Magnachip Reports Results for Fourth Quarter and Full-Year 2023
- Successful design-wins with Chinese Smartphone OEMs.
- Q4 revenue of $50.8 million near the low-end of guidance.
- Full-year revenue decreased 31.9% YoY to $230.1 million.
- Q4 gross profit margin was 22.7%, near the low-end of guidance.
- Secured 1st design-win for OLED DDIC in Q4.
- Entered into a strategic partnership with a Chinese watch solution provider.
- Restructured company to streamline operations and enhance shareholder value.
- Expect double-digit revenue growth in MSS and PAS businesses in 2024.
- Full-year gross profit margin down 760 bps YoY.
- Operating loss in Q4 and 2023.
- Net loss in Q4 and 2023.
- Decreased revenue in Display and Power Solutions.
- Challenged PAS gross margin during transition period.
Insights
The financial performance of Magnachip Semiconductor Corporation, as disclosed, indicates a significant year-over-year (YoY) revenue decline of 31.9% and a decrease in gross profit margin by 760 basis points (bps). These figures are critical as they reflect the company's profitability and operational efficiency. The transition from Transitional Foundry Services to higher-margin Power products is a strategic move to improve margins, but it is accompanied by short-term challenges, such as the anticipated gross margin pressure in the Power-Analog Solutions (PAS) segment.
Investors should note that despite the current revenue and margin pressures, the company's strategic shift towards the OLED market and the establishment of the Mixed-Signal Solutions (MSS) and PAS entities could position Magnachip for recovery and growth in the long-term. The double-digit revenue growth expectation for MSS and PAS in 2024 and the company's debt-free status with substantial cash reserves are positive indicators for future financial health. However, the flat to slightly up consolidated revenue projection for 2024 suggests that the benefits of the transition may take time to fully materialize.
Magnachip's design-win with Chinese smartphone OEMs and entry into the OLED smartwatch display market signal a strategic pivot towards high-growth areas within the semiconductor industry. The OLED market, particularly in China, is expanding rapidly due to the adoption of OLED displays in various consumer electronics. Securing design-wins is a critical step that indicates product acceptance and potential future sales.
However, the competitive landscape in China is fierce, with local and international players vying for market share. Magnachip's ability to secure additional design-wins and effectively penetrate the market will be crucial. The company's on-the-ground team in China could provide a competitive advantage in understanding local market dynamics and customer needs. The long-term success of these initiatives will hinge on the company's ability to innovate and maintain strong relationships with OEMs.
The semiconductor industry is cyclical and sensitive to macroeconomic factors. Magnachip's restructuring into MSS and PAS comes at a time when the global economy faces uncertainties, which could affect consumer spending and demand for electronics. The company's performance must be viewed within this broader economic context.
Despite the downturn in revenue and gross profit margin, Magnachip's strategic initiatives may align well with potential economic recovery scenarios. If consumer demand picks up in the wake of economic stabilization, the company's focus on OLED and high-margin Power products could yield significant benefits. Conversely, should economic conditions worsen, the company's streamlined operations and lack of debt provide some resilience, although revenue and margins could be further impacted.
Announces successful design-wins with Smartphone Chinese OEMs
Financial Highlights
-
Q4 revenue of
was near the low-end of our guidance range.$50.8 million -
Q4 gross profit margin was
22.7% , near the low-end of our guidance range. -
Ended Q4 with no debt and cash of
.$158.1 million -
Repurchased approximately
of stock during the quarter.$8.2 million -
Full-year revenue of
decreased$230.1 million 31.9% YoY. -
Full-year gross profit margin was
22.4% , down 760 bps YoY.
Operational Highlights
- Secured 1st design-win and began initial shipment in Q4 for first generation OLED DDIC for after-service market.
- Secured 2nd design-win following quarter close with leading Chinese smartphone OEM for spring launch.
- Entered into strategic commercial partnership with Chinese watch solution provider to collaborate on OLED smartwatch display market.
- Display and Power business separation and entity restructuring completed effective with the start of 2024; New businesses MSS (Mixed-Signal Solutions) and PAS (Power-Analog Solutions)*
YJ Kim, Magnachip’s Chief Executive Officer commented, “As we reflect on the past year and look ahead, we’re shaping our future with the transformation of our business. First, we have shifted our Display business to be laser-focused on the burgeoning OLED market in
YJ continued, “Looking ahead, for full year 2024, we currently expect double-digit revenue growth in both the newly organized MSS and PAS businesses. We currently expect total consolidated company revenue for full year 2024 to remain relatively flat to slightly up due to the phase-out of Transitional Foundry Services. We also anticipate PAS gross margin to be challenged during the transition period while we convert the Transitional Foundry Services capacity to Power capacity, but we are committed to navigating this period with a clear focus on long-term value creation for shareholders.”
____________
*MSS consists of historical Display and Power IC business, which is operated by Magnachip Mixed-Signal, Ltd., a limited liability company incorporated in
Q4 and 2023 Financial Highlights
|
|
In thousands of |
|||||||||||||||||||||||
|
|
GAAP |
|
||||||||||||||||||||||
|
|
Q4 2023 |
|
|
Q3 2023 |
|
|
Q/Q change |
|
|
Q4 2022 |
|
|
Y/Y change |
|
||||||||||
Revenues |
|
|
|
|
|
||||||||||||||||||||
Standard Products Business |
|
|
|
|
|
||||||||||||||||||||
Display Solutions |
|
|
5,232 |
|
|
|
6,404 |
|
|
|
down |
|
18.3 |
% |
|
|
7,556 |
|
|
|
down |
|
30.8 |
% |
|
Power Solutions |
|
|
35,950 |
|
|
|
45,215 |
|
|
|
down |
|
20.5 |
% |
|
|
46,271 |
|
|
|
down |
|
22.3 |
% |
|
Transitional Fab 3 foundry services(1) |
|
|
9,640 |
|
|
|
9,626 |
|
|
|
up |
|
0.1 |
% |
|
|
7,163 |
|
|
|
up |
|
34.6 |
% |
|
Gross Profit Margin |
|
|
22.7 |
% |
|
|
23.6 |
% |
|
|
down |
|
0.9 |
%pts |
|
|
26.4 |
% |
|
|
down |
|
3.7 |
%pts |
|
Operating Loss |
|
|
(15,935 |
) |
|
|
(9,235 |
) |
|
|
down |
|
n/a |
|
|
|
(10,117 |
) |
|
|
down |
|
n/a |
|
|
Net Income (Loss) |
|
|
(6,040 |
) |
|
|
(5,165 |
) |
|
|
down |
|
n/a |
|
|
|
2,971 |
|
|
|
down |
|
n/a |
||
Basic Earnings (Loss) per Common Share |
|
|
(0.16 |
) |
|
|
(0.13 |
) |
|
|
down |
|
n/a |
|
|
|
0.07 |
|
|
|
down |
|
n/a |
|
|
Diluted Earnings (Loss) per Common Share |
|
|
(0.16 |
) |
|
|
(0.13 |
) |
|
|
down |
|
n/a |
|
|
|
0.07 |
|
|
|
down |
|
n/a |
|
|
|
|
In thousands of |
|||||||||||||||||||||||
|
|
Non-GAAP(2) |
|
||||||||||||||||||||||
|
|
Q4 2023 |
|
|
Q3 2023 |
|
|
Q/Q change |
|
|
Q4 2022 |
|
|
Y/Y change |
|
||||||||||
Adjusted Operating Loss |
|
|
(14,095 |
) |
|
|
(7,064 |
) |
|
|
down |
|
n/a |
|
|
(8,567 |
) |
|
|
down |
|
n/a |
|
||
Adjusted EBITDA |
|
|
(9,972 |
) |
|
|
(2,735 |
) |
|
|
down |
|
n/a |
|
|
|
(4,768 |
) |
|
|
down |
|
n/a |
|
|
Adjusted Net Loss |
|
|
(8,044 |
) |
|
|
(1,591 |
) |
|
|
down |
|
n/a |
|
|
|
(15,848 |
) |
|
|
up |
|
n/a |
|
|
Adjusted Loss per Common Share—Diluted |
|
|
(0.21 |
) |
|
|
(0.04 |
) |
|
|
down |
|
n/a |
|
|
|
(0.36 |
) |
|
|
up |
|
n/a |
|
|
In thousands of |
||||||
|
GAAP |
||||||
|
2023 |
|
2022 |
|
Y/Y Change |
||
Revenues |
|
|
|
|
|
||
Standard Products Business |
|
|
|
|
|
||
Display Solutions |
32,134 |
|
71,432 |
|
down |
55.0 |
% |
Power Solutions |
163,556 |
|
230,464 |
|
down |
29.0 |
% |
Transitional Fab 3 foundry services(1) |
34,361 |
|
35,762 |
|
down |
3.9 |
% |
Gross Profit Margin |
22.4 |
% |
30.0 |
% |
down |
7.6 |
pts |
Operating Loss |
(57,644 |
) |
(5,244 |
) |
down |
n/a |
|
Net Loss |
(36,622 |
) |
(8,036 |
) |
down |
n/a |
|
Basic Loss per Common Share |
(0.89 |
) |
(0.18 |
) |
down |
n/a |
|
Diluted Loss per Common Share |
(0.89 |
) |
(0.18 |
) |
down |
n/a |
|
|
|
|
|
|
|
In thousands of |
|||||||||
|
|
|
|
|
|
Non-GAAP(2) |
|
||||||||
|
|
|
|
|
|
2023 |
|
|
2022 |
Y/Y Change |
|
||||
Adjusted Operating Income (Loss) |
|
|
|
|
(41,170 |
) |
|
|
4,091 |
down |
n/a |
||||
Adjusted EBITDA |
|
|
|
|
(24,174 |
) |
|
19,517 |
down |
n/a |
|||||
Adjusted Net Income (Loss) |
|
|
|
|
(22,474 |
) |
|
|
8,752 |
down |
n/a |
||||
Adjusted Earnings (Loss) per Common Share—Diluted |
|
|
|
|
(0.55 |
) |
|
0.19 |
down |
n/a |
___________
(1) |
Following the consummation of the sale of the Foundry Services Group business and Fab 4 in Q3 2020, we provided transitional foundry services to the buyer for foundry products manufactured in our fabrication facility located in Gumi, |
|
|
||
(2) | Management believes that non-GAAP financial measures, when viewed in conjunction with GAAP results, can provide a meaningful understanding of the factors and trends affecting our business and operations and assist in evaluating our core operating performance. However, such non-GAAP financial measures have limitations and should not be considered as a substitute for net income (loss) or as a better indicator of our operating performance than measures that are presented in accordance with GAAP. A reconciliation of GAAP results to non-GAAP results is included in this press release. |
Q1 and 2024 Financial Guidance
Beginning in Q1, the Company will begin reporting results under its newly organized businesses: MSS (Mixed-Signal Solutions) and PAS (Power-Analog Solutions). While actual results may vary, Magnachip currently expects the following:
For Q1 2024:
-
Consolidated revenue to be in the range of
to$46 , including approximately$51 million of Transitional Foundry Services.$3 million -
MSS revenue to be in the range of
to$8 . This compares with MSS equivalent revenue of$10 million in Q4 2023.$8.6 million -
PAS revenue to be in the range of
to$35 . This compares with PAS equivalent revenue of$38 million in Q4 2023.$32.6 million
-
MSS revenue to be in the range of
-
Consolidated gross profit margin to be in the range of
17% to20% .-
MSS gross profit margin to be in the range of
40% to43% , which includes the positive impact of expected one-time non-recurring engineering revenue. This compares with MSS equivalent gross profit margin of41.3% in Q4 2023, which also included one-time non-recurring engineering revenue. -
PAS gross profit margin to be in the range of
15% to18% due primarily to the expected decline in Transitional Foundry Services revenue. This compares with PAS equivalent gross profit margin of18.0% in Q4 2023.
-
MSS gross profit margin to be in the range of
For the full-year 2024:
-
MSS revenue to grow double digits year-over-year as compared with MSS equivalent revenue of
in 2023.$44.4 million -
PAS revenue to grow double digits year-over-year as compared with PAS equivalent revenue of
in 2023.$151.3 million - Consolidated revenue flat-to-up-slightly year-over-year as recovery in MSS and PAS is offset by the phase-out of Transitional Foundry Services.
-
Consolidated gross profit margin between
17% to20% due to idle capacity expected from the phase-out of Transitional Foundry Services. This compares with the consolidated gross profit margin of22.4% in 2023.
Q4 2023 Earnings Conference Call
Magnachip will host a corresponding conference call at 2:00 p.m. PT / 5:00 p.m. ET on Wednesday, February 28, 2024, to discuss its financial results. In advance of the conference call, all participants must use the following link to complete the online registration process. Upon registering, each participant will receive access details for this event including the dial-in numbers, a PIN number, and an e-mail with detailed instructions to join the conference call. A live and archived webcast of the conference call and a copy of earnings release will be accessible from the ‘Investors’ section of the Company’s website at www.magnachip.com.
Online registration: https://register.vevent.com/register/BI736feb7bc081454c8d811cbbeb6b92dc
Safe Harbor for Forward-Looking Statements
Information in this release regarding Magnachip’s forecasts, business outlook, expectations and beliefs are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. These statements include expectations about estimated historical or future operating results and financial performance, outlook and business plans, including first quarter and full year 2024 revenue and gross profit margin expectations, future growth and revenue opportunities from new and existing products and customers, the timing and extent of future revenue contributions by our products and businesses, and the impact of market conditions associated with inflation and higher interest rates, remaining effects from the COVID-19 pandemic, geopolitical conflicts between
About Magnachip Semiconductor
Magnachip is a designer and manufacturer of analog and mixed-signal semiconductor platform solutions for communication, Internet of Things (“IoT”), consumer, computing, industrial and automotive applications. The Company provides a broad range of standard products to customers worldwide. Magnachip, with more than 40 years of operating history, owns a portfolio of approximately 1,100 registered patents and pending applications, and has extensive engineering, design, and manufacturing process expertise. For more information, please visit www.magnachip.com. Information on or accessible through Magnachip's website is not a part of, and is not incorporated into, this release.
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
|||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||||
(In thousands of |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
Year Ended |
|||||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||||
Revenues: |
|
|
|
|
|
||||||||||||||
Net sales – standard products business |
$ |
41,182 |
|
$ |
51,619 |
|
$ |
53,827 |
|
$ |
195,690 |
|
$ |
301,896 |
|
||||
Net sales – transitional Fab 3 foundry services |
|
9,640 |
|
|
9,626 |
|
|
7,163 |
|
|
34,361 |
|
|
35,762 |
|
||||
Total revenues |
|
50,822 |
|
|
61,245 |
|
|
60,990 |
|
|
230,051 |
|
|
337,658 |
|
||||
Cost of sales: |
|
|
|
|
|
||||||||||||||
Cost of sales – standard products business |
|
31,754 |
|
|
36,829 |
|
|
37,150 |
|
|
143,762 |
|
|
202,347 |
|
||||
Cost of sales – transitional Fab 3 foundry services |
|
7,541 |
|
|
9,935 |
|
|
7,742 |
|
|
34,649 |
|
|
34,047 |
|
||||
Total cost of sales |
|
39,295 |
|
|
46,764 |
|
|
44,892 |
|
|
178,411 |
|
|
236,394 |
|
||||
Gross profit |
|
11,527 |
|
|
14,481 |
|
|
16,098 |
|
|
51,640 |
|
|
101,264 |
|
||||
Gross profit as a percentage of standard products business net sales |
|
22.9 |
% |
|
28.7 |
% |
|
31.0 |
% |
|
26.5 |
% |
|
33.0 |
% |
||||
Gross profit as a percentage of total revenues |
|
22.7 |
% |
|
23.6 |
% |
|
26.4 |
% |
|
22.4 |
% |
|
30.0 |
% |
||||
Operating expenses: |
|
|
|
|
|
||||||||||||||
Selling, general and administrative expenses |
|
12,079 |
|
|
12,089 |
|
|
12,562 |
|
|
48,470 |
|
|
50,872 |
|
||||
Research and development expenses |
|
15,383 |
|
|
11,627 |
|
|
13,653 |
|
|
51,563 |
|
|
52,338 |
|
||||
Early termination and other charges, net |
|
— |
|
|
— |
|
|
— |
|
|
9,251 |
|
|
3,298 |
|
||||
Total operating expenses |
|
27,462 |
|
|
23,716 |
|
|
26,215 |
|
|
109,284 |
|
|
106,508 |
|
||||
Operating loss |
|
(15,935 |
) |
|
(9,235 |
) |
|
(10,117 |
) |
|
(57,644 |
) |
|
(5,244 |
) |
||||
Interest income |
|
2,519 |
|
|
2,382 |
|
|
2,420 |
|
|
10,435 |
|
|
5,980 |
|
||||
Interest expense |
|
(183 |
) |
|
(189 |
) |
|
(269 |
) |
|
(828 |
) |
|
(1,157 |
) |
||||
Foreign currency gain (loss), net |
|
5,241 |
|
|
(2,583 |
) |
|
17,492 |
|
|
465 |
|
|
(3,019 |
) |
||||
Other income (loss), net |
|
(42 |
) |
|
87 |
|
|
(42 |
) |
|
13 |
|
|
561 |
|
||||
Loss before income tax expense (benefit) |
|
(8,400 |
) |
|
(9,538 |
) |
|
9,484 |
|
|
(47,559 |
) |
|
(2,879 |
) |
||||
Income tax expense (benefit) |
|
(2,360 |
) |
|
(4,373 |
) |
|
6,513 |
|
|
(10,937 |
) |
|
5,157 |
|
||||
Net income (loss) |
$ |
(6,040 |
) |
$ |
(5,165 |
) |
$ |
2,971 |
|
$ |
(36,622 |
) |
$ |
(8,036 |
) |
||||
Basic earnings (loss) per common share— |
$ |
(0.16 |
) |
$ |
(0.13 |
) |
$ |
0.07 |
|
$ |
(0.89 |
) |
$ |
(0.18 |
) |
||||
Diluted earnings (loss) per common share— |
$ |
(0.16 |
) |
$ |
(0.13 |
) |
$ |
0.07 |
|
$ |
(0.89 |
) |
$ |
(0.18 |
) |
||||
Weighted average number of shares— |
|
|
|
|
|
||||||||||||||
Basic |
|
38,834,451 |
|
|
40,145,290 |
|
|
44,054,275 |
|
|
41,013,069 |
|
|
44,850,791 |
|
||||
Diluted |
|
38,834,451 |
|
|
40,145,290 |
|
|
44,731,683 |
|
|
41,013,069 |
|
|
44,850,791 |
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
|||||||||
CONSOLIDATED BALANCE SHEETS |
|||||||||
(In thousands of |
|||||||||
(Unaudited) |
|||||||||
|
December 31,
|
December 31,
|
|||||||
Assets |
|
|
|
|
|
||||
Current assets |
|
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
158,092 |
|
|
|
$ |
225,477 |
|
Accounts receivable, net |
|
|
32,641 |
|
|
|
|
35,380 |
|
Inventories, net |
|
|
32,733 |
|
|
|
|
39,883 |
|
Other receivables |
|
|
4,295 |
|
|
|
|
7,847 |
|
Prepaid expenses |
|
|
7,390 |
|
|
|
|
10,560 |
|
Hedge collateral |
|
|
1,000 |
|
|
|
|
2,940 |
|
Other current assets |
|
|
9,283 |
|
|
|
|
15,766 |
|
Total current assets |
|
|
245,434 |
|
|
|
|
337,853 |
|
Property, plant and equipment, net |
|
|
100,122 |
|
|
|
|
110,747 |
|
Operating lease right-of-use assets |
|
|
4,639 |
|
|
|
|
5,265 |
|
Intangible assets, net |
|
|
1,537 |
|
|
|
|
1,930 |
|
Long-term prepaid expenses |
|
|
5,736 |
|
|
|
|
10,939 |
|
Deferred income taxes |
|
|
50,836 |
|
|
|
|
38,324 |
|
Other non-current assets |
|
|
12,187 |
|
|
|
|
11,587 |
|
Total assets |
|
$ |
420,491 |
|
|
|
$ |
516,645 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
||||
Current liabilities |
|
|
|
|
|
||||
Accounts payable |
|
$ |
24,443 |
|
|
|
$ |
17,998 |
|
Other accounts payable |
|
|
5,292 |
|
|
|
|
9,702 |
|
Accrued expenses |
|
|
10,457 |
|
|
|
|
9,688 |
|
Accrued income taxes |
|
|
1,496 |
|
|
|
|
3,154 |
|
Operating lease liabilities |
|
|
1,914 |
|
|
|
|
1,397 |
|
Other current liabilities |
|
|
3,286 |
|
|
|
|
5,306 |
|
Total current liabilities |
|
|
46,888 |
|
|
|
|
47,245 |
|
Accrued severance benefits, net |
|
|
16,020 |
|
|
|
|
23,121 |
|
Non-current operating lease liabilities |
|
|
2,897 |
|
|
|
|
4,091 |
|
Other non-current liabilities |
|
|
10,088 |
|
|
|
|
14,035 |
|
Total liabilities |
|
|
75,893 |
|
|
|
|
88,492 |
|
Commitments and contingencies |
|
|
|
|
|
||||
Stockholders’ equity |
|
|
|
|
|
||||
Common stock, |
|
|
569 |
|
|
|
|
564 |
|
Additional paid-in capital |
|
|
273,256 |
|
|
|
|
266,058 |
|
Retained earnings |
|
|
298,884 |
|
|
|
|
335,506 |
|
Treasury stock, 18,118,652 shares at December 31, 2023 and 12,607,874 shares at December 31, 2022, respectively |
|
|
(213,454 |
) |
|
|
|
(161,422 |
) |
Accumulated other comprehensive loss |
|
|
(14,657 |
) |
|
|
|
(12,553 |
) |
Total stockholders’ equity |
|
|
344,598 |
|
|
|
|
428,153 |
|
Total liabilities and stockholders’ equity |
|
$ |
420,491 |
|
|
|
$ |
516,645 |
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||
(In thousands of |
||||||||||||||
(Unaudited) |
||||||||||||||
Three Months Ended |
Year Ended |
|||||||||||||
December 31,
|
December 31,
|
December 31,
|
||||||||||||
Cash flows from operating activities |
|
|
|
|||||||||||
Net loss |
$ |
(6,040 |
) |
$ |
(36,622 |
) |
$ |
(8,036 |
) |
|||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities |
|
|
|
|||||||||||
Depreciation and amortization |
|
4,101 |
|
|
16,684 |
|
|
15,000 |
|
|||||
Provision for severance benefits |
|
(25 |
) |
|
5,333 |
|
|
6,289 |
|
|||||
Loss (gain) on foreign currency, net |
|
(11,159 |
) |
|
3,373 |
|
|
19,729 |
|
|||||
Provision for inventory reserves |
|
850 |
|
|
3,885 |
|
|
9,574 |
|
|||||
Stock-based compensation |
|
1,840 |
|
|
7,223 |
|
|
6,037 |
|
|||||
Deferred income taxes |
|
(13,493 |
) |
|
(13,405 |
) |
|
278 |
|
|||||
Other, net |
|
165 |
|
|
757 |
|
|
664 |
|
|||||
Changes in operating assets and liabilities |
|
|
|
|||||||||||
Accounts receivable, net |
|
8,318 |
|
|
1,909 |
|
|
10,276 |
|
|||||
Inventories |
|
(1,265 |
) |
|
2,370 |
|
|
(12,626 |
) |
|||||
Other receivables |
|
(1,146 |
) |
|
3,847 |
|
|
18,146 |
|
|||||
Prepaid expenses |
|
3,155 |
|
|
8,808 |
|
|
8,923 |
|
|||||
Other current assets |
|
15,992 |
|
|
8,048 |
|
|
(13,073 |
) |
|||||
Accounts payable |
|
1,086 |
|
|
7,152 |
|
|
(16,325 |
) |
|||||
Other accounts payable |
|
(2,196 |
) |
|
(8,934 |
) |
|
(9,410 |
) |
|||||
Accrued expenses |
|
(126 |
) |
|
493 |
|
|
(7,228 |
) |
|||||
Accrued income taxes |
|
1,445 |
|
|
(1,569 |
) |
|
(8,400 |
) |
|||||
Deferred revenue |
|
782 |
|
|
85 |
|
|
(1,261 |
) |
|||||
Other current liabilities |
|
(65 |
) |
|
(109 |
) |
|
(645 |
) |
|||||
Other non-current liabilities |
|
41 |
|
|
(238 |
) |
|
749 |
|
|||||
Contributions to severance insurance deposit accounts |
|
(4,278 |
) |
|
(5,101 |
) |
|
(7,899 |
) |
|||||
Payment of severance benefits |
|
(799 |
) |
|
(6,982 |
) |
|
(6,012 |
) |
|||||
Other, net |
|
(3 |
) |
|
(21 |
) |
|
415 |
|
|||||
Net cash provided by (used in) operating activities |
|
(2,820 |
) |
|
(3,014 |
) |
|
5,165 |
|
|||||
Cash flows from investing activities |
|
|
|
|||||||||||
Proceeds from settlement of hedge collateral |
|
2,334 |
|
|
5,669 |
|
|
15,232 |
|
|||||
Payment of hedge collateral |
|
(600 |
) |
|
(3,754 |
) |
|
(15,282 |
) |
|||||
Proceeds from disposal of property, plant and equipment |
|
— |
|
|
— |
|
|
550 |
|
|||||
Purchase of property, plant and equipment |
|
(4,675 |
) |
|
(6,955 |
) |
|
(23,394 |
) |
|||||
Payment for intellectual property registration |
|
(33 |
) |
|
(263 |
) |
|
(390 |
) |
|||||
Collection of guarantee deposits |
|
— |
|
|
4,984 |
|
|
737 |
|
|||||
Payment of guarantee deposits |
|
(62 |
) |
|
(7,338 |
) |
|
(2,381 |
) |
|||||
Net cash used in investing activities |
|
(3,036 |
) |
|
(7,657 |
) |
|
(24,928 |
) |
|||||
Cash flows from financing activities |
|
|
|
|||||||||||
Proceeds from exercise of stock options |
|
— |
|
|
27 |
|
|
1,786 |
|
|||||
Acquisition of treasury stock |
|
(8,695 |
) |
|
(51,782 |
) |
|
(13,960 |
) |
|||||
Repayment of financing related to water treatment facility arrangement |
|
(122 |
) |
|
(493 |
) |
|
(500 |
) |
|||||
Others |
|
(22 |
) |
|
(91 |
) |
|
(70 |
) |
|||||
Net cash used in financing activities |
|
(8,839 |
) |
|
(52,339 |
) |
|
(12,744 |
) |
|||||
Effect of exchange rates on cash and cash equivalents |
|
6,143 |
|
|
(4,375 |
) |
|
(21,563 |
) |
|||||
Net decrease in cash and cash equivalents |
|
(8,552 |
) |
|
(67,385 |
) |
|
(54,070 |
) |
|||||
Cash and cash equivalents |
|
|
|
|||||||||||
Beginning of the period |
|
166,644 |
|
|
225,477 |
|
|
279,547 |
|
|||||
End of the period |
$ |
158,092 |
|
$ |
158,092 |
|
$ |
225,477 |
|
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
||||||||||||||||||||||
RECONCILIATION OF OPERATING LOSS TO ADJUSTED OPERATING INCOME (LOSS) |
||||||||||||||||||||||
(In thousands of |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
|
|||||||||||||||||
|
|
December 31,
|
|
|
September 30,
|
|
|
December 31,
|
|
December 31,
|
|
|
December 31,
|
|
||||||||
Operating loss |
|
$ |
(15,935 |
) |
|
$ |
(9,235 |
) |
|
$ |
(10,117 |
) |
|
|
$ |
(57,644 |
) |
|
$ |
(5,244 |
) |
|
Adjustments: |
|
|
|
|
|
|
||||||||||||||||
Equity-based compensation expense |
|
|
1,840 |
|
|
|
2,171 |
|
|
|
1,550 |
|
|
|
|
7,223 |
|
|
|
6,037 |
|
|
Early termination and other charges, net |
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
|
9,251 |
|
|
|
3,298 |
|
|
|
Adjusted Operating Income (Loss) |
|
$ |
(14,095 |
) |
|
$ |
(7,064 |
) |
|
$ |
(8,567 |
) |
|
|
$ |
(41,170 |
) |
|
$ |
4,091 |
|
|
We present Adjusted Operating Income (Loss) as a supplemental measure of our performance. We define Adjusted Operating Income (Loss) for the periods indicated as operating loss adjusted to exclude (i) Equity-based compensation expense and (ii) Early termination and other charges, net.
For the year ended December 31, 2023, Early termination and other charges includes
For the year ended December 31, 2022, Early termination and other charges, net includes
MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES |
|||||||||||||||||||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA AND ADJUSTED NET INCOME (LOSS) |
|||||||||||||||||||
(In thousands of |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
Year Ended |
|||||||||||||||||
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
||||||||||
Net Income (Loss) |
$ |
(6,040 |
) |
$ |
(5,165 |
) |
$ |
2,971 |
|
$ |
(36,622 |
) |
$ |
(8,036 |
) | ||||
Adjustments: |
|
|
|
|
|||||||||||||||
Interest income |
|
(2,519 |
) |
|
(2,382 |
) |
|
(2,420 |
) |
|
(10,435 |
) |
|
(5,980 |
) | ||||
Interest expense |
|
183 |
|
|
189 |
|
|
269 |
|
|
828 |
|
|
1,157 |
|||||
Income tax expense (benefit) |
|
(2,360 |
) |
|
(4,373 |
) |
|
6,513 |
|
|
(10,937 |
) |
|
5,157 |
|||||
Depreciation and amortization |
|
4,101 |
|
|
4,081 |
|
|
3,775 |
|
|
16,684 |
|
|
15,000 |
|||||
EBITDA |
|
(6,635 |
) |
|
(7,650 |
) |
|
11,108 |
|
|
(40,482 |
) |
|
7,298 |
|||||
Equity-based compensation expense |
|
1,840 |
|
|
2,171 |
|
|
1,550 |
|
|
7,223 |
|
|
6,037 |
|||||
Foreign currency loss (gain), net |
|
(5,241 |
) |
|
2,583 |
|
|
(17,492 |
) |
|
(465 |
) |
|
3,019 |
|||||
Derivative valuation loss (gain), net |
|
64 |
|
|
161 |
|
|
66 |
|
|
299 |
|
|
(135 |
) | ||||
Early termination and other charges, net |
|
— |
|
|
— |
|
|
— |
|
|
9,251 |
|
|
3,298 |
|||||
Adjusted EBITDA |
$ |
(9,972 |
) |
$ |
(2,735 |
) |
$ |
(4,768 |
) |
$ |
(24,174 |
) |
$ |
19,517 |
|||||
Net Income (Loss) |
$ |
(6,040 |
) |
$ |
(5,165 |
) |
$ |
2,971 |
|
$ |
(36,622 |
) |
$ |
(8,036 |
) | ||||
Adjustments: |
|
|
|
|
|||||||||||||||
Equity-based compensation expense |
|
1,840 |
|
|
2,171 |
|
|
1,550 |
|
|
7,223 |
|
|
6,037 |
|||||
Foreign currency loss (gain), net |
|
(5,241 |
) |
|
2,583 |
|
|
(17,492 |
) |
|
(465 |
) |
|
3,019 |
|||||
Derivative valuation loss (gain), net |
|
64 |
|
|
161 |
|
|
66 |
|
|
299 |
|
|
(135 |
) | ||||
Early termination and other charges, net |
|
— |
|
|
— |
|
|
— |
|
|
9,251 |
|
|
3,298 |
|||||
Income tax effect on non-GAAP adjustments |
|
1,333 |
|
|
(1,341 |
) |
|
(2,943 |
) |
|
(2,160 |
) |
|
4,569 |
|||||
Adjusted Net Income (Loss) |
$ |
(8,044 |
) |
$ |
(1,591 |
) |
$ |
(15,848 |
) |
$ |
(22,474 |
) |
$ |
8,752 |
|||||
Adjusted Net Income (Loss) per common share— |
|
|
|
|
|||||||||||||||
- Basic |
$ |
(0.21 |
) |
$ |
(0.04 |
) |
$ |
(0.36 |
) |
$ |
(0.55 |
) |
$ |
0.20 |
|||||
- Diluted |
$ |
(0.21 |
) |
$ |
(0.04 |
) |
$ |
(0.36 |
) |
$ |
(0.55 |
) |
$ |
0.19 |
|||||
Weighted average number of shares – basic |
|
38,834,451 |
|
|
40,145,290 |
|
|
44,054,275 |
|
|
41,013,069 |
|
|
44,850,791 |
|||||
Weighted average number of shares – diluted |
|
38,834,451 |
|
|
40,145,290 |
|
|
44,054,275 |
|
|
41,013,069 |
|
|
45,795,559 |
We present Adjusted EBITDA and Adjusted Net Income (Loss) as supplemental measures of our performance. We define Adjusted EBITDA for the periods indicated as EBITDA (as defined below), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss (gain), net, (iii) Derivative valuation loss (gain), net and (iv) Early termination and other charges, net. EBITDA for the periods indicated is defined as net income (loss) before interest income, interest expense, income tax expense (benefit) and depreciation and amortization.
We prepare Adjusted Net Income (Loss) by adjusting net income (loss) to eliminate the impact of a number of non-cash expenses and other items that may be either one time or recurring that we do not consider to be indicative of our core ongoing operating performance. We believe that Adjusted Net Income (Loss) is particularly useful because it reflects the impact of our asset base and capital structure on our operating performance. We define Adjusted Net Income (Loss) for the periods as net income (loss), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss (gain), net, (iii) Derivative valuation loss (gain), net, (iv) Early termination and other charges, net and (v) Income tax effect on non-GAAP adjustments.
For the year ended December 31, 2023, Early termination and other charges includes
For the year ended December 31, 2022, Early termination and other charges, net includes
View source version on businesswire.com: https://www.businesswire.com/news/home/20240228959831/en/
Steven Pelayo
The Blueshirt Group
Tel. +1 (360) 808-5154
steven@blueshirtgroup.co
Source: Magnachip Semiconductor Corporation
FAQ
What was Magnachip's Q4 2023 revenue?
What was the full-year revenue for Magnachip in 2023?
What was the Q4 gross profit margin for Magnachip in 2023?
What operational highlights did Magnachip announce?