Ichor Holdings, Ltd. Announces Third Quarter 2024 Financial Results
Ichor Holdings reported Q3 2024 financial results with revenues of $211 million, exceeding guidance. The company achieved a GAAP gross margin of 13.2% and non-GAAP gross margin of 13.6%. GAAP EPS was $(0.08) while non-GAAP EPS reached $0.12. This marks their sixth consecutive quarter of positive free cash flow. The company noted strengthening customer demand and increased visibility for H2 2024, projecting a healthier business environment for etch and deposition entering 2025. For Q4 2024, Ichor expects revenue between $220-235 million and non-GAAP diluted EPS of $0.21-$0.33.
Ichor Holdings ha riportato i risultati finanziari del terzo trimestre 2024 con ricavi di 211 milioni di dollari, superando le aspettative. L'azienda ha registrato un margine lordo GAAP del 13,2% e un margine lordo non GAAP del 13,6%. L'utile per azione GAAP è stato di $(0,08), mentre l'utile per azione non GAAP ha raggiunto $0,12. Questo segna il sesto trimestre consecutivo di flusso di cassa libero positivo. L'azienda ha notato un aumento della domanda da parte dei clienti e una maggiore visibilità per il secondo semestre del 2024, prevedendo un ambiente commerciale più sano per l'incisione e la deposizione all'inizio del 2025. Per il quarto trimestre 2024, Ichor prevede ricavi tra $220 e $235 milioni e un utile per azione diluito non GAAP di $0,21-$0,33.
Ichor Holdings reportó los resultados financieros del tercer trimestre de 2024 con ingresos de 211 millones de dólares, superando las proyecciones. La compañía consiguió un margen bruto GAAP del 13,2% y un margen bruto no GAAP del 13,6%. Las ganancias por acción GAAP fueron de $(0,08), mientras que las ganancias por acción no GAAP alcanzaron $0,12. Esto marca su sexto trimestre consecutivo con flujo de efectivo libre positivo. La empresa señaló un fortalecimiento en la demanda de los clientes y una mayor visibilidad para la segunda mitad de 2024, proyectando un entorno empresarial más saludable para el grabado y la deposición al entrar en 2025. Para el cuarto trimestre de 2024, Ichor espera ingresos entre $220 y $235 millones y ganancias por acción diluidas no GAAP de $0,21 a $0,33.
Ichor Holdings는 2024년 3분기 재무 결과를 보고하며 수익이 2억 1천 1백만 달러에 달해 가이던스를 초과했습니다. 회사는 GAAP 총 마진 13.2%와 비-GAAP 총 마진 13.6%를 달성했습니다. GAAP 주당순이익은 $(0.08)였고 비-GAAP 주당순이익은 $0.12에 도달했습니다. 이는 긍정적인 자유 현금 흐름이 6분기 연속 지속되는 것을 의미합니다. 회사는 고객 수요의 강세와 2024년 하반기에 대한 가시성 증가를 언급하며, 2025년에는 에칭 및 증착을 위한 더 건강한 비즈니스 환경을 예상하고 있습니다. 2024년 4분기 동안 Ichor는 수익을 2억 2천만에서 2억 3천5백만 달러 사이로 예상하며, 비-GAAP 희석 주당순이익은 $0.21에서 $0.33로 예상하고 있습니다.
Ichor Holdings a annoncé les résultats financiers du troisième trimestre 2024 avec des revenus de 211 millions de dollars, dépassant les prévisions. L'entreprise a réalisé une marge brute GAAP de 13,2% et une marge brute non GAAP de 13,6%. Le bénéfice par action GAAP était de $(0,08), tandis que le bénéfice par action non GAAP a atteint $0,12. Cela marque leur sixième trimestre consécutif de flux de trésorerie libre positif. L'entreprise a noté un renforcement de la demande des clients et une meilleure visibilité pour le second semestre 2024, projetant un environnement commercial plus sain pour la gravure et la déposition en 2025. Pour le quatrième trimestre 2024, Ichor prévoit un chiffre d'affaires compris entre 220 et 235 millions de dollars et un bénéfice par action dilué non GAAP de $0,21-$0,33.
Ichor Holdings hat die finanziellen Ergebnisse für das 3. Quartal 2024 veröffentlicht, mit Einnahmen von 211 Millionen Dollar, die die Erwartungen übertreffen. Das Unternehmen erzielte eine GAAP-Bruttomarge von 13,2% und eine Non-GAAP-Bruttomarge von 13,6%. Der GAAP-Gewinn pro Aktie betrug $(0,08), während der Non-GAAP-Gewinn pro Aktie $0,12 erreichte. Dies markiert das sechste aufeinanderfolgende Quartal mit positivem Free Cash Flow. Das Unternehmen stellte eine zunehmende Kundennachfrage und eine bessere Sichtbarkeit für das zweite Halbjahr 2024 fest und prognostizierte ein gesünderes Geschäftsklima für Ätzung und Abscheidung im Jahr 2025. Für das 4. Quartal 2024 erwartet Ichor Einnahmen zwischen 220 und 235 Millionen Dollar und einen verwässerten Non-GAAP-Gewinn pro Aktie von $0,21-$0,33.
- Revenue increased to $211.1M in Q3 2024, up from $203.2M in Q2 2024
- Non-GAAP net income improved to $4.0M from $1.8M in previous quarter
- Cash position strengthened to $116.4M, up $36.5M from year-end 2023
- Q4 2024 guidance projects revenue growth to $220-235M
- Gross margin showed sequential improvement from 12.6% to 13.2%
- GAAP net loss of $2.8M in Q3 2024
- Operating margin remains negative at -0.2% on GAAP basis
- Accounts receivable increased by $18.9M in Q3
- Inventory levels increased by $7.9M during the quarter
Insights
The Q3 2024 results show mixed performance with some positive trends emerging. Revenue of
The Q4 guidance of
Third quarter 2024 highlights:
-
Revenues of
, above the guidance range communicated in August;$211 million -
Gross margin of
13.2% on a GAAP basis and13.6% on a non‑GAAP basis; -
Earnings per share of
on a GAAP basis and$(0.08) on a non-GAAP basis; and$0.12 - Sixth consecutive quarter of positive free cash flow generation.
“We are pleased to report third-quarter financial results favorable to our outlook entering Q3,” commented Jeff Andreson, chief executive officer. “As we’ve progressed through the challenging business environment affecting demand for semiconductor process equipment for nearly two years, over the last few months we’ve witnessed steady strengthening in customer demand, with increased visibility for a stronger second half 2024 and a much healthier business environment for etch and deposition as we turn the corner into 2025. We are also making meaningful progress in our strategies to increase the proprietary content of our product portfolio, with continued new design wins and qualifications during the third quarter. Between the sequential increases in revenue volumes and gradual strengthening in proprietary content, we delivered incremental gross margin performance exceeding our
|
Q3 2024 |
|
Q2 2024 |
|
Q3 2023 |
|||||||
|
(dollars in thousands, except per share amounts) |
|||||||||||
|
|
|
|
|
|
|||||||
Net sales |
$ |
211,139 |
|
|
$ |
203,227 |
|
|
$ |
196,761 |
|
|
Gross margin |
|
13.2 |
% |
|
|
12.6 |
% |
|
|
12.2 |
% |
|
Operating margin |
|
(0.2 |
)% |
|
|
(1.1 |
)% |
|
|
(2.5 |
)% |
|
Net loss |
$ |
(2,776 |
) |
|
$ |
(5,112 |
) |
|
$ |
(10,425 |
) |
|
Diluted EPS |
$ |
(0.08 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.36 |
) |
|
Q3 2024 |
|
Q2 2024 |
|
Q3 2023 |
|||||||
|
(dollars in thousands, except per share amounts) |
|||||||||||
Non-GAAP Financial Results: |
|
|
|
|
|
|||||||
Gross margin |
|
13.6 |
% |
|
|
13.0 |
% |
|
|
13.1 |
% |
|
Operating margin |
|
3.0 |
% |
|
|
2.2 |
% |
|
|
2.2 |
% |
|
Net income (loss) |
$ |
4,020 |
|
|
$ |
1,819 |
|
|
$ |
2,097 |
|
|
Diluted EPS |
$ |
0.12 |
|
|
$ |
0.05 |
|
|
$ |
0.07 |
|
|
For the third quarter of 2024, revenue was
Non-GAAP Financial Results Overview |
For the third quarter of 2024, non-GAAP net income was
Fourth Quarter 2024 Financial Outlook |
For the fourth 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 third quarter of 2024 with cash and cash equivalents of
The increase of
Our cash provided by operating activities of
The increase 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 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/ichor110424/en.
To listen via telephone, please call (877) 407‑0989 (domestic) or +1 (201) 389‑0921 (international), conference ID: 13748960. 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 September 27, 2024, June 28, 2024, and September 29, 2023 were each 13 weeks. References to the third quarter of 2024, second quarter of 2024, and third 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 fourth fiscal quarter of 2024, statements regarding the current business environment, revenue levels in 2024 and beyond, 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 beyond, 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) |
|||||||||||||||
|
September
|
|
June 28,
|
|
December 29,
|
|
September
|
||||||||
Assets |
|
|
|
|
|
|
|
||||||||
Current assets: |
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents |
$ |
116,447 |
|
|
$ |
114,349 |
|
|
$ |
79,955 |
|
|
$ |
75,933 |
|
Accounts receivable, net |
|
84,150 |
|
|
|
65,216 |
|
|
|
66,721 |
|
|
|
103,350 |
|
Inventories |
|
239,359 |
|
|
|
231,475 |
|
|
|
245,885 |
|
|
|
266,900 |
|
Prepaid expenses and other current assets |
|
7,105 |
|
|
|
7,596 |
|
|
|
8,804 |
|
|
|
5,142 |
|
Total current assets |
|
447,061 |
|
|
|
418,636 |
|
|
|
401,365 |
|
|
|
451,325 |
|
Property and equipment, net |
|
89,283 |
|
|
|
89,142 |
|
|
|
92,755 |
|
|
|
96,240 |
|
Operating lease right-of-use assets |
|
35,136 |
|
|
|
34,623 |
|
|
|
36,611 |
|
|
|
36,948 |
|
Other noncurrent assets |
|
14,675 |
|
|
|
13,727 |
|
|
|
11,912 |
|
|
|
12,079 |
|
Deferred tax assets, net |
|
3,366 |
|
|
|
3,103 |
|
|
|
3,148 |
|
|
|
1,934 |
|
Intangible assets, net |
|
50,979 |
|
|
|
53,056 |
|
|
|
57,288 |
|
|
|
60,456 |
|
Goodwill |
|
335,402 |
|
|
|
335,402 |
|
|
|
335,402 |
|
|
|
335,402 |
|
Total assets |
$ |
975,902 |
|
|
$ |
947,689 |
|
|
$ |
938,481 |
|
|
$ |
994,384 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
|
|
|
||||||||
Current liabilities: |
|
|
|
|
|
|
|
||||||||
Accounts payable |
$ |
80,963 |
|
|
$ |
58,961 |
|
|
$ |
60,490 |
|
|
$ |
74,011 |
|
Accrued liabilities |
|
17,338 |
|
|
|
15,122 |
|
|
|
14,871 |
|
|
|
16,176 |
|
Other current liabilities |
|
6,899 |
|
|
|
6,812 |
|
|
|
6,638 |
|
|
|
8,588 |
|
Current portion of long-term debt |
|
7,500 |
|
|
|
7,500 |
|
|
|
7,500 |
|
|
|
7,500 |
|
Current portion of lease liabilities |
|
10,239 |
|
|
|
9,721 |
|
|
|
9,463 |
|
|
|
9,393 |
|
Total current liabilities |
|
122,939 |
|
|
|
98,116 |
|
|
|
98,962 |
|
|
|
115,668 |
|
Long-term debt, less current portion, net |
|
122,782 |
|
|
|
122,665 |
|
|
|
241,183 |
|
|
|
272,942 |
|
Lease liabilities, less current portion |
|
26,090 |
|
|
|
26,025 |
|
|
|
28,187 |
|
|
|
28,556 |
|
Deferred tax liabilities, net |
|
1,169 |
|
|
|
1,169 |
|
|
|
1,169 |
|
|
|
29 |
|
Other non-current liabilities |
|
5,647 |
|
|
|
4,838 |
|
|
|
4,303 |
|
|
|
4,510 |
|
Total liabilities |
|
278,627 |
|
|
|
252,813 |
|
|
|
373,804 |
|
|
|
421,705 |
|
Shareholders’ equity: |
|
|
|
|
|
|
|
||||||||
Preferred shares ( |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Ordinary shares ( |
|
3 |
|
|
|
3 |
|
|
|
3 |
|
|
|
3 |
|
Additional paid in capital |
|
601,056 |
|
|
|
595,881 |
|
|
|
451,581 |
|
|
|
447,684 |
|
Treasury shares at cost (4,437,439 shares) |
|
(91,578 |
) |
|
|
(91,578 |
) |
|
|
(91,578 |
) |
|
|
(91,578 |
) |
Retained earnings |
|
187,794 |
|
|
|
190,570 |
|
|
|
204,671 |
|
|
|
216,570 |
|
Total shareholders’ equity |
|
697,275 |
|
|
|
694,876 |
|
|
|
564,677 |
|
|
|
572,679 |
|
Total liabilities and shareholders’ equity |
$ |
975,902 |
|
|
$ |
947,689 |
|
|
$ |
938,481 |
|
|
$ |
994,384 |
|
ICHOR HOLDINGS, LTD. |
|||||||||||||||||||
Consolidated Statement of Operations |
|||||||||||||||||||
(in thousands, except share and per share amounts) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September
|
|
June 28,
|
|
September
|
|
September
|
|
September
|
||||||||||
Net sales |
$ |
211,139 |
|
|
$ |
203,227 |
|
|
$ |
196,761 |
|
|
$ |
615,749 |
|
|
$ |
607,639 |
|
Cost of sales |
|
183,348 |
|
|
|
177,670 |
|
|
|
172,692 |
|
|
|
539,407 |
|
|
|
524,588 |
|
Gross profit |
|
27,791 |
|
|
|
25,557 |
|
|
|
24,069 |
|
|
|
76,342 |
|
|
|
83,051 |
|
Operating expenses: |
|||||||||||||||||||
Research and development |
|
5,872 |
|
|
|
5,926 |
|
|
|
5,188 |
|
|
|
17,168 |
|
|
|
14,689 |
|
Selling, general, and administrative |
|
20,227 |
|
|
|
19,807 |
|
|
|
20,066 |
|
|
|
59,253 |
|
|
|
59,733 |
|
Amortization of intangible assets |
|
2,077 |
|
|
|
2,086 |
|
|
|
3,639 |
|
|
|
6,309 |
|
|
|
11,565 |
|
Total operating expenses |
|
28,176 |
|
|
|
27,819 |
|
|
|
28,893 |
|
|
|
82,730 |
|
|
|
85,987 |
|
Operating loss |
|
(385 |
) |
|
|
(2,262 |
) |
|
|
(4,824 |
) |
|
|
(6,388 |
) |
|
|
(2,936 |
) |
Interest expense, net |
|
1,638 |
|
|
|
1,858 |
|
|
|
5,136 |
|
|
|
7,592 |
|
|
|
14,716 |
|
Other expense, net |
|
587 |
|
|
|
50 |
|
|
|
29 |
|
|
|
876 |
|
|
|
913 |
|
Loss before income taxes |
|
(2,610 |
) |
|
|
(4,170 |
) |
|
|
(9,989 |
) |
|
|
(14,856 |
) |
|
|
(18,565 |
) |
Income tax expense |
|
166 |
|
|
|
942 |
|
|
|
436 |
|
|
|
2,021 |
|
|
|
12,521 |
|
Net loss |
$ |
(2,776 |
) |
|
$ |
(5,112 |
) |
|
$ |
(10,425 |
) |
|
$ |
(16,877 |
) |
|
$ |
(31,086 |
) |
Net loss per share: |
|
|
|
|
|
|
|
|
|
||||||||||
Basic |
$ |
(0.08 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.36 |
) |
|
$ |
(0.52 |
) |
|
$ |
(1.07 |
) |
Diluted |
$ |
(0.08 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.36 |
) |
|
$ |
(0.52 |
) |
|
$ |
(1.07 |
) |
Shares used to compute Net loss per share: |
|||||||||||||||||||
Basic |
|
33,700,246 |
|
|
|
33,548,071 |
|
|
|
29,297,347 |
|
|
|
32,419,762 |
|
|
|
29,132,879 |
|
Diluted |
|
33,700,246 |
|
|
|
33,548,071 |
|
|
|
29,297,347 |
|
|
|
32,419,762 |
|
|
|
29,132,879 |
|
ICHOR HOLDINGS, LTD. |
|||||||||||||||||||
Consolidated Statements of Cash Flows |
|||||||||||||||||||
(in thousands) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September
|
|
June 28,
|
|
September
|
|
September
|
|
September
|
||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
||||||||||
Net loss |
$ |
(2,776 |
) |
|
$ |
(5,112 |
) |
|
$ |
(10,425 |
) |
|
$ |
(16,877 |
) |
|
$ |
(31,086 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|||||||||||||||||||
Depreciation and amortization |
|
7,608 |
|
|
|
7,604 |
|
|
|
8,891 |
|
|
|
22,768 |
|
|
|
26,036 |
|
Share-based compensation |
|
4,672 |
|
|
|
3,938 |
|
|
|
4,752 |
|
|
|
10,985 |
|
|
|
12,666 |
|
Deferred income taxes |
|
(263 |
) |
|
|
(95 |
) |
|
|
(661 |
) |
|
|
(218 |
) |
|
|
9,388 |
|
Amortization of debt issuance costs |
|
117 |
|
|
|
116 |
|
|
|
116 |
|
|
|
349 |
|
|
|
349 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|||||||||||||||||||
Accounts receivable, net |
|
(18,934 |
) |
|
|
8,155 |
|
|
|
(7,590 |
) |
|
|
(17,429 |
) |
|
|
32,971 |
|
Inventories |
|
(7,884 |
) |
|
|
9,204 |
|
|
|
(710 |
) |
|
|
6,526 |
|
|
|
16,760 |
|
Prepaid expenses and other assets |
|
1,182 |
|
|
|
143 |
|
|
|
2,624 |
|
|
|
3,060 |
|
|
|
8,610 |
|
Accounts payable |
|
22,890 |
|
|
|
(3,549 |
) |
|
|
10,291 |
|
|
|
22,746 |
|
|
|
(34,756 |
) |
Accrued liabilities |
|
2,792 |
|
|
|
(967 |
) |
|
|
(1,145 |
) |
|
|
2,845 |
|
|
|
(7,106 |
) |
Other liabilities |
|
(813 |
) |
|
|
(2,464 |
) |
|
|
(2,155 |
) |
|
|
(4,387 |
) |
|
|
(13,774 |
) |
Net cash provided by operating activities |
|
8,591 |
|
|
|
16,973 |
|
|
|
3,988 |
|
|
|
30,368 |
|
|
|
20,058 |
|
Cash flows from investing activities: |
|||||||||||||||||||
Capital expenditures |
|
(6,420 |
) |
|
|
(2,328 |
) |
|
|
(2,405 |
) |
|
|
(13,238 |
) |
|
|
(13,239 |
) |
Net cash used in investing activities |
|
(6,420 |
) |
|
|
(2,328 |
) |
|
|
(2,405 |
) |
|
|
(13,238 |
) |
|
|
(13,239 |
) |
Cash flows from financing activities: |
|||||||||||||||||||
Issuance of ordinary shares, net of fees |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
136,738 |
|
|
|
— |
|
Issuance of ordinary shares under share-based compensation plans |
|
880 |
|
|
|
1,384 |
|
|
|
2,170 |
|
|
|
5,599 |
|
|
|
6,151 |
|
Employees' taxes paid upon vesting of restricted share units |
|
(953 |
) |
|
|
(1,929 |
) |
|
|
(553 |
) |
|
|
(4,225 |
) |
|
|
(2,882 |
) |
Repayments on revolving credit facility |
|
— |
|
|
|
— |
|
|
|
(10,000 |
) |
|
|
(115,000 |
) |
|
|
(15,000 |
) |
Repayments on term loan |
|
— |
|
|
|
(1,875 |
) |
|
|
(1,875 |
) |
|
|
(3,750 |
) |
|
|
(5,625 |
) |
Net cash provided by (used in) financing activities |
|
(73 |
) |
|
|
(2,420 |
) |
|
|
(10,258 |
) |
|
|
19,362 |
|
|
|
(17,356 |
) |
Net increase (decrease) in cash |
|
2,098 |
|
|
|
12,225 |
|
|
|
(8,675 |
) |
|
|
36,492 |
|
|
|
(10,537 |
) |
Cash at beginning of period |
|
114,349 |
|
|
|
102,124 |
|
|
|
84,608 |
|
|
|
79,955 |
|
|
|
86,470 |
|
Cash at end of period |
$ |
116,447 |
|
|
$ |
114,349 |
|
|
$ |
75,933 |
|
|
$ |
116,447 |
|
|
$ |
75,933 |
|
Supplemental disclosures of cash flow information: |
|||||||||||||||||||
Cash paid during the period for interest |
$ |
1,665 |
|
|
$ |
2,703 |
|
|
$ |
5,281 |
|
|
$ |
9,201 |
|
|
$ |
15,132 |
|
Cash paid during the period for taxes, net of refunds |
$ |
352 |
|
|
$ |
750 |
|
|
$ |
512 |
|
|
$ |
1,804 |
|
|
$ |
3,852 |
|
Supplemental disclosures of non-cash activities: |
|||||||||||||||||||
Capital expenditures included in accounts payable |
$ |
569 |
|
|
$ |
1,458 |
|
|
$ |
145 |
|
|
$ |
569 |
|
|
$ |
145 |
|
Right-of-use assets obtained in exchange for new operating lease liabilities |
$ |
2,292 |
|
|
$ |
(431 |
) |
|
$ |
— |
|
|
$ |
4,671 |
|
|
$ |
3,103 |
|
ICHOR HOLDINGS, LTD. |
|||||||||||||||||||
Reconciliation of |
|||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September
|
|
June 28,
|
|
September
|
|
September
|
|
September
|
||||||||||
|
$ |
27,791 |
|
|
$ |
25,557 |
|
|
$ |
24,069 |
|
|
$ |
76,342 |
|
|
$ |
83,051 |
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Share-based compensation |
|
955 |
|
|
|
717 |
|
|
|
840 |
|
|
|
2,448 |
|
|
|
2,352 |
|
Other (1) |
|
— |
|
|
|
160 |
|
|
|
774 |
|
|
|
908 |
|
|
|
2,061 |
|
Non-GAAP gross profit |
$ |
28,746 |
|
|
$ |
26,434 |
|
|
$ |
25,683 |
|
|
$ |
79,698 |
|
|
$ |
87,464 |
|
|
|
13.2 |
% |
|
|
12.6 |
% |
|
|
12.2 |
% |
|
|
12.4 |
% |
|
|
13.7 |
% |
Non-GAAP gross margin |
|
13.6 |
% |
|
|
13.0 |
% |
|
|
13.1 |
% |
|
|
12.9 |
% |
|
|
14.4 |
% |
(1) |
|
Represents 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
|
|
June 28,
|
|
September
|
|
September
|
|
September
|
||||||||||
|
$ |
(385 |
) |
|
$ |
(2,262 |
) |
|
$ |
(4,824 |
) |
|
$ |
(6,388 |
) |
|
$ |
(2,936 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of intangible assets |
|
2,077 |
|
|
|
2,086 |
|
|
|
3,639 |
|
|
|
6,309 |
|
|
|
11,565 |
|
Share-based compensation |
|
4,672 |
|
|
|
3,938 |
|
|
|
4,752 |
|
|
|
10,985 |
|
|
|
12,666 |
|
Transaction-related costs (1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
785 |
|
|
|
— |
|
Other (2) |
|
— |
|
|
|
733 |
|
|
|
793 |
|
|
|
1,600 |
|
|
|
2,117 |
|
Non-GAAP operating income |
$ |
6,364 |
|
|
$ |
4,495 |
|
|
$ |
4,360 |
|
|
$ |
13,291 |
|
|
$ |
23,412 |
|
|
|
(0.2 |
)% |
|
|
(1.1 |
)% |
|
|
(2.5 |
)% |
|
|
(1.0 |
)% |
|
|
(0.5 |
)% |
Non-GAAP operating margin |
|
3.0 |
% |
|
|
2.2 |
% |
|
|
2.2 |
% |
|
|
2.2 |
% |
|
|
3.9 |
% |
(1) |
|
Represents transaction-related costs incurred in connection with our acquisitions pipeline. |
(2) |
|
Represents severance costs associated with our global reduction-in-force programs. Additionally, for the second quarter of 2024 and the nine months ended September 27, 2024, this amount includes |
ICHOR HOLDINGS, LTD. | |||||||||||||||||||
Reconciliation of |
|||||||||||||||||||
(in thousands, except share and per share amounts) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
September
|
|
June 28,
|
|
September
|
|
September
|
|
September
|
||||||||||
|
$ |
(2,776 |
) |
|
$ |
(5,112 |
) |
|
$ |
(10,425 |
) |
|
$ |
(16,877 |
) |
|
$ |
(31,086 |
) |
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of intangible assets |
|
2,077 |
|
|
|
2,086 |
|
|
|
3,639 |
|
|
|
6,309 |
|
|
|
11,565 |
|
Share-based compensation |
|
4,672 |
|
|
|
3,938 |
|
|
|
4,752 |
|
|
|
10,985 |
|
|
|
12,666 |
|
Transaction-related costs (1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
785 |
|
|
|
— |
|
Other (2) |
|
— |
|
|
|
733 |
|
|
|
793 |
|
|
|
1,600 |
|
|
|
2,117 |
|
Tax adjustments related to non-GAAP adjustments (3) |
|
47 |
|
|
|
174 |
|
|
|
3,338 |
|
|
|
325 |
|
|
|
7,576 |
|
Tax expense from valuation allowance (4) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,094 |
|
Non-GAAP net income |
$ |
4,020 |
|
|
$ |
1,819 |
|
|
$ |
2,097 |
|
|
$ |
3,127 |
|
|
$ |
13,932 |
|
|
$ |
(0.08 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.36 |
) |
|
$ |
(0.52 |
) |
|
$ |
(1.07 |
) |
Non-GAAP diluted EPS |
$ |
0.12 |
|
|
$ |
0.05 |
|
|
$ |
0.07 |
|
|
$ |
0.10 |
|
|
$ |
0.47 |
|
Shares used to compute non-GAAP diluted EPS |
|
33,986,269 |
|
|
|
34,043,870 |
|
|
|
29,733,904 |
|
|
|
32,851,091 |
|
|
|
29,507,060 |
|
(1) |
|
Represents transaction-related costs incurred in connection with our acquisitions pipeline. |
(2) |
|
Represents severance costs associated with our global reduction-in-force programs. Additionally, for the second quarter of 2024 and the nine months ended September 27, 2024, this amount includes |
(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 |
|
Nine Months Ended |
||||||||||||||||
|
September
|
|
June 28,
|
|
September
|
|
September
|
|
September
|
||||||||||
Net cash provided by operating activities |
$ |
8,591 |
|
|
$ |
16,973 |
|
|
$ |
3,988 |
|
|
$ |
30,368 |
|
|
$ |
20,058 |
|
Capital expenditures |
|
(6,420 |
) |
|
|
(2,328 |
) |
|
|
(2,405 |
) |
|
|
(13,238 |
) |
|
|
(13,239 |
) |
Free cash flow |
$ |
2,171 |
|
|
$ |
14,645 |
|
|
$ |
1,583 |
|
|
$ |
17,130 |
|
|
$ |
6,819 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241104137003/en/
Greg Swyt, CFO 510-897-5200
Claire McAdams, IR & Strategic Initiatives 530-265-9899
ir@ichorsystems.com
Source: Ichor Holdings, Ltd.
FAQ
What was Ichor Holdings (ICHR) revenue in Q3 2024?
What is ICHR's earnings guidance for Q4 2024?
What was Ichor's (ICHR) cash position at the end of Q3 2024?