Align Technology Announces Second Quarter 2025 Financial Results
-
Q2'25 total revenues were
$1,012.4 million , up 3.4% sequentially and down 1.6% year-over-year -
Q2'25 total revenues were favorably impacted by foreign exchange by approximately
$26.4 million , or 2.7% sequentially, and favorably impacted by approximately$5.6 million , or 0.6% year-over-year(1) -
Q2'25 Clear Aligner revenues were
$804.6 million , up 1.0% sequentially and down 3.3% year-over-year - Q2'25 Clear Aligner volume was 644.4 thousand cases, up 0.3% sequentially and year-over-year
-
Q2'25 Imaging Systems and CAD/CAM Services revenues were
$207.8 million , up 13.9% sequentially and up 5.6% year-over-year -
Q2'25 operating income of
$163.0 million and operating margin of 16.1%, non-GAAP operating margin of 21.3%(1) - Q2'25 GAAP operating margin was favorably impacted by foreign exchange by approximately 1.2 points sequentially and favorably impacted by approximately 0.2 points year-over-year(1)
-
Q2'25 diluted net income per share was
$1.72 , non-GAAP diluted net income per share was$2.49 (1) -
Q2'25 cash and cash equivalents were
$901.2 million compared to$873.0 million as of Q1'25
Q2'25 operating income was
Commenting on Align's Q2'25 results,
Continued Hogan, “As we begin the third quarter and plan for the remainder of the year, our outlook anticipates the potential continued economic uncertainty and spending hesitancy that impacted demand for our clear aligners and new iTero scanner systems in the second quarter, even though we know consumer interest in Invisalign treatment remains strong*. We are evaluating actions to reduce costs and thoughtfully manage our investments while we continue to drive engagement and effectiveness of commercial and marketing programs that leverage our innovation and new product cycle across our clear aligners and scanners, especially those for teens and kids.”
*Data source:
Financial Summary - Second Quarter Fiscal 2025
|
Q2'25 |
|
Q1'25 |
|
Q2'24 |
|
Q/Q Change |
|
Y/Y Change |
Clear Aligner Shipments* |
644,370 |
|
642,305 |
|
642,725 |
|
+0.3% |
|
+0.3% |
GAAP |
|
|
|
|
|
|
|
|
|
Net Revenues |
|
|
|
|
|
|
+3.4% |
|
(1.6)% |
Clear Aligner |
|
|
|
|
|
|
+1.0% |
|
(3.3)% |
Imaging Systems and CAD/CAM Services |
|
|
|
|
|
|
+13.9% |
|
+5.6% |
Net Income |
|
|
|
|
|
|
+33.7% |
|
+29.0% |
Diluted EPS |
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
Net Income |
|
|
|
|
|
|
+15.5% |
|
+0.1% |
Diluted EPS |
|
|
|
|
|
|
|
|
|
Changes and percentages are based on actual values. Certain tables may not sum or recalculate due to rounding.
|
As of
Align is also announcing today that we expect to take a series of actions in the second half of fiscal 2025 to streamline operations and reallocate resources to better align with our long-term growth and profitability objectives. These actions are intended to sharpen operational focus, reduce ongoing costs, and enhance capital efficiency. First, we expect to realign certain business groups and reduce our global workforce. Second, we are looking to optimize our manufacturing footprint and dispose of certain manufacturing capital assets as we transition to next-generation manufacturing technologies, increase automation, and regionalize manufacturing to be closer to our customers. We expect these actions will incur one-time charges of approximately
“We are evaluating these difficult but, we believe, necessary actions to position us for sustainable, long-term success and improved profitability,” said
Align Announcement Highlights
-
On
July 22, 2025 , Align announced commercial availability inMalaysia of the Invisalign® System with mandibular advancement featuring occlusal blocks designed specifically to address Class II skeletal and dental correction by simultaneously advancing the mandible while aligning the teeth. -
On
July 22, 2025 , Align announced that the Invisalign® Palatal Expander System has been notified as Class B medical device byMalaysia Medical Device Authority and is now commercially available inMalaysia for broad patient applicability, including growing children, teens and adults (with surgery or other techniques). -
On
July 16, 2025 , Align announced a collaboration with Disney’s highly anticipated movie sequel "Freakier Friday," which opens in theaters onAugust 8, 2025 . The collaboration will bring Align’s commitment to building teen confidence through Invisalign® brand product placements, highlighting how the Invisalign clear aligner system offers an effective,* convenient, and modern way to achieve a confident smile. *Data on file,Align Technology . -
On
July 14, 2025 , Align announced that the Invisalign® Palatal Expander System was approved as a Class B medical device by theCentral Drugs Standard Control Organization and is commercially available inIndia for broad patient applicability, including growing children, teens and adults (with surgery or other techniques). -
On
July 14, 2025 , Align announced commercial availability inIndia of the Invisalign® System with mandibular advancement featuring occlusal blocks designed specifically to address Class II skeletal and dental correction by simultaneously advancing the mandible while aligning the teeth. -
On
July 2, 2025 , Align announced that its Board of Directors appointedBritt Vitalone , Executive Vice President and Chief Financial Officer, McKesson Corporation, to Align’s Board of Directors and its Audit Committee. -
On
June 27, 2025 , Align shared highlights from the 2025 Invisalign® Asia Pacific Summit, connecting with over 2,000 doctors and practice staff. -
On
June 17, 2025 , Align launched an integrated consumer and professional brand campaign focused on Invisalign treatment for kids and teens. -
On
June 2, 2025 , Align announced the award of twelve research grants to universities under the company’s fifteenth Annual Research Award Program, with$300,000 in research grants awarded. -
On
May 22, 2025 , Align announced a new professional marketing initiative spanning across the EMEA region andNorth America to provide doctors with a platform to share their stories about transforming smiles and changing lives for their patients and practices. -
On
May 15, 2025 , Align announced that the Invisalign® Palatal Expander System was approved by theNational Medical Products Administration inChina . -
On
April 24, 2025 , Align announced the commercial availability in theU.S. andCanada of the Invisalign® System with mandibular advancement featuring occlusal blocks designed specifically to address Class II skeletal and dental correction by simultaneously advancing the mandible while aligning the teeth. -
On
April 1, 2025 , Align announced that the Invisalign® System with mandibular advancement featuring occlusal blocks was made commercially available to Invisalign-trained doctors inAustralia and New Zealand .
Q2'25 Stock Repurchase
-
During Q2'25, we repurchased approximately 585.1 thousand shares of our common stock at an average price of
$164.14 per share, completing the$225.0 million open market repurchase initiated in Q1'25. This completed our$1.0 billion stock repurchase program approved inJanuary 2023 , in its entirety. -
In
April 2025 , our Board of Directors authorized a plan to repurchase up to$1.0 billion of our common stock (“April 2025 Repurchase Program”), none of which has been utilized. TheApril 2025 Repurchase Program is expected to be completed over a period of up to three years.
-
As previously disclosed in our Q1’25 earnings release and conference call, on
April 24, 2025 , we received a favorable ruling in which theUK tribunal determined that our clear aligners are exempt from VAT. -
In June of 2025, HMRC filed a Petition to Appeal to the
Upper Tribunal to attempt to challenge theFirst-tier Tribunal's decision. OnJuly 15 , HMRC was given permission to appeal and has untilAugust 15, 2025 to do so. -
For impacted customers, effective
August 1, 2025 , Align invoices will no longer include the United Kingdom VAT rate of 20% for all Invisalign treatment packages that are ClinCheck® approved on or afterAugust 1, 2025 , and for refinement and replacement aligners, Vivera™ retainers, PVS processing fees, and additional aligners orders placed on or afterAugust 1, 2025 . At the same time, we will simultaneously adjust prices for our clear aligners and retainers to keep the overall price consistent.
Tariff Update as of
-
There is no material change to the expected impact of
U.S. tariffs and we refer you to our Q1’25 press release and earnings materials, as well as our Q2’25 webcast slides which include specifics regarding potential impacts ofU.S. tariffs.
Fiscal 2025 Business Outlook
Assuming no circumstances occur beyond our control, such as foreign exchange, macroeconomic conditions, and changes to currently applicable tariffs that could impact our business:
Q3'25:
-
We expect Q3’25 worldwide revenues to be in the range of
$965 million to$985 million , down sequentially from Q2’25. - We expect Q3’25 Clear Aligner volume to be down sequentially as a result of Q3 seasonality and Q3’25 Clear Aligner average selling price (“ASP”) to be slightly up sequentially, due to favorable foreign exchange at current spot rates, partially offset by a continued product mix shift to non-comprehensive clear aligner products with lower list prices.
-
We expect Q3’25
Systems and Services revenues to be down sequentially because of Q3 seasonality. -
We expect Q3’25 worldwide GAAP gross margin to be 64% to 65%, down sequentially by approximately 5 to 6 points, due to the incurrence of one-time charges expected to be approximately
$45 to$55 million primarily for the write-down of assets, accelerated depreciation expense, and restructuring charges in Q3’25 and lower Clear Aligner volume. We expect non-GAAP gross margin to be flat from Q2’25. -
We expect Q3’25 GAAP operating margin to be 10.5% to 11.5%, down sequentially by approximately 5 to 6 points, due to the incurrence of one-time charges expected to be approximately
$50 to$60 million primarily for the write-down of assets, accelerated depreciation expense, and restructuring charges in Q3’25 and lower Clear Aligner volume. We expect the majority of these charges to be non-cash charges, with approximately$5 million in cash charges. We expect Q3’25 Non-GAAP operating margin to be approximately 22%.
For fiscal 2025:
- We expect 2025 Clear Aligner volume growth to be low-single digits and revenue growth to be flat to slightly up from 2024, assuming foreign exchange at current spot rates.
- We expect 2025 Clear Aligner ASPs to be down year-over-year due to a continued product mix shift to non-comprehensive clear aligners with lower list prices, and continued growth in our emerging markets with products that may carry lower list prices, partially offset by favorable foreign exchange at current spot rates.
-
We expect 2025
Systems and Services year-over-year revenues to grow faster than Clear Aligner revenues. -
We expect the 2025 GAAP gross margin to be 67% - 68%, down year-over-year by approximately 2 to 3 points, due to the incurrence of one-time charges expected to be approximately
$115 to$130 million primarily for the write-down of assets, accelerated depreciation expense, and restructuring charges in the second half of 2025 and lower Clear Aligner volume. We expect the 2025 non-GAAP gross margin to be flat to slightly lower than the 2024 non-GAAP gross margin. -
We expect the fiscal 2025 GAAP operating margin to be 13% - 14%, down year-over-year, by approximately 1 to 2 points below the 2024 GAAP operating margin due to the incurrence of one-time charges expected to be approximately
$150 to$170 million . primarily for the write-down of assets, accelerated depreciation expense, and restructuring charges in the second half of 2025. Most of the one-time charges will be non-cash with the expected cash outlay for 2025 estimated at around$40 million . We expect the 2025 non-GAAP operating margin to be slightly above 22.5%. -
We expect our investments in capital expenditures for fiscal 2025 to be between
$100 million and$125 million . Capital expenditures primarily relate to technology upgrades as well as maintenance.
Align Webcast and Conference Call
We will host a conference call today,
About Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles ("GAAP") in
These non-GAAP financial measures exclude certain items that may not be indicative of our fundamental operating performance, including foreign currency exchange rate impacts, the effects of stock-based compensation, amortization of intangible assets related to certain acquisitions, restructuring and other charges, acquisition-related costs, associated tax impacts and discrete cash and non-cash charges or gains that are included in the most directly comparable GAAP financial measure.
Our management believes that the use of certain non-GAAP financial measures provides meaningful supplemental information regarding our recurring core operating performance. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, and analyzing future periods. We believe these non-GAAP financial measures are useful to investors because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making, and (2) they are used by our institutional investors and the analyst community to help them analyze the performance of our business.
There are material limitations to using non-GAAP financial measures as they are not prepared in accordance with
About
For additional information about the Invisalign System or to find an Invisalign doctor in your area, please visit www.invisalign.com. For additional information about the iTero digital scanning system, please visit www.itero.com. For additional information about exocad dental CAD/CAM offerings and a list of exocad reseller partners, please visit www.exocad.com.
Invisalign, iTero, exocad, Align, Align Digital Platform and iTero Lumina are trademarks of
Forward-Looking Statements
This news release, including the tables below, contains forward-looking statements, including statements of beliefs and expectations regarding our ability to successfully manage our business and operations, reduce costs, manage investments and pursue our strategic growth drivers, our expectations regarding the potential continued economic uncertainty and spending hesitancy of consumers, our expectations regarding our stock repurchase programs, our expectations for market opportunities, our expectations regarding a series of actions in the second half of fiscal 2025 to streamline operations and reallocate resources to better align our long-term growth with our profitability objectives and the expected timing and financial impact of any such actions, our expectations regarding the applicability of VAT to our Clear Aligner sales in the
Factors that might cause such a difference include, but are not limited to:
- macroeconomic conditions, including inflation, fluctuations in currency exchange rates, higher interest rates, market volatility, threats or actual imposition of tariffs, customs duties and fees by nations and retaliatory actions, threats of or actual economic slowdowns or recessions or escalating trade wars and geopolitical tensions;
- customer and consumer purchasing behavior and changes in consumer spending habits as a result of, among other things, prevailing macroeconomic conditions, levels of employment, health insurance coverage, wages, debt obligations, discretionary income, inflationary pressure, and declining consumer confidence;
-
implemented or proposed tariffs and retaliatory actions or other trade restrictions or measures taken by
the United States and other countries that have or could impact our products and product sales; - variations in our geographic, channel and product mix, product launches, product pilots and product adoption, and selling prices regionally and globally, including product mix shifts to lower priced products or to products with a higher percentage of deferred revenue;
- competition from existing and new competitors;
- declines in, or the slowing of the growth of, sales of our clear aligners and intraoral scanners domestically and/or internationally and the impact either would have on the adoption of Invisalign products;
-
the economic and geopolitical ramifications of the military conflicts in the
Middle East andUkraine , and tensions involvingTaiwan andSouth China Sea and our operations and assets inIsrael andRussia ; - our ability to implement and realize the anticipated benefits currently expected from actions to streamline operations and reallocate resources to better align our long-term growth with our profitability objectives;
- the possibility that the development and release of new products or enhancements to existing products do not proceed in accordance with the anticipated timeline or may themselves contain bugs, errors, or defects in software or hardware requiring remediation and that the market for the sale of these new or enhanced products may not develop as expected;
- the timing and availability and cost of raw materials, components, products and other shipping and supply chain constraints and disruptions;
- unexpected or rapid changes in the growth or decline of our domestic and/or international markets;
- rapidly evolving and groundbreaking advances that fundamentally alter the dental industry or the way new and existing customers market and provide products and services to consumers;
- our ability to protect our intellectual property rights;
- continued compliance with regulatory requirements;
- the willingness and ability of our customers to maintain and/or increase product utilization in sufficient numbers;
- our ability to sustain or increase profitability or revenue growth in future periods (or minimize declines) while controlling expenses;
- expansion of our business and products;
- the impact of excess or constrained capacity at our manufacturing and treat operations facilities and pressure on our internal systems and personnel;
- the compromise of our systems or networks, including any customer and/or patient data contained therein, for any reason;
- the timing of case submissions from our doctor customers within a quarter as well as an increased manufacturing costs per case; and
- the loss of key personnel, labor shortages, or work stoppages for us or our suppliers.
