Penguin Solutions Reports Q2 Fiscal 2026 Financial Results
Raises Full Year
Second Quarter Fiscal 2026 Highlights
-
Net sales of
$343 million , down 6% versus the year-ago quarter - GAAP gross margin of 27.3%, down 130 basis points versus the year-ago quarter
- Non-GAAP gross margin of 31.2%, up 40 basis points versus the year-ago quarter
-
GAAP diluted EPS of
$0.58 versus$0.09 in the year-ago quarter -
Non-GAAP diluted EPS of
$0.52 for the current and year-ago quarters
“Enterprises, governments, and neocloud providers are racing to build AI factories, as platforms scale to power the next generation of inference workloads,” said
Quarterly Financial Results
|
|
GAAP (1) |
|
Non-GAAP (2) |
||||||||||||||
|
(in thousands, except per share amounts) |
Q2-26 |
|
Q1-26 |
|
Q2-25 |
|
Q2-26 |
|
Q1-26 |
|
Q2-25 |
||||||
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Advanced Computing |
$ |
115,715 |
|
$ |
151,452 |
|
$ |
200,157 |
|
$ |
115,715 |
|
$ |
151,452 |
|
$ |
200,157 |
|
Integrated Memory |
|
171,629 |
|
|
136,521 |
|
|
105,260 |
|
|
171,629 |
|
|
136,521 |
|
|
105,260 |
|
Optimized LED |
|
55,655 |
|
|
55,098 |
|
|
60,102 |
|
|
55,655 |
|
|
55,098 |
|
|
60,102 |
|
Total net sales |
$ |
342,999 |
|
$ |
343,071 |
|
$ |
365,519 |
|
$ |
342,999 |
|
$ |
343,071 |
|
$ |
365,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Gross profit |
$ |
93,702 |
|
$ |
96,109 |
|
$ |
104,648 |
|
$ |
106,916 |
|
$ |
102,921 |
|
$ |
112,408 |
|
Operating income (loss) |
|
25,689 |
|
|
19,582 |
|
|
18,488 |
|
|
45,254 |
|
|
41,528 |
|
|
49,090 |
|
Net income (loss) attributable to |
|
37,452 |
|
|
5,270 |
|
|
8,082 |
|
|
34,107 |
|
|
32,391 |
|
|
33,836 |
|
Diluted earnings (loss) per share |
$ |
0.58 |
|
$ |
0.04 |
|
$ |
0.09 |
|
$ |
0.52 |
|
$ |
0.49 |
|
$ |
0.52 |
|
(1) |
GAAP represents |
|
(2) |
Non-GAAP represents GAAP excluding the impact of certain activities. Further information regarding the Company’s use of non-GAAP measures and reconciliations between GAAP and non-GAAP measures are included within this press release. |
Business Outlook
As of
|
Updated Outlook |
GAAP Outlook |
Adjustments |
Non-GAAP Outlook |
|
|
Net sales |
12% YoY Growth +/-5% |
— |
12% YoY Growth +/-5% |
|
|
Gross margin |
26% +/- 0.5% |
2% |
(A) |
28% +/- 0.5% |
|
Operating expenses |
|
|
(B)(C) |
|
|
Diluted earnings per share |
|
|
(A)(B)(C)( |
|
|
Diluted shares |
53 million |
— |
53 million |
|
|
Non-GAAP adjustments (in millions) |
|
||
|
(A) Stock-based compensation and amortization of acquisition-related intangibles included in cost of sales |
$ |
30 |
|
|
(B) Stock-based compensation and amortization of acquisition-related intangibles included in R&D and SG&A |
|
50 |
|
|
(C) Other operating adjustments |
|
10 |
|
|
(D) Other non-operating adjustments (1) |
|
(20 |
) |
|
(E) Estimated income tax effects |
|
(18 |
) |
|
(F) Estimated effect of allocation of earnings to participating securities |
(7 |
) | |
|
|
$ |
45 |
|
|
(1) |
Primarily reflects net gains associated with non-marketable equity investments. |
|
Previous Outlook |
GAAP Outlook |
Adjustments |
Non-GAAP Outlook |
|
|
Net sales |
6% YoY Growth +/-10% |
— |
6% YoY Growth +/-10% |
|
|
Gross margin |
27% +/- 1% |
2% |
(A) |
29% +/- 1% |
|
Operating expenses |
|
|
(B)(C) |
|
|
Diluted earnings per share |
|
|
(A)(B)(C)( |
|
|
Diluted shares |
55 million |
— |
55 million |
|
|
Non-GAAP adjustments (in millions) |
|
||
|
(A) Stock-based compensation and amortization of acquisition-related intangibles included in cost of sales |
$ |
30 |
|
|
(B) Stock-based compensation and amortization of acquisition-related intangibles included in R&D and SG&A |
|
49 |
|
|
(C) Other operating adjustments |
|
8 |
|
|
(D) Other non-operating adjustments (1) |
|
3 |
|
|
(E) Estimated income tax effects |
|
(20 |
) |
|
(F) Estimated effect of allocation of earnings to participating securities |
|
(7 |
) |
|
|
$ |
63 |
|
|
(1) |
Primarily reflects net losses associated with non-marketable equity investments. |
Second Quarter Fiscal 2026 Earnings Conference Call and Webcast Details
Use of Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995 that are not historical in nature, that are predictive or that depend upon or refer to future events or conditions. These statements may include, but are not limited to, statements concerning or regarding future events and the future financial and operating performance of
These statements can be identified by the fact that they do not relate strictly to historical or current facts. Forward-looking statements often use words such as “anticipate,” “target,” “expect,” “estimate,” “intend,” “plan,” “goal,” “believe,” “could,” and other words of similar meaning. Forward-looking statements provide our current expectations or forecasts of future events, circumstances, results or aspirations and are subject to a number of significant risks, uncertainties and other factors, many of which are outside of our control, including but not limited to: global business and economic conditions, including the impact on the financial condition of our customers, particularly in challenging macroeconomic environments, growth and demand trends in technology industries (including trends and markets related to artificial intelligence), our customer markets and various geographic regions; uncertainties in the geopolitical environment, including those related to global conflicts, such as those in the
These and other risks, uncertainties and factors are described in greater detail under the sections titled “Risk Factors,” “Critical Accounting Estimates,” “Results of Operations,” “Quantitative and Qualitative Disclosures About Market Risk” and “Liquidity and Capital Resources” contained in the Annual Report on Form 10-K for the fiscal year ended
Statement Regarding Use of Non-GAAP Financial Measures
This press release and the accompanying tables contain the following non-GAAP financial measures: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP operating margin, non-GAAP effective tax rate, non-GAAP net income, non-GAAP weighted-average shares outstanding, non-GAAP diluted earnings per share and adjusted EBITDA. Penguin Solutions’ management uses these non-GAAP measures to supplement Penguin Solutions’ financial results under GAAP. Management uses these measures to analyze its operations and make decisions as to future operational plans and believes that this supplemental non-GAAP information is useful to investors in analyzing and assessing the Company’s past and future operating performance. These non-GAAP measures exclude certain items, such as stock-based compensation expense; amortization of acquisition-related intangible assets (consisting of amortization of developed technology, customer relationships and trademarks/trade names and backlog acquired in connection with business combinations); acquisition-related inventory adjustments; inventory write-off, stolen in-transit shipment; cost of sales-related restructuring; diligence, acquisition and integration expense; redomiciliation costs; restructuring charges; (gain) loss on disposition of equity investments; (gain) loss on non-marketable equity investments; impairment of goodwill; changes in the fair value of contingent consideration; (gains) losses from changes in foreign currency exchange rates; amortization of debt issuance costs; (gain) loss on extinguishment or prepayment of debt; gain on disposition of equity investment; other infrequent or unusual items and related tax effects and other tax adjustments. While amortization of acquisition-related intangible assets is excluded, the revenues from acquired companies are reflected in the Company’s non-GAAP measures and these intangible assets contribute to revenue generation. Management believes the presentation of operating results that exclude certain items provides useful supplemental information to investors and facilitates the analysis of the Company’s core operating results and comparison of operating results across reporting periods. Management also uses adjusted EBITDA, which represents GAAP net income (loss), adjusted for net interest expense; income tax provision (benefit); depreciation expense and amortization of intangible assets; stock-based compensation expense; cost of sales-related restructuring; diligence, acquisition and integration expense; redomiciliation costs; (gain) loss on dispositions of equity investments; (gain) loss on non-marketable equity investments; impairment of goodwill; restructuring charges; loss on extinguishment of debt and other infrequent or unusual items.
Our GAAP effective tax rate can vary significantly from quarter to quarter based on a variety of factors, including, but not limited to, discrete items which are recorded in the period they occur, the tax effects of certain items of income or expense, significant changes in our geographic earnings mix or changes to our strategy or business operations. We are unable to predict the timing and amounts of these items, which could significantly impact our GAAP effective tax rate, and therefore we are unable to reconcile our forward-looking non-GAAP effective tax rate measure to our GAAP effective tax rate.
Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP, as they exclude important information about Penguin Solutions’ financial results, as noted above. The presentation of these adjusted amounts varies from amounts presented in accordance with GAAP and therefore may not be comparable to amounts reported by other companies. In addition, adjusted EBITDA does not purport to represent cash flow provided by, or used for, operating activities in accordance with GAAP and should not be used as a measure of liquidity. Investors are encouraged to review the “Reconciliation of GAAP to Non-GAAP Measures” tables below.
Explanatory Note
On
As used in this press release, unless stated otherwise or the context requires otherwise, the terms “Penguin Solutions,” “Company,” “we,” “our,” “us” or similar terms (i) for periods prior to the consummation of the
About
The most transformative technological advancements are often the hardest to deploy and optimize.
In addition to our AI capabilities,
For more information, visit www.penguinsolutions.com.
|
|
|||||||||||||||||
|
Consolidated Statements of Operations |
|||||||||||||||||
|
(In thousands, except per share amounts) |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net sales: |
|
|
|
|
|
|
|
|
|
||||||||
|
Advanced Computing |
$ |
115,715 |
|
|
$ |
151,452 |
|
$ |
200,157 |
|
|
$ |
267,167 |
|
|
$ |
377,583 |
|
Integrated Memory |
|
171,629 |
|
|
|
136,521 |
|
|
105,260 |
|
|
|
308,150 |
|
|
|
201,966 |
|
Optimized LED |
|
55,655 |
|
|
|
55,098 |
|
|
60,102 |
|
|
|
110,753 |
|
|
|
127,072 |
|
Total net sales |
|
342,999 |
|
|
|
343,071 |
|
|
365,519 |
|
|
|
686,070 |
|
|
|
706,621 |
|
Cost of sales |
|
249,297 |
|
|
|
246,962 |
|
|
260,871 |
|
|
|
496,259 |
|
|
|
504,161 |
|
Gross profit |
|
93,702 |
|
|
|
96,109 |
|
|
104,648 |
|
|
|
189,811 |
|
|
|
202,460 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
18,976 |
|
|
|
18,693 |
|
|
19,907 |
|
|
|
37,669 |
|
|
|
39,718 |
|
Selling, general and administrative |
|
47,989 |
|
|
|
53,092 |
|
|
59,315 |
|
|
|
101,081 |
|
|
|
119,851 |
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
6,079 |
|
|
|
— |
|
|
|
6,079 |
|
Other operating expense |
|
1,048 |
|
|
|
4,742 |
|
|
859 |
|
|
|
5,790 |
|
|
|
968 |
|
Total operating expenses |
|
68,013 |
|
|
|
76,527 |
|
|
86,160 |
|
|
|
144,540 |
|
|
|
166,616 |
|
Operating income |
|
25,689 |
|
|
|
19,582 |
|
|
18,488 |
|
|
|
45,271 |
|
|
|
35,844 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-operating (income) expense: |
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net |
|
721 |
|
|
|
47 |
|
|
2,183 |
|
|
|
768 |
|
|
|
6,579 |
|
Other non-operating (income) expense |
|
(27,983 |
) |
|
|
11,675 |
|
|
(209 |
) |
|
|
(16,308 |
) |
|
|
427 |
|
Total non-operating (income) expense |
|
(27,262 |
) |
|
|
11,722 |
|
|
1,974 |
|
|
|
(15,540 |
) |
|
|
7,006 |
|
Income (loss) before taxes |
|
52,951 |
|
|
|
7,860 |
|
|
16,514 |
|
|
|
60,811 |
|
|
|
28,838 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income tax provision (benefit) |
|
14,410 |
|
|
|
1,805 |
|
|
7,643 |
|
|
|
16,215 |
|
|
|
14,003 |
|
Net income (loss) |
|
38,541 |
|
|
|
6,055 |
|
|
8,871 |
|
|
|
44,596 |
|
|
|
14,835 |
|
Net income attributable to noncontrolling interest |
|
1,089 |
|
|
|
785 |
|
|
789 |
|
|
|
1,874 |
|
|
|
1,536 |
|
Net income (loss) attributable to |
|
37,452 |
|
|
|
5,270 |
|
|
8,082 |
|
|
|
42,722 |
|
|
|
13,299 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Preferred stock dividends |
|
3,033 |
|
|
|
3,033 |
|
|
2,600 |
|
|
|
6,066 |
|
|
|
2,600 |
|
Income available for distribution |
|
34,419 |
|
|
|
2,237 |
|
|
5,482 |
|
|
|
36,656 |
|
|
|
10,699 |
|
Income allocated to participating securities |
|
3,594 |
|
|
|
231 |
|
|
482 |
|
|
|
3,808 |
|
|
|
492 |
|
Net income available to common stockholders |
$ |
30,825 |
|
|
$ |
2,006 |
|
$ |
5,000 |
|
|
$ |
32,848 |
|
|
$ |
10,207 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
0.59 |
|
|
$ |
0.04 |
|
$ |
0.09 |
|
|
$ |
0.62 |
|
|
$ |
0.19 |
|
Diluted |
$ |
0.58 |
|
|
$ |
0.04 |
|
$ |
0.09 |
|
|
$ |
0.61 |
|
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Common stock used in per share calculations: |
|
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
52,283 |
|
|
|
52,900 |
|
|
53,454 |
|
|
|
52,592 |
|
|
|
53,468 |
|
Diluted |
|
53,186 |
|
|
|
54,991 |
|
|
54,384 |
|
|
|
54,031 |
|
|
|
54,484 |
|
|
|||||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Measures |
|||||||||||||||||||
|
(In thousands, except percentages) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
GAAP gross profit |
$ |
93,702 |
|
|
$ |
96,109 |
|
|
$ |
104,648 |
|
|
$ |
189,811 |
|
|
$ |
202,460 |
|
|
Stock-based compensation expense |
|
1,522 |
|
|
|
1,386 |
|
|
|
1,776 |
|
|
|
2,908 |
|
|
|
3,419 |
|
|
Amortization of acquisition-related intangibles |
|
5,909 |
|
|
|
5,909 |
|
|
|
5,907 |
|
|
|
11,818 |
|
|
|
11,816 |
|
|
Inventory write-off, stolen in-transit shipment |
|
5,783 |
|
|
|
— |
|
|
|
— |
|
|
|
5,783 |
|
|
|
— |
|
|
Cost of sales-related restructuring |
|
— |
|
|
|
(483 |
) |
|
|
77 |
|
|
|
(483 |
) |
|
|
35 |
|
|
Other |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(200 |
) |
|
Non-GAAP gross profit |
$ |
106,916 |
|
|
$ |
102,921 |
|
|
$ |
112,408 |
|
|
$ |
209,837 |
|
|
$ |
217,530 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
GAAP gross margin |
|
27.3 |
% |
|
|
28.0 |
% |
|
|
28.6 |
% |
|
|
27.7 |
% |
|
|
28.7 |
% |
|
Effect of adjustments |
|
3.9 |
% |
|
|
2.0 |
% |
|
|
2.2 |
% |
|
|
2.9 |
% |
|
|
2.1 |
% |
|
Non-GAAP gross margin |
|
31.2 |
% |
|
|
30.0 |
% |
|
|
30.8 |
% |
|
|
30.6 |
% |
|
|
30.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
GAAP operating expenses |
$ |
68,013 |
|
|
$ |
76,527 |
|
|
$ |
86,160 |
|
|
$ |
144,540 |
|
|
$ |
166,616 |
|
|
Stock-based compensation expense |
|
(3,597 |
) |
|
|
(8,694 |
) |
|
|
(9,804 |
) |
|
|
(12,291 |
) |
|
|
(19,692 |
) |
|
Amortization of acquisition-related intangibles |
|
(1,600 |
) |
|
|
(1,599 |
) |
|
|
(2,932 |
) |
|
|
(3,199 |
) |
|
|
(6,778 |
) |
|
Diligence, acquisition and integration expense |
|
— |
|
|
|
— |
|
|
|
(567 |
) |
|
|
— |
|
|
|
(1,400 |
) |
|
Redomiciliation costs |
|
— |
|
|
|
— |
|
|
|
(2,359 |
) |
|
|
— |
|
|
|
(3,602 |
) |
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
(6,079 |
) |
|
|
— |
|
|
|
(6,079 |
) |
|
Restructuring charges |
|
(1,048 |
) |
|
|
(4,742 |
) |
|
|
(859 |
) |
|
|
(5,790 |
) |
|
|
(968 |
) |
|
Other |
|
(106 |
) |
|
|
(99 |
) |
|
|
(242 |
) |
|
|
(205 |
) |
|
|
(575 |
) |
|
Non-GAAP operating expenses |
$ |
61,662 |
|
|
$ |
61,393 |
|
|
$ |
63,318 |
|
|
$ |
123,055 |
|
|
$ |
127,522 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
GAAP operating income |
$ |
25,689 |
|
|
$ |
19,582 |
|
|
$ |
18,488 |
|
|
$ |
45,271 |
|
|
$ |
35,844 |
|
|
Stock-based compensation expense |
|
5,119 |
|
|
|
10,080 |
|
|
|
11,580 |
|
|
|
15,199 |
|
|
|
23,111 |
|
|
Amortization of acquisition-related intangibles |
|
7,509 |
|
|
|
7,508 |
|
|
|
8,839 |
|
|
|
15,017 |
|
|
|
18,594 |
|
|
Inventory write-off, stolen in-transit shipment |
|
5,783 |
|
|
|
— |
|
|
|
— |
|
|
|
5,783 |
|
|
|
— |
|
|
Cost of sales-related restructuring |
|
— |
|
|
|
(483 |
) |
|
|
77 |
|
|
|
(483 |
) |
|
|
35 |
|
|
Diligence, acquisition and integration expense |
|
— |
|
|
|
— |
|
|
|
567 |
|
|
|
— |
|
|
|
1,400 |
|
|
Redomiciliation costs |
|
— |
|
|
|
— |
|
|
|
2,359 |
|
|
|
— |
|
|
|
3,602 |
|
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
6,079 |
|
|
|
— |
|
|
|
6,079 |
|
|
Restructuring charges |
|
1,048 |
|
|
|
4,742 |
|
|
|
859 |
|
|
|
5,790 |
|
|
|
968 |
|
|
Other |
|
106 |
|
|
|
99 |
|
|
|
242 |
|
|
|
205 |
|
|
|
375 |
|
|
Non-GAAP operating income |
$ |
45,254 |
|
|
$ |
41,528 |
|
|
$ |
49,090 |
|
|
$ |
86,782 |
|
|
$ |
90,008 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
GAAP operating margin |
|
7.5 |
% |
|
|
5.7 |
% |
|
|
5.1 |
% |
|
|
6.6 |
% |
|
|
5.1 |
% |
|
Effect of adjustments |
|
5.7 |
% |
|
|
6.4 |
% |
|
|
8.3 |
% |
|
|
6.0 |
% |
|
|
7.6 |
% |
|
Non-GAAP operating margin |
|
13.2 |
% |
|
|
12.1 |
% |
|
|
13.4 |
% |
|
|
12.6 |
% |
|
|
12.7 |
% |
|
|
|||||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Measures, Continued |
|||||||||||||||||||
|
(In thousands, except per share amounts) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
GAAP net income (loss) attributable to |
$ |
37,452 |
|
|
$ |
5,270 |
|
|
$ |
8,082 |
|
|
$ |
42,722 |
|
|
$ |
13,299 |
|
|
Stock-based compensation expense |
|
5,119 |
|
|
|
10,080 |
|
|
|
11,580 |
|
|
|
15,199 |
|
|
|
23,111 |
|
|
Amortization of acquisition-related intangibles |
|
7,509 |
|
|
|
7,508 |
|
|
|
8,839 |
|
|
|
15,017 |
|
|
|
18,594 |
|
|
Inventory write-off, stolen in-transit shipment |
|
5,783 |
|
|
|
— |
|
|
|
— |
|
|
|
5,783 |
|
|
|
— |
|
|
Cost of sales-related restructuring |
|
— |
|
|
|
(483 |
) |
|
|
77 |
|
|
|
(483 |
) |
|
|
35 |
|
|
Diligence, acquisition and integration expense |
|
— |
|
|
|
— |
|
|
|
567 |
|
|
|
— |
|
|
|
1,400 |
|
|
Redomiciliation costs |
|
— |
|
|
|
— |
|
|
|
2,359 |
|
|
|
— |
|
|
|
3,602 |
|
|
Loss on non-marketable equity investment |
|
— |
|
|
|
10,000 |
|
|
|
— |
|
|
|
10,000 |
|
|
|
— |
|
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
6,079 |
|
|
|
— |
|
|
|
6,079 |
|
|
Gain on disposition of equity investment |
|
(27,036 |
) |
|
|
— |
|
|
|
— |
|
|
|
(27,036 |
) |
|
|
— |
|
|
Restructuring charges |
|
1,048 |
|
|
|
4,742 |
|
|
|
859 |
|
|
|
5,790 |
|
|
|
968 |
|
|
Amortization of debt issuance costs |
|
658 |
|
|
|
658 |
|
|
|
950 |
|
|
|
1,316 |
|
|
|
1,903 |
|
|
Foreign currency (gains) losses |
|
(1,015 |
) |
|
|
1,212 |
|
|
|
24 |
|
|
|
197 |
|
|
|
1,052 |
|
|
Other |
|
106 |
|
|
|
956 |
|
|
|
242 |
|
|
|
1,062 |
|
|
|
375 |
|
|
Income tax effects |
|
4,483 |
|
|
|
(7,552 |
) |
|
|
(5,822 |
) |
|
|
(3,069 |
) |
|
|
(10,064 |
) |
|
Non-GAAP net income attributable to |
|
34,107 |
|
|
|
32,391 |
|
|
|
33,836 |
|
|
|
66,498 |
|
|
|
60,354 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Preferred stock dividends |
|
3,033 |
|
|
|
3,033 |
|
|
|
2,600 |
|
|
|
6,066 |
|
|
|
2,600 |
|
|
Non-GAAP income available for distribution |
|
31,074 |
|
|
|
29,358 |
|
|
|
31,236 |
|
|
|
60,432 |
|
|
|
57,754 |
|
|
Income allocated to participating securities |
|
3,195 |
|
|
|
2,990 |
|
|
|
2,706 |
|
|
|
6,154 |
|
|
|
2,610 |
|
|
Non-GAAP net income available to common stockholders |
$ |
27,879 |
|
|
$ |
26,368 |
|
|
$ |
28,530 |
|
|
$ |
54,278 |
|
|
$ |
55,144 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted-average shares outstanding - Diluted: |
|
|
|
|
|
|
|
|
|
||||||||||
|
GAAP weighted-average shares outstanding |
|
53,186 |
|
|
|
54,991 |
|
|
|
54,384 |
|
|
|
54,031 |
|
|
|
54,484 |
|
|
Adjustment for dilutive securities and capped calls |
|
— |
|
|
|
(1,228 |
) |
|
|
— |
|
|
|
(128 |
) |
|
|
— |
|
|
Non-GAAP weighted-average shares outstanding |
|
53,186 |
|
|
|
53,763 |
|
|
|
54,384 |
|
|
|
53,903 |
|
|
|
54,484 |
|
|
|
|||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Measures, Continued |
|||||||||||||||||
|
(In thousands, except per share amounts) |
|||||||||||||||||
|
(Unaudited) |
|||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP diluted earnings (loss) per share |
$ |
0.58 |
|
|
$ |
0.04 |
|
|
$ |
0.09 |
|
$ |
0.61 |
|
|
$ |
0.19 |
|
Effect of adjustments |
|
(0.06 |
) |
|
|
0.45 |
|
|
|
0.43 |
|
|
0.40 |
|
|
|
0.82 |
|
Non-GAAP diluted earnings per share |
$ |
0.52 |
|
|
$ |
0.49 |
|
|
$ |
0.52 |
|
$ |
1.01 |
|
|
$ |
1.01 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to |
$ |
37,452 |
|
|
$ |
5,270 |
|
|
$ |
8,082 |
|
$ |
42,722 |
|
|
$ |
13,299 |
|
Interest expense, net |
|
721 |
|
|
|
47 |
|
|
|
2,183 |
|
|
768 |
|
|
|
6,579 |
|
Income tax provision (benefit) |
|
14,410 |
|
|
|
1,805 |
|
|
|
7,643 |
|
|
16,215 |
|
|
|
14,003 |
|
Depreciation expense and amortization of intangible assets |
|
12,751 |
|
|
|
12,819 |
|
|
|
14,037 |
|
|
25,570 |
|
|
|
28,998 |
|
Stock-based compensation expense |
|
5,119 |
|
|
|
10,080 |
|
|
|
11,580 |
|
|
15,199 |
|
|
|
23,111 |
|
Inventory write-off, stolen in-transit shipment |
|
5,783 |
|
|
|
— |
|
|
|
— |
|
|
5,783 |
|
|
|
— |
|
Cost of sales-related restructuring |
|
— |
|
|
|
(483 |
) |
|
|
77 |
|
|
(483 |
) |
|
|
35 |
|
Diligence, acquisition and integration expense |
|
— |
|
|
|
— |
|
|
|
567 |
|
|
— |
|
|
|
1,400 |
|
Redomiciliation costs |
|
— |
|
|
|
— |
|
|
|
2,359 |
|
|
— |
|
|
|
3,602 |
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
6,079 |
|
|
— |
|
|
|
6,079 |
|
Gain on disposition of equity investment |
|
(27,036 |
) |
|
|
— |
|
|
|
— |
|
|
(27,036 |
) |
|
|
— |
|
Restructuring charges |
|
1,048 |
|
|
|
4,742 |
|
|
|
859 |
|
|
5,790 |
|
|
|
968 |
|
Loss on non-marketable equity investment |
|
— |
|
|
|
10,000 |
|
|
|
— |
|
|
10,000 |
|
|
|
— |
|
Other |
|
106 |
|
|
|
956 |
|
|
|
242 |
|
|
1,062 |
|
|
|
375 |
|
Adjusted EBITDA |
$ |
50,354 |
|
|
$ |
45,236 |
|
|
$ |
53,708 |
|
$ |
95,590 |
|
|
$ |
98,449 |
|
|
|||||||
|
Consolidated Balance Sheets |
|||||||
|
(In thousands) |
|||||||
|
(Unaudited) |
|||||||
|
As of |
|
|
|
||||
|
Assets |
|
|
|
||||
|
Cash and cash equivalents |
$ |
489,172 |
|
|
$ |
453,754 |
|
|
Accounts receivable, net |
|
369,935 |
|
|
|
307,904 |
|
|
Accounts receivable, net - related party |
|
674 |
|
|
|
— |
|
|
Inventories |
|
322,360 |
|
|
|
255,182 |
|
|
Other current assets |
|
56,301 |
|
|
|
47,387 |
|
|
Total current assets |
|
1,238,442 |
|
|
|
1,064,227 |
|
|
Property and equipment, net |
|
86,890 |
|
|
|
92,603 |
|
|
Operating lease right-of-use assets |
|
56,630 |
|
|
|
58,847 |
|
|
Intangible assets, net |
|
73,474 |
|
|
|
87,754 |
|
|
|
|
145,895 |
|
|
|
145,895 |
|
|
Deferred tax assets |
|
99,078 |
|
|
|
99,107 |
|
|
Other noncurrent assets |
|
49,348 |
|
|
|
68,767 |
|
|
Total assets |
$ |
1,749,757 |
|
|
$ |
1,617,200 |
|
|
|
|
|
|
||||
|
Liabilities, Temporary Equity and Stockholders' Equity |
|
|
|
||||
|
Accounts payable and accrued expenses |
$ |
454,503 |
|
|
$ |
318,761 |
|
|
Current debt |
|
— |
|
|
|
19,945 |
|
|
Deferred revenue |
|
81,623 |
|
|
|
73,893 |
|
|
Other current liabilities |
|
54,568 |
|
|
|
61,300 |
|
|
Total current liabilities |
|
590,694 |
|
|
|
473,899 |
|
|
Long-term debt |
|
442,777 |
|
|
|
441,893 |
|
|
Noncurrent operating lease liabilities |
|
60,751 |
|
|
|
62,736 |
|
|
Other noncurrent liabilities |
|
44,866 |
|
|
|
30,445 |
|
|
Total liabilities |
|
1,139,088 |
|
|
|
1,008,973 |
|
|
|
|
|
|
||||
|
Commitments and contingencies |
|
|
|
||||
|
|
|
|
|
||||
|
Temporary equity |
|
|
|
||||
|
Preferred stock, |
|
202,710 |
|
|
|
202,710 |
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Common stock, |
|
1,926 |
|
|
|
1,883 |
|
|
Additional paid-in capital |
|
572,719 |
|
|
|
551,712 |
|
|
Retained earnings |
|
83,365 |
|
|
|
46,709 |
|
|
|
|
(263,210 |
) |
|
|
(206,076 |
) |
|
Accumulated other comprehensive income |
|
14 |
|
|
|
18 |
|
|
Total |
|
394,814 |
|
|
|
394,246 |
|
|
Noncontrolling interest in subsidiary |
|
13,145 |
|
|
|
11,271 |
|
|
Total stockholders' equity |
|
407,959 |
|
|
|
405,517 |
|
|
Total liabilities, temporary equity and stockholders' equity |
$ |
1,749,757 |
|
|
$ |
1,617,200 |
|
|
|
|||||||||||||||||||
|
Consolidated Statements of Cash Flows |
|||||||||||||||||||
|
(In thousands) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (loss) |
$ |
38,541 |
|
|
$ |
6,055 |
|
|
$ |
8,871 |
|
|
$ |
44,596 |
|
|
$ |
14,835 |
|
|
Adjustments to reconcile net income (loss) from continuing operations to cash provided by (used for) operating activities |
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation expense and amortization of intangible assets |
|
12,751 |
|
|
|
12,819 |
|
|
|
14,037 |
|
|
|
25,570 |
|
|
|
28,998 |
|
|
Amortization of debt issuance costs |
|
658 |
|
|
|
658 |
|
|
|
950 |
|
|
|
1,316 |
|
|
|
1,903 |
|
|
Stock-based compensation expense |
|
5,119 |
|
|
|
10,080 |
|
|
|
11,580 |
|
|
|
15,199 |
|
|
|
23,111 |
|
|
Loss on impairment of non-marketable equity investment |
|
— |
|
|
|
10,000 |
|
|
|
— |
|
|
|
10,000 |
|
|
|
— |
|
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
6,079 |
|
|
|
— |
|
|
|
6,079 |
|
|
Gain on disposition of equity investment |
|
(27,036 |
) |
|
|
— |
|
|
|
— |
|
|
|
(27,036 |
) |
|
|
— |
|
|
Deferred income taxes, net |
|
(55 |
) |
|
|
85 |
|
|
|
(48 |
) |
|
|
30 |
|
|
|
163 |
|
|
Other |
|
(1,226 |
) |
|
|
2,129 |
|
|
|
(716 |
) |
|
|
903 |
|
|
|
(1,428 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts receivable |
|
(28,641 |
) |
|
|
(34,064 |
) |
|
|
(54,755 |
) |
|
|
(62,705 |
) |
|
|
(78,640 |
) |
|
Inventories |
|
(109,155 |
) |
|
|
41,977 |
|
|
|
47,215 |
|
|
|
(67,178 |
) |
|
|
(46,165 |
) |
|
Other assets |
|
(1,933 |
) |
|
|
(876 |
) |
|
|
15,015 |
|
|
|
(2,809 |
) |
|
|
15,720 |
|
|
Accounts payable and accrued expenses and other liabilities |
|
165,929 |
|
|
|
(17,805 |
) |
|
|
24,649 |
|
|
|
148,124 |
|
|
|
122,120 |
|
|
Net cash provided by (used for) operating activities |
|
54,952 |
|
|
|
31,058 |
|
|
|
72,877 |
|
|
|
86,010 |
|
|
|
86,696 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures and deposits on equipment |
|
(1,603 |
) |
|
|
(2,853 |
) |
|
|
(2,335 |
) |
|
|
(4,456 |
) |
|
|
(4,171 |
) |
|
Proceeds from sales and maturities of investment securities |
|
— |
|
|
|
— |
|
|
|
11,055 |
|
|
|
— |
|
|
|
14,835 |
|
|
Proceeds from disposition of equity investments |
|
32,186 |
|
|
|
— |
|
|
|
— |
|
|
|
32,186 |
|
|
|
— |
|
|
Purchases of held-to-maturity investment securities |
|
— |
|
|
|
— |
|
|
|
(12,671 |
) |
|
|
— |
|
|
|
(33,394 |
) |
|
Other |
|
(319 |
) |
|
|
(521 |
) |
|
|
(398 |
) |
|
|
(840 |
) |
|
|
(541 |
) |
|
Net cash provided by (used for) investing activities |
|
30,264 |
|
|
|
(3,374 |
) |
|
|
(4,349 |
) |
|
|
26,890 |
|
|
|
(23,271 |
) |
|
|
|||||||||||||||||||
|
Consolidated Statements of Cash Flows, Continued |
|||||||||||||||||||
|
(In thousands) |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from issuance of convertible preferred stock, net of issuance costs |
|
— |
|
|
|
— |
|
|
|
191,182 |
|
|
|
— |
|
|
|
191,182 |
|
|
Repayments of debt |
|
(20,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(20,000 |
) |
|
|
— |
|
|
Payments to acquire common stock |
|
(36,941 |
) |
|
|
(20,193 |
) |
|
|
(6,472 |
) |
|
|
(57,134 |
) |
|
|
(17,595 |
) |
|
Payment of preferred stock cash dividends |
|
(3,067 |
) |
|
|
(3,133 |
) |
|
|
(2,233 |
) |
|
|
(6,200 |
) |
|
|
(2,233 |
) |
|
Proceeds from issuance of common stock |
|
2,513 |
|
|
|
3,339 |
|
|
|
382 |
|
|
|
5,852 |
|
|
|
3,742 |
|
|
Net cash used for financing activities |
|
(57,495 |
) |
|
|
(19,987 |
) |
|
|
182,859 |
|
|
|
(77,482 |
) |
|
|
175,096 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
27,721 |
|
|
|
7,697 |
|
|
|
251,387 |
|
|
|
35,418 |
|
|
|
238,521 |
|
|
Cash, cash equivalents and restricted cash at beginning of period |
|
461,767 |
|
|
|
454,070 |
|
|
|
370,611 |
|
|
|
454,070 |
|
|
|
383,477 |
|
|
Cash, cash equivalents and restricted cash at end of period |
$ |
489,488 |
|
|
$ |
461,767 |
|
|
$ |
621,998 |
|
|
$ |
489,488 |
|
|
$ |
621,998 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260401352541/en/
Investor Contact
Investor Relations
+1-510-360-8596
ir@penguinsolutions.com
PR Contact
Maureen O’Leary
Corporate Communications
1-602-330-6846
pr@penguinsolutions.com
Source: