MACOM Reports Fiscal Fourth Quarter and Fiscal Year 2024 Financial Results
MACOM Technology Solutions (Nasdaq: MTSI) reported fiscal Q4 2024 results with revenue of $200.7 million, up 33.5% year-over-year. Q4 GAAP net income reached $29.4 million ($0.39 per diluted share), while adjusted net income was $54.2 million ($0.73 per diluted share). For fiscal year 2024, revenue grew 12.5% to $729.6 million, with GAAP net income of $76.9 million ($1.04 per diluted share). Looking ahead, MACOM expects Q1 2025 revenue between $212-218 million with adjusted earnings per share of $0.75-0.81.
MACOM Technology Solutions (Nasdaq: MTSI) ha riportato i risultati fiscali del quarto trimestre 2024 con un fatturato di $200,7 milioni, in aumento del 33,5% rispetto all'anno precedente. Nel quarto trimestre, l'utile netto GAAP ha raggiunto i $29,4 milioni ($0,39 per azione diluita), mentre l'utile netto rettificato è stato di $54,2 milioni ($0,73 per azione diluita). Per l'anno fiscale 2024, il fatturato è cresciuto del 12,5% a $729,6 milioni, con un utile netto GAAP di $76,9 milioni ($1,04 per azione diluita). Guardando al futuro, MACOM prevede un fatturato per il primo trimestre 2025 tra $212-218 milioni con utili per azione rettificati di $0,75-0,81.
MACOM Technology Solutions (Nasdaq: MTSI) informó sobre los resultados fiscales del cuarto trimestre de 2024 con ingresos de $200.7 millones, un aumento del 33.5% en comparación con el año anterior. El ingreso neto GAAP del cuarto trimestre alcanzó los $29.4 millones ($0.39 por acción diluida), mientras que el ingreso neto ajustado fue de $54.2 millones ($0.73 por acción diluida). Para el año fiscal 2024, los ingresos crecieron un 12.5% hasta $729.6 millones, con un ingreso neto GAAP de $76.9 millones ($1.04 por acción diluida). De cara al futuro, MACOM espera ingresos para el primer trimestre de 2025 entre $212-218 millones con ganancias por acción ajustadas de $0.75-0.81.
MACOM Technology Solutions (Nasdaq: MTSI)는 2024 회계연도 4분기 실적을 보고하며 매출이 $200.7 백만으로 작년 대비 33.5% 증가했다고 발표했습니다. 4분기 GAAP 순이익은 $29.4 백만 ($0.39의 희석주당 순이익)에 도달하였고, 조정된 순이익은 $54.2 백만 ($0.73의 희석주당 순이익)이었습니다. 2024 회계연도 동안 매출은 12.5% 증가하여 $729.6 백만에 이르렀으며, GAAP 순이익은 $76.9 백만 ($1.04의 희석주당 순이익)이었습니다. 앞으로 MACOM은 2025년 1분기 매출이 $212-218 백만에 이를 것으로 예상하며, 조정된 주당 수익은 $0.75-0.81입니다.
MACOM Technology Solutions (Nasdaq: MTSI) a publié les résultats fiscaux du quatrième trimestre 2024, avec un chiffre d'affaires de 200,7 millions de dollars, en hausse de 33,5 % par rapport à l'année précédente. Le revenu net GAAP pour le quatrième trimestre a atteint 29,4 millions de dollars (0,39 $ par action diluée), tandis que le revenu net ajusté était de 54,2 millions de dollars (0,73 $ par action diluée). Pour l'exercice 2024, le chiffre d'affaires a augmenté de 12,5 % pour atteindre 729,6 millions de dollars, avec un revenu net GAAP de 76,9 millions de dollars (1,04 $ par action diluée). En regardant vers l'avenir, MACOM prévoit un chiffre d'affaires pour le premier trimestre 2025 compris entre 212 et 218 millions de dollars avec des bénéfices ajustés par action de 0,75 à 0,81 $.
