Fourth Quarter of Fiscal Year 2024
- Net sales of $192.9 million, above the midpoint of
guidance
- GAAP gross margin of (0.2)% and Non-GAAP gross margin of 48.9%,
above the midpoint of guidance
- GAAP diluted loss per share of $9.98 and Non-GAAP diluted loss
per share of $0.06
- Positive operating cash flow of $13.9 million and free cash
flow of $12.2 million
- Completed optional credit facility prepayment of $5.0
million
Fiscal Year 2024
- Net sales of $868.8 million
- GAAP gross margin of 34.1% and Non-GAAP gross margin of
49.5%
- GAAP diluted loss per share of $17.03 and Non-GAAP diluted
earnings per share of $0.14
GAAP gross margin and diluted loss per share are reflective of
goodwill and intangible asset impairment charges.
Semtech Corporation (Nasdaq: SMTC), a high-performance
semiconductor, IoT systems and cloud connectivity service provider,
today reported unaudited financial results for its fourth quarter
and fiscal year 2024, which ended January 28, 2024.
"End market demand for our semiconductor business has progressed
from stable to growing," said Paul H. Pickle, Semtech's president
and chief executive officer. "While our hardware business remains
constrained, we believe Semtech is well-positioned to benefit from
near-term growth trends, particularly in our infrastructure end
market."
"Working capital improvements contributed to positive operating
and free cash flows for the fourth quarter, and we completed an
optional principal prepayment on our credit facility," said Mark
Lin, Semtech's executive vice president and chief financial
officer. "We went live on a single ERP at the beginning of the
first quarter of fiscal year 2025, which we expect will increase
efficiencies and enhance internal controls."
Fourth Quarter and Fiscal Year 2024 Results
GAAP Financial Results
Three Months Ended
Twelve Months Ended
(in millions, except per share data)
Q424
Q324
Q423
Q424
Q423
Net sales
$
192.9
$
200.9
$
167.5
$
868.8
$
756.5
Gross margin
(0.2
)%
46.3
%
59.7
%
34.1
%
63.3
%
Operating costs and expenses, net
$
619.6
$
105.3
$
155.7
$
1,240.6
$
385.8
Operating (loss) income
$
(620.0
)
$
(12.4
)
$
(55.7
)
$
(944.3
)
$
92.8
Operating margin
(321.3
)%
(6.2
)%
(33.2
)%
(108.7
)%
12.3
%
Interest expense, net
$
22.1
$
27.7
$
2.1
$
92.8
$
11.8
Goodwill impairment
$
473.8
$
2.3
$
—
$
755.6
$
—
Intangible impairments
$
131.4
$
—
$
—
$
131.4
$
—
Diluted (loss) earnings per share
$
(9.98
)
$
(0.60
)
$
(0.80
)
$
(17.03
)
$
0.96
Non-GAAP Financial
Results
Three Months Ended
Twelve Months Ended
(in millions, except per share data)
Q424
Q324
Q423
Q424
Q423
Net sales
$
192.9
$
200.9
$
167.5
$
868.8
$
756.5
Gross margin
48.9
%
51.3
%
62.3
%
49.5
%
64.5
%
Operating costs and expenses, net
$
76.5
$
82.5
$
66.7
$
337.5
$
277.5
Operating income
$
17.8
$
20.5
$
37.7
$
92.7
$
210.7
Operating margin
9.2
%
10.2
%
22.5
%
10.7
%
27.8
%
Interest expense, net
$
19.9
$
22.3
$
1.6
$
81.8
$
4.6
Diluted (loss) earnings per share
$
(0.06
)
$
0.02
$
0.49
$
0.14
$
2.81
Adjusted EBITDA
$
24.0
$
28.1
$
44.1
$
122.0
$
236.3
Goodwill impairment was $755.6 million and intangible
impairments were $131.4 million for fiscal year 2024 primarily due
to reduced earnings forecasts associated with the business acquired
from Sierra Wireless and current macroeconomic conditions,
including an elevated interest rate environment.
See "Non-GAAP Financial Measures" below for additional
information about our non-GAAP financial results.
First Quarter of Fiscal Year 2025 Outlook
(in millions, except per share data)
Net sales
$
200.0
+/-
$
5.0
Non-GAAP Financial Measures
Gross margin
49.5
%
+/-
100 bps
Operating costs and expenses, net
$
78.5
+/-
$
1.5
Operating income
$
20.5
+/-
$
3.0
Operating margin
10.3
%
+/-
120 bps
Interest expense, net
$
20.5
Normalized income tax rate
12
%
Diluted earnings (loss) per share
$
0.00
+/-
$
0.04
Adjusted EBITDA
$
27.8
+/-
$
3.0
Diluted share count of 64.5 for diluted
(loss) per share and 66.0 for diluted earnings per share
The Company is unable to include a reconciliation of
forward-looking non-GAAP results to the corresponding GAAP measures
as this is not available without unreasonable efforts due to the
high variability and low visibility with respect to the impact of
transaction, integration and restructuring expenses, share-based
awards, amortization of acquisition-related intangible assets and
other items that are excluded from these non-GAAP measures. The
Company expects the variability of the above charges to have a
potentially significant impact on its GAAP financial results.
Webcast and Conference Call
Semtech will be hosting a conference call today to discuss its
fourth quarter and fiscal year 2024 results at 2:00 p.m. Pacific
time. The dial-in number for the call is (877) 407-0312. Please use
conference ID 13736084. An audio webcast and supplemental earnings
materials for the quarter will be available on the Investor
Relations section of Semtech's website at investors.semtech.com
under "News & Events." A replay of the call will be available
through April 25, 2024 at the same website or by calling (877)
660-6853 and entering conference ID 13736084.
Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements
prepared in accordance with GAAP, this release includes a
presentation of select non-GAAP financial measures. The Company's
non-GAAP measures of gross margin, SG&A expense, R&D
expense, operating costs and expenses, net, operating income or
loss, operating margin, interest expense, net, diluted (loss)
earnings per share and normalized tax rate exclude the following
items, if any, as set forth in the reconciliations in the tables
below under "Supplemental Information: Reconciliation of GAAP to
Non-GAAP Results:"
- Share-based compensation
- Intangible amortization
- Transaction and integration related costs or recoveries
(including costs associated with the acquisition of Sierra
Wireless)
- Restructuring and other reserves, including cumulative other
reserves associated with historical activity including
environmental, pension, deferred compensation and right-of-use
asset impairments
- Share-based compensation acceleration expense related to the
acquisition of Sierra Wireless
- Litigation costs or dispute settlement charges or
recoveries
- Gain on sale of business
- Equity method income or loss
- Investment gains, losses, reserves and impairments, including
interest income from debt investments
- Write-off and amortization of deferred financing costs
- Debt commitment fee
- Goodwill and intangible impairment
- Amortization of inventory step-up
Effective as of the third quarter of fiscal year 2024, the
Company's non-GAAP measures have been adjusted to exclude
amortization of deferred financing costs, which had the impact of
decreasing non-GAAP interest expense, net and increasing non-GAAP
net income or loss attributable to common stockholders and non-GAAP
earnings or loss per diluted share. This adjustment was applied
retrospectively and all prior period amounts have been revised to
conform to the current presentation.
To provide additional insight into the Company's first quarter
outlook, this release also includes a presentation of
forward-looking non-GAAP financial measures. In the financial
statements provided with this release, the Company also presents
Adjusted EBITDA and free cash flow. Adjusted EBITDA is defined as
net (loss) income plus interest expense, interest income, income
taxes, depreciation and amortization and share-based compensation,
and adjusted to exclude certain expenses, gains and losses that the
Company believes are not indicative of its core results over time.
The Company considers free cash flow, which may be positive or
negative, a non-GAAP financial measure defined as cash flows
provided by (used in) operating activities less net capital
expenditures. Management believes that the presentation of these
non-GAAP measures provides useful information to investors
regarding the Company's financial condition and results of
operations. These non-GAAP financial measures are adjusted to
exclude the items identified above because such items are either
operating expenses that would not otherwise have been incurred by
the Company in the normal course of the Company's business
operations, or are not reflective of the Company's core results
over time. These excluded items may include recurring as well as
non-recurring items, and no inference should be made that all of
these adjustments, charges, costs or expenses are unusual,
infrequent or non-recurring. For example: certain restructuring and
integration-related expenses (which consist of employee termination
costs, facility closure or lease termination costs, and contract
termination costs) may be considered recurring given the Company's
ongoing efforts to be more cost effective and efficient; certain
acquisition and disposition-related adjustments or expenses may be
deemed recurring given the Company's regular evaluation of
potential transactions and investments; and certain litigation
expenses or dispute settlement charges or gains (which may include
estimated losses for which the Company may have established a
reserve, as well as any actual settlements, judgments, or other
resolutions against, or in favor of, the Company related to
litigation, arbitration, disputes or similar matters, and insurance
recoveries received by the Company related to such matters) may be
viewed as recurring given that the Company may from time to time be
involved in, and may resolve, litigation, arbitration, disputes,
and similar matters.
Notwithstanding that certain adjustments, charges, costs or
expenses may be considered recurring, in order to provide
meaningful comparisons, the Company believes that it is appropriate
to exclude such items because they are not reflective of the
Company's core results and tend to vary based on timing, frequency
and magnitude.
These non-GAAP financial measures are provided to enhance the
user's overall understanding of the Company's comparable financial
performance between periods. In addition, the Company's management
generally excludes the items noted above when managing and
evaluating the performance of the business. The financial
statements provided with this release include reconciliations of
these non-GAAP financial measures to their most comparable GAAP
measures for the fourth quarter of fiscal year 2023, the third and
fourth quarters of fiscal year 2024, and the full-year fiscal 2024
and fiscal 2023 periods.
The Company adopted a full-year, normalized tax rate for the
computation of the non-GAAP income tax provision in order to
provide better comparability across the interim reporting periods
by reducing the quarterly variability in non-GAAP tax rates that
can occur throughout the year. In estimating the full-year non-GAAP
normalized tax rate, the Company utilized a full-year financial
projection that considers multiple factors such as changes to the
Company's current operating structure, existing positions in
various tax jurisdictions, the effect of key tax law changes, and
other significant tax matters to the extent they are applicable to
the full fiscal year financial projection. In addition to the
adjustments described above, this normalized tax rate excludes the
impact of share-based awards and the amortization of
acquisition-related intangible assets. For fiscal year 2024, the
Company's projected non-GAAP normalized tax rate was 12% and was
applied to each quarter of fiscal year 2024. For fiscal year 2025,
the Company's projected non-GAAP normalized tax rate is 12% and
will be applied to each quarter of fiscal year 2025. The Company's
non-GAAP normalized tax rate on non-GAAP net income may be adjusted
during the year to account for events or trends that the Company
believes materially impact the original annual non-GAAP normalized
tax rate including, but not limited to, significant changes
resulting from tax legislation, acquisitions, entity structures or
operational changes and other significant events. These additional
non-GAAP financial measures should not be considered substitutes
for any measures derived in accordance with GAAP and may be
inconsistent with similar measures presented by other
companies.
Forward-Looking and Cautionary Statements
This press release contains "forward-looking statements" within
the meaning of the "safe harbor" provisions of the Private
Securities Litigation Reform Act of 1995, as amended, based on the
Company's current expectations, estimates and projections about its
operations, industry, financial condition, performance, results of
operations, and liquidity. Forward-looking statements are
statements other than historical information or statements of
current condition and relate to matters such as future financial
performance including the first quarter of fiscal year 2025
outlook; future operational performance; the anticipated impact of
specific items on future earnings; the Company's expectations
regarding near term growth trends; and the Company's plans,
objectives and expectations. Statements containing words such as
"may," "believes," "anticipates," "expects," "intends," "plans,"
"projects," "estimates," "should," "will," "designed to,"
"projections," or "business outlook," or other similar expressions
constitute forward-looking statements.
Forward-looking statements involve known and unknown risks and
uncertainties that could cause actual results and events to differ
materially from those projected. Potential factors that could cause
actual results to differ materially from those in the
forward-looking statements include, but are not limited to: the
Company's ability to comply with, or pursue business strategies due
to the covenants under the agreements governing its indebtedness;
the Company's ability to remediate material weakness in its
internal control over financial reporting, discovery of additional
weaknesses, and its inability to achieve and maintain effective
disclosure controls and procedures and internal control over
financial reporting; the Company's ability to forecast and achieve
anticipated net sales and earnings estimates in light of periodic
economic uncertainty; the inherent risks, costs and uncertainties
associated with integrating Sierra Wireless successfully and risks
of not achieving all or any of the anticipated benefits, or the
risk that the anticipated benefits may not be fully realized or
take longer to realize than expected; the uncertainty surrounding
the impact and duration of supply chain constraints and any
associated disruptions; export restrictions and laws affecting the
Company's trade and investments, and tariffs or the occurrence of
trade wars; worldwide economic and political disruptions, including
as a result of inflation and current geopolitical conflicts;
tightening credit conditions related to the United States banking
system concerns; competitive changes in the marketplace including,
but not limited to, the pace of growth or adoption rates of
applicable products or technologies; downturns in the business
cycle; decreased average selling prices of the Company's products;
the Company's reliance on a limited number of suppliers and
subcontractors for components and materials; changes in projected
or anticipated end-user markets; future responses to and effects of
public health crises; and the Company's ability to forecast its
annual non-GAAP normalized tax rate due to material changes that
could occur during the fiscal year, which could include, but are
not limited to, significant changes resulting from tax legislation,
acquisitions, entity structures or operational changes and other
significant events. Additionally, forward-looking statements should
be considered in conjunction with the cautionary statements
contained in the risk factors disclosed in the Company's filings
with the Securities and Exchange Commission (the "SEC"), including
the Company's Annual Report on Form 10-K for the fiscal year ended
January 28, 2024, which the Company expects to file with the SEC on
March 28, 2024, as such risk factors may be amended, supplemented
or superseded from time to time by subsequent reports the Company
files with the SEC. In light of the significant risks and
uncertainties inherent in the forward-looking information included
herein that may cause actual performance and results to differ
materially from those predicted, any such forward-looking
information should not be regarded as representations or guarantees
by the Company of future performance or results, or that its
objectives or plans will be achieved or that any of its operating
expectations or financial forecasts will be realized. Reported
results should not be considered an indication of future
performance. Investors are cautioned not to place undue reliance on
any forward-looking information contained herein, which reflect
management's analysis only as of the date hereof. Except as
required by law, the Company assumes no obligation to publicly
release the results of any update or revision to any
forward-looking statements that may be made to reflect new
information, events or circumstances after the date hereof or to
reflect the occurrence of unanticipated or future events, or
otherwise.
Amounts reported in this press release are preliminary and
subject to change upon the finalization of the filing of our Annual
Report on Form 10-K for the year ended January 28,2024.
About Semtech
Semtech Corporation (Nasdaq: SMTC) is a high-performance
semiconductor, IoT systems and cloud connectivity service provider
dedicated to delivering high-quality technology solutions that
enable a smarter, more connected and sustainable planet. Our global
teams are committed to empowering solution architects and
application developers to develop breakthrough products for the
infrastructure, industrial and consumer markets. To learn more
about Semtech technology, visit us at Semtech.com or follow us on
LinkedIn or X. _______________ Semtech and the Semtech logo are
registered trademarks or service marks of Semtech Corporation or
its subsidiaries. SMTC-F
SEMTECH CORPORATION
CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS
(in thousands, except per share
data)
(unaudited)
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Net sales
$
192,948
$
200,899
$
167,512
$
868,758
$
756,533
Cost of sales
99,266
97,925
64,934
447,000
272,314
Amortization of acquired technology
2,280
10,008
2,565
33,716
5,661
Acquired technology impairments
91,792
—
—
91,792
—
Total cost of sales
193,338
107,933
67,499
572,508
277,975
Gross profit
(390
)
92,966
100,013
296,250
478,558
Operating costs and expenses, net:
Selling, general and administrative
55,198
47,663
93,102
220,220
224,812
Product development and engineering
41,505
46,911
52,502
186,450
166,948
Intangible amortization
307
4,853
821
14,913
821
Restructuring
9,167
3,646
9,247
23,775
11,491
Gain on sale of business
—
—
—
—
(18,313
)
Intangible impairments
39,593
—
—
39,593
—
Goodwill impairment
473,800
2,266
—
755,621
—
Total operating costs and expenses,
net
619,570
105,339
155,672
1,240,572
385,759
Operating (loss) income
(619,960
)
(12,373
)
(55,659
)
(944,322
)
92,799
Interest expense
(22,827
)
(28,305
)
(6,181
)
(95,813
)
(17,646
)
Interest income
734
574
4,043
3,051
5,801
Non-operating (expense) income, net
(2,045
)
3,542
(735
)
(542
)
(1,331
)
Investment impairments and credit loss
reserves, net
(1,679
)
(1,990
)
(1,532
)
(3,929
)
(1,156
)
(Loss) income before taxes and equity
method
income (loss)
(645,777
)
(38,552
)
(60,064
)
(1,041,555
)
78,467
(Benefit) provision for income taxes
(3,345
)
(311
)
(9,071
)
50,519
17,344
Net (loss) income before equity method
income
(loss)
(642,432
)
(38,241
)
(50,993
)
(1,092,074
)
61,123
Equity method income (loss)
75
(11
)
(22
)
45
249
Net (loss) income
(642,357
)
(38,252
)
(51,015
)
(1,092,029
)
61,372
Net income (loss) attributable to
noncontrolling interest
6
(2
)
(2
)
1
(8
)
Net (loss) income attributable to
common stockholders
$
(642,363
)
$
(38,250
)
$
(51,013
)
$
(1,092,030
)
$
61,380
(Loss) earnings per share:
Basic
$
(9.98
)
$
(0.60
)
$
(0.80
)
$
(17.03
)
$
0.96
Diluted
$
(9.98
)
$
(0.60
)
$
(0.80
)
$
(17.03
)
$
0.96
Weighted average number of shares used in
computing (loss) earnings per share:
Basic
64,363
64,216
63,864
64,127
63,770
Diluted
64,363
64,216
63,924
64,127
64,013
SEMTECH CORPORATION
CONDENSED CONSOLIDATED BALANCE
SHEETS
(in thousands)
(unaudited)
January 28, 2024
January 29, 2023
ASSETS
Current assets:
Cash and cash equivalents
$
128,585
$
235,510
Accounts receivable, net
134,322
161,695
Inventories
144,992
207,704
Prepaid taxes
11,969
6,243
Other current assets
114,329
111,634
Total current assets
534,197
722,786
Non-current assets:
Property, plant and equipment, net
153,618
169,293
Deferred tax assets
18,014
63,783
Goodwill
541,227
1,281,703
Other intangible assets, net
35,566
215,102
Other assets
91,113
116,961
Total assets
$
1,373,735
$
2,569,628
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable
$
45,051
$
100,676
Accrued liabilities
172,105
253,075
Current portion of long-term debt
—
43,104
Total current liabilities
217,156
396,855
Non-current liabilities:
Deferred tax liabilities
829
5,065
Long-term debt
1,371,039
1,296,966
Other long-term liabilities
91,961
114,707
Stockholders' equity (deficit)
(307,434
)
755,852
Noncontrolling interest
184
183
Total liabilities & equity
$
1,373,735
$
2,569,628
SEMTECH CORPORATION
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS AND SUPPLEMENTAL INFORMATION
(in thousands)
(unaudited)
Twelve Months Ended
January 28,
2024
January 29,
2023
Net (loss) income
$
(1,092,029
)
$
61,372
Net cash (used in) provided by operating
activities
(93,920
)
126,711
Net cash used in investing activities
(22,697
)
(1,247,322
)
Net cash provided by financing
activities
10,550
1,076,520
Effect of foreign exchange rate changes on
cash and cash equivalents
(858
)
—
Net decrease in cash and cash
equivalents
(106,925
)
(44,091
)
Cash and cash equivalents at beginning of
period
235,510
279,601
Cash and cash equivalents at end of
period
$
128,585
$
235,510
Three Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
Q424
Q324
Q423
Free cash flow:
Cash flow from operations
$
13,919
$
(5,847
)
$
(18,799
)
Net capital expenditures
(1,712
)
(6,576
)
(5,680
)
Free cash flow
$
12,207
$
(12,423
)
$
(24,479
)
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Net sales by reportable segment
(1):
Signal Integrity
42,831
47,185
59,246
177,033
298,290
Analog Mixed Signal and Wireless
60,423
70,233
93,262
260,264
443,239
IoT Systems
65,506
59,261
9,811
334,904
9,811
IoT Connected Services
24,188
24,220
5,193
96,557
5,193
Total net sales by reportable
segment
$
192,948
$
200,899
$
167,512
$
868,758
$
756,533
(1) In the fourth quarter of fiscal year
2024, as a result of organizational restructuring, the wireless
business, which was previously included in the IoT Systems
operating segment, and the SDVoE business, which was previously
included in the Signal Integrity operating segment, were moved into
the Analog Mixed Signal and Wireless operating segment, formerly
the Advanced Protection and Sensing operating segment, which also
includes the proximity sensing, power and protection businesses. As
a result of the reorganization, the Company has four reportable
segments. All prior year information in the table above has been
revised retrospectively to reflect the change to the Company's
reportable segments.
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Net sales by end market:
Infrastructure
39,387
43,191
56,068
163,947
287,270
High-End Consumer
32,059
37,553
34,919
125,222
158,416
Industrial
121,502
120,155
76,525
579,589
310,847
Total net sales by end market
$
192,948
$
200,899
$
167,512
$
868,758
$
756,533
SEMTECH CORPORATION
SUPPLEMENTAL INFORMATION:
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(in thousands, except per share
data)
(unaudited)
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Gross margin (GAAP)
(0.2
) %
46.3
%
59.7
%
34.1
%
63.3
%
Share-based compensation
0.3
%
0.3
%
0.4
%
0.2
%
0.3
%
Amortization of acquired technology
1.2
%
5.0
%
1.5
%
3.9
%
0.7
%
Transaction and integration related costs,
net
—
%
(0.3
)%
—
%
0.3
%
—
%
Share-based compensation acceleration
expense
—
%
—
%
0.5
%
—
%
0.1
%
Restructuring and other reserves, net
—
%
—
%
0.2
%
0.1
%
0.1
%
Acquired technology impairments
47.6
%
—
%
—
%
10.5
%
—
%
Amortization of inventory step-up
—
%
—
%
—
%
0.4
%
—
%
Adjusted gross margin
(Non-GAAP)
48.9
%
51.3
%
62.3
%
49.5
%
64.5
%
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Selling, general and administrative
(GAAP)
$
55,198
$
47,663
$
93,102
$
220,220
$
224,812
Share-based compensation
(8,361
)
(3,059
)
(7,801
)
(25,331
)
(21,493
)
Transaction and integration related costs,
net
(8,476
)
(5,936
)
(22,513
)
(28,751
)
(32,041
)
Share-based compensation acceleration
expense
—
—
(33,937
)
—
(33,937
)
Environmental reserve
—
—
—
—
(500
)
Litigation costs, net
(36
)
(25
)
(13
)
(219
)
(112
)
Adjusted selling, general and
administrative (Non-GAAP)
$
38,325
$
38,643
$
28,838
$
165,919
$
136,729
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Product development and engineering
(GAAP)
$
41,505
$
46,911
$
52,502
$
186,450
$
166,948
Share-based compensation
(2,868
)
(2,972
)
(3,592
)
(12,844
)
(15,110
)
Transaction and integration related costs,
net
(432
)
(66
)
(25
)
(2,048
)
(25
)
Share-based compensation acceleration
expense
—
—
(11,010
)
—
(11,010
)
Adjusted product development and
engineering (Non-GAAP)
$
38,205
$
43,873
$
37,875
$
171,558
$
140,803
SEMTECH CORPORATION
SUPPLEMENTAL INFORMATION:
RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED)
(in thousands, except per share
data)
(unaudited)
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Operating cost and expense, net
(GAAP)
$
619,570
$
105,339
$
155,672
$
1,240,572
$
385,759
Share-based compensation
(11,229
)
(6,031
)
(11,393
)
(38,175
)
(36,603
)
Intangible amortization
(307
)
(4,853
)
(821
)
(14,913
)
(821
)
Transaction and integration related costs,
net
(8,908
)
(6,002
)
(22,538
)
(30,799
)
(32,066
)
Share-based compensation acceleration
expense
—
—
(44,947
)
—
(44,947
)
Restructuring and other reserves, net
(9,167
)
(3,646
)
(9,247
)
(23,775
)
(11,991
)
Litigation costs, net
(36
)
(25
)
(13
)
(219
)
(112
)
Gain on sale of business
—
—
—
—
18,313
Intangible impairments
(39,593
)
—
—
(39,593
)
—
Goodwill impairment
(473,800
)
(2,266
)
—
(755,621
)
—
Adjusted operating cost and expense,
net (Non-GAAP)
$
76,530
$
82,516
$
66,713
$
337,477
$
277,532
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Operating (loss) income (GAAP)
$
(619,960
)
$
(12,373
)
$
(55,659
)
$
(944,322
)
$
92,799
Share-based compensation
11,829
6,538
12,020
40,170
39,248
Intangible amortization
2,587
14,861
3,386
48,629
6,482
Transaction and integration related costs,
net
8,908
5,507
22,642
33,018
32,170
Share-based compensation acceleration
expense
—
—
45,749
—
45,749
Restructuring and other reserves, net
9,167
3,646
9,536
24,634
12,408
Litigation costs, net
36
25
13
219
112
Gain on sale of business
—
—
—
—
(18,313
)
Intangible impairments
131,385
—
—
131,385
—
Goodwill impairment
473,800
2,266
—
755,621
—
Amortization of inventory step-up
—
—
—
3,314
—
Adjusted operating income
(Non-GAAP)
$
17,752
$
20,470
$
37,687
$
92,668
$
210,655
SEMTECH CORPORATION
SUPPLEMENTAL INFORMATION:
RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED)
(in thousands, except per share
data)
(unaudited)
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Operating margin (GAAP)
(321.3
)%
(6.2
)%
(33.2
)%
(108.7
)%
12.3
%
Share-based compensation
6.1
%
3.3
%
7.2
%
4.6
%
5.1
%
Intangible amortization
1.3
%
7.4
%
2.0
%
5.6
%
0.9
%
Transaction and integration related costs,
net
4.6
%
2.8
%
13.5
%
3.9
%
4.3
%
Share-based compensation acceleration
expense
—
%
—
%
27.3
%
—
%
6.0
%
Restructuring and other reserves, net
4.8
%
1.8
%
5.7
%
2.8
%
1.6
%
Gain on sale of business
—
%
—
%
—
%
—
%
(2.4
)%
Intangible impairments
68.1
%
—
%
—
%
15.1
%
—
%
Goodwill impairment
245.6
%
1.1
%
—
%
87.0
%
—
%
Amortization of inventory step-up
—
%
—
%
—
%
0.4
%
—
%
Adjusted operating margin
(Non-GAAP)
9.2
%
10.2
%
22.5
%
10.7
%
27.8
%
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
Interest expense, net (GAAP)
$
22,093
$
27,731
$
2,138
$
92,762
$
11,845
Amortization of deferred financing
costs
(2,380
)
(1,837
)
(901
)
(7,320
)
(1,421
)
Write-off of deferred financing costs
—
(3,675
)
—
(4,446
)
—
Debt commitment fee
—
—
—
—
(7,255
)
Investment income
201
103
342
832
1,397
Adjusted interest expense, net
(Non-GAAP)
$
19,914
$
22,322
$
1,579
$
81,828
$
4,566
SEMTECH CORPORATION
SUPPLEMENTAL INFORMATION:
RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED)
(in thousands, except per share
data)
(unaudited)
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
GAAP net (loss) income attributable to
common stockholders
$
(642,363
)
$
(38,250
)
$
(51,013
)
$
(1,092,030
)
$
61,380
Adjustments to GAAP net (loss) income
attributable to common stockholders:
Share-based compensation
11,829
6,538
12,020
40,170
39,248
Intangible amortization
2,587
14,861
3,386
48,629
6,482
Transaction and integration related costs,
net
8,908
5,507
22,642
33,018
32,170
Share-based compensation acceleration
expense
—
—
45,749
—
45,749
Restructuring and other reserves, net
9,167
3,646
9,536
24,634
12,408
Litigation costs, net
36
25
13
219
112
Gain on sale of business
—
—
—
—
(18,313
)
Investment losses (gains), reserves
and
impairments, net
1,478
1,887
1,190
3,097
(241
)
Amortization of deferred financing
costs
2,380
1,837
901
7,320
1,421
Write-off of deferred financing costs
—
3,675
—
4,446
—
Debt commitment fee
—
—
—
—
7,255
Intangible impairments
131,385
—
—
131,385
—
Goodwill impairment
473,800
2,266
—
755,621
—
Amortization of inventory step-up
—
—
—
3,314
—
Total Non-GAAP adjustments before
taxes
641,570
40,242
95,437
1,051,853
126,291
Associated tax effect
(2,840
)
(514
)
(13,316
)
49,283
(7,227
)
Equity method (income) loss
(75
)
11
22
(45
)
(249
)
Total of supplemental information, net of
taxes
638,655
39,739
82,143
1,101,091
118,815
Non-GAAP net (loss) income attributable
to common
stockholders
$
(3,708
)
$
1,489
$
31,130
$
9,061
$
180,195
GAAP diluted (loss) earnings per
share
$
(9.98
)
$
(0.60
)
$
(0.80
)
$
(17.03
)
$
0.96
Adjustments per above
9.92
0.62
1.29
17.17
1.85
Non-GAAP diluted (loss) earnings per
share
$
(0.06
)
$
0.02
$
0.49
$
0.14
$
2.81
Weighted-average number of shares used
in computing diluted (loss) earnings per share:
GAAP
64,363
64,216
63,924
64,127
64,013
Non-GAAP
64,363
64,304
63,924
64,284
64,013
SEMTECH CORPORATION
SUPPLEMENTAL INFORMATION:
RECONCILIATION OF GAAP TO NON-GAAP RESULTS (CONTINUED)
(in thousands, except per share
data)
(unaudited)
Three Months Ended
Twelve Months Ended
January 28,
2024
October 29,
2023
January 29,
2023
January 28,
2024
January 29,
2023
Q424
Q324
Q423
Q424
Q423
GAAP net (loss) income attributable to
common stockholders
$
(642,363
)
$
(38,250
)
$
(51,013
)
$
(1,092,030
)
$
61,380
Interest expense
22,827
28,305
6,181
95,813
17,646
Interest income
(734
)
(574
)
(4,043
)
(3,051
)
(5,801
)
Non-operating expense (income), net
2,045
(3,542
)
735
542
1,331
Investment impairments and credit loss
reserves, net
1,679
1,990
1,532
3,929
1,156
(Benefit) provision for income taxes
(3,345
)
(311
)
(9,071
)
50,519
17,344
Equity method (income) loss
(75
)
11
22
(45
)
(249
)
Net income (loss) attributable to
noncontrolling interest
6
(2
)
(2
)
1
(8
)
Share-based compensation
11,829
6,538
12,020
40,170
39,248
Depreciation and amortization
8,864
22,539
9,830
77,968
32,151
Transaction and integration related costs,
net
8,908
5,507
22,642
33,018
32,170
Share-based compensation acceleration
expense
—
—
45,749
—
45,749
Restructuring and other reserves, net
9,167
3,646
9,536
24,634
12,408
Litigation costs, net
36
25
13
219
112
Gain on sale of business
—
—
—
—
(18,313
)
Intangible impairments
131,385
—
—
131,385
—
Goodwill impairment
473,800
2,266
—
755,621
—
Amortization of inventory step-up
—
—
—
3,314
—
Adjusted EBITDA
$
24,029
$
28,148
$
44,131
$
122,007
$
236,324
View source
version on businesswire.com: https://www.businesswire.com/news/home/20240328927595/en/
Sara Kesten Semtech Corporation (805) 480-2004 webir@semtech.com
Semtech (NASDAQ:SMTC)
Historical Stock Chart
From Aug 2024 to Sep 2024
Semtech (NASDAQ:SMTC)
Historical Stock Chart
From Sep 2023 to Sep 2024