or implied in our forward-looking statements. Our actual results and outcomes could differ materially from those included in these forward-looking statements as a result of various factors, including, but not limited to: geopolitical, economic and market conditions, including high inflation, changes to fiscal and monetary policy, high interest rates, currency fluctuations, challenges in the supply chain and any disruptions in the global economy as a result of the conflicts in
All forward-looking statements in this press release are based upon information available to us as of the date hereof, and qualified in their entirety by this cautionary statement. We undertake no obligation to update or revise any forward-looking statements contained herein, whether as a result of actual results, changes in our expectations, future events or developments, or otherwise, except as required by law.
ICHOR HOLDINGS, LTD. Consolidated Balance Sheets (in thousands, except share and per share amounts) (unaudited) |
|||||||||||||||
|
June 28,
|
|
March 29,
|
|
December 29,
|
|
June 30,
|
||||||||
Assets |
|
|
|
|
|
|
|
||||||||
Current assets: |
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents |
$ |
114,349 |
|
|
$ |
102,124 |
|
|
$ |
79,955 |
|
|
$ |
84,608 |
|
Accounts receivable, net |
|
65,216 |
|
|
|
73,371 |
|
|
|
66,721 |
|
|
|
95,760 |
|
Inventories |
|
231,475 |
|
|
|
240,679 |
|
|
|
245,885 |
|
|
|
266,190 |
|
Prepaid expenses and other current assets |
|
7,596 |
|
|
|
5,047 |
|
|
|
8,804 |
|
|
|
5,507 |
|
Total current assets |
|
418,636 |
|
|
|
421,221 |
|
|
|
401,365 |
|
|
|
452,065 |
|
Property and equipment, net |
|
89,142 |
|
|
|
92,792 |
|
|
|
92,755 |
|
|
|
98,914 |
|
Operating lease right-of-use assets |
|
34,623 |
|
|
|
37,202 |
|
|
|
36,611 |
|
|
|
39,184 |
|
Other noncurrent assets |
|
13,727 |
|
|
|
12,621 |
|
|
|
11,912 |
|
|
|
12,422 |
|
Deferred tax assets, net |
|
3,103 |
|
|
|
3,008 |
|
|
|
3,148 |
|
|
|
1,273 |
|
Intangible assets, net |
|
53,056 |
|
|
|
55,142 |
|
|
|
57,288 |
|
|
|
64,096 |
|
Goodwill |
|
335,402 |
|
|
|
335,402 |
|
|
|
335,402 |
|
|
|
335,402 |
|
Total assets |
$ |
947,689 |
|
|
$ |
957,388 |
|
|
$ |
938,481 |
|
|
$ |
1,003,356 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
||||||||
Current liabilities: |
|
|
|
|
|
|
|
||||||||
Accounts payable |
$ |
58,961 |
|
|
$ |
61,320 |
|
|
$ |
60,490 |
|
|
$ |
63,868 |
|
Accrued liabilities |
|
15,122 |
|
|
|
15,452 |
|
|
|
14,871 |
|
|
|
16,753 |
|
Other current liabilities |
|
6,812 |
|
|
|
7,051 |
|
|
|
6,638 |
|
|
|
8,783 |
|
Current portion of long-term debt |
|
7,500 |
|
|
|
7,500 |
|
|
|
7,500 |
|
|
|
7,500 |
|
Current portion of lease liabilities |
|
9,721 |
|
|
|
9,926 |
|
|
|
9,463 |
|
|
|
9,500 |
|
Total current liabilities |
|
98,116 |
|
|
|
101,249 |
|
|
|
98,962 |
|
|
|
106,404 |
|
Long-term debt, less current portion, net |
|
122,665 |
|
|
|
124,424 |
|
|
|
241,183 |
|
|
|
284,701 |
|
Lease liabilities, less current portion |
|
26,025 |
|
|
|
28,339 |
|
|
|
28,187 |
|
|
|
30,570 |
|
Deferred tax liabilities, net |
|
1,169 |
|
|
|
1,169 |
|
|
|
1,169 |
|
|
|
29 |
|
Other non-current liabilities |
|
4,838 |
|
|
|
4,975 |
|
|
|
4,303 |
|
|
|
4,349 |
|
Total liabilities |
|
252,813 |
|
|
|
260,156 |
|
|
|
373,804 |
|
|
|
426,053 |
|
Shareholders’ equity: |
|
|
|
|
|
|
|
||||||||
Preferred shares ( |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Ordinary shares ( |
|
3 |
|
|
|
3 |
|
|
|
3 |
|
|
|
3 |
|
Additional paid in capital |
|
595,881 |
|
|
|
593,125 |
|
|
|
451,581 |
|
|
|
441,883 |
|
Treasury shares at cost (4,437,439 shares) |
|
(91,578 |
) |
|
|
(91,578 |
) |
|
|
(91,578 |
) |
|
|
(91,578 |
) |
Retained earnings |
|
190,570 |
|
|
|
195,682 |
|
|
|
204,671 |
|
|
|
226,995 |
|
Total shareholders’ equity |
|
694,876 |
|
|
|
697,232 |
|
|
|
564,677 |
|
|
|
577,303 |
|
Total liabilities and shareholders’ equity |
$ |
947,689 |
|
|
$ |
957,388 |
|
|
$ |
938,481 |
|
|
$ |
1,003,356 |
|
ICHOR HOLDINGS, LTD. Consolidated Statement of Operations (in thousands, except share and per share amounts) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
June 28,
|
|
March 29,
|
|
June 30,
|
|
June 28,
|
|
June 30,
|
||||||||||
Net sales |
$ |
203,227 |
|
|
$ |
201,383 |
|
|
$ |
185,008 |
|
|
$ |
404,610 |
|
|
$ |
410,878 |
|
Cost of sales |
|
177,670 |
|
|
|
178,389 |
|
|
|
159,266 |
|
|
|
356,059 |
|
|
|
351,896 |
|
Gross profit |
|
25,557 |
|
|
|
22,994 |
|
|
|
25,742 |
|
|
|
48,551 |
|
|
|
58,982 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
Research and development |
|
5,926 |
|
|
|
5,370 |
|
|
|
5,188 |
|
|
|
11,296 |
|
|
|
9,501 |
|
Selling, general, and administrative |
|
19,807 |
|
|
|
19,219 |
|
|
|
19,500 |
|
|
|
39,026 |
|
|
|
39,667 |
|
Amortization of intangible assets |
|
2,086 |
|
|
|
2,146 |
|
|
|
3,960 |
|
|
|
4,232 |
|
|
|
7,926 |
|
Total operating expenses |
|
27,819 |
|
|
|
26,735 |
|
|
|
28,648 |
|
|
|
54,554 |
|
|
|
57,094 |
|
Operating income (loss) |
|
(2,262 |
) |
|
|
(3,741 |
) |
|
|
(2,906 |
) |
|
|
(6,003 |
) |
|
|
1,888 |
|
Interest expense, net |
|
1,858 |
|
|
|
4,096 |
|
|
|
5,030 |
|
|
|
5,954 |
|
|
|
9,580 |
|
Other expense, net |
|
50 |
|
|
|
239 |
|
|
|
100 |
|
|
|
289 |
|
|
|
884 |
|
Loss before income taxes |
|
(4,170 |
) |
|
|
(8,076 |
) |
|
|
(8,036 |
) |
|
|
(12,246 |
) |
|
|
(8,576 |
) |
Income tax expense |
|
942 |
|
|
|
913 |
|
|
|
12,620 |
|
|
|
1,855 |
|
|
|
12,085 |
|
Net loss |
$ |
(5,112 |
) |
|
$ |
(8,989 |
) |
|
$ |
(20,656 |
) |
|
$ |
(14,101 |
) |
|
$ |
(20,661 |
) |
Net loss per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
(0.15 |
) |
|
$ |
(0.30 |
) |
|
$ |
(0.71 |
) |
|
$ |
(0.44 |
) |
|
$ |
(0.71 |
) |
Diluted |
$ |
(0.15 |
) |
|
$ |
(0.30 |
) |
|
$ |
(0.71 |
) |
|
$ |
(0.44 |
) |
|
$ |
(0.71 |
) |
Shares used to compute Net loss per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
