Lumentum Announces Fiscal Third Quarter 2025 Financial Results
-
Net revenue of
$425.2 million - GAAP gross margin of 28.8%; Non-GAAP gross margin of 35.2%
- GAAP operating loss of 8.9%; Non-GAAP operating margin of 10.8%
-
GAAP diluted net loss per share of
$0.64 ; Non-GAAP diluted net income per share of$0.57
“In my first 90 days as CEO, it’s become clear that
“In Q3, we exceeded the high end of our guidance for both revenue and EPS, fueled by strong demand from cloud customers and a recovering networking market. Despite ongoing macroeconomic volatility, we believe AI-driven cloud growth will continue to drive our financial momentum into Q4 and beyond,” Hurlston concluded.
Fiscal Third Quarter Highlights:
Net revenue for the fiscal third quarter of 2025 was
Non-GAAP net income for the fiscal third quarter of 2025 was
The Company held
Financial Overview – Fiscal Third Quarter Ended
|
GAAP Results ($ in millions) |
||||||||||||||||
|
Q3 |
|
Q2 |
|
Q3 |
|
Change |
||||||||||
|
FY 2025 |
|
FY 2025 |
|
FY 2024 |
|
|
|
Y/Y |
||||||||
Net revenue |
$ |
425.2 |
|
|
$ |
402.2 |
|
|
$ |
366.5 |
|
|
5.7 |
% |
|
16.0 |
% |
GAAP gross margin |
|
28.8 |
% |
|
|
24.8 |
% |
|
|
16.2 |
% |
|
400 bps |
|
1,260 bps |
||
GAAP operating loss |
|
(8.9 |
)% |
|
|
(12.8 |
)% |
|
|
(31.3 |
)% |
|
390 bps |
|
2,240 bps |
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-GAAP Results ($ in millions) |
||||||||||||||||
|
Q3 |
|
Q2 |
|
Q3 |
|
Change |
||||||||||
|
FY 2025 |
|
FY 2025 |
|
FY 2024 (1) |
|
|
|
Y/Y |
||||||||
Net revenue |
$ |
425.2 |
|
|
$ |
402.2 |
|
|
$ |
366.5 |
|
|
5.7 |
% |
|
16.0 |
% |
Non-GAAP gross margin |
|
35.2 |
% |
|
|
32.3 |
% |
|
|
28.7 |
% |
|
290 bps |
|
650 bps |
||
Non-GAAP operating margin |
|
10.8 |
% |
|
|
7.9 |
% |
|
|
(0.2 |
)% |
|
290 bps |
|
1,100 bps |
|
Net Revenue by Segment ($ in millions) |
|||||||||||||||||||
|
Q3 |
|
% of |
|
Q2 |
|
Q3 |
|
Change |
|||||||||||
|
FY 2025 |
|
Net Revenue |
|
FY 2025 |
|
FY 2024 |
|
|
|
Y/Y |
|||||||||
Cloud & Networking |
$ |
365.2 |
|
85.9 |
% |
|
$ |
339.2 |
|
$ |
313.8 |
|
7.7 |
% |
|
16.4 |
% |
|||
Industrial Tech |
|
60.0 |
|
|
14.1 |
% |
|
|
63.0 |
|
|
|
52.7 |
|
|
(4.8 |
)% |
|
13.9 |
% |
Total |
$ |
425.2 |
|
|
100.0 |
% |
|
$ |
402.2 |
|
|
$ |
366.5 |
|
|
5.7 |
% |
|
16.0 |
% |
(1) During the first fiscal quarter of 2025, the Company refined its methodology to report non-GAAP measures. The change does not impact the Company’s financial position, cash flows, or GAAP consolidated results of operations. Prior period non-GAAP financial measures presented in this press release have been recast to conform to the current presentation. |
The tables above provide comparisons of quarterly results to prior periods, including sequential quarterly and year-over-year changes. A reconciliation between GAAP and non-GAAP measures is contained in this release under the section titled “Use of Non-GAAP Financial Measures.”
Business Outlook
-
Net revenue in the range of
$440 million to$470 million - Non-GAAP operating margin of 13.0% to 14.0%
-
Non-GAAP diluted earnings per share of
$0.70 to$0.80
We have not provided reconciliations from GAAP to non-GAAP measures or the equivalent GAAP measure for non-GAAP measures in our outlook, as they cannot be provided without unreasonable effort. A large portion of non-GAAP adjustments, such as stock-based compensation, acquisition related costs, integration related costs, restructuring and related charges, foreign exchange gains and losses, net, non-GAAP income tax reconciling adjustments, and other charges or income related to non-recurring activities, are by their nature highly volatile and we have low visibility as to the range that may be incurred in the future.
Related Announcement and Conference Call
About
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These include statements regarding our belief and expectations with respect to our markets, including the cloud end market and the broader networking market, customers and industry, any anticipation or guidance as to demand for our products and technology, and the impact on our financial performance, and our guidance with respect to future net revenue, non-GAAP diluted earnings per share, and non-GAAP operating margins, and related assumptions. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected. Among the factors that could cause actual results to differ from those contemplated are: (a) uncertainty and volatility in the global markets, including uncertainty and volatility in the macroeconomic environment, volatility and uncertainty with respect to economic growth, inflationary pressures, changes in the political or economic environment, such as geopolitical conflicts, war, trade and export restrictions, including for certain rare earth minerals, and the imposition of tariffs or other duties, and the effect of such market disruptions on demand for our products, technology spending by our customers, our costs and expenses and our ability to obtain components for our products; (b) quarter-over-quarter product mix fluctuations, which can materially impact profitability measures due to the broad gross margin ranges across our portfolio; (c) decline of average selling prices across our businesses or increase in costs, either of which will also decrease our margins; (d) effects of seasonality; (e) the ability of our suppliers and contract manufacturers to meet production, quality, and delivery requirements for our forecasted demand; (f) changes in customer demand, including due to changes in inventory practices and end-customer demand; (g) our ability to attract and retain new customers, particularly in the cloud photonics and imaging and sensing markets; (h) the risk that our markets will not grow or develop as expected or that our strategies and ability to compete in those markets are not successful; (i) the risk that Lumentum’s financing or operating strategies will not be successful; and (j) risks related to our restructuring initiatives and changes to our operations; and (k) failure to successfully integrate
Category: Financial
The following financial tables are presented in accordance with GAAP, unless otherwise specified.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share data) (unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net revenue |
$ |
425.2 |
|
|
$ |
366.5 |
|
|
$ |
1,164.3 |
|
|
$ |
1,050.9 |
|
Cost of sales |
|
283.7 |
|
|
|
284.7 |
|
|
|
801.4 |
|
|
|
788.9 |
|
Amortization of acquired developed intangibles |
|
19.0 |
|
|
|
22.3 |
|
|
|
62.9 |
|
|
|
61.8 |
|
Gross profit |
|
122.5 |
|
|
|
59.5 |
|
|
|
300.0 |
|
|
|
200.2 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development |
|
75.9 |
|
|
|
77.2 |
|
|
|
224.4 |
|
|
|
229.0 |
|
Selling, general and administrative |
|
112.0 |
|
|
|
77.7 |
|
|
|
264.6 |
|
|
|
235.8 |
|
Restructuring and related charges |
|
7.2 |
|
|
|
19.2 |
|
|
|
17.6 |
|
|
|
36.0 |
|
Gain on sale of facility |
|
(34.9 |
) |
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Total operating expenses |
|
160.2 |
|
|
|
174.1 |
|
|
|
471.7 |
|
|
|
500.8 |
|
Loss from operations |
|
(37.7 |
) |
|
|
(114.6 |
) |
|
|
(171.7 |
) |
|
|
(300.6 |
) |
Interest expense |
|
(5.7 |
) |
|
|
(9.0 |
) |
|
|
(16.8 |
) |
|
|
(28.4 |
) |
Other income, net |
|
4.2 |
|
|
|
16.2 |
|
|
|
27.8 |
|
|
|
50.8 |
|
Loss before income taxes |
|
(39.2 |
) |
|
|
(107.4 |
) |
|
|
(160.7 |
) |
|
|
(278.2 |
) |
Income tax provision |
|
4.9 |
|
|
|
19.6 |
|
|
|
26.7 |
|
|
|
15.8 |
|
Net loss |
$ |
(44.1 |
) |
|
$ |
(127.0 |
) |
|
$ |
(187.4 |
) |
|
$ |
(294.0 |
) |
|
|
|
|
|
|
|
|
||||||||
Net loss per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.64 |
) |
|
$ |
(1.88 |
) |
|
$ |
(2.72 |
) |
|
$ |
(4.38 |
) |
Diluted |
$ |
(0.64 |
) |
|
$ |
(1.88 |
) |
|
$ |
(2.72 |
) |
|
$ |
(4.38 |
) |
|
|
|
|
|
|
|
|
||||||||
Shares used to compute net loss per share: |
|
|
|
|
|
|
|
||||||||
Basic |
|
69.3 |
|
|
|
67.5 |
|
|
|
68.8 |
|
|
|
67.1 |
|
Diluted |
|
69.3 |
|
|
|
67.5 |
|
|
|
68.8 |
|
|
|
67.1 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except per share data) (unaudited) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
516.4 |
|
|
$ |
436.7 |
|
Short-term investments |
|
350.3 |
|
|
|
450.3 |
|
Accounts receivable, net |
|
255.7 |
|
|
|
194.7 |
|
Inventories |
|
422.9 |
|
|
|
398.4 |
|
Prepayments and other current assets |
|
122.0 |
|
|
|
110.0 |
|
Total current assets |
|
1,667.3 |
|
|
|
1,590.1 |
|
Property, plant and equipment, net |
|
693.3 |
|
|
|
572.5 |
|
Operating lease right-of-use assets, net |
|
32.2 |
|
|
|
72.8 |
|
|
|
1,060.9 |
|
|
|
1,055.8 |
|
Other intangible assets, net |
|
499.8 |
|
|
|
617.5 |
|
Deferred tax asset |
|
12.7 |
|
|
|
10.7 |
|
Other non-current assets |
|
8.8 |
|
|
|
12.5 |
|
Total assets |
$ |
3,975.0 |
|
|
$ |
3,931.9 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
195.2 |
|
|
$ |
126.3 |
|
Accrued payroll and related expenses |
|
42.8 |
|
|
|
36.1 |
|
Accrued expenses |
|
43.5 |
|
|
|
52.4 |
|
Current portion of long-term debt |
|
10.3 |
|
|
|
— |
|
Operating lease liabilities, current |
|
11.3 |
|
|
|
13.4 |
|
Other current liabilities |
|
49.9 |
|
|
|
41.1 |
|
Total current liabilities |
|
353.0 |
|
|
|
269.3 |
|
Long-term debt |
|
2,562.4 |
|
|
|
2,503.2 |
|
Operating lease liabilities, non-current |
|
25.8 |
|
|
|
43.0 |
|
Deferred tax liability |
|
39.4 |
|
|
|
55.7 |
|
Other non-current liabilities |
|
114.9 |
|
|
|
103.4 |
|
Total liabilities |
|
3,095.5 |
|
|
|
2,974.6 |
|
Stockholders’ equity: |
|
|
|
||||
Common stock, |
|
0.1 |
|
|
|
0.1 |
|
Additional paid-in capital |
|
1,942.8 |
|
|
|
1,835.0 |
|
Accumulated deficit |
|
(1,074.5 |
) |
|
|
(887.1 |
) |
Accumulated other comprehensive income |
|
11.1 |
|
|
|
9.3 |
|
Total stockholders’ equity |
|
879.5 |
|
|
|
957.3 |
|
Total liabilities and stockholders’ equity |
$ |
3,975.0 |
|
|
$ |
3,931.9 |
|
Use of Non-GAAP Financial Measures
In this press release,
Our non-GAAP measures used in this press release exclude (i) stock-based compensation, (ii) acquisition related costs, (iii) amortization of acquired intangibles, (iv) amortization of acquired inventory fair value, (v) restructuring and related charges, (vi) foreign exchange (gains) losses, net, (vii) non-cash interest expense on convertible notes, (viii) intangible assets write-off, (ix) integration related costs, (x) non-GAAP income tax reconciling adjustments, and (xi) other charges or income related to non-recurring activities.
We utilize a long-term projected non-GAAP tax rate to compute our non-GAAP income tax provision. The long-term projected non-GAAP tax rate is based on a multi-year projection of our estimated annual GAAP income tax forecast, adjusted to account for the tax effect of non-GAAP pretax adjustments as well as the effects of significant non-recurring and period specific tax items. Our non-GAAP tax provision for fiscal 2025 is 16.5%. The difference between our GAAP income tax provision and our non-GAAP income tax provision is presented as non-GAAP income tax reconciling adjustments.
A quantitative reconciliation between GAAP and non-GAAP financial data with respect to historical periods is included in the supplemental financial table attached to this press release.
RECONCILIATION OF GAAP MEASURES TO NON-GAAP MEASURES (in millions, except per share data) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
2025 |
|
2024 |
|
2024 (1) |
|
2025 |
|
2024 (1) |
||||||||||
Gross profit on GAAP basis |
$ |
122.5 |
|
|
$ |
99.6 |
|
|
$ |
59.5 |
|
|
$ |
300.0 |
|
|
$ |
200.2 |
|
Stock-based compensation |
|
9.2 |
|
|
|
9.2 |
|
|
|
8.5 |
|
|
|
28.1 |
|
|
|
23.5 |
|
Amortization of acquired intangibles |
|
19.0 |
|
|
|
21.4 |
|
|
|
22.3 |
|
|
|
62.9 |
|
|
|
61.8 |
|
Amortization of acquired inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
4.9 |
|
|
|
— |
|
|
|
8.3 |
|
Integration related costs |
|
— |
|
|
|
1.1 |
|
|
|
4.6 |
|
|
|
2.3 |
|
|
|
16.2 |
|
Other charges (income), net |
|
(1.2 |
) |
|
|
(1.3 |
) |
|
|
5.3 |
|
|
|
(3.4 |
) |
|
|
14.5 |
|
Gross profit on non-GAAP basis |
$ |
149.5 |
|
|
$ |
130.0 |
|
|
$ |
105.1 |
|
|
$ |
389.9 |
|
|
$ |
324.5 |
|
Gross margin on non-GAAP basis |
|
35.2 |
% |
|
|
32.3 |
% |
|
|
28.7 |
% |
|
|
33.5 |
% |
|
|
30.9 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Research and development on GAAP basis |
$ |
75.9 |
|
|
$ |
74.2 |
|
|
$ |
77.2 |
|
|
$ |
224.4 |
|
|
$ |
229.0 |
|
Stock-based compensation |
|
(11.2 |
) |
|
|
(11.4 |
) |
|
|
(9.8 |
) |
|
|
(31.9 |
) |
|
|
(30.1 |
) |
Amortization of acquired intangibles |
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(0.4 |
) |
|
|
(1.2 |
) |
|
|
(1.1 |
) |
Acquisition related costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.4 |
) |
Integration related costs |
|
(0.3 |
) |
|
|
— |
|
|
|
(0.4 |
) |
|
|
(0.3 |
) |
|
|
(0.1 |
) |
Intangible asset write-off |
|
(0.7 |
) |
|
|
— |
|
|
|
— |
|
|
|
(2.6 |
) |
|
|
— |
|
Other charges, net |
|
— |
|
|
|
— |
|
|
|
(0.4 |
) |
|
|
— |
|
|
|
(1.2 |
) |
Research and development on non-GAAP basis |
$ |
63.3 |
|
|
$ |
62.4 |
|
|
$ |
66.2 |
|
|
$ |
188.4 |
|
|
$ |
196.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Selling, general and administrative on GAAP basis |
$ |
112.0 |
|
|
$ |
76.3 |
|
|
$ |
77.7 |
|
|
$ |
264.6 |
|
|
$ |
235.8 |
|
Stock-based compensation (2) |
|
(42.4 |
) |
|
|
(18.2 |
) |
|
|
(13.3 |
) |
|
|
(77.2 |
) |
|
|
(44.7 |
) |
Amortization of acquired intangibles |
|
(15.0 |
) |
|
|
(17.2 |
) |
|
|
(19.4 |
) |
|
|
(51.0 |
) |
|
|
(45.8 |
) |
Acquisition related costs |
|
(0.5 |
) |
|
|
— |
|
|
|
(0.5 |
) |
|
|
(0.5 |
) |
|
|
(13.1 |
) |
Integration related costs |
|
(1.1 |
) |
|
|
(2.0 |
) |
|
|
(2.7 |
) |
|
|
(5.3 |
) |
|
|
(6.6 |
) |
Other charges, net (5) |
|
(12.9 |
) |
|
|
(3.0 |
) |
|
|
(2.2 |
) |
|
|
(16.9 |
) |
|
|
(5.4 |
) |
Selling, general and administrative on non-GAAP basis |
$ |
40.1 |
|
|
$ |
35.9 |
|
|
$ |
39.6 |
|
|
$ |
113.7 |
|
|
$ |
120.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss from operations on GAAP basis |
$ |
(37.7 |
) |
|
$ |
(51.6 |
) |
|
$ |
(114.6 |
) |
|
$ |
(171.7 |
) |
|
$ |
(300.6 |
) |
Stock-based compensation (2) |
|
62.8 |
|
|
|
38.8 |
|
|
|
31.6 |
|
|
|
137.2 |
|
|
|
98.3 |
|
Amortization of acquired intangibles |
|
34.4 |
|
|
|
39.0 |
|
|
|
42.1 |
|
|
|
115.1 |
|
|
|
108.7 |
|
Amortization of acquired inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
4.9 |
|
|
|
— |
|
|
|
8.3 |
|
Acquisition related costs |
|
0.5 |
|
|
|
— |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
13.5 |
|
Integration related costs |
|
1.4 |
|
|
|
3.1 |
|
|
|
7.7 |
|
|
|
7.9 |
|
|
|
22.9 |
|
Restructuring and related charges (3) |
|
7.2 |
|
|
|
0.7 |
|
|
|
19.2 |
|
|
|
17.6 |
|
|
|
36.0 |
|
Intangible asset write-off |
|
0.7 |
|
|
|
— |
|
|
|
— |
|
|
|
2.6 |
|
|
|
— |
|
Gain on sale of facility (4) |
|
(34.9 |
) |
|
|
— |
|
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Other charges, net (5) |
|
11.7 |
|
|
|
1.7 |
|
|
|
7.9 |
|
|
|
13.5 |
|
|
|
21.1 |
|
Income (loss) from operations on non-GAAP basis |
$ |
46.1 |
|
|
$ |
31.7 |
|
|
$ |
(0.7 |
) |
|
$ |
87.8 |
|
|
$ |
8.2 |
|
Operating margin on non-GAAP basis |
|
10.8 |
% |
|
|
7.9 |
% |
|
|
(0.2 |
)% |
|
|
7.5 |
% |
|
|
0.8 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest and other income, net on GAAP basis |
$ |
(1.5 |
) |
|
$ |
9.3 |
|
|
$ |
7.2 |
|
|
$ |
11.0 |
|
|
$ |
22.4 |
|
Foreign exchange (gains) losses, net |
|
3.6 |
|
|
|
(5.9 |
) |
|
|
(3.7 |
) |
|
|
(1.6 |
) |
|
|
0.5 |
|
Non-cash interest expense on convertible notes and other income and expenses, net |
|
0.8 |
|
|
|
0.8 |
|
|
|
4.5 |
|
|
|
2.3 |
|
|
|
14.2 |
|
Interest and other income, net on non-GAAP basis |
$ |
2.9 |
|
|
$ |
4.2 |
|
|
$ |
8.0 |
|
|
$ |
11.7 |
|
|
$ |
37.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss before income taxes on GAAP basis |
$ |
(39.2 |
) |
|
$ |
(42.3 |
) |
|
$ |
(107.4 |
) |
|
$ |
(160.7 |
) |
|
$ |
(278.2 |
) |
Stock-based compensation (2) |
|
62.8 |
|
|
|
38.8 |
|
|
|
31.6 |
|
|
|
137.2 |
|
|
|
98.3 |
|
Acquisition related costs |
|
0.5 |
|
|
|
— |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
13.5 |
|
Integration related costs |
|
1.4 |
|
|
|
3.1 |
|
|
|
7.7 |
|
|
|
7.9 |
|
|
|
22.9 |
|
Amortization of acquired intangibles |
|
34.4 |
|
|
|
39.0 |
|
|
|
42.1 |
|
|
|
115.1 |
|
|
|
108.7 |
|
Amortization of acquired inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
4.9 |
|
|
|
— |
|
|
|
8.3 |
|
Restructuring and related charges (3) |
|
7.2 |
|
|
|
0.7 |
|
|
|
19.2 |
|
|
|
17.6 |
|
|
|
36.0 |
|
Gain on sale of facility (4) |
|
(34.9 |
) |
|
|
— |
|
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Intangible asset write-off |
|
0.7 |
|
|
|
— |
|
|
|
— |
|
|
|
2.6 |
|
|
|
— |
|
Foreign exchange (gains) losses, net |
|
3.6 |
|
|
|
(5.9 |
) |
|
|
(3.7 |
) |
|
|
(1.6 |
) |
|
|
0.5 |
|
Non-cash interest expense on convertible notes and other income and expenses, net |
|
0.8 |
|
|
|
0.8 |
|
|
|
4.5 |
|
|
|
2.3 |
|
|
|
14.2 |
|
Other charges, net (5) |
|
11.7 |
|
|
|
1.7 |
|
|
|
7.9 |
|
|
|
13.5 |
|
|
|
21.1 |
|
Income before income taxes on non-GAAP basis |
$ |
49.0 |
|
|
$ |
35.9 |
|
|
$ |
7.3 |
|
|
$ |
99.5 |
|
|
$ |
45.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income tax provision on GAAP basis |
$ |
4.9 |
|
|
$ |
18.6 |
|
|
$ |
19.6 |
|
|
$ |
26.7 |
|
|
$ |
15.8 |
|
Non-GAAP income tax reconciling adjustments |
|
3.2 |
|
|
|
(12.7 |
) |
|
|
(18.5 |
) |
|
|
(10.3 |
) |
|
|
(9.2 |
) |
Income tax provision on non-GAAP basis |
$ |
8.1 |
|
|
$ |
5.9 |
|
|
$ |
1.1 |
|
|
$ |
16.4 |
|
|
$ |
6.6 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net loss on GAAP basis |
$ |
(44.1 |
) |
|
$ |
(60.9 |
) |
|
$ |
(127.0 |
) |
|
$ |
(187.4 |
) |
|
$ |
(294.0 |
) |
Stock-based compensation (2) |
|
62.8 |
|
|
|
38.8 |
|
|
|
31.6 |
|
|
|
137.2 |
|
|
|
98.3 |
|
Acquisition related costs |
|
0.5 |
|
|
|
— |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
13.5 |
|
Integration related costs |
|
1.4 |
|
|
|
3.1 |
|
|
|
7.7 |
|
|
|
7.9 |
|
|
|
22.9 |
|
Amortization of acquired intangibles |
|
34.4 |
|
|
|
39.0 |
|
|
|
42.1 |
|
|
|
115.1 |
|
|
|
108.7 |
|
Amortization of acquired inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
4.9 |
|
|
|
— |
|
|
|
8.3 |
|
Restructuring and related charges (3) |
|
7.2 |
|
|
|
0.7 |
|
|
|
19.2 |
|
|
|
17.6 |
|
|
|
36.0 |
|
Intangible asset write-off |
|
0.7 |
|
|
|
— |
|
|
|
— |
|
|
|
2.6 |
|
|
|
— |
|
Gain on sale of facility (4) |
|
(34.9 |
) |
|
|
— |
|
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Foreign exchange (gains) losses, net |
|
3.6 |
|
|
|
(5.9 |
) |
|
|
(3.7 |
) |
|
|
(1.6 |
) |
|
|
0.5 |
|
Non-cash interest expense on convertible notes and other income and expenses, net |
|
0.8 |
|
|
|
0.8 |
|
|
|
4.5 |
|
|
|
2.3 |
|
|
|
14.2 |
|
Non-GAAP income tax reconciling adjustments |
|
(3.2 |
) |
|
|
12.7 |
|
|
|
18.5 |
|
|
|
10.3 |
|
|
|
9.2 |
|
Other charges, net (5) |
|
11.7 |
|
|
|
1.7 |
|
|
|
7.9 |
|
|
|
13.5 |
|
|
|
21.1 |
|
Net income on non-GAAP basis |
$ |
40.9 |
|
|
$ |
30.0 |
|
|
$ |
6.2 |
|
|
$ |
83.1 |
|
|
$ |
38.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income per share on non-GAAP basis |
$ |
0.57 |
|
|
$ |
0.42 |
|
|
$ |
0.09 |
|
|
$ |
1.17 |
|
|
$ |
0.57 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Shares used in per share calculation - diluted on GAAP basis |
|
69.3 |
|
|
|
68.9 |
|
|
|
67.5 |
|
|
|
68.8 |
|
|
|
67.1 |
|
Non-GAAP adjustment (6) |
|
2.9 |
|
|
|
2.7 |
|
|
|
0.6 |
|
|
|
2.1 |
|
|
|
0.4 |
|
Shares used in per share calculation - diluted on non-GAAP basis |
|
72.2 |
|
|
|
71.6 |
|
|
|
68.1 |
|
|
|
70.9 |
|
|
|
67.5 |
|
(1) During the first fiscal quarter of 2025, the Company refined its methodology to report non-GAAP measures. The change does not impact the Company’s financial position, cash flows, or GAAP consolidated results of operations. Prior period non-GAAP financial measures and the associated GAAP to non-GAAP reconciliations presented in this press release have been recast to conform to the current presentation. |
|||||||||||||||||||
(2) Stock-based compensation for the three and nine months ended |
|||||||||||||||||||
(3) Restructuring charges for the three months ended |
|||||||||||||||||||
Restructuring charges for the nine months ended |
|||||||||||||||||||
(4) Gain on sale of facility for the three and nine months ended |
|||||||||||||||||||
(5) Other charges, net for the three months ended |
|||||||||||||||||||
Other charges, net for the nine months ended |
|||||||||||||||||||
(6) The adjustment represents the dilutive impact of equity-based compensation awards in accordance with the treasury stock method and dilutive shares from our convertible debt instruments under the if-converted method, which are anti-dilutive for GAAP purposes as we recognized a GAAP net loss. |
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA (in millions, except per share data) (unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
2025 |
|
2024 |
|
2024 (1) |
|
2025 |
|
2024 (1) |
||||||||||
GAAP net loss |
$ |
(44.1 |
) |
|
$ |
(60.9 |
) |
|
$ |
(127.0 |
) |
|
$ |
(187.4 |
) |
|
$ |
(294.0 |
) |
Interest and other expense, net |
|
1.5 |
|
|
|
(9.3 |
) |
|
|
(7.2 |
) |
|
|
(11.0 |
) |
|
|
(22.4 |
) |
Income tax provision |
|
4.9 |
|
|
|
18.6 |
|
|
|
19.6 |
|
|
|
26.7 |
|
|
|
15.8 |
|
Depreciation |
|
25.0 |
|
|
|
25.9 |
|
|
|
27.0 |
|
|
|
77.9 |
|
|
|
82.4 |
|
Amortization of acquired intangibles |
|
34.4 |
|
|
|
39.0 |
|
|
|
42.1 |
|
|
|
115.1 |
|
|
|
108.7 |
|
EBITDA |
|
21.7 |
|
|
|
13.3 |
|
|
|
(45.5 |
) |
|
|
21.3 |
|
|
|
(109.5 |
) |
Amortization of inventory fair value adjustments |
|
— |
|
|
|
— |
|
|
|
4.9 |
|
|
|
— |
|
|
|
8.3 |
|
Restructuring and related charges |
|
7.2 |
|
|
|
0.7 |
|
|
|
19.2 |
|
|
|
17.6 |
|
|
|
36.0 |
|
Stock-based compensation |
|
62.8 |
|
|
|
38.8 |
|
|
|
31.6 |
|
|
|
137.2 |
|
|
|
98.3 |
|
Acquisition related costs |
|
0.5 |
|
|
|
— |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
13.5 |
|
Integration related costs |
|
1.4 |
|
|
|
3.1 |
|
|
|
7.7 |
|
|
|
7.9 |
|
|
|
22.9 |
|
Intangible asset write-off |
|
0.7 |
|
|
|
— |
|
|
|
— |
|
|
|
2.6 |
|
|
|
— |
|
Gain on sale of facility |
|
(34.9 |
) |
|
|
— |
|
|
|
— |
|
|
|
(34.9 |
) |
|
|
— |
|
Other charges, net |
|
11.6 |
|
|
|
1.7 |
|
|
|
6.9 |
|
|
|
13.3 |
|
|
|
14.7 |
|
Adjusted EBITDA |
$ |
71.0 |
|
|
$ |
57.6 |
|
|
$ |
25.3 |
|
|
$ |
165.5 |
|
|
$ |
84.2 |
|
(1) During the first fiscal quarter of 2025, the Company refined its methodology to report non-GAAP measures. The change does not impact the Company’s financial position, cash flows, or GAAP consolidated results of operations. Prior period non-GAAP financial measures and the associated GAAP to non-GAAP reconciliations presented in this press release have been recast to conform to the current presentation. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250506725123/en/
Investors:
Media:
Source: