X-FAB Third Quarter 2025 Results
Intermediate declaration by the Board of Directors
TESSENDERLO-HAM,
X-FAB (BOURSE:XFAB):
Highlights Q3 2025:
-
Revenue was
USD 228.6 million , up 11% year-on-year (YoY) and up 6% quarter-on-quarter (QoQ) -
Excluding the impact from revenue recognized over time (IFRS 15), revenue was
USD 228.9 million , well above the guided range ofUSD 215-225 million -
EBITDA at
USD 53.9 million , up 7% YoY and up 4% QoQ - EBITDA margin of 23.6%; excluding IFRS 15 impact, EBITDA margin was 24.2%, compared to the guidance of 22.5-25.5%
-
EBIT was
USD 23.8 million , down 5% YoY and up 10% QoQ
Outlook:
-
Q4 2025 revenue is expected to come in within the range of
USD 215-225 million with an EBITDA margin in the range of 22.5% and 25.5%. This corresponds to a full-year revenue in the range ofUSD 863-873 million in 2025. -
The guidance is based on an average exchange rate of
1.17 USD /Euro and does not take into account the impact of IFRS 15.
Revenue breakdown per quarter:
|
in millions of USD |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q3 y-o-y growth |
|
Automotive |
151.8 |
135.6 |
142.4 |
146.0 |
128.6 |
135.4 |
143.4 |
146.9 |
1% |
|
Industrial |
54.3 |
52.6 |
34.4 |
31.5 |
36.1 |
39.3 |
47.2 |
47.6 |
51% |
|
Medical |
16.4 |
14.5 |
13.2 |
12.1 |
16.5 |
13.8 |
15.1 |
21.2 |
74% |
|
Subtotal core business |
222.5 |
202.6 |
190.1 |
189.6 |
181.2 |
188.6 |
205.7 |
215.7 |
14% |
|
92.8% |
92.6% |
93.7% |
92.9% |
92.1% |
93.2% |
94.2% |
94.2% |
|
|
|
CCC1 |
17.2 |
16.0 |
12.6 |
14.2 |
15.1 |
13.6 |
12.2 |
13.3 |
-7% |
|
Others |
0.1 |
0.1 |
0.1 |
0.1 |
0.5 |
0.2 |
0.4 |
0.0 |
|
|
Revenue* |
239.8 |
218.7 |
202.8 |
204.0 |
196.8 |
202.3 |
218.3 |
228.9 |
12% |
|
Impact from revenue recognized over time |
-2.0 |
-2.6 |
2.3 |
2.4 |
-8.0 |
1.8 |
-3.0 |
-0.3 |
|
|
Total revenue |
237.7 |
216.2 |
205.1 |
206.4 |
188.8 |
204.1 |
215.3 |
228.6 |
11% |
|
1Consumer, Communications & Computer |
|||||||||
|
in millions of USD |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q3 y-o-y growth |
|
CMOS |
188.4 |
168.3 |
166.2 |
175.0 |
170.8 |
173.4 |
185.1 |
191.8 |
10% |
|
Microsystems |
27.9 |
24.1 |
25.1 |
21.6 |
20.2 |
22.9 |
25.3 |
27.5 |
27% |
|
Silicon carbide |
23.5 |
26.3 |
11.6 |
7.4 |
5.8 |
6.0 |
7.9 |
9.6 |
30% |
|
Revenue* |
239.8 |
218.7 |
202.8 |
204.0 |
196.8 |
202.3 |
218.3 |
228.9 |
12% |
|
Impact from revenue recognized over time |
-2.0 |
-2.6 |
2.3 |
2.4 |
-8.0 |
1.8 |
-3.0 |
-0.3 |
|
|
Total revenue |
237.7 |
216.2 |
205.1 |
206.4 |
188.8 |
204.1 |
215.3 |
228.6 |
11% |
Business development
In the third quarter of 2025, X-FAB recorded revenues of
Order intake for the third quarter amounted to
The backlog for the third quarter came in at
In the third quarter, X-FAB generated automotive revenue of
In the third quarter, CMOS revenue recorded a growth of 10%* year-on-year and 4%* quarter-on-quarter; microsystems revenue was up 27%* year-on-year and 9%* sequentially. X-FAB’s SiC business continued to recover, and revenue grew strongly by 30%* year-on-year and 21%* quarter-on-quarter. The number of SiC wafers produced in the third quarter more than doubled year-on-year. SiC revenue growth is partially diluted by the much higher share of SiC raw wafers being supplied by customers today as compared to a year ago. This results in lower total billing due to less pass-through of substrate costs. The positive trend in the evolution of X-FAB’s SiC business is underpinned by increasing bookings attributable to sustained demand from data center, electric vehicle, and renewable energy applications.
Quarterly prototyping revenue was
Prototyping and production revenue* per quarter and end market:
|
in millions of USD |
Revenue |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
|
Automotive |
Prototyping |
9.3 |
8.9 |
4.7 |
5.1 |
5.5 |
|
Production |
136.7 |
119.7 |
130.8 |
138.2 |
141.4 |
|
|
Industrial |
Prototyping |
8.2 |
9.6 |
8.8 |
12.1 |
9.7 |
|
Production |
23.3 |
26.5 |
30.5 |
35.2 |
37.9 |
|
|
Medical |
Prototyping |
3.0 |
2.3 |
1.5 |
1.8 |
2.8 |
|
Production |
9.1 |
14.2 |
12.3 |
13.2 |
18.4 |
|
|
CCC |
Prototyping |
3.0 |
2.6 |
1.1 |
1.7 |
1.6 |
|
Production |
11.3 |
12.6 |
12.5 |
10.5 |
11.6 |
Operations update
In September, X-FAB announced the inauguration of its new cleanroom in
The recovery of X-FAB’s silicon carbide business is supported by the existing SiC capacity at its
Capital expenditures for the third quarter amounted to
Financial update
Third quarter EBITDA was
Profitability remains unaffected by exchange rate fluctuations as X-FAB’s business is naturally hedged. At a constant USD/Euro exchange rate of 1.10 as experienced in the previous year’s quarter, the EBITDA margin would have been unchanged at 23.6%.
In the third quarter, X-FAB reported a financial result of
Cash and cash equivalents at the end of the third quarter amounted to
Management comments
X-FAB Quarterly Conference Call
X-FAB’s third quarter results will be discussed in a live conference call/audiocast on
Please register here for the audiocast (listen only).
Please register here for the conference call (listen and ask questions).
Financial calendar
|
|
Publication of Q4 2025 results |
|
|
Publication of Annual Report 2025 |
|
|
Publication of Q1 2026 results/ |
|
|
Annual Shareholders’ Meeting 2026 |
About X-FAB
X-FAB is a global foundry group providing a comprehensive set of specialty technologies and design IP to enable its customers to develop world-leading semiconductor products that are manufactured at X-FAB's six wafer fabs located in
Forward-looking information
This press release may include forward-looking statements. Forward-looking statements are statements regarding or based upon our management’s current intentions, beliefs or expectations relating to, among other things, X-FAB’s future results of operations, financial condition, liquidity, prospects, growth, strategies, or developments in the industry in which we operate. By their nature, forward-looking statements are subject to risks, uncertainties and assumptions that could cause actual results or future events to differ materially from those expressed or implied thereby. These risks, uncertainties and assumptions could adversely affect the outcome and financial effects of the plans and events described herein.
Forward-looking statements contained in this press release regarding trends or current activities should not be taken as a report that such trends or activities will continue in the future. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, unless legally required. You should not place undue reliance on any such forward-looking statements, which speak only as of the date of this press release.
The information contained in this press release is subject to change without notice. No re-report or warranty, express or implied, is made as to the fairness, accuracy, reasonableness, or completeness of the information contained herein and no reliance should be placed on it.
Condensed consolidated statement of profit and loss
|
in thousands of USD |
Quarter
ended
unaudited |
Quarter
ended
unaudited |
Quarter
ended
unaudited |
Nine months
ended
unaudited |
Nine months
ended
unaudited |
|
Revenue* |
228,884 |
203,982 |
218,275 |
649,491 |
625,541 |
|
Impact from revenue recognized over time |
-319 |
2,384 |
-2,992 |
-1,531 |
2,079 |
|
Total revenue |
228,565 |
206,366 |
215,283 |
647,961 |
627,620 |
|
Revenues in USD in % |
56 |
56 |
56 |
57 |
59 |
|
Revenues in EUR in % |
44 |
44 |
44 |
43 |
41 |
|
Cost of sales |
-180,281 |
-155,162 |
-165,350 |
-505,107 |
-481,184 |
|
Gross profit |
48,284 |
51,204 |
49,933 |
142,853 |
146,436 |
|
Gross profit margin in % |
21.1 |
24.8 |
23.2 |
22.0 |
23.3 |
|
|
|
|
|
|
|
|
Research and development expenses |
-12,369 |
-13,087 |
-13,458 |
-36,818 |
-35,581 |
|
Selling expenses |
-2,088 |
-2,177 |
-2,407 |
-6,743 |
-6,857 |
|
General and administrative expenses |
-12,406 |
-11,369 |
-13,393 |
-37,197 |
-35,840 |
|
Rental income and expenses from investment properties |
480 |
534 |
785 |
2,042 |
2,362 |
|
Other income and other expenses |
1,887 |
-147 |
232 |
2,456 |
4,455 |
|
Operating profit |
23,788 |
24,957 |
21,693 |
66,593 |
74,976 |
|
Finance income |
4,143 |
12,191 |
19,612 |
30,249 |
24,744 |
|
Finance costs |
-9,774 |
-10,945 |
-36,994 |
-60,452 |
-26,017 |
|
Financial result |
-5,631 |
1,246 |
-17,382 |
-30,204 |
-1,273 |
|
|
|
|
|
|
|
|
Profit before tax |
18,157 |
26,204 |
4,311 |
36,390 |
73,703 |
|
Income tax |
-1,573 |
-254 |
-4,702 |
-7,995 |
-4,872 |
|
Profit for the period |
16,584 |
25,950 |
-392 |
28,395 |
68,831 |
|
|
|
|
|
|
|
|
Operating profit (EBIT) |
23,788 |
24,957 |
21,693 |
66,593 |
74,976 |
|
Depreciation |
30,078 |
25,345 |
29,896 |
87,923 |
74,137 |
|
EBITDA |
53,866 |
50,302 |
51,589 |
154,516 |
149,113 |
|
EBITDA margin in % |
23.6 |
24.4 |
24.0 |
23.8 |
23.8 |
|
|
|
|
|
|
|
|
Earnings per share |
0.13 |
0.20 |
0.00 |
0.22 |
0.53 |
|
Weighted average number of shares |
130,631,921 |
130,631,921 |
130,631,921 |
130,631,921 |
130,631,921 |
|
|
|
|
|
|
|
|
EUR/USD average exchange rate |
1.16772 |
1.09825 |
1.13337 |
1.11802 |
1.08740 |
|
Amounts in the financial tables provided in this press release are rounded to the nearest thousand except when otherwise indicated, rounding differences may occur. |
|||||
| *excluding impact from revenue recognized over time in accordance with IFRS 15 | |||||
Condensed consolidated statement of financial position
|
in thousands of USD |
Quarter ended
unaudited |
Quarter ended
unaudited |
Year ended
audited |
|
ASSETS |
|
|
|
|
Non-current assets |
|
|
|
|
Property, plant, and equipment |
1,211,016 |
1,005,438 |
1,144,620 |
|
Investment properties |
7,083 |
7,478 |
7,412 |
|
Intangible assets |
6,501 |
6,053 |
6,319 |
|
Other non-current assets |
29 |
46 |
42 |
|
Deferred tax assets |
64,482 |
83,277 |
66,725 |
|
Total non-current assets |
1,289,111 |
1,102,293 |
1,225,118 |
|
|
|
|
|
|
Current assets |
|
|
|
|
Inventories |
287,471 |
284,146 |
281,765 |
|
Contract assets |
16,561 |
26,090 |
18,092 |
|
Trade and other receivables |
95,100 |
91,307 |
96,648 |
|
Other assets |
85,949 |
45,154 |
69,253 |
|
Cash and cash equivalents |
174,225 |
315,917 |
215,837 |
|
Total current assets |
659,306 |
762,613 |
681,595 |
|
|
|
|
|
|
TOTAL ASSETS |
1,948,417 |
1,864,905 |
1,906,713 |
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
Equity |
|
|
|
|
Share capital |
432,745 |
432,745 |
432,745 |
|
Share premium |
348,709 |
348,709 |
348,709 |
|
Retained earnings |
270,359 |
249,557 |
241,648 |
|
Cumulative translation adjustment |
580 |
465 |
462 |
|
|
-770 |
-770 |
-770 |
|
Total equity |
1,051,623 |
1,030,707 |
1,022,794 |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
Non-current loans and borrowings |
403,356 |
333,757 |
369,616 |
|
Other non-current liabilities and provisions |
2,690 |
4,833 |
4,257 |
|
Total non-current liabilities |
406,047 |
338,590 |
373,873 |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
Trade payables |
40,978 |
48,962 |
67,658 |
|
Current loans and borrowings |
63,823 |
33,492 |
44,517 |
|
Other current liabilities and provisions |
385,946 |
413,155 |
397,872 |
|
Total current liabilities |
490,747 |
495,608 |
510,046 |
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES |
1,948,417 |
1,864,905 |
1,906,713 |
Condensed consolidated statement of cash flows
|
in thousands of USD |
Quarter
ended
unaudited |
Quarter
ended
unaudited |
Quarter
ended
unaudited |
Nine months
ended
unaudited |
Nine months
ended
unaudited |
|
Income before taxes |
18,157 |
26,204 |
4,311 |
36,390 |
73,703 |
|
|
|
|
|
|
|
|
Reconciliation of income before taxes to cash flow arising from operating activities: |
37,235 |
21,988 |
52,164 |
120,348 |
74,692 |
|
Depreciation and amortization, before effect of grants and subsidies |
30,078 |
25,345 |
29,896 |
87,923 |
74,137 |
|
Amortization of investment grants and subsidies |
-1,601 |
-924 |
-1,229 |
-4,062 |
-2,221 |
|
Interest income and expenses (net) |
4,302 |
2,308 |
4,316 |
12,373 |
2,961 |
|
Loss/(gain) on the sale of plant, property, and equipment (net) |
-1,403 |
-312 |
-55 |
-1,511 |
-4,083 |
|
Loss/(gain) on the change in fair value of derivatives and financial assets (net) |
483 |
1,144 |
-4,160 |
-3,677 |
1,144 |
|
Other non-cash transactions (net) |
5,376 |
-5,573 |
23,396 |
29,301 |
2,754 |
|
|
|
|
|
|
|
|
Changes in working capital: |
-1,433 |
29,732 |
-25,537 |
-33,752 |
36,420 |
|
Decrease/(increase) of trade receivables |
16,463 |
17,693 |
-16,471 |
1,289 |
36,156 |
|
Decrease/(increase) of other receivables and other assets |
-5,240 |
1,361 |
-6,646 |
-5,325 |
20,191 |
|
Decrease/(increase) of inventories |
736 |
-6,559 |
-6,896 |
-5,706 |
-12,113 |
|
Decrease/(increase) of contract assets |
319 |
-2,384 |
2,992 |
1,531 |
-2,079 |
|
(Decrease)/increase of trade payables |
656 |
-3,323 |
-1,047 |
-4,542 |
-17,898 |
|
(Decrease)/increase of other liabilities |
-14,367 |
22,944 |
2,532 |
-20,999 |
12,164 |
|
|
|
|
|
|
|
|
Income taxes (paid)/received |
-4,023 |
914 |
-337 |
-5,255 |
-1,754 |
|
|
|
|
|
|
|
|
Net cash from operating activities |
49,936 |
78,838 |
30,602 |
117,730 |
183,061 |
|
|
|
|
|
|
|
|
Cash flow from investing activities: |
|
|
|
|
|
|
Payments for property, plant, equipment and intangible assets |
-23,455 |
-149,775 |
-53,726 |
-178,911 |
-376,648 |
|
Acquisition of subsidiary, net of cash acquired |
0 |
0 |
0 |
0 |
-1,634 |
|
Proceeds from sale of property, plant, and equipment |
1,467 |
312 |
65 |
1,585 |
4,123 |
|
Interest received |
994 |
2,644 |
1,022 |
3,180 |
9,060 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
-20,993 |
-146,820 |
-52,639 |
-174,146 |
-365,099 |
Condensed consolidated statement of cash flows – con’t
|
in thousands of USD |
Quarter
ended
unaudited |
Quarter
ended
unaudited |
Quarter
ended
unaudited |
Nine months
ended
unaudited |
Nine months
ended
unaudited |
|
Cash flow from (used in) financing activities: |
|
|
|
|
|
|
Proceeds from loans and borrowings |
5,467 |
78,634 |
21,668 |
56,038 |
171,535 |
|
Repayment of loans and borrowings |
-6,368 |
-20,582 |
-17,469 |
-44,918 |
-120,339 |
|
Receipts of sale and leaseback arrangements |
0 |
32,766 |
26,925 |
30,020 |
59,234 |
|
Payments of lease installments |
-4,727 |
-5,080 |
-9,131 |
-18,004 |
-9,309 |
|
Interest paid |
-5,851 |
-4,834 |
-4,851 |
-15,519 |
-13,466 |
|
|
|
|
|
|
|
|
Cash flow from (used in) financing activities |
-11,478 |
80,903 |
17,142 |
7,617 |
87,655 |
|
|
|
|
|
|
|
|
Effect of changes in foreign currency exchange rates on cash balances |
-918 |
12,941 |
5,334 |
7,187 |
4,599 |
|
Increase/(decrease) of cash and cash equivalents |
17,464 |
12,921 |
-4,895 |
-48,799 |
-94,383 |
|
Cash and cash equivalents at the beginning of the period |
157,678 |
290,054 |
157,240 |
215,837 |
405,701 |
|
Cash and cash equivalents at the end of the period |
174,225 |
315,917 |
157,678 |
174,225 |
315,917 |
*excluding impact from revenue recognized over time according to IFRS 15
View source version on businesswire.com: https://www.businesswire.com/news/home/20251030727247/en/
X-FAB Press Contact
Investor Relations
+49-361-427-6489
uta.steinbrecher@xfab.com
Source: