Ichor Holdings, Ltd. Announces Third Quarter 2023 Financial Results
- None.
- None.
Third quarter 2023 highlights:
-
Revenues of
, at the upper end of the guidance range communicated in August;$197 million -
Gross margin of
12.2% on a GAAP basis and13.1% on a non‑GAAP basis; and -
Earnings per share of
on a GAAP basis and$(0.36) on a non-GAAP basis.$0.07
"As expected, in Q3 Ichor's revenues returned to sequential growth, and rebounded near the upper end of our guidance range with a
|
Q3 2023 |
|
Q2 2023 |
|
Q3 2022 |
||||||
|
(dollars in thousands, except per share amounts) |
||||||||||
|
|
|
|
|
|
||||||
Net sales |
$ |
196,761 |
|
|
$ |
185,008 |
|
|
$ |
355,643 |
|
Gross margin |
|
12.2 |
% |
|
|
13.9 |
% |
|
|
17.9 |
% |
Operating margin |
|
(2.5 |
)% |
|
|
(1.6 |
)% |
|
|
9.2 |
% |
Net income (loss) |
$ |
(10,425 |
) |
|
$ |
(20,656 |
) |
|
$ |
29,031 |
|
Diluted EPS |
$ |
(0.36 |
) |
|
$ |
(0.71 |
) |
|
$ |
1.00 |
|
|
Q3 2023 |
|
Q2 2023 |
|
Q3 2022 |
||||||
|
(dollars in thousands, except per share amounts) |
||||||||||
Non-GAAP Financial Results: |
|
|
|
|
|
||||||
Gross margin |
|
13.1 |
% |
|
|
14.5 |
% |
|
|
18.0 |
% |
Operating margin |
|
2.2 |
% |
|
|
2.9 |
% |
|
|
11.6 |
% |
Net income |
$ |
2,097 |
|
|
$ |
707 |
|
|
$ |
35,354 |
|
Diluted EPS |
$ |
0.07 |
|
|
$ |
0.02 |
|
|
$ |
1.22 |
|
|
For the third quarter of 2023, revenue was
Non-GAAP Financial Results Overview |
For the third quarter of 2023, non-GAAP net income was
Fourth Quarter 2023 Financial Outlook |
For the fourth quarter of 2023, 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 third quarter of 2023 with cash and cash equivalents 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 third quarter 2023 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/ichor110623/en. To listen via telephone, please call (877) 407‑0989 (domestic) or +1 (201) 389‑0921 (international), conference ID: 13741625. 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 29, 2023 and December 30, 2022 are each 52 weeks. References to 2023 and 2022 relate to the fiscal years then ended. The three-month periods ended September 29, 2023, June 30, 2023, and September 30, 2022 were each 13 weeks. References to the third quarter of 2023, second quarter of 2023, and third quarter of 2022 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. Words such as "guidance," "expects," "intends," “may,” “will,” "projects," "plans," “predicts,” "believes," “could,” "estimates," "targets," "anticipates," “look forward,” and similar expressions are used to identify these forward-looking statements.
Examples of forward-looking statements include, but are not limited to, statements regarding financial results for our fourth fiscal quarter of 2023, statements regarding the impacts of current macroeconomic conditions,
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) |
|||||||||||||||
|
September 29, 2023 |
|
June 30, 2023 |
|
December 30, 2022 |
|
September 30, 2022 |
||||||||
Assets |
|
|
|
|
|
|
|
||||||||
Current assets: |
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents |
$ |
75,933 |
|
|
$ |
84,608 |
|
|
$ |
86,470 |
|
|
$ |
56,463 |
|
Accounts receivable, net |
|
103,350 |
|
|
|
95,760 |
|
|
|
136,321 |
|
|
|
183,297 |
|
Inventories |
|
266,900 |
|
|
|
266,190 |
|
|
|
283,660 |
|
|
|
290,658 |
|
Prepaid expenses and other current assets |
|
5,142 |
|
|
|
5,507 |
|
|
|
7,007 |
|
|
|
5,164 |
|
Total current assets |
|
451,325 |
|
|
|
452,065 |
|
|
|
513,458 |
|
|
|
535,582 |
|
Property and equipment, net |
|
96,240 |
|
|
|
98,914 |
|
|
|
98,055 |
|
|
|
95,577 |
|
Operating lease right-of-use assets |
|
36,948 |
|
|
|
39,184 |
|
|
|
40,557 |
|
|
|
35,723 |
|
Other noncurrent assets |
|
12,079 |
|
|
|
12,422 |
|
|
|
12,926 |
|
|
|
13,349 |
|
Deferred tax assets, net |
|
1,934 |
|
|
|
1,273 |
|
|
|
11,322 |
|
|
|
11,138 |
|
Intangible assets, net |
|
60,456 |
|
|
|
64,096 |
|
|
|
72,022 |
|
|
|
75,964 |
|
Goodwill |
|
335,402 |
|
|
|
335,402 |
|
|
|
335,402 |
|
|
|
335,402 |
|
Total assets |
$ |
994,384 |
|
|
$ |
1,003,356 |
|
|
$ |
1,083,742 |
|
|
$ |
1,102,735 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
||||||||
Current liabilities: |
|
|
|
|
|
|
|
||||||||
Accounts payable |
$ |
74,011 |
|
|
$ |
63,868 |
|
|
$ |
110,165 |
|
|
$ |
141,914 |
|
Accrued liabilities |
|
16,176 |
|
|
|
16,753 |
|
|
|
23,616 |
|
|
|
26,363 |
|
Other current liabilities |
|
8,588 |
|
|
|
8,783 |
|
|
|
15,815 |
|
|
|
21,224 |
|
Current portion of long-term debt |
|
7,500 |
|
|
|
7,500 |
|
|
|
7,500 |
|
|
|
7,500 |
|
Current portion of lease liabilities |
|
9,393 |
|
|
|
9,500 |
|
|
|
9,196 |
|
|
|
8,062 |
|
Total current liabilities |
|
115,668 |
|
|
|
106,404 |
|
|
|
166,292 |
|
|
|
205,063 |
|
Long-term debt, less current portion, net |
|
272,942 |
|
|
|
284,701 |
|
|
|
293,218 |
|
|
|
294,977 |
|
Lease liabilities, less current portion |
|
28,556 |
|
|
|
30,570 |
|
|
|
31,828 |
|
|
|
28,103 |
|
Deferred tax liabilities, net |
|
29 |
|
|
|
29 |
|
|
|
29 |
|
|
|
38 |
|
Other non-current liabilities |
|
4,510 |
|
|
|
4,349 |
|
|
|
4,879 |
|
|
|
4,709 |
|
Total liabilities |
|
421,705 |
|
|
|
426,053 |
|
|
|
496,246 |
|
|
|
532,890 |
|
Shareholders’ equity: |
|
|
|
|
|
|
|
||||||||
Preferred shares ( |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Ordinary shares ( |
|
3 |
|
|
|
3 |
|
|
|
3 |
|
|
|
3 |
|
Additional paid in capital |
|
447,684 |
|
|
|
441,883 |
|
|
|
431,415 |
|
|
|
427,961 |
|
Treasury shares at cost (4,437,439 shares) |
|
(91,578 |
) |
|
|
(91,578 |
) |
|
|
(91,578 |
) |
|
|
(91,578 |
) |
Retained earnings |
|
216,570 |
|
|
|
226,995 |
|
|
|
247,656 |
|
|
|
233,459 |
|
Total shareholders’ equity |
|
572,679 |
|
|
|
577,303 |
|
|
|
587,496 |
|
|
|
569,845 |
|
Total liabilities and shareholders’ equity |
$ |
994,384 |
|
|
$ |
1,003,356 |
|
|
$ |
1,083,742 |
|
|
$ |
1,102,735 |
|
ICHOR HOLDINGS, LTD. Consolidated Statement of Operations (in thousands, except share and per share amounts) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 29, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 29, 2023 |
|
September 30, 2022 |
||||||||||
Net sales |
$ |
196,761 |
|
|
$ |
185,008 |
|
|
$ |
355,643 |
|
|
$ |
607,639 |
|
|
$ |
978,349 |
|
Cost of sales |
|
172,692 |
|
|
|
159,266 |
|
|
|
292,083 |
|
|
|
524,588 |
|
|
|
815,396 |
|
Gross profit |
|
24,069 |
|
|
|
25,742 |
|
|
|
63,560 |
|
|
|
83,051 |
|
|
|
162,953 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
Research and development |
|
5,188 |
|
|
|
5,188 |
|
|
|
4,859 |
|
|
|
14,689 |
|
|
|
14,617 |
|
Selling, general, and administrative |
|
20,066 |
|
|
|
19,500 |
|
|
|
22,195 |
|
|
|
59,733 |
|
|
|
66,565 |
|
Amortization of intangible assets |
|
3,639 |
|
|
|
3,960 |
|
|
|
3,959 |
|
|
|
11,565 |
|
|
|
13,963 |
|
Total operating expenses |
|
28,893 |
|
|
|
28,648 |
|
|
|
31,013 |
|
|
|
85,987 |
|
|
|
95,145 |
|
Operating income (loss) |
|
(4,824 |
) |
|
|
(2,906 |
) |
|
|
32,547 |
|
|
|
(2,936 |
) |
|
|
67,808 |
|
Interest expense, net |
|
5,136 |
|
|
|
5,030 |
|
|
|
3,249 |
|
|
|
14,716 |
|
|
|
6,844 |
|
Other expense (income), net |
|
29 |
|
|
|
100 |
|
|
|
(210 |
) |
|
|
913 |
|
|
|
(674 |
) |
Income (loss) before income taxes |
|
(9,989 |
) |
|
|
(8,036 |
) |
|
|
29,508 |
|
|
|
(18,565 |
) |
|
|
61,638 |
|
Income tax expense |
|
436 |
|
|
|
12,620 |
|
|
|
477 |
|
|
|
12,521 |
|
|
|
3,031 |
|
Net income (loss) |
$ |
(10,425 |
) |
|
$ |
(20,656 |
) |
|
$ |
29,031 |
|
|
$ |
(31,086 |
) |
|
$ |
58,607 |
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
(0.36 |
) |
|
$ |
(0.71 |
) |
|
$ |
1.01 |
|
|
$ |
(1.07 |
) |
|
$ |
2.04 |
|
Diluted |
$ |
(0.36 |
) |
|
$ |
(0.71 |
) |
|
$ |
1.00 |
|
|
$ |
(1.07 |
) |
|
$ |
2.02 |
|
Shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
|
29,297,347 |
|
|
|
29,116,413 |
|
|
|
28,769,135 |
|
|
|
29,132,879 |
|
|
|
28,675,898 |
|
Diluted |
|
29,297,347 |
|
|
|
29,116,413 |
|
|
|
29,050,396 |
|
|
|
29,132,879 |
|
|
|
28,965,834 |
|
ICHOR HOLDINGS, LTD. Consolidated Statements of Cash Flows (in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 29, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 29, 2023 |
|
September 30, 2022 |
||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
$ |
(10,425 |
) |
|
$ |
(20,656 |
) |
|
$ |
29,031 |
|
|
$ |
(31,086 |
) |
|
$ |
58,607 |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Depreciation and amortization |
|
8,891 |
|
|
|
8,656 |
|
|
|
8,349 |
|
|
|
26,036 |
|
|
|
26,743 |
|
Share-based compensation |
|
4,752 |
|
|
|
4,277 |
|
|
|
3,719 |
|
|
|
12,666 |
|
|
|
10,125 |
|
Deferred income taxes |
|
(661 |
) |
|
|
11,072 |
|
|
|
(1,891 |
) |
|
|
9,388 |
|
|
|
(3,022 |
) |
Amortization of debt issuance costs |
|
116 |
|
|
|
117 |
|
|
|
116 |
|
|
|
349 |
|
|
|
349 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
||||||||||
Accounts receivable, net |
|
(7,590 |
) |
|
|
26,933 |
|
|
|
(24,894 |
) |
|
|
32,971 |
|
|
|
(40,307 |
) |
Inventories |
|
(710 |
) |
|
|
5,348 |
|
|
|
(331 |
) |
|
|
16,760 |
|
|
|
(54,525 |
) |
Prepaid expenses and other assets |
|
2,624 |
|
|
|
3,281 |
|
|
|
1,570 |
|
|
|
8,610 |
|
|
|
4,031 |
|
Accounts payable |
|
10,291 |
|
|
|
(2,029 |
) |
|
|
(6,055 |
) |
|
|
(34,756 |
) |
|
|
(18,508 |
) |
Accrued liabilities |
|
(1,145 |
) |
|
|
(4,164 |
) |
|
|
4,237 |
|
|
|
(7,106 |
) |
|
|
6,823 |
|
Other liabilities |
|
(2,155 |
) |
|
|
(5,892 |
) |
|
|
5,723 |
|
|
|
(13,774 |
) |
|
|
2,363 |
|
Net cash provided by (used in) operating activities |
|
3,988 |
|
|
|
26,943 |
|
|
|
19,574 |
|
|
|
20,058 |
|
|
|
(7,321 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures |
|
(2,405 |
) |
|
|
(4,015 |
) |
|
|
(8,045 |
) |
|
|
(13,239 |
) |
|
|
(22,458 |
) |
Cash paid for acquisitions, net of cash acquired |
|
— |
|
|
|
— |
|
|
|
500 |
|
|
|
— |
|
|
|
500 |
|
Net cash used in investing activities |
|
(2,405 |
) |
|
|
(4,015 |
) |
|
|
(7,545 |
) |
|
|
(13,239 |
) |
|
|
(21,958 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Issuance of ordinary shares under share-based compensation plans |
|
2,170 |
|
|
|
1,355 |
|
|
|
1,126 |
|
|
|
6,151 |
|
|
|
3,093 |
|
Employees' taxes paid upon vesting of restricted share units |
|
(553 |
) |
|
|
(1,637 |
) |
|
|
(881 |
) |
|
|
(2,882 |
) |
|
|
(2,221 |
) |
Borrowings on revolving credit facility |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
25,000 |
|
Repayments on revolving credit facility |
|
(10,000 |
) |
|
|
(5,000 |
) |
|
|
— |
|
|
|
(15,000 |
) |
|
|
(10,000 |
) |
Repayments on term loan |
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
(5,625 |
) |
|
|
(5,625 |
) |
Net cash provided by (used in) financing activities |
|
(10,258 |
) |
|
|
(7,157 |
) |
|
|
(1,630 |
) |
|
|
(17,356 |
) |
|
|
10,247 |
|
Net increase (decrease) in cash |
|
(8,675 |
) |
|
|
15,771 |
|
|
|
10,399 |
|
|
|
(10,537 |
) |
|
|
(19,032 |
) |
Cash at beginning of period |
|
84,608 |
|
|
|
68,837 |
|
|
|
46,064 |
|
|
|
86,470 |
|
|
|
75,495 |
|
Cash at end of period |
$ |
75,933 |
|
|
$ |
84,608 |
|
|
$ |
56,463 |
|
|
$ |
75,933 |
|
|
$ |
56,463 |
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
|
||||||||||
Cash paid during the period for interest |
$ |
5,281 |
|
|
$ |
5,106 |
|
|
$ |
3,162 |
|
|
$ |
15,132 |
|
|
$ |
6,457 |
|
Cash paid during the period for taxes, net of refunds |
$ |
512 |
|
|
$ |
3,236 |
|
|
$ |
836 |
|
|
$ |
3,852 |
|
|
$ |
2,335 |
|
Supplemental disclosures of non-cash activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Capital expenditures included in accounts payable |
$ |
145 |
|
|
$ |
293 |
|
|
$ |
1,625 |
|
|
$ |
145 |
|
|
$ |
1,625 |
|
Right-of-use assets obtained in exchange for new operating lease liabilities, including those acquired through acquisitions |
$ |
— |
|
|
$ |
842 |
|
|
$ |
1,571 |
|
|
$ |
3,103 |
|
|
$ |
11,158 |
|
ICHOR HOLDINGS, LTD.
Reconciliation of (dollars in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 29, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 29, 2023 |
|
September 30, 2022 |
||||||||||
|
$ |
24,069 |
|
|
$ |
25,742 |
|
|
$ |
63,560 |
|
|
$ |
83,051 |
|
|
$ |
162,953 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Share-based compensation |
|
840 |
|
|
|
1,091 |
|
|
|
553 |
|
|
|
2,352 |
|
|
|
1,555 |
|
Fair value adjustment to inventory from acquisitions (1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,492 |
|
Other (2) |
|
774 |
|
|
|
— |
|
|
|
— |
|
|
|
2,061 |
|
|
|
— |
|
Non-GAAP gross profit |
$ |
25,683 |
|
|
$ |
26,833 |
|
|
$ |
64,113 |
|
|
$ |
87,464 |
|
|
$ |
167,000 |
|
|
|
12.2 |
% |
|
|
13.9 |
% |
|
|
17.9 |
% |
|
|
13.7 |
% |
|
|
16.7 |
% |
Non-GAAP gross margin |
|
13.1 |
% |
|
|
14.5 |
% |
|
|
18.0 |
% |
|
|
14.4 |
% |
|
|
17.1 |
% |
(1) |
|
As part of the purchase price allocation of our acquisition of IMG Companies, LLC (“IMG”) in November 2021, we recorded acquired-inventories at fair value, resulting in a fair value step-up. This amount represents the release of the step-up to cost of sales as acquired-inventories were sold. |
(2) |
|
Included in this amount are severance costs associated with our global reduction-in-force programs. |
ICHOR HOLDINGS, LTD.
Reconciliation of (dollars in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 29, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 29, 2023 |
|
September 30, 2022 |
||||||||||
|
$ |
(4,824 |
) |
|
$ |
(2,906 |
) |
|
$ |
32,547 |
|
|
$ |
(2,936 |
) |
|
$ |
67,808 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of intangible assets |
|
3,639 |
|
|
|
3,960 |
|
|
|
3,959 |
|
|
|
11,565 |
|
|
|
13,963 |
|
Share-based compensation |
|
4,752 |
|
|
|
4,277 |
|
|
|
3,719 |
|
|
|
12,666 |
|
|
|
10,125 |
|
Settlement loss (1) |
|
— |
|
|
|
— |
|
|
|
1,046 |
|
|
|
— |
|
|
|
4,146 |
|
Fair value adjustment to inventory from acquisitions (2) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,492 |
|
Acquisition costs (3) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
296 |
|
Other (4) |
|
793 |
|
|
|
— |
|
|
|
— |
|
|
|
2,117 |
|
|
|
— |
|
Non-GAAP operating income |
$ |
4,360 |
|
|
$ |
5,331 |
|
|
$ |
41,271 |
|
|
$ |
23,412 |
|
|
$ |
98,830 |
|
|
|
(2.5 |
)% |
|
|
(1.6 |
)% |
|
|
9.2 |
% |
|
|
(0.5 |
)% |
|
|
6.9 |
% |
Non-GAAP operating margin |
|
2.2 |
% |
|
|
2.9 |
% |
|
|
11.6 |
% |
|
|
3.9 |
% |
|
|
10.1 |
% |
(1) |
|
During the first and third quarters of 2022, we recorded non-recurring loss accruals of |
(2) |
|
As part of the purchase price allocation of our acquisition of IMG, we recorded acquired-inventories at fair value, resulting in a fair value step-up. This amount represents the release of the step-up to cost of sales as acquired-inventories were sold. |
(3) |
|
Included in this amount are transaction-related costs incurred in connection with our acquisition of IMG. |
(4) |
|
Included in this amount are severance costs associated with our global reduction-in-force programs. |
ICHOR HOLDINGS, LTD.
Reconciliation of (in thousands, except share and per share amounts) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 29, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 29, 2023 |
|
September 30, 2022 |
||||||||||
|
$ |
(10,425 |
) |
|
$ |
(20,656 |
) |
|
$ |
29,031 |
|
|
$ |
(31,086 |
) |
|
$ |
58,607 |
|
Non-GAAP adjustments (1): |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of intangible assets |
|
3,639 |
|
|
|
3,960 |
|
|
|
3,959 |
|
|
|
11,565 |
|
|
|
13,963 |
|
Share-based compensation |
|
4,752 |
|
|
|
4,277 |
|
|
|
3,719 |
|
|
|
12,666 |
|
|
|
10,125 |
|
Settlement loss (2) |
|
— |
|
|
|
— |
|
|
|
1,046 |
|
|
|
— |
|
|
|
4,146 |
|
Fair value adjustment to inventory from acquisitions (3) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,492 |
|
Acquisition costs (4) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
296 |
|
Other (5) |
|
793 |
|
|
|
— |
|
|
|
— |
|
|
|
2,117 |
|
|
|
— |
|
Tax adjustments related to non-GAAP adjustments (6) |
|
3,338 |
|
|
|
2,032 |
|
|
|
(2,401 |
) |
|
|
7,576 |
|
|
|
(5,771 |
) |
Tax expense from valuation allowance (7) |
|
— |
|
|
|
11,094 |
|
|
|
— |
|
|
|
11,094 |
|
|
|
— |
|
Non-GAAP net income |
$ |
2,097 |
|
|
$ |
707 |
|
|
$ |
35,354 |
|
|
$ |
13,932 |
|
|
$ |
83,858 |
|
|
$ |
(0.36 |
) |
|
$ |
(0.71 |
) |
|
$ |
1.00 |
|
|
$ |
(1.07 |
) |
|
$ |
2.02 |
|
Non-GAAP diluted EPS |
$ |
0.07 |
|
|
$ |
0.02 |
|
|
$ |
1.22 |
|
|
$ |
0.47 |
|
|
$ |
2.90 |
|
Shares used to compute non-GAAP diluted EPS |
|
29,733,904 |
|
|
|
29,492,966 |
|
|
|
29,050,396 |
|
|
|
29,507,060 |
|
|
|
28,965,834 |
|
(1) |
|
All non-GAAP adjustments are presented on a gross basis; the related income tax effects, including current and deferred income tax expense, are included in the adjustment line under the heading "Tax adjustments related to non-GAAP adjustments". |
(2) |
|
During the first and third quarters of 2022, we recorded non-recurring loss accruals of |
(3) |
|
As part of the purchase price allocation of our acquisition of IMG, we recorded acquired-inventories at fair value, resulting in a fair value step-up. This amount represents the release of the step-up to cost of sales as acquired-inventories were sold. |
(4) |
|
Included in this amount are transaction-related costs incurred in connection with our acquisition of IMG. |
(5) |
|
Included in this amount are severance costs associated with our global reduction-in-force programs. |
(6) |
|
Adjusts |
(7) |
|
During the second quarter of 2023, we recorded a valuation allowance of |
ICHOR HOLDINGS, LTD.
Reconciliation of (in thousands) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September 29, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 29, 2023 |
|
September 30, 2022 |
||||||||||
Net cash provided by (used in) operating activities |
$ |
3,988 |
|
|
$ |
26,943 |
|
|
$ |
19,574 |
|
|
$ |
20,058 |
|
|
$ |
(7,321 |
) |
Capital expenditures |
|
(2,405 |
) |
|
|
(4,015 |
) |
|
|
(8,045 |
) |
|
|
(13,239 |
) |
|
|
(22,458 |
) |
Free cash flow |
$ |
1,583 |
|
|
$ |
22,928 |
|
|
$ |
11,529 |
|
|
$ |
6,819 |
|
|
$ |
(29,779 |
) |
View source version on businesswire.com: https://www.businesswire.com/news/home/20231106128293/en/
Greg Swyt, CFO, 510-897-5200
Claire McAdams, IR & Strategic Initiatives, 530-265-9899
ir@ichorsystems.com
Source: Ichor Holdings, Ltd.
FAQ
What is the stock symbol for Ichor Holdings?
What were the third quarter 2023 revenues for Ichor Holdings?
What were the gross margins for Ichor Holdings in Q3 2023?
What were the earnings per share for Ichor Holdings in Q3 2023?
What are the expectations for revenue in Q4 2023?