33,548,071 |
|
|
|
30,010,971 |
|
|
|
29,116,413 |
|
|
|
31,779,521 |
|
|
|
29,050,645 |
|
Diluted |
|
33,548,071 |
|
|
|
30,010,971 |
|
|
|
29,116,413 |
|
|
|
31,779,521 |
|
|
|
29,050,645 |
|
ICHOR HOLDINGS, LTD. Consolidated Statements of Cash Flows (in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
June 28,
|
|
March 29,
|
|
June 30,
|
|
June 28,
|
|
June 30,
|
||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Net loss |
$ |
(5,112 |
) |
|
$ |
(8,989 |
) |
|
$ |
(20,656 |
) |
|
$ |
(14,101 |
) |
|
$ |
(20,661 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
8,123 |
|
|
|
7,556 |
|
|
|
8,656 |
|
|
|
15,679 |
|
|
|
17,145 |
|
Share-based compensation |
|
3,938 |
|
|
|
2,375 |
|
|
|
4,277 |
|
|
|
6,313 |
|
|
|
7,914 |
|
Deferred income taxes |
|
(95 |
) |
|
|
140 |
|
|
|
11,072 |
|
|
|
45 |
|
|
|
10,049 |
|
Amortization of debt issuance costs |
|
116 |
|
|
|
116 |
|
|
|
117 |
|
|
|
232 |
|
|
|
233 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
||||||||||
Accounts receivable, net |
|
8,155 |
|
|
|
(6,650 |
) |
|
|
26,933 |
|
|
|
1,505 |
|
|
|
40,561 |
|
Inventories |
|
9,204 |
|
|
|
5,206 |
|
|
|
5,348 |
|
|
|
14,410 |
|
|
|
17,470 |
|
Prepaid expenses and other assets |
|
143 |
|
|
|
1,735 |
|
|
|
3,281 |
|
|
|
1,878 |
|
|
|
5,986 |
|
Accounts payable |
|
(3,549 |
) |
|
|
3,405 |
|
|
|
(2,029 |
) |
|
|
(144 |
) |
|
|
(45,047 |
) |
Accrued liabilities |
|
(967 |
) |
|
|
1,020 |
|
|
|
(4,164 |
) |
|
|
53 |
|
|
|
(5,961 |
) |
Other liabilities |
|
(2,464 |
) |
|
|
(1,110 |
) |
|
|
(5,892 |
) |
|
|
(3,574 |
) |
|
|
(11,619 |
) |
Net cash provided by operating activities |
|
17,492 |
|
|
|
4,804 |
|
|
|
26,943 |
|
|
|
22,296 |
|
|
|
16,070 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures |
|
(2,847 |
) |
|
|
(4,490 |
) |
|
|
(4,015 |
) |
|
|
(7,337 |
) |
|
|
(10,834 |
) |
Net cash used in investing activities |
|
(2,847 |
) |
|
|
(4,490 |
) |
|
|
(4,015 |
) |
|
|
(7,337 |
) |
|
|
(10,834 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Issuance of ordinary shares, net of fees |
|
— |
|
|
|
136,738 |
|
|
|
— |
|
|
|
136,738 |
|
|
|
— |
|
Issuance of ordinary shares under share-based compensation plans |
|
1,384 |
|
|
|
3,335 |
|
|
|
1,355 |
|
|
|
4,719 |
|
|
|
3,981 |
|
Employees' taxes paid upon vesting of restricted share units |
|
(1,929 |
) |
|
|
(1,343 |
) |
|
|
(1,637 |
) |
|
|
(3,272 |
) |
|
|
(2,329 |
) |
Repayments on revolving credit facility |
|
— |
|
|
|
(115,000 |
) |
|
|
(5,000 |
) |
|
|
(115,000 |
) |
|
|
(5,000 |
) |
Repayments on term loan |
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
(3,750 |
) |
|
|
(3,750 |
) |
Net cash provided by (used in) financing activities |
|
(2,420 |
) |
|
|
21,855 |
|
|
|
(7,157 |
) |
|
|
19,435 |
|
|
|
(7,098 |
) |
Net increase (decrease) in cash |
|
12,225 |
|
|
|
22,169 |
|
|
|
15,771 |
|
|
|
34,394 |
|
|
|
(1,862 |
) |
Cash at beginning of period |
|
102,124 |
|
|
|
79,955 |
|
|
|
68,837 |
|
|
|
79,955 |
|
|
|
86,470 |
|
Cash at end of period |
$ |
114,349 |
|
|
$ |
102,124 |
|
|
$ |
84,608 |
|
|
$ |
114,349 |
|
|
$ |
84,608 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
|
||||||||||
Cash paid during the period for interest |
$ |
2,703 |
|
|
$ |
4,833 |
|
|
$ |
5,106 |
|
|
$ |
7,536 |
|
|
$ |
9,851 |
|
Cash paid during the period for taxes, net of refunds |
$ |
750 |
|
|
$ |
702 |
|
|
$ |
3,236 |
|
|
$ |
1,452 |
|
|
$ |
3,340 |
|
Supplemental disclosures of non-cash activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures included in accounts payable |
$ |
1,458 |
|
|
$ |
267 |
|
|
$ |
293 |
|
|
$ |
1,458 |
|
|
$ |
293 |
|
Right-of-use assets obtained in exchange for new operating lease liabilities |
$ |
(431 |
) |
|
$ |
2,810 |
|
|
$ |
842 |
|
|
$ |
2,379 |
|
|
$ |
3,103 |
|
ICHOR HOLDINGS, LTD.
Reconciliation of (dollars in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
June 28,
|
|
March 29,
|
|
June 30,
|
|
June 28,
|
|
June 30,
|
||||||||||
|
$ |
25,557 |
|
|
$ |
22,994 |
|
|
$ |
25,742 |
|
|
$ |
48,551 |
|
|
$ |
58,982 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Share-based compensation |
|
717 |
|
|
|
776 |
|
|
|
1,091 |
|
|
|
1,493 |
|
|
|
1,512 |
|
Other (1) |
|
160 |
|
|
|
748 |
|
|
|
— |
|
|
|
908 |
|
|
|
1,287 |
|
Non-GAAP gross profit |
$ |
26,434 |
|
|
$ |
24,518 |
|
|
$ |
26,833 |
|
|
$ |
50,952 |
|
|
$ |
61,781 |
|
|
|
12.6 |
% |
|
|
11.4 |
% |
|
|
13.9 |
% |
|
|
12.0 |
% |
|
|
14.4 |
% |
Non-GAAP gross margin |
|
13.0 |
% |
|
|
12.2 |
% |
|
|
14.5 |
% |
|
|
12.6 |
% |
|
|
15.0 |
% |
(1) |
Represents severance costs associated with our global reduction-in-force programs. |
ICHOR HOLDINGS, LTD.
Reconciliation of (dollars in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
June 28,
|
|
March 29,
|
|
June 30,
|
|
June 28,
|
|
June 30,
|
||||||||||
|
$ |
(2,262 |
) |
|
$ |
(3,741 |
) |
|
$ |
(2,906 |
) |
|
$ |
(6,003 |
) |
|
$ |
1,888 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of intangible assets |
|
2,086 |
|
|
|
2,146 |
|
|
|
3,960 |
|
|
|
4,232 |
|
|
|
7,926 |
|
Share-based compensation |
|
3,938 |
|
|
|
2,375 |
|
|
|
4,277 |
|
|
|
6,313 |
|
|
|
7,914 |
|
Transaction-related costs (1) |
|
— |
|
|
|
785 |
|
|
|
— |
|
|
|
785 |
|
|
|
— |
|
Other (2) |
|
733 |
|
|
|
867 |
|
|
|
— |
|
|
|
1,600 |
|
|
|
1,324 |
|
Non-GAAP operating income |
$ |
4,495 |
|
|
$ |
2,432 |
|
|
$ |
5,331 |
|
|
$ |
6,927 |
|
|
$ |
19,052 |
|
|
|
(1.1 |
)% |
|
|
(1.9 |
)% |
|
|
(1.6 |
)% |
|
|
(1.5 |
)% |
|
|
0.5 |
% |
Non-GAAP operating margin |
|
2.2 |
% |
|
|
1.2 |
% |
|
|
2.9 |
% |
|
|
1.7 |
% |
|
|
4.6 |
% |
(1) |
Represents transaction-related costs incurred in connection with our acquisitions pipeline. | |
(2) |
Represents severance costs associated with our global reduction-in-force programs, and, for the three and six months ended June 28, 2024, |
ICHOR HOLDINGS, LTD.
Reconciliation of (in thousands, except share and per share amounts) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
June 28,
|
|
March 29,
|
|
June 30,
|
|
June 28,
|
|
June 30,
|
||||||||||
|
$ |
(5,112 |
) |
|
$ |
(8,989 |
) |
|
$ |
(20,656 |
) |
|
$ |
(14,101 |
) |
|
$ |
(20,661 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of intangible assets |
|
2,086 |
|
|
|
2,146 |
|
|
|
3,960 |
|
|
|
4,232 |
|
|
|
7,926 |
|
Share-based compensation |
|
3,938 |
|
|
|
2,375 |
|
|
|
4,277 |
|
|
|
6,313 |
|
|
|
7,914 |
|
Transaction-related costs (1) |
|
— |
|
|
|
785 |
|
|
|
— |
|
|
|
785 |
|
|
|
— |
|
Other (2) |
|
733 |
|
|
|
867 |
|
|
|
— |
|
|
|
1,600 |
|
|
|
1,324 |
|
Tax adjustments related to non-GAAP adjustments (3) |
|
174 |
|
|
|
104 |
|
|
|
2,032 |
|
|
|
278 |
|
|
|
4,238 |
|
Tax expense from valuation allowance (4) |
|
— |
|
|
|
— |
|
|
|
11,094 |
|
|
|
— |
|
|
|
11,094 |
|
Non-GAAP net income (loss) |
$ |
1,819 |
|
|
$ |
(2,712 |
) |
|
$ |
707 |
|
|
$ |
(893 |
) |
|
$ |
11,835 |
|
|
$ |
(0.15 |
) |
|
$ |
(0.30 |
) |
|
$ |
(0.71 |
) |
|
$ |
(0.44 |
) |
|
$ |
(0.71 |
) |
Non-GAAP diluted EPS |
$ |
0.05 |
|
|
$ |
(0.09 |
) |
|
$ |
0.02 |
|
|
$ |
(0.03 |
) |
|
$ |
0.40 |
|
Shares used to compute non-GAAP diluted EPS |
|
34,043,870 |
|
|
|
30,010,971 |
|
|
|
29,492,966 |
|
|
|
31,779,521 |
|
|
|
29,454,500 |
|
(1) | Represents transaction-related costs incurred in connection with our acquisitions pipeline. | |
(2) |
Represents severance costs associated with our global reduction-in-force programs, and, for the three and six months ended June 28, 2024, |
|
(3) |
Adjusts GAAP income tax expense for the impact of our non-GAAP adjustments, which are presented on a gross basis. During the second quarter of 2023, we recorded a valuation allowance against our |
|
(4) |
During the second quarter of 2023, we recorded a valuation allowance of |
ICHOR HOLDINGS, LTD.
Reconciliation of (in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
June 28,
|
|
March 29,
|
|
June 30,
|
|
June 28,
|
|
June 30,
|
||||||||||
Net cash provided by operating activities |
$ |
17,492 |
|
|
$ |
4,804 |
|
|
$ |
26,943 |
|
|
$ |
22,296 |
|
|
$ |
16,070 |
|
Capital expenditures |
|
(2,847 |
) |
|
|
(4,490 |
) |
|
|
(4,015 |
) |
|
|
(7,337 |
) |
|
|
(10,834 |
) |
Free cash flow |
$ |
14,645 |
|
|
$ |
314 |
|
|
$ |
22,928 |
|
|
$ |
14,959 |
|
|
$ |
5,236 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240806962716/en/
Greg Swyt, CFO 510-897-5200
Claire McAdams, IR & Strategic Initiatives 530-265-9899
ir@ichorsystems.com
Source: Ichor Holdings, Ltd.
FAQ
What were Ichor Holdings' revenues for Q2 2024?
What is Ichor Holdings' EPS for Q2 2024?
What is the financial outlook for Ichor Holdings in Q3 2024?
Did Ichor Holdings generate free cash flow in Q2 2024?