MACOM Technology Solutions (Nasdaq: MTSI) berichtete über die Ergebnisse des vierten Quartals 2024 mit einem Umsatz von $200,7 Millionen, was einem Anstieg von 33,5% im Vergleich zum Vorjahr entspricht. Der GAAP-Nettoeinkommen im vierten Quartal erreichte $29,4 Millionen ($0,39 pro verwässerter Aktie), während das bereinigte Nettoeinkommen $54,2 Millionen ($0,73 pro verwässerter Aktie) betrug. Für das Geschäftsjahr 2024 wuchs der Umsatz um 12,5% auf $729,6 Millionen, mit einem GAAP-Nettoeinkommen von $76,9 Millionen ($1,04 pro verwässerter Aktie). Ausblickend erwartet MACOM Umsatz im ersten Quartal 2025 zwischen $212-218 Millionen mit einem bereinigten Gewinn pro Aktie von $0,75-0,81.
- Q4 revenue increased 33.5% YoY to $200.7 million
- Q4 adjusted net income grew to $54.2 million from $40.1 million YoY
- FY2024 revenue increased 12.5% to $729.6 million
- Q1 2025 guidance shows continued growth with revenue of $212-218 million
- FY2024 GAAP net income decreased to $76.9 million from $91.6 million YoY
- FY2024 adjusted gross margin declined to 57.9% from 61.3% YoY
- FY2024 adjusted operating income decreased to $175.0 million from $189.6 million YoY
Insights
MACOM delivered strong Q4 results with
The Q1 FY2025 guidance suggests continued momentum with projected revenue of
The semiconductor supplier's market position remains strong, with management indicating share gains and customer base expansion. The robust Q4 performance and optimistic Q1 guidance suggest positive business momentum despite broader industry challenges.
Fourth Quarter Fiscal Year 2024 GAAP Results
-
Revenue was
, an increase of$200.7 million 33.5% , compared to in the previous year fiscal fourth quarter and an increase of$150.4 million 5.4% compared to in the prior fiscal quarter;$190.5 million -
Gross margin was
54.7% , compared to57.6% in the previous year fiscal fourth quarter and53.2% in the prior fiscal quarter; -
Income from operations was
, or$27.5 million 13.7% of revenue, compared to income from operations of , or$15.6 million 10.4% of revenue, in the previous year fiscal fourth quarter and income from operations of , or$19.7 million 10.4% of revenue, in the prior fiscal quarter; and -
Net income was
, or$29.4 million per diluted share, compared to net income of$0.39 , or$24.5 million per diluted share, in the previous year fiscal fourth quarter and net income of$0.34 , or$19.9 million per diluted share, in the prior fiscal quarter.$0.27
Fourth Quarter Fiscal Year 2024 Adjusted Non-GAAP Results
-
Adjusted gross margin was
58.1% , compared to60.1% in the previous year fiscal fourth quarter and57.5% in the prior fiscal quarter; -
Adjusted income from operations was
, or$50.7 million 25.2% of revenue, compared to adjusted income from operations of , or$37.2 million 24.7% of revenue, in the previous year fiscal fourth quarter and adjusted income from operations of , or$45.6 million 24.0% of revenue, in the prior fiscal quarter; and -
Adjusted net income was
, or$54.2 million per diluted share, compared to adjusted net income of$0.73 , or$40.1 million per diluted share, in the previous year fiscal fourth quarter and adjusted net income of$0.56 , or$48.9 million per diluted share, in the prior fiscal quarter.$0.66
Fiscal Year 2024 GAAP Results
-
Revenue was
, an increase of$729.6 million 12.5% , compared to in fiscal year 2023;$648.4 million -
Gross margin was
54.0% , compared to59.5% in fiscal year 2023; -
Income from operations was
, compared to$73.7 million in fiscal year 2023; and$107.4 million -
Net income was
, or$76.9 million per diluted share, compared to a net income of$1.04 , or$91.6 million income per diluted share in fiscal year 2023.$1.28
Fiscal Year 2024 Adjusted Non-GAAP Results
-
Adjusted gross margin was
57.9% , compared to61.3% in fiscal year 2023; -
Adjusted income from operations was
, or$175.0 million 24.0% of revenue, compared to , or$189.6 million 29.2% of revenue, in fiscal year 2023; and -
Adjusted net income was
, or$188.2 million per diluted share, compared to adjusted net income of$2.56 , or$193.3 million per diluted share in fiscal year 2023.$2.70
Management Commentary
“Our team continues to identify opportunities to expand our customer base and gain share with our leading products and technologies,” said Stephen G. Daly, President and Chief Executive Officer.
Business Outlook
For the fiscal first quarter ending January 3, 2025, MACOM expects revenue to be in the range of
Conference Call
MACOM will host a conference call on Thursday, November 7, 2024, at 8:30 a.m. Eastern Time to discuss its fiscal fourth quarter and fiscal year 2024 financial results and business outlook. Investors and analysts may visit MACOM's Investor Relations website at https://ir.macom.com/events-webcasts to register for a user-specific access code for the live call or to access the live webcast. A replay of the call will be available within 24 hours and remain accessible by all interested parties for approximately 90 days.
About MACOM
MACOM designs and manufactures high-performance semiconductor products for the Industrial and Defense, Data Center and Telecommunications industries. MACOM services over 6,000 customers annually with a broad product portfolio that incorporates RF, Microwave, Analog and Mixed Signal and Optical semiconductor technologies. MACOM has achieved certification to the IATF16949 automotive standard, the AS9100D aerospace standard, the ISO9001 international quality standard and the ISO14001 environmental management standard. MACOM operates facilities across
Special Note Regarding Forward-Looking Statements
This press release and the associated earnings call contains forward-looking statements. These forward-looking statements include, among others, statements about MACOM’s strategic plans, priorities and long-term growth drivers, our ability to execute our long-term strategy, strengthen our position and drive market share gains and growth, our ability to develop new products, achieve market acceptance of those products and better address certain markets, expand our capabilities and extend our product offerings, including through the acquisitions of ENGIN-IC, Inc., Linearizer Communications Group and the radio frequency (RF) business of Wolfspeed, Inc. and through the establishment of our European Semiconductor Center, and the teams’ capabilities and technologies and expansion thereof and any potential financial benefits derived by and financial impact to MACOM therefrom, strength and competitiveness of new product introductions and technology portfolio expansion, including the anticipated rate of new product introductions, anticipated demand for our products, MACOM’s profitability, revenue targets, prospects and growth opportunities in our three primary markets, the potential impact to our business of an economic downturn or recession, anticipated financial and business performance improvements, the estimated financial results for our 2025 fiscal first quarter and the stated business outlook and future results of operations.
These forward-looking statements reflect MACOM’s current views about future events and are subject to risks, uncertainties, assumptions and changes in circumstances that may cause those events or our actual activities or results to differ materially from those indicated by the forward-looking statements, including our ability to develop new products and achieve market acceptance of those products; component shortages or other disruptions in our supply chain, including as a result of geopolitical unrest or otherwise; inflationary pressures; any failure to accurately anticipate demand for our products and effectively manage our inventory; our dependence on a limited number of customers; risks related to any weakening of economic conditions; our ability to compete effectively; and those other factors described in “Risk Factors” in MACOM’s filings with the Securities and Exchange Commission (“SEC”), including its Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q and other filings with the SEC. These forward-looking statements speak only as of the date of this press release, and MACOM undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.
Discussion Regarding the Use of Historical and Forward-Looking Non-GAAP Financial Measures
In addition to United States Generally Accepted Accounting Principles (“GAAP”) reporting, MACOM provides investors with financial measures that have not been calculated in accordance with GAAP, such as: non-GAAP gross profit and gross margin, non-GAAP operating expenses, non-GAAP income from operations and operating margin, non-GAAP EBITDA, non-GAAP net income, non-GAAP diluted earnings per share, non-GAAP income tax rate and non-GAAP interest income. In this release or elsewhere, we may alternatively refer to such non-GAAP measures as “adjusted” measures. This non-GAAP information excludes the effect, where applicable, of intangible amortization expense, share-based compensation expense, non-cash interest, net, acquisition and integration related costs, debt extinguishment costs and the tax effect of each non-GAAP adjustment.
Management believes these excluded items are not reflective of our underlying performance and uses these non-GAAP financial measures to: evaluate our ongoing operating performance and compare it against prior periods, make operating decisions, forecast future periods, evaluate potential acquisitions, compare our operating performance against peer companies and assess certain compensation programs. We believe this non-GAAP financial information provides additional insight into our ongoing performance and have therefore chosen to provide this information to investors to help them evaluate the results of our ongoing operations and enable more meaningful period-to-period comparisons. These non-GAAP measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP.
A reconciliation between GAAP and non-GAAP financial data is included in the supplemental financial data attached to this press release. We have not provided a reconciliation with respect to any forward-looking non-GAAP financial data presented because we do not have and cannot reliably estimate certain key inputs required to calculate the most comparable GAAP financial data, such as future acquisition costs, the possibility and impact of any litigation costs, changes in our GAAP effective tax rate and impairment charges. We believe these unknown inputs are likely to have a significant impact on any estimate of the comparable GAAP financial data.
Investors are cautioned against placing undue reliance on non-GAAP financial measures and are urged to review and consider carefully the adjustments made by management to the most directly comparable GAAP financial measures. Non-GAAP financial measures may have limited value as analytical tools because they may exclude certain expenses that some investors consider important in evaluating our operating performance or ongoing business performance. Further, non-GAAP financial measures may have limited value for purposes of drawing comparisons between companies because different companies may calculate similarly titled non-GAAP financial measures in different ways because non-GAAP measures are not based on any comprehensive set of accounting rules or principles.
Additional information and management’s assessment regarding why certain items are excluded from our non-GAAP measures are summarized below:
Amortization Expense – is related to acquired intangible assets which are based upon valuation methodologies and are generally amortized over the expected life of the intangible asset at the time of acquisition, which may result in amortization amounts that vary over time. This non-cash expense is not considered by management in making operating decisions.
Share-Based Compensation Expense – includes share-based compensation expense for awards that are equity and liability classified on our balance sheet and the related employer tax expense at vesting. Share-based compensation expense is partially outside of our control due to factors such as stock price volatility and interest rates, which may be unrelated to our operating performance during the period in which the expense is incurred. It is an expense based upon valuation methodologies and assumptions that vary over time, and the amount of the expense can vary significantly between companies. Share-based compensation expense amounts are not considered by management in making operating decisions.
Non-cash Interest, Net – includes amounts associated with the amortization of certain fees associated with the establishment or amendment of our term loans and convertible notes that are being amortized over the life of the agreements. We believe these amounts are non-cash in nature, are not correlated to future business operations and do not reflect our ongoing operations.
Acquisition and Integration Related Costs – includes items such as professional fees, employee severance and other costs incurred in connection with acquisitions and integration specific activities which are not expected to have a continuing contribution to operations and the amortization of the fair market step-up value of acquired inventory and fixed assets. We believe the exclusion of these items is useful in providing management a basis to evaluate ongoing operating activities and strategic decision making.
Debt Extinguishment Costs – includes the write-off of unamortized deferred financing costs and professional fees associated with the paydown of our term loans. We believe these non-cash amounts are not correlated to future business operations and do no reflect our ongoing operations.
Tax Effect of Non-GAAP Adjustments – includes adjustments to arrive at an estimate of our non-GAAP income tax rate associated with our non-GAAP income over a period of time. We determine our non-GAAP income tax rate using applicable rates in taxing jurisdictions and assessing certain factors including our historical and forecast earnings by jurisdiction, discrete items, cash taxes paid in relation to our non-GAAP net income before income taxes and our ability to realize tax assets. We generally assess this non-GAAP income tax rate quarterly and have utilized
Adjusted EBITDA – is a calculation that adds depreciation expense to our adjusted income from operations. Management reviews and utilizes this measure for operational analysis purposes. We believe competitors and others in the financial industry also utilize this measure for analysis purposes.
* * *
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited and in thousands, except per share data) |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
September 27, 2024 |
|
June 28, 2024 |
|
September 29, 2023 |
|
September 27, 2024 |
|
September 29, 2023 |
|||||||||||
Revenue |
$ |
200,710 |
|
|
$ |
190,486 |
|
|
$ |
150,375 |
|
|
$ |
729,578 |
|
|
$ |
648,407 |
|
|
Cost of revenue |
|
90,868 |
|
|
|
89,077 |
|
|
|
63,749 |
|
|
|
335,805 |
|
|
|
262,610 |
|
|
Gross profit |
|
109,842 |
|
|
|
101,409 |
|
|
|
86,626 |
|
|
|
393,773 |
|
|
|
385,797 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|||||||||||
Research and development |
|
49,592 |
|
|
|
47,531 |
|
|
|
37,508 |
|
|
|
182,158 |
|
|
|
148,545 |
|
|
Selling, general and administrative |
|
32,716 |
|
|
|
34,162 |
|
|
|
33,511 |
|
|
|
137,949 |
|
|
|
129,852 |
|
|
Total operating expenses |
|
82,308 |
|
|
|
81,693 |
|
|
|
71,019 |
|
|
|
320,107 |
|
|
|
278,397 |
|
|
Income from operations |
|
27,534 |
|
|
|
19,716 |
|
|
|
15,607 |
|
|
|
73,666 |
|
|
|
107,400 |
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|||||||||||
Interest income |
|
6,244 |
|
|
|
5,820 |
|
|
|
6,056 |
|
|
|
22,986 |
|
|
|
20,807 |
|
|
Interest expense |
|
(1,274 |
) |
|
|
(1,288 |
) |
|
|
(2,213 |
) |
|
|
(5,136 |
) |
|
|
(12,384 |
) |
|
Other income (expense), net |
|
10 |
|
|
|
— |
|
|
|
(458 |
) |
|
|
10 |
|
|
|
(665 |
) |
|
Total other income |
|
4,980 |
|
|
|
4,532 |
|
|
|
3,385 |
|
|
|
17,860 |
|
|
|
7,758 |
|
|
Income before income taxes |
|
32,514 |
|
|
|
24,248 |
|
|
|
18,992 |
|
|
|
91,526 |
|
|
|
115,158 |
|
|
Income tax (benefit) expense |
|
3,100 |
|
|
|
4,309 |
|
|
|
(5,458 |
) |
|
|
14,667 |
|
|
|
23,581 |
|
|
Net income |
$ |
29,414 |
|
|
$ |
19,939 |
|
|
$ |
24,450 |
|
|
$ |
76,859 |
|
|
$ |
91,577 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income per share: |
|
|
|
|
|
|
|
|
|
|||||||||||
Income per share - Basic |
$ |
0.41 |
|
|
$ |
0.28 |
|
|
$ |
0.34 |
|
|
$ |
1.07 |
|
|
$ |
1.29 |
|
|
Income per share - Diluted |
$ |
0.39 |
|
|
$ |
0.27 |
|
|
$ |
0.34 |
|
|
$ |
1.04 |
|
|
$ |
1.28 |
|
|
Weighted average common shares: |
|
|
|
|
|
|
|
|
|
|||||||||||
Shares - Basic |
|
72,192 |
|
|
|
72,143 |
|
|
|
70,988 |
|
|
|
71,959 |
|
|
|
70,801 |
|
|
Shares - Diluted |
|
74,524 |
|
|
|
74,217 |
|
|
|
71,828 |
|
|
|
73,575 |
|
|
|
71,503 |
|
|
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited and in thousands) |
||||||
|
|
|
|
|||
|
September 27, 2024 |
|
September 29, 2023 |
|||
ASSETS |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
146,806 |
|
$ |
173,952 |
|
Short-term investments |
|
435,082 |
|
|
340,574 |
|
Accounts receivable, net |
|
105,700 |
|
|
91,253 |
|
Inventories |
|
194,490 |
|
|
136,300 |
|
Prepaid and other current assets |
|
21,000 |
|
|
19,114 |
|
Total current assets |
|
903,078 |
|
|
761,193 |
|
Property and equipment, net |
|
176,017 |
|
|
149,496 |
|
Goodwill and intangible assets, net |
|
408,289 |
|
|
390,392 |
|
Deferred income taxes |
|
212,495 |
|
|
218,107 |
|
Other long-term assets |
|
55,761 |
|
|
34,056 |
|
Total assets |
$ |
1,755,640 |
|
$ |
1,553,244 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
|
43,202 |
|
|
24,966 |
|
Accrued liabilities |
|
64,336 |
|
|
57,397 |
|
Current portion of finance lease obligations |
|
646 |
|
|
1,162 |
|
Total current liabilities |
|
108,184 |
|
|
83,525 |
|
Finance lease obligations, less current portion |
|
31,130 |
|
|
31,776 |
|
Financing obligation |
|
9,006 |
|
|
9,307 |
|
Long-term debt obligations |
|
448,281 |
|
|
447,134 |
|
Other long-term liabilities |
|
32,696 |
|
|
33,902 |
|
Total liabilities |
|
629,297 |
|
|
605,644 |
|
Stockholders’ equity |
|
1,126,343 |
|
|
947,600 |
|
Total liabilities and stockholders’ equity |
$ |
1,755,640 |
|
$ |
1,553,244 |
|
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited and in thousands) |
||||||||
Twelve Months Ended |
||||||||
|
|
|
|
|||||
|
September 27, 2024 |
|
September 29, 2023 |
|||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|||||
Net income |
$ |
76,859 |
|
|
$ |
91,577 |
|
|
Depreciation and intangible asset amortization |
|
67,249 |
|
|
|
52,153 |
|
|
Share-based compensation |
|
45,644 |
|
|
|
38,103 |
|
|
Deferred income taxes |
|
4,947 |
|
|
|
19,798 |
|
|
Other adjustments, net |
|
(1,029 |
) |
|
|
(6,948 |
) |
|
Accounts receivable |
|
(16,805 |
) |
|
|
12,253 |
|
|
Inventories |
|
(30,225 |
) |
|
|
(10,570 |
) |
|
Accrued and other liabilities |
|
(7,325 |
) |
|
|
(21,315 |
) |
|
Change in other operating assets and liabilities |
|
23,325 |
|
|
|
(8,134 |
) |
|
Net cash provided by operating activities |
|
162,640 |
|
|
|
166,917 |
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|||||
Acquisition of business, net |
|
(72,615 |
) |
|
|
(87,692 |
) |
|
Sales, purchases and maturities of investments |
|
(81,752 |
) |
|
|
140,727 |
|
|
Purchases of property and equipment |
|
(22,440 |
) |
|
|
(24,699 |
) |
|
Other investing |
|
(4,326 |
) |
|
|
— |
|
|
Proceeds from sale of assets |
|
— |
|
|
|
8,005 |
|
|
Net cash (used in) provided by investing activities |
|
(181,133 |
) |
|
|
36,341 |
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|||||
Payments of long-term debt |
|
— |
|
|
|
(120,766 |
) |
|
Payments on finance leases and other |
|
(1,431 |
) |
|
|
(1,209 |
) |
|
Proceeds from stock option exercises and employee stock purchases |
|
6,586 |
|
|
|
5,574 |
|
|
Common stock withheld for taxes on employee equity awards |
|
(14,219 |
) |
|
|
(32,619 |
) |
|
Net cash used in financing activities |
|
(9,064 |
) |
|
|
(149,020 |
) |
|
Foreign currency effect on cash |
|
411 |
|
|
|
(238 |
) |
|
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
(27,146 |
) |
|
|
54,000 |
|
|
CASH AND CASH EQUIVALENTS — Beginning of period |
|
173,952 |
|
|
|
119,952 |
|
|
CASH AND CASH EQUIVALENTS — End of period |
$ |
146,806 |
|
|
$ |
173,952 |
|
|
|
|
|
|
|||||
Supplemental disclosure of non-cash activities |
|
|
|
|||||
Issuance of common stock in connection with the acquisition of the RF business of Wolfspeed, Inc. |
$ |
57,733 |
|
|
$ |
— |
|
|
MACOM TECHNOLOGY SOLUTIONS HOLDINGS, INC.
RECONCILIATIONS OF GAAP TO NON-GAAP RESULTS (unaudited and in thousands, except per share data) |
|||||||||||||||
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||
|
September 27, 2024 |
June 28, 2024 |
September 29, 2023 |
September 27, 2024 |
September 29, 2023 |
||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
|||||
Gross profit - GAAP |
$ |
109,842 |
54.7 |
$ |
101,409 |
53.2 |
$ |
86,626 |
57.6 |
$ |
393,773 |
54.0 |
$ |
385,797 |
59.5 |
Amortization expense |
|
4,305 |
2.1 |
|
4,344 |
2.3 |
|
1,341 |
0.9 |
|
14,790 |
2.0 |
|
4,369 |
0.7 |
Share-based compensation expense |
|
1,703 |
0.8 |
|
1,681 |
0.9 |
|
1,389 |
0.9 |
|
6,754 |
0.9 |
|
5,304 |
0.8 |
Acquisition and integration related costs |
|
744 |
0.4 |
|
2,059 |
1.1 |
|
981 |
0.7 |
|
7,319 |
1.0 |
|
1,962 |
0.3 |
Adjusted gross profit (Non-GAAP) |
$ |
116,594 |
58.1 |
$ |
109,493 |
57.5 |
$ |
90,337 |
60.1 |
$ |
422,636 |
57.9 |
$ |
397,432 |
61.3 |
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
|
September 27, 2024 |
June 28, 2024 |
September 29, 2023 |
September 27, 2024 |
September 29, 2023 |
||||||||||||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
|||||||||||||||
Operating expenses - GAAP |
$ |
82,308 |
|
41.0 |
|
$ |
81,693 |
|
42.9 |
|
$ |
71,019 |
|
47.2 |
|
$ |
320,107 |
|
43.9 |
|
$ |
278,397 |
|
42.9 |
|
Amortization expense |
|
(4,351 |
) |
(2.2 |
) |
|
(4,332 |
) |
(2.3 |
) |
|
(6,092 |
) |
(4.1 |
) |
|
(17,602 |
) |
(2.4 |
) |
|
(23,735 |
) |
(3.7 |
) |
Share-based compensation expense |
|
(10,800 |
) |
(5.4 |
) |
|
(13,010 |
) |
(6.8 |
) |
|
(9,180 |
) |
(6.1 |
) |
|
(43,437 |
) |
(6.0 |
) |
|
(38,285 |
) |
(5.9 |
) |
Acquisition and integration related costs |
|
(1,221 |
) |
(0.6 |
) |
|
(493 |
) |
(0.3 |
) |
|
(2,462 |
) |
(1.6 |
) |
|
(11,465 |
) |
(1.6 |
) |
|
(8,379 |
) |
(1.3 |
) |
Debt extinguishment costs |
|
— |
|
— |
|
|
— |
|
— |
|
|
(143 |
) |
(0.1 |
) |
|
— |
|
— |
|
|
(143 |
) |
— |
|
Adjusted operating expenses (Non-GAAP) |
$ |
65,936 |
|
32.9 |
|
$ |
63,858 |
|
33.5 |
|
$ |
53,142 |
|
35.3 |
|
$ |
247,603 |
|
33.9 |
|
$ |
207,855 |
|
32.1 |
|
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||
|
September 27, 2024 |
June 28, 2024 |
September 29, 2023 |
September 27, 2024 |
September 29, 2023 |
||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
|||||
Income from operations - GAAP |
$ |
27,534 |
13.7 |
$ |
19,716 |
10.4 |
$ |
15,607 |
10.4 |
$ |
73,666 |
10.1 |
$ |
107,400 |
16.6 |
Amortization expense |
|
8,656 |
4.3 |
|
8,676 |
4.6 |
|
7,433 |
4.9 |
|
32,392 |
4.4 |
|
28,104 |
4.3 |
Share-based compensation expense |
|
12,503 |
6.2 |
|
14,691 |
7.7 |
|
10,569 |
7.0 |
|
50,191 |
6.9 |
|
43,589 |
6.7 |
Acquisition and integration related costs |
|
1,965 |
1.0 |
|
2,552 |
1.3 |
|
3,443 |
2.3 |
|
18,784 |
2.6 |
|
10,341 |
1.6 |
Debt extinguishment costs |
|
— |
— |
|
— |
— |
|
143 |
0.1 |
|
— |
— |
|
143 |
— |
Adjusted income from operations (Non-GAAP) |
$ |
50,658 |
25.2 |
$ |
45,635 |
24.0 |
$ |
37,195 |
24.7 |
$ |
175,033 |
24.0 |
$ |
189,577 |
29.2 |
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation expense |
|
7,257 |
3.6 |
|
7,333 |
3.8 |
|
6,218 |
4.1 |
|
28,097 |
3.9 |
|
23,846 |
3.7 |
Adjusted EBITDA (Non-GAAP) |
$ |
57,915 |
28.9 |
$ |
52,968 |
27.8 |
$ |
43,413 |
28.9 |
$ |
203,130 |
27.8 |
$ |
213,423 |
32.9 |
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
|
September 27, 2024 |
June 28, 2024 |
September 29, 2023 |
September 27, 2024 |
September 29, 2023 |
||||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
|||||||
Net income - GAAP |
$ |
29,414 |
14.7 |
$ |
19,939 |
10.5 |
$ |
24,450 |
|
16.3 |
|
$ |
76,859 |
10.5 |
$ |
91,577 |
14.1 |
Amortization expense |
|
8,656 |
4.3 |
|
8,676 |
4.6 |
|
7,433 |
|
4.9 |
|
|
32,392 |
4.4 |
|
28,104 |
4.3 |
Share-based compensation expense |
|
12,502 |
6.2 |
|
14,691 |
7.7 |
|
10,569 |
|
7.0 |
|
|
50,191 |
6.9 |
|
43,589 |
6.7 |
Non-cash interest, net |
|
286 |
0.1 |
|
287 |
0.2 |
|
328 |
|
0.2 |
|
|
1,146 |
0.2 |
|
1,563 |
0.2 |
Acquisition and integration related costs |
|
1,965 |
1.0 |
|
2,552 |
1.3 |
|
3,443 |
|
2.3 |
|
|
18,784 |
2.6 |
|
10,341 |
1.6 |
Debt extinguishment costs |
|
— |
— |
|
— |
— |
|
560 |
|
0.4 |
|
|
— |
— |
|
560 |
0.1 |
Tax effect of non-GAAP adjustments |
|
1,422 |
0.7 |
|
2,795 |
1.5 |
|
(6,698 |
) |
(4.5 |
) |
|
8,845 |
1.2 |
|
17,601 |
2.7 |
Adjusted net income (Non-GAAP) |
$ |
54,245 |
27.0 |
$ |
48,940 |
25.7 |
$ |
40,085 |
|
26.7 |
|
$ |
188,217 |
25.8 |
$ |
193,335 |
29.8 |
|
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||
|
September 27, 2024 |
June 28, 2024 |
September 29, 2023 |
September 27, 2024 |
September 29, 2023 |
|||||||||||||||
|
Net income |
Income per diluted share |
Net income |
Income per diluted share |
Net income |
Income per diluted share |
Net income |
Income per diluted share |
Net income |
Income per diluted share |
||||||||||
Net income - GAAP diluted |
$ |
29,414 |
$ |
0.39 |
$ |
19,939 |
$ |
0.27 |
$ |
24,450 |
$ |
0.34 |
$ |
76,859 |
$ |
1.04 |
$ |
91,577 |
$ |
1.28 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted net income (Non-GAAP) |
$ |
54,245 |
$ |
0.73 |
$ |
48,940 |
$ |
0.66 |
$ |
40,085 |
$ |
0.56 |
$ |
188,217 |
$ |
2.56 |
$ |
193,335 |
$ |
2.70 |
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||||||||||||
|
September 27, 2024 |
June 28, 2024 |
September 29, 2023 |
September 27, 2024 |
September 29, 2023 |
||||||||||||||||||||
|
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
Amount |
% Revenue |
|||||||||||||||
Interest income - GAAP |
$ |
6,244 |
|
3.1 |
|
$ |
5,820 |
|
3.1 |
|
$ |
6,056 |
|
4.0 |
|
$ |
22,986 |
|
3.2 |
|
$ |
20,807 |
|
3.2 |
|
Interest expense - GAAP |
|
(1,274 |
) |
(0.6 |
) |
|
(1,288 |
) |
(0.7 |
) |
|
(2,213 |
) |
(1.4 |
) |
|
(5,136 |
) |
(0.7 |
) |
|
(12,384 |
) |
(1.9 |
) |
Non-cash interest expense |
|
286 |
|
0.1 |
|
|
287 |
|
0.2 |
|
|
328 |
|
0.2 |
|
|
1,146 |
|
0.2 |
|
|
1,563 |
|
0.2 |
|
Adjusted interest income (Non-GAAP) |
$ |
5,256 |
|
2.6 |
|
$ |
4,819 |
|
2.5 |
|
$ |
4,171 |
|
2.8 |
|
$ |
18,996 |
|
2.6 |
|
$ |
9,986 |
|
1.5 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241107803582/en/
Company Contact:
MACOM Technology Solutions Holdings, Inc.
Stephen Ferranti
Vice President, Corporate Development and Investor Relations
P: 978-656-2977
E: stephen.ferranti@macom.com
Source: MACOM Technology Solutions Holdings, Inc.
FAQ
What was MACOM's (MTSI) revenue growth in Q4 2024?
What is MACOM's (MTSI) revenue guidance for Q1 2025?
How did MACOM (MTSI) perform in fiscal year 2024?