Mobileye Releases Fourth-Quarter and Full-Year 2024 Results and Provides Business Overview
Mobileye (MBLY) reported Q4 2024 financial results with revenue declining 23% year-over-year to $490 million, primarily due to a 20% reduction in EyeQ SoC volumes. The company's Q4 2024 GAAP EPS was $(0.09), while Adjusted EPS was $0.13.
The company maintains a strong balance sheet with $1.4 billion in cash and zero debt. Operating cash flow reached $400 million for the full year 2024. Average System Price was $50.0 in Q4 2024, down from $52.7 in Q4 2023.
Despite challenges, Mobileye launched ADAS programs into 313 car models and managed 80 active development projects. The company has built significant opportunities across major customers, with RFQ-stage development programs representing potential for 25 million future units for Surround ADAS, 8-16 million for SuperVision, and 1-3 million for Chauffeur.
Mobileye (MBLY) ha riportato i risultati finanziari del Q4 2024, con una riduzione del fatturato del 23% rispetto all'anno precedente, a $490 milioni, principalmente a causa di una diminuzione del 20% nei volumi di EyeQ SoC. L'EPS GAAP del Q4 2024 è stato di $(0.09), mentre l'EPS rettificato è stato di $0.13.
L'azienda mantiene un solido bilancio con $1,4 miliardi in contante e zero debiti. Il flusso di cassa operativo ha raggiunto i $400 milioni per l'intero anno 2024. Il prezzo medio di sistema era di $50.0 nel Q4 2024, in calo rispetto ai $52.7 del Q4 2023.
Nonostante le difficoltà, Mobileye ha lanciato programmi ADAS in 313 modelli di auto e ha gestito 80 progetti di sviluppo attivi. L'azienda ha costruito opportunità significative con importanti clienti, con programmi di sviluppo in fase di RFQ che rappresentano potenzialità per 25 milioni di unità future per il Surround ADAS, 8-16 milioni per il SuperVision e 1-3 milioni per il Chauffeur.
Mobileye (MBLY) informó los resultados financieros del Q4 2024, con ingresos que cayeron un 23% interanual a $490 millones, principalmente debido a una reducción del 20% en los volúmenes de EyeQ SoC. El EPS GAAP del Q4 2024 fue de $(0.09), mientras que el EPS ajustado fue de $0.13.
La compañía mantiene un balance sólido con $1.4 mil millones en efectivo y cero deudas. El flujo de efectivo operativo alcanzó los $400 millones para todo el año 2024. El precio medio del sistema fue de $50.0 en el Q4 2024, por debajo de los $52.7 en el Q4 2023.
A pesar de los desafíos, Mobileye lanzó programas ADAS en 313 modelos de automóviles y gestionó 80 proyectos de desarrollo activos. La compañía ha generado oportunidades significativas con grandes clientes, con programas de desarrollo en etapa de RFQ que representan un potencial de 25 millones de unidades futuras para Surround ADAS, 8-16 millones para SuperVision y 1-3 millones para Chauffeur.
Mobileye (MBLY)는 2024년 4분기 재무 결과를 보고했으며, 매출이 전년 대비 23% 감소한 4억 9천만 달러를 기록했습니다. 이는 주로 EyeQ SoC 물량이 20% 감소했기 때문입니다. 2024년 4분기 GAAP EPS는 $(0.09)였고, 조정 EPS는 $0.13이었습니다.
회사는 14억 달러의 현금과 무부채라는 강력한 재무 상태를 유지하고 있습니다. 운영 현금 흐름은 2024년 전체에 걸쳐 4억 달러에 달했습니다. 평균 시스템 가격은 2024년 4분기 기준으로 $50.0로, 2023년 4분기의 $52.7에서 하락했습니다.
어려움에도 불구하고 Mobileye는 313종의 자동차 모델에 ADAS 프로그램을 출시했으며, 80개의 활성 개발 프로젝트를 관리했습니다. 이 회사는 주요 고객들을 통해 상당한 기회를 구축했으며, RFQ 단계의 개발 프로그램은 Surround ADAS를 위한 2500만 개의 향후 유닛, SuperVision을 위한 800만 - 1600만 개, Chauffeur를 위한 100만 - 300만 개의 잠재력을 나타냅니다.
Mobileye (MBLY) a annoncé les résultats financiers du 4ème trimestre 2024, avec un revenu en baisse de 23 % par rapport à l'année précédente, s'élevant à 490 millions de dollars, principalement en raison d'une réduction de 20 % des volumes de EyeQ SoC. Le BPA GAAP pour le 4ème trimestre 2024 était de $(0.09), tandis que le BPA ajusté s'élevait à 0.13 $.
L'entreprise maintient une solide situation financière avec 1,4 milliard de dollars en liquide et aucune dette. Le flux de trésorerie opérationnel a atteint 400 millions de dollars pour l'ensemble de l'année 2024. Le prix moyen du système était de 50,0 $ au 4ème trimestre 2024, contre 52,7 $ au 4ème trimestre 2023.
Malgré les défis, Mobileye a lancé des programmes ADAS dans 313 modèles de voitures et géré 80 projets de développement actifs. L'entreprise a créé d'importantes opportunités avec des clients majeurs, des programmes de développement en phase de RFQ représentant un potentiel de 25 millions d'unités futures pour Surround ADAS, 8 à 16 millions pour SuperVision, et 1 à 3 millions pour Chauffeur.
Mobileye (MBLY) berichtete über die Finanzergebnisse für das 4. Quartal 2024, wobei der Umsatz im Vergleich zum Vorjahr um 23% auf 490 Millionen Dollar zurückging, hauptsächlich aufgrund eines Rückgangs der EyeQ SoC-Volumina um 20%. Das GAAP EPS des 4. Quartals 2024 lag bei $(0.09), während das bereinigte EPS bei $0.13 lag.
Das Unternehmen verfügt über eine starke Bilanz mit 1,4 Milliarden Dollar in bar und keine Schulden. Der operative Cashflow erreichte für das gesamte Jahr 2024 400 Millionen Dollar. Der Durchschnittspreis des Systems betrug im 4. Quartal 2024 50,0 Dollar, ein Rückgang gegenüber 52,7 Dollar im 4. Quartal 2023.
Trotz der Herausforderungen startete Mobileye ADAS-Programme in 313 Automodellen und verwaltete 80 aktive Entwicklungsprojekte. Das Unternehmen hat signifikante Möglichkeiten mit großen Kunden geschaffen, da die Entwicklungsprogramme in der RFQ-Phase ein Potenzial von 25 Millionen künftigen Einheiten für Surround ADAS, 8-16 Millionen für SuperVision und 1-3 Millionen für Chauffeur repräsentieren.
- Strong cash position with $1.4 billion and zero debt
- Generated $400 million operating cash flow in 2024
- Won over 95% of ADAS programs awarded by top customers
- Significant pipeline expansion with RFQ-stage programs representing over 10x current awarded business
- Revenue decreased 23% YoY to $490 million in Q4
- Operating margin declined to -18% from 11% YoY
- EyeQ SoC volumes decreased 20%
- Average System Price declined to $50.0 from $52.7 YoY
Insights
Mobileye's Q4 2024 results reflect a significant near-term correction phase while maintaining strong fundamentals for future growth. The
The margin compression is noteworthy, with adjusted operating margin declining from
The company's robust pipeline development is particularly significant, with RFQ-stage programs potentially representing 25 million future units for Surround ADAS, 8-16 million for SuperVision and 1-3 million for Chauffeur. The upcoming EyeQ6 High platform, offering 10x processing improvement over EyeQ5, positions Mobileye advantageously for the next growth phase starting 2026.
The strong balance sheet with
-
Revenue decreased
23% year over year to in the fourth quarter. Full-year financial guidance implies a return to revenue growth in 2025.$490 million -
Diluted EPS (GAAP) was
and Adjusted Diluted EPS (Non-GAAP) was$(0.09) in the fourth quarter of 2024.$0.13 -
Generated net cash from operating activities of
in the year ended December 28, 2024, slightly higher than full-year 2023. Our balance sheet is strong with$400 million of cash and cash equivalents and zero debt as of December 28, 2024.$1.4 billion - Continued growth in RFQ-stage advanced product development programs positions us well to substantially increase long-term growth visibility over the course of 2025.
“I’m proud of our accomplishments in 2024. Against a challenging backdrop, we executed dozens of production program launches on-time for our customers and shipped the 200 millionth EyeQTM system in our history. In 2024, while generating
Fourth Quarter and Full-Year 2024 Business Highlights
- We delivered another year of impressive product execution in 2024. On the core business we launched ADAS programs into 313 car models and managed an additional 80 active ADAS development projects. On the technology front, we achieved major progress across the pillars that support our portfolio of advanced solutions, including: 1) EyeQ6 High System-on-Chip (SoC) is on-track for series production launch and achieves 10x the frame-per-second processing in comparison to EyeQ5 High with high efficiency; 2) imaging radar (launching 2nd half 2025) B-samples achieved outstanding performance across hundreds of OEM tests; and, 3) our compound AI system software infrastructure inside the EyeQ6 High-based family of ECUs delivers line-of-sight to approximately 100x the camera-only mean-time-between-failure as compared to EyeQ5 High. Most importantly, within our advanced portfolio, we progressed significantly on the SuperVisionTM, ChauffeurTM, and DriveTM projects for VW Group, achieving milestones on the path to start-of-production.
-
Business development activity was substantial in 2024. We won well-above
95% of the ADAS programs awarded by our top customers. On the advanced product side, decision-making timing was slower than expected, but the number of engagements significantly expanded and we gained additional clarity on future segmentation and volume expectations of premium ADAS and AV products. We have built an unprecedented set of potential opportunities across 9 of our top 10 customers, as well as others, with RFQ-stage development programs representing 25 million future units for Surround ADAS, 8-16 million future units for SuperVision, and 1-3 million future units for Chauffeur. This represents more than 10 times our current awarded business for these solutions and offers the potential for meaningful business expansion during 20251.
- During the second half of 2024 we detailed our Compound AI System software and hardware infrastructure approach, which we have high confidence will support the optimized combination of precision and recall required to enable safe and useful eyes-off products. This included an in-depth overview of our safety methodology that comprehensively addresses all aspects of a self-driving system’s safe operation.
Fourth Quarter 2024 Financial Summary and Key Highlights (Unaudited)
GAAP |
|
|
|
|
|
|
||||
|
|
Q4 2024 |
|
Q4 2023 |
|
% Y/Y |
||||
Revenue |
|
$ |
490 |
|
|
$ |
637 |
|
|
( |
Gross Profit |
|
$ |
241 |
|
|
$ |
344 |
|
|
( |
Gross Margin |
|
|
49 |
% |
|
|
54 |
% |
|
(482)bps |
Operating Income |
|
$ |
(86 |
) |
|
$ |
73 |
|
|
*NM |
Operating Margin |
|
|
(18 |
%) |
|
|
11 |
% |
|
*NM |
Net Income |
|
$ |
(71 |
) |
|
$ |
63 |
|
|
*NM |
EPS - Basic |
|
$ |
(0.09 |
) |
|
$ |
0.08 |
|
|
*NM |
EPS - Diluted |
|
$ |
(0.09 |
) |
|
$ |
0.08 |
|
|
*NM |
|
|
|
|
|
|
|
*Not Meaningful
Non-GAAP |
|
|
|
|
|
|
||||
|
|
Q4 2024 |
|
Q4 2023 |
|
% Y/Y |
||||
Revenue |
|
$ |
490 |
|
|
$ |
637 |
|
|
( |
Adjusted Gross Profit |
|
$ |
336 |
|
|
$ |
439 |
|
|
( |
Adjusted Gross Margin |
|
|
69 |
% |
|
|
69 |
% |
|
(35)bps |
Adjusted Operating Income |
|
$ |
101 |
|
|
$ |
247 |
|
|
( |
Adjusted Operating Margin |
|
|
21 |
% |
|
|
39 |
% |
|
(1,816)bps |
Adjusted Net Income |
|
$ |
107 |
|
|
$ |
228 |
|
|
( |
Adjusted EPS - Basic |
|
$ |
0.13 |
|
|
$ |
0.28 |
|
|
( |
Adjusted EPS - Diluted |
|
$ |
0.13 |
|
|
$ |
0.28 |
|
|
( |
-
Revenue of
decreased$490 million 23% as compared to the fourth quarter of 2023, primarily due to a20% reduction in EyeQ SoC volumes. This was primarily related to the previously disclosed meaningful build-up of inventory at our Tier 1 customers, including in the fourth quarter of 2023.
-
Average System Price2 was
in fourth quarter 2024, compared to$50.0 in the prior year period primarily due to lower percentage of SuperVision related revenue as compared to the fourth quarter of 2023.$52.7
- Gross Margin decreased by nearly 5 percentage points in the fourth quarter of 2024 as compared to the prior year period. The decrease was primarily due to the impact of the cost attributable to amortization of intangible assets which was similar to the prior year but on a lower revenue base.
- Adjusted Gross Margin (a non-GAAP measure) in the fourth quarter of 2024 was similar to the prior year period. The positive gross margin impact of a lower percentage of SuperVision related revenue was offset by the modestly negative impact of EyeQ-related mix effects.
-
Operating Margin of (
18% ) decreased by 29 percentage points in the fourth quarter of 2024 as compared to the prior year period, due to higher operating expenses than the prior year period on a lower revenue base, as well as the gross margin decrease described above.
-
Adjusted Operating Margin (a non-GAAP measure) of
21% decreased by 18 percentage points in the fourth quarter of 2024 as compared to the prior year period, due to higher operating expenses on a lower revenue base.
-
Operating cash flow for the year ended December 28, 2024 was
. Cash used in purchases of property and equipment was$400 million for that same period.$81 million
1 These expectations are based on estimated volumes, which are based on projections of future production volumes that were provided by our current and prospective OEMs at the time of sourcing the design wins for the models related to those design wins. Further, achievement of a design win is an estimate only and subject to multiple factors, many of which are outside of Mobileye’s control. Any statement on the timing of a design win is an estimate only and subject to change. See the disclaimer under the heading “Forward-Looking Statements” below for important limitations applicable to these estimates.
2 Average System Price is calculated as the sum of revenue related to EyeQ™ and SuperVision systems, divided by the number of systems shipped.
Financial Guidance for the 2025 Fiscal Year
The following information reflects Mobileye’s expectations for Revenue, Operating Loss and Adjusted Operating Income results for the year ending December 27, 2025.
We believe Adjusted Operating Income (a non-GAAP metric) is an appropriate metric as it excludes significant non-cash expenses including: 1) Amortization charges related to intangible assets consisting of developed technology, customer relationships and brands as a result of Intel’s acquisition of Mobileye in 2017 and the acquisition of Moovit in 2020; 2) Share-based compensation expense; and 3) Goodwill impairment. These statements represent forward-looking information and may not represent a financial outlook, and actual results may vary. Please see the risks and assumptions referred to in the Forward-Looking Statements section of this release.
|
Full Year 2025 |
||||||
|
Low |
|
High |
||||
Revenue |
$ |
1,690 |
|
|
$ |
1,810 |
|
Operating Loss |
$ |
(574 |
) |
|
$ |
(489 |
) |
Amortization of acquired intangible assets |
$ |
443 |
|
|
$ |
443 |
|
Share-based compensation expense |
$ |
306 |
|
|
$ |
306 |
|
Adjusted Operating Income |
$ |
175 |
|
|
$ |
260 |
|
Earnings Conference Call Webcast Information
Mobileye will host a conference call today, January 30, 2025, at 8:00am ET (3:00pm IT) to review its results and provide a general business update. The conference call will be accessible live via a webcast on Mobileye’s investor relations site, which can be found at ir.mobileye.com, and a replay of the webcast will be made available shortly after the event’s conclusion.
Non-GAAP Financial Measures
This press release contains Adjusted Gross Profit and Margin, Adjusted Operating Income and Margin, Adjusted Net Income and Adjusted EPS, which are financial measures not presented in accordance with GAAP. We define Adjusted Gross Profit as gross profit presented in accordance with GAAP, excluding amortization of acquisition related intangibles and share-based compensation expense. Adjusted Gross Margin is calculated as Adjusted Gross Profit divided by total revenue. We define Adjusted Operating Income (Loss) as operating loss presented in accordance with GAAP, adjusted to exclude amortization of acquisition related intangibles, share-based compensation expenses and impairment of goodwill. Operating margin is calculated as Operating Income (Loss) divided by total revenue, and Adjusted Operating Margin is calculated as Adjusted Operating Income divided by total revenue. We define Adjusted Net Income as net loss presented in accordance with GAAP, adjusted to exclude amortization of acquisition related intangibles, share-based compensation expense, impairment of goodwill, as well as the related income tax effects. Income tax effects have been calculated using the applicable statutory tax rate for each adjustment taking into consideration the associated valuation allowance impacts. Adjusted Basic EPS is calculated by dividing Adjusted Net Income for the period by the weighted-average number of common shares outstanding during the period. Adjusted Diluted EPS is calculated by dividing Adjusted Net Income (Loss) by the weighted-average number of common shares outstanding during the period, while giving effect to all potentially dilutive common shares to the extent they are dilutive.
We use such non-GAAP financial measures to make strategic decisions, establish business plans and forecasts, identify trends affecting our business, and evaluate performance. For example, we use these non-GAAP financial measures to assess our pricing and sourcing strategy, in the preparation of our annual operating budget, and as a measure of our operating performance. We believe that these non-GAAP financial measures, when taken collectively, may be helpful to investors because they allow for greater transparency into what measures our management uses in operating our business and measuring our performance, and enable comparison of financial trends and results between periods where items may vary independent of business performance. The non-GAAP financial measures are presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with GAAP, and may be different from similarly titled non-GAAP measures used by other companies. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure presented in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures.
About Mobileye Global Inc.
Mobileye (Nasdaq: MBLY) leads the mobility revolution with its autonomous driving and driver-assistance technologies, harnessing world-renowned expertise in computer vision, artificial intelligence, mapping, and data analysis. Since its founding in 1999, Mobileye has pioneered such groundbreaking technologies as REM™ crowdsourced mapping, True Redundancy™ sensing, and Responsibility Sensitive Safety (RSS). These technologies are driving the ADAS and AV fields towards the future of mobility – enabling self-driving vehicles and mobility solutions, powering industry-leading advanced driver-assistance systems and delivering valuable intelligence to optimize mobility infrastructure. To date, more than 200 million vehicles worldwide have been built with Mobileye technology inside. In 2022 Mobileye listed as an independent company separate from Intel (Nasdaq: INTC), which retains majority ownership. For more information, visit https://www.mobileye.com.
“Mobileye,” the Mobileye logo and Mobileye product names are registered trademarks of Mobileye Global. All other marks are the property of their respective owners.
Forward-Looking Statements
Mobileye’s business outlook, guidance and other statements in this release that are not statements of historical fact, including statements about our beliefs and expectations, are forward-looking statements and should be evaluated as such. Forward-looking statements include information concerning possible or assumed future results of operations, including Mobileye’s 2025 full-year guidance, projected future revenue and descriptions of our business plan and strategies. These statements often include words such as “anticipate,” “expect,” “suggests,” “plan,” “believe,” “intend,” “estimates,” “targets,” “projects,” “should,” “could,” “would,” “may,” “will,” “forecast,” or the negative of these terms, and other similar expressions, although not all forward-looking statements contain these words. We base these forward-looking statements or projections, including Mobileye’s full-year guidance, on our current expectations, plans and assumptions that we have made in light of our experience in the industry, as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances and at such time. You should understand that these statements are not guarantees of performance or results. The forward-looking statements and projections are subject to and involve risks, uncertainties and assumptions and you should not place undue reliance on these forward-looking statements or projections. Although we believe that these forward-looking statements and projections are based on reasonable assumptions at the time they are made, you should be aware that many factors could affect our actual financial results or results of operations and could cause actual results to differ materially from those expressed in the forward-looking statements and projections.
Important factors that may materially affect such forward-looking statements and projections include the following: future business, social and environmental performance, goals and measures; our anticipated growth prospects and trends in markets and industries relevant to our business; business and investment plans; expectations about our ability to maintain or enhance our leadership position in the markets in which we participate; future consumer demand and behavior, including expectations about excess inventory utilization by customers; our ability to effectively compete in the markets in which we operate; future products and technology, and the expected availability and benefits of such products and technology; development of regulatory frameworks for current and future technology; changes in regulation and trade policy, including increased tariffs, in regions in which we operate, including the US,
The estimates included herein are based on projections of future production volumes that were provided by our current and prospective OEMs at the time of sourcing the design wins for the models related to those design wins. For the purpose of these estimates, we estimated sales prices based on our management’s estimates for the applicable product bundles and periods. Achieving design wins is not a guarantee of revenue, and our sales may not correlate with the achievement of additional design wins. Moreover, our pricing estimates are made at the time of a request for quotation by an OEM (in the case of estimates related to contracted customers), so that worsening market or other conditions between the time of a request for quotation and an order for our solutions may require us to sell our solutions for a lower price than we initial expected. These estimates may deviate from actual production volumes and sale prices (which may be higher or lower than the estimates) and the amounts included for prospective but uncontracted production volumes may never be achieved. Accordingly, these estimations are subject to and involve risks, uncertainties and assumptions and you should not place undue reliance on these forward-looking statements or projections.
Detailed information regarding these and other factors that could affect Mobileye’s business and results is included in Mobileye’s SEC filings, including the company’s Annual Report on Form 10-K for the year ended December 30, 2023, particularly in the section entitled “Item 1A. Risk Factors”. Copies of these filings may be obtained by visiting our Investor Relations website at ir.mobileye.com or the SEC’s website at www.sec.gov.
Full Year 2024 Financial Results
|
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
December 28,
|
|
December 30,
|
|
December 28,
|
|
December 30,
|
||||||||
Revenue |
$ |
490 |
|
|
$ |
637 |
|
|
$ |
1,654 |
|
|
$ |
2,079 |
|
Cost of revenue |
|
249 |
|
|
|
293 |
|
|
|
913 |
|
|
|
1,032 |
|
Gross profit |
|
241 |
|
|
|
344 |
|
|
|
741 |
|
|
|
1,047 |
|
Research and development, net |
|
281 |
|
|
|
225 |
|
|
|
1,083 |
|
|
|
889 |
|
Sales and marketing |
|
28 |
|
|
|
28 |
|
|
|
118 |
|
|
|
118 |
|
General and administrative |
|
18 |
|
|
|
18 |
|
|
|
70 |
|
|
|
73 |
|
Goodwill impairment |
|
— |
|
|
|
— |
|
|
|
2,695 |
|
|
|
— |
|
Total operating expenses |
|
327 |
|
|
|
271 |
|
|
|
3,966 |
|
|
|
1,080 |
|
Operating income (loss) |
|
(86 |
) |
|
|
73 |
|
|
|
(3,225 |
) |
|
|
(33 |
) |
Other financial income (expense), net |
|
18 |
|
|
|
11 |
|
|
|
62 |
|
|
|
49 |
|
Income (loss) before income taxes |
|
(68 |
) |
|
|
84 |
|
|
|
(3,163 |
) |
|
|
16 |
|
Benefit (provision) for income taxes |
|
(3 |
) |
|
|
(21 |
) |
|
|
73 |
|
|
|
(43 |
) |
Net income (loss) |
$ |
(71 |
) |
|
$ |
63 |
|
|
$ |
(3,090 |
) |
|
$ |
(27 |
) |
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per attributed to Class A and Class B stockholders: |
|
|
|
|
|
|
|
||||||||
Basic and diluted |
$ |
(0.09 |
) |
|
$ |
0.08 |
|
|
$ |
(3.82 |
) |
|
$ |
(0.03 |
) |
Weighted-average number of shares used in computation of earnings (loss) per share attributed to Class A and Class B stockholders (in millions): |
|
|
|
|
|
|
|
||||||||
Basic |
|
811 |
|
|
|
806 |
|
|
|
809 |
|
|
|
805 |
|
Diluted |
|
811 |
|
|
|
812 |
|
|
|
809 |
|
|
|
805 |
|
Mobileye Global Inc.
|
||||||
|
|
December 28, 2024 |
|
December 30, 2023 |
||
Assets |
|
|
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
1,426 |
|
$ |
1,212 |
Trade accounts receivable, net |
|
|
212 |
|
|
357 |
Inventories |
|
|
415 |
|
|
391 |
Other current assets |
|
|
121 |
|
|
106 |
Total current assets |
|
|
2,174 |
|
|
2,066 |
Non-current assets: |
|
|
|
|
||
Property and equipment, net |
|
|
458 |
|
|
447 |
Intangible assets, net |
|
|
1,609 |
|
|
2,053 |
Goodwill |
|
|
8,200 |
|
|
10,895 |
Other long-term assets |
|
|
138 |
|
|
116 |
Total non-current assets |
|
|
10,405 |
|
|
13,511 |
TOTAL ASSETS |
|
$ |
12,579 |
|
$ |
15,577 |
Liabilities and Equity |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Accounts payable and accrued expenses |
|
$ |
190 |
|
$ |
229 |
Employee related accrued expenses |
|
|
105 |
|
|
87 |
Related party payable |
|
|
4 |
|
|
39 |
Other current liabilities |
|
|
34 |
|
|
48 |
Total current liabilities |
|
|
333 |
|
|
403 |
Non-current liabilities: |
|
|
|
|
||
Long-term employee benefits |
|
|
62 |
|
|
56 |
Deferred tax liabilities |
|
|
47 |
|
|
148 |
Other long-term liabilities |
|
|
50 |
|
|
46 |
Total non-current liabilities |
|
|
159 |
|
|
250 |
TOTAL LIABILITIES |
|
$ |
492 |
|
$ |
653 |
TOTAL EQUITY |
|
|
12,087 |
|
|
14,924 |
TOTAL LIABILITIES AND EQUITY |
|
$ |
12,579 |
|
$ |
15,577 |
Mobileye Global Inc.
|
||||||||
|
|
Year Ended |
||||||
|
|
December 28,
|
|
December 30,
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
||||
Net income (loss) |
|
$ |
(3,090 |
) |
|
$ |
(27 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation of property and equipment |
|
|
62 |
|
|
|
39 |
|
Share-based compensation |
|
|
279 |
|
|
|
252 |
|
Amortization of intangible assets |
|
|
444 |
|
|
|
474 |
|
Goodwill impairment |
|
|
2,695 |
|
|
|
— |
|
Exchange rate differences on cash and cash equivalents |
|
|
2 |
|
|
|
5 |
|
Deferred income taxes |
|
|
(101 |
) |
|
|
(14 |
) |
Interest with related party, net |
|
|
— |
|
|
|
16 |
|
(Gains) losses on equity and debt investments, net |
|
|
(3 |
) |
|
|
— |
|
Other |
|
|
— |
|
|
|
1 |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
Decrease (increase) in trade accounts receivables |
|
|
124 |
|
|
|
(88 |
) |
Decrease (increase) in other current assets |
|
|
15 |
|
|
|
8 |
|
Decrease (increase) in inventories |
|
|
(24 |
) |
|
|
(278 |
) |
Increase (decrease) in accounts payable, accrued expenses and related party payable |
|
|
(29 |
) |
|
|
10 |
|
Increase (decrease) in employee-related accrued expenses and long term benefits |
|
|
25 |
|
|
|
(1 |
) |
Increase (decrease) in other current liabilities |
|
|
6 |
|
|
|
(7 |
) |
Decrease (increase) in other long term assets |
|
|
(11 |
) |
|
|
(3 |
) |
Increase (decrease) in other long term liabilities |
|
|
6 |
|
|
|
7 |
|
Net cash provided by operating activities |
|
|
400 |
|
|
|
394 |
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
||||
Purchase of property and equipment |
|
|
(81 |
) |
|
|
(98 |
) |
Purchases of debt and equity investments |
|
|
(62 |
) |
|
|
— |
|
Maturities and sales of debt and equity investments |
|
|
23 |
|
|
|
— |
|
Net cash provided by (used in) investing activities |
|
|
(120 |
) |
|
|
(98 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
||||
Share-based compensation recharge |
|
|
(66 |
) |
|
|
(100 |
) |
Net cash provided by (used in) financing activities |
|
|
(66 |
) |
|
|
(100 |
) |
Effect of foreign exchange rate changes on cash and cash equivalents |
|
|
(2 |
) |
|
|
(5 |
) |
Increase in cash, cash equivalents and restricted cash |
|
|
212 |
|
|
|
191 |
|
Balance of cash, cash equivalents and restricted cash, at beginning of year |
|
|
1,226 |
|
|
|
1,035 |
|
Balance of cash, cash equivalents and restricted cash, at end of year |
|
$ |
1,438 |
|
|
$ |
1,226 |
|
Mobileye Global Inc.
|
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
December 28, 2024 |
|
December 30, 2023 |
|
December 28, 2024 |
|
December 30, 2023 |
||||||||
|
Amount |
% of
|
|
Amount |
% of
|
|
Amount |
% of
|
|
Amount |
% of
|
||||
Gross Profit |
$ |
241 |
|
|
$ |
344 |
|
|
$ |
741 |
|
|
$ |
1,047 |
|
Add: Amortization of acquired intangible assets |
|
94 |
|
|
|
95 |
|
|
|
376 |
|
|
|
406 |
|
Add: Share-based compensation expense |
|
1 |
—% |
|
|
— |
—% |
|
|
2 |
—% |
|
|
2 |
—% |
Adjusted Gross Profit |
$ |
336 |
|
|
$ |
439 |
|
|
$ |
1,119 |
|
|
$ |
1,455 |
|
3Adjusted gross margin is calculated as adjusted gross profit as a percentage of revenue
Mobileye Global Inc.
|
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
December 28,
|
|
December 30,
|
|
December 28,
|
|
December 30,
|
||||||||
|
Amount |
% of
|
|
Amount |
% of
|
|
Amount |
% of
|
|
Amount |
% of
|
||||
Operating Income (Loss) |
$ |
(86) |
( |
|
$ |
73 |
|
|
$ |
(3,225) |
( |
|
$ |
(33) |
( |
Add: Amortization of acquired intangible assets |
|
111 |
|
|
|
112 |
|
|
|
444 |
|
|
|
474 |
|
Add: Share-based compensation expense |
|
76 |
|
|
|
62 |
|
|
|
279 |
|
|
|
252 |
|
Add: Goodwill impairment |
|
— |
—% |
|
|
— |
—% |
|
|
2,695 |
|
|
|
— |
—% |
Adjusted Operating Income |
$ |
101 |
|
|
$ |
247 |
|
|
$ |
193 |
|
|
$ |
693 |
|
4Adjusted operating margin is calculated as adjusted operating income as a percentage of revenue
Mobileye Global Inc.
|
|||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
December 28, 2024 |
|
December 30, 2023 |
|
December 28, 2024 |
|
December 30, 2023 |
||||||||
|
Amount |
% of
|
|
Amount |
% of
|
|
Amount |
% of
|
|
Amount |
% of
|
||||
Net Income (Loss) |
$ |
(71) |
( |
|
$ |
63 |
|
|
$ |
(3,090) |
( |
|
$ |
(27) |
( |
Add: Amortization of acquired intangible assets |
|
111 |
|
|
|
112 |
|
|
|
444 |
|
|
|
474 |
|
Add: Share-based compensation expense |
|
76 |
|
|
|
62 |
|
|
|
279 |
|
|
|
252 |
|
Add: Goodwill impairment |
|
— |
—% |
|
|
— |
—% |
|
|
2,695 |
|
|
|
— |
—% |
Less: Income tax effects |
|
(9) |
( |
|
|
(9) |
( |
|
|
(123) |
( |
|
|
(40) |
( |
Adjusted Net Income |
$ |
107 |
|
|
$ |
228 |
|
|
$ |
205 |
|
|
$ |
659 |
|
Supplemental Information - Average System Price |
||||||||||||||
|
Q4 2023 |
|
Q1 2024 |
|
Q2 2024 |
|
Q3 2024 |
|
Q4 2024 |
|||||
EyeQ and SuperVision revenue ( |
$ |
611 |
|
$ |
219 |
|
$ |
413 |
|
$ |
457 |
|
$ |
464 |
Number of systems shipped (in millions) |
|
11.6 |
|
|
3.6 |
|
|
7.6 |
|
|
8.6 |
|
|
9.3 |
Average system price ( |
$ |
52.7 |
|
$ |
61.0 |
|
$ |
54.4 |
|
$ |
53.3 |
|
$ |
50.0 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250130605548/en/
Dan Galves
Investor Relations
investors@mobileye.com
Justin Hyde
Media Relations
justin.hyde@mobileye.com
Source: Mobileye Global Inc.
FAQ
What caused Mobileye's (MBLY) revenue decline in Q4 2024?
How much operating cash flow did Mobileye (MBLY) generate in 2024?
What is Mobileye's (MBLY) future business pipeline looking like?
How did Mobileye's (MBLY) Average System Price change in Q4 2024?