The foregoing and other risks are detailed from time to time in our periodic reports filed with the
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
2024 |
|
Net revenues |
|
$ |
1,012,449 |
|
$ |
1,028,490 |
|
|
$ |
1,991,711 |
|
$ |
2,025,921 |
|
Cost of net revenues |
|
|
304,332 |
|
|
305,862 |
|
|
|
603,486 |
|
|
605,477 |
|
Gross profit |
|
|
708,117 |
|
|
722,628 |
|
|
|
1,388,225 |
|
|
1,420,444 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative |
|
|
448,686 |
|
|
452,262 |
|
|
|
896,315 |
|
|
904,084 |
|
Research and development |
|
|
96,398 |
|
|
92,193 |
|
|
|
193,599 |
|
|
184,052 |
|
Legal settlement loss |
|
|
— |
|
|
31,127 |
|
|
|
4,178 |
|
|
31,127 |
|
Total operating expenses |
|
|
545,084 |
|
|
575,582 |
|
|
|
1,094,092 |
|
|
1,119,263 |
|
Income from operations |
|
|
163,033 |
|
|
147,046 |
|
|
|
294,133 |
|
|
301,181 |
|
Interest income and other income (expense), net: |
|
|
|
|
|
|
|
|
||||||
Interest income |
|
|
2,859 |
|
|
3,301 |
|
|
|
8,175 |
|
|
7,693 |
|
Other income (expense), net |
|
|
7,624 |
|
|
(6,481 |
) |
|
|
11,650 |
|
|
(6,622 |
) |
Total interest income and other income (expense), net |
|
|
10,483 |
|
|
(3,180 |
) |
|
|
19,825 |
|
|
1,071 |
|
Net income before provision for income taxes |
|
|
173,516 |
|
|
143,866 |
|
|
|
313,958 |
|
|
302,252 |
|
Provision for income taxes |
|
|
48,908 |
|
|
47,302 |
|
|
|
96,120 |
|
|
100,660 |
|
Net income |
|
$ |
124,608 |
|
$ |
96,564 |
|
|
$ |
217,838 |
|
$ |
201,592 |
|
|
|
|
|
|
|
|
|
|
||||||
Net income per share: |
|
|
|
|
|
|
|
|
||||||
Basic |
|
$ |
1.72 |
|
$ |
1.28 |
|
|
$ |
2.98 |
|
$ |
2.68 |
|
Diluted |
|
$ |
1.72 |
|
$ |
1.28 |
|
|
$ |
2.98 |
|
$ |
2.68 |
|
Shares used in computing net income per share: |
|
|
|
|
|
|
|
|
||||||
Basic |
|
|
72,565 |
|
|
75,184 |
|
|
|
73,061 |
|
|
75,180 |
|
Diluted |
|
|
72,593 |
|
|
75,223 |
|
|
|
73,098 |
|
|
75,315 |
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
|
|
|
|
|
||
ASSETS |
|
|
|
|
||
|
|
|
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
901,157 |
|
$ |
1,043,887 |
Accounts receivable, net |
|
|
1,116,210 |
|
|
995,685 |
Inventories |
|
|
243,750 |
|
|
254,287 |
Prepaid expenses and other current assets |
|
|
186,941 |
|
|
198,582 |
Total current assets |
|
|
2,448,058 |
|
|
2,492,441 |
|
|
|
|
|
||
Property, plant and equipment, net |
|
|
1,260,909 |
|
|
1,271,134 |
Operating lease right-of-use assets, net |
|
|
116,674 |
|
|
113,376 |
|
|
|
491,072 |
|
|
442,630 |
Intangible assets, net |
|
|
103,485 |
|
|
103,488 |
Deferred tax assets |
|
|
1,548,229 |
|
|
1,557,372 |
Other assets |
|
|
250,667 |
|
|
234,159 |
|
|
|
|
|
||
Total assets |
|
$ |
6,219,094 |
|
$ |
6,214,600 |
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Accounts payable |
|
$ |
114,434 |
|
$ |
108,693 |
Accrued liabilities |
|
|
563,059 |
|
|
598,188 |
Deferred revenues |
|
|
1,317,990 |
|
|
1,331,146 |
Total current liabilities |
|
|
1,995,483 |
|
|
2,038,027 |
|
|
|
|
|
||
Income tax payable |
|
|
103,558 |
|
|
96,466 |
Operating lease liabilities |
|
|
90,474 |
|
|
88,214 |
Other long-term liabilities |
|
|
116,800 |
|
|
139,908 |
Total liabilities |
|
|
2,306,315 |
|
|
2,362,615 |
|
|
|
|
|
||
Total stockholders’ equity |
|
|
3,912,779 |
|
|
3,851,985 |
|
|
|
|
|
||
Total liabilities and stockholders’ equity |
|
$ |
6,219,094 |
|
$ |
6,214,600 |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
|
|
Six Months Ended
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
||||
Net cash provided by operating activities |
|
$ |
181,326 |
|
|
$ |
188,491 |
|
|
|
|
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
||||
Net cash used in investing activities |
|
|
(56,768 |
) |
|
|
(192,077 |
) |
|
|
|
|
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
||||
Net cash used in financing activities |
|
|
(303,055 |
) |
|
|
(163,275 |
) |
|
|
|
|
|
||||
Effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash |
|
|
35,876 |
|
|
|
(9,196 |
) |
Net decrease in cash, cash equivalents, and restricted cash |
|
|
(142,621 |
) |
|
|
(176,057 |
) |
Cash, cash equivalents, and restricted cash at beginning of the period |
|
|
1,044,963 |
|
|
|
938,519 |
|
Cash, cash equivalents, and restricted cash at end of the period |
|
$ |
902,342 |
|
|
$ |
762,462 |
|
INVISALIGN BUSINESS METRICS
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Fiscal |
|
Q1 |
|
Q2 |
|||||||
|
|
2024 |
|
2024 |
|
2024 |
|
2024 |
|
2024 |
|
2025 |
|
2025 |
|||||||
Number of Invisalign Trained Doctors Cases Were Shipped To |
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
83,510 |
|
|
86,135 |
|
|
87,380 |
|
|
85,685 |
|
|
130,370 |
|
|
85,275 |
|
|
86,250 |
Invisalign Trained Doctor Utilization Rates* |
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
7.2 |
|
|
7.5 |
|
|
7.1 |
|
|
7.3 |
|
|
19.1 |
|
|
7.5 |
|
|
7.5 |
Clear Aligner Revenue Per Case Shipment** |
|
|
|
|
|
|
|
|
|||||||||||||
|
|
$ |
1,350 |
|
$ |
1,295 |
|
$ |
1,275 |
|
$ |
1,265 |
|
$ |
1,295 |
|
$ |
1,240 |
|
$ |
1,250 |
* number of cases shipped / number of doctors to whom cases were shipped
|
STOCK-BASED COMPENSATION
(in thousands)
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
Fiscal |
|
Q1 |
|
Q2 |
||||||||
|
|
2024 |
|
2024 |
|
2024 |
|
|
2024 |
|
|
2024 |
|
2025 |
|
2025 |
||||||
Stock-based Compensation (SBC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
SBC included in Gross Profit |
|
$ |
2,064 |
|
$ |
2,582 |
|
$ |
3,070 |
|
$ |
(721 |
) |
|
$ |
6,995 |
|
$ |
1,538 |
|
$ |
1,636 |
SBC included in Operating Expenses |
|
|
36,724 |
|
|
44,446 |
|
|
45,969 |
|
|
39,569 |
|
|
|
166,708 |
|
|
43,459 |
|
|
46,572 |
Total SBC |
|
$ |
38,788 |
|
$ |
47,028 |
|
$ |
49,039 |
|
$ |
38,848 |
|
|
$ |
173,703 |
|
$ |
44,997 |
|
$ |
48,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED GAAP TO NON-GAAP RECONCILIATION+
CONSTANT CURRENCY NET REVENUES
(in thousands, except percentages)
Sequential constant currency analysis:
|
|
Three Months Ended |
|
|
||||||
|
|
|
|
|
|
Impact % of Revenue |
||||
GAAP net revenues |
|
$ |
1,012,449 |
|
|
$ |
979,262 |
|
|
|
Constant currency impact (1) |
|
|
(26,388 |
) |
|
|
|
(2.7 |
)% |
|
Constant currency net revenues (1) |
|
$ |
986,061 |
|
|
|
|
|
||
|
|
|
|
|
|
|
||||
GAAP Clear Aligner net revenues |
|
$ |
804,617 |
|
|
$ |
796,843 |
|
|
|
Clear Aligner constant currency impact (1) |
|
|
(21,629 |
) |
|
|
|
(2.8 |
)% |
|
Clear Aligner constant currency net revenues (1) |
|
$ |
782,988 |
|
|
|
|
|
||
|
|
|
|
|
|
|
||||
GAAP Imaging Systems and CAD/CAM Services net revenues |
|
$ |
207,832 |
|
|
$ |
182,419 |
|
|
|
Imaging Systems and CAD/CAM Services constant currency impact (1) |
|
|
(4,759 |
) |
|
|
|
(2.3 |
)% |
|
Imaging Systems and CAD/CAM Services constant currency net revenues (1) |
|
$ |
203,073 |
|
|
|
|
|
Year-over-year constant currency analysis:
|
|
Three Months Ended
|
|
|
||||||
|
|
|
2025 |
|
|
|
2024 |
|
Impact % of Revenue |
|
GAAP net revenues |
|
$ |
1,012,449 |
|
|
$ |
1,028,490 |
|
|
|
Constant currency impact (1) |
|
|
(5,553 |
) |
|
|
|
(0.6 |
)% |
|
Constant currency net revenues (1) |
|
$ |
1,006,896 |
|
|
|
|
|
||
|
|
|
|
|
|
|
||||
GAAP Clear Aligner net revenues |
|
$ |
804,617 |
|
|
$ |
831,738 |
|
|
|
Clear Aligner constant currency impact (1) |
|
|
(4,545 |
) |
|
|
|
(0.6 |
)% |
|
Clear Aligner constant currency net revenues (1) |
|
$ |
800,072 |
|
|
|
|
|
||
|
|
|
|
|
|
|
||||
GAAP Imaging Systems and CAD/CAM Services net revenues |
|
$ |
207,832 |
|
|
$ |
196,752 |
|
|
|
Imaging Systems and CAD/CAM Services constant currency impact (1) |
|
|
(1,008 |
) |
|
|
|
(0.5 |
)% |
|
Imaging Systems and CAD/CAM Services constant currency net revenues (1) |
|
$ |
206,824 |
|
|
|
|
|
||
Note:
|
UNAUDITED GAAP TO NON-GAAP RECONCILIATION CONTINUED+
CONSTANT CURRENCY GROSS PROFIT AND GROSS MARGIN
(in thousands, except percentages)
Sequential constant currency analysis:
|
|
Three Months Ended |
|||||
|
|
|
|
|
|||
GAAP gross profit |
|
$ |
708,117 |
|
|
$ |
680,108 |
Constant currency impact on net revenues |
|
|
(26,388 |
) |
|
|
|
Constant currency gross profit |
|
$ |
681,728 |
|
|
|
|
|
Three Months Ended |
||||
|
|
|
|
|
||
GAAP gross margin |
|
69.9 |
% |
|
69.5 |
% |
Gross margin constant currency impact (1) |
|
(0.8 |
) |
|
|
|
Constant currency gross margin (1) |
|
69.1 |
% |
|
|
Year-over-year constant currency analysis:
|
|
Three Months Ended
|
|||||
|
|
|
2025 |
|
|
|
2024 |
GAAP gross profit |
|
$ |
708,117 |
|
|
$ |
722,628 |
Constant currency impact on net revenues |
|
|
(5,553 |
) |
|
|
|
Constant currency gross profit |
|
$ |
702,564 |
|
|
|
|
|
Three Months Ended
|
||||
|
|
2025 |
|
|
2024 |
|
GAAP gross margin |
|
69.9 |
% |
|
70.3 |
% |
Gross margin constant currency impact (1) |
|
(0.2 |
) |
|
|
|
Constant currency gross margin (1) |
|
69.8 |
% |
|
|
|
Note:
|
UNAUDITED GAAP TO NON-GAAP RECONCILIATION CONTINUED+
CONSTANT CURRENCY INCOME FROM OPERATIONS AND OPERATING MARGIN
(in thousands, except percentages)
Sequential constant currency analysis:
|
|
Three Months Ended |
|||||
|
|
|
|
|
|||
GAAP income from operations |
|
$ |
163,033 |
|
|
$ |
131,100 |
Income from operations constant currency impact (1) |
|
|
(16,128 |
) |
|
|
|
Constant currency income from operations (1) |
|
$ |
146,905 |
|
|
|
|
|
Three Months Ended |
||||
|
|
|
|
|
||
GAAP operating margin |
|
16.1 |
% |
|
13.4 |
% |
Operating margin constant currency impact (2) |
|
(1.2 |
) |
|
|
|
Constant currency operating margin (2) |
|
14.9 |
% |
|
|
Year-over-year constant currency analysis:
|
|
Three Months Ended
|
|||||
|
|
|
2025 |
|
|
|
2024 |
GAAP income from operations |
|
$ |
163,033 |
|
|
$ |
147,046 |
Income from operations constant currency impact (1) |
|
|
(3,232 |
) |
|
|
|
Constant currency income from operations (1) |
|
$ |
159,801 |
|
|
|
|
|
Three Months Ended
|
||||
|
|
2025 |
|
|
2024 |
|
GAAP operating margin |
|
16.1 |
% |
|
14.3 |
% |
Operating margin constant currency impact (2) |
|
(0.2 |
) |
|
|
|
Constant currency operating margin (2) |
|
15.9 |
% |
|
|
|
Notes:
|
UNAUDITED GAAP TO NON-GAAP RECONCILIATION CONTINUED+
FINANCIAL MEASURES OTHER THAN CONSTANT CURRENCY
(in thousands, except per share data)
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
GAAP gross profit |
|
$ |
708,117 |
|
|
$ |
722,628 |
|
|
$ |
1,388,225 |
|
|
$ |
1,420,444 |
|
Stock-based compensation |
|
|
1,636 |
|
|
|
2,582 |
|
|
|
3,174 |
|
|
|
4,646 |
|
Amortization of intangibles (1) |
|
|
3,752 |
|
|
|
3,678 |
|
|
|
7,301 |
|
|
|
7,402 |
|
Restructuring charges (2) |
|
|
— |
|
|
|
— |
|
|
|
2,253 |
|
|
|
— |
|
Non-GAAP gross profit |
|
$ |
713,505 |
|
|
$ |
728,888 |
|
|
$ |
1,400,953 |
|
|
$ |
1,432,492 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP gross margin |
|
|
69.9 |
% |
|
|
70.3 |
% |
|
|
69.7 |
% |
|
|
70.1 |
% |
Non-GAAP gross margin |
|
|
70.5 |
% |
|
|
70.9 |
% |
|
|
70.3 |
% |
|
|
70.7 |
% |
|
|
|
|
|
|
|
|
|
||||||||
GAAP total operating expenses |
|
$ |
545,084 |
|
|
$ |
575,582 |
|
|
$ |
1,094,092 |
|
|
$ |
1,119,263 |
|
Stock-based compensation |
|
|
(46,572 |
) |
|
|
(44,446 |
) |
|
|
(90,031 |
) |
|
|
(81,170 |
) |
Amortization of intangibles (1) |
|
|
(904 |
) |
|
|
(875 |
) |
|
|
(1,745 |
) |
|
|
(1,738 |
) |
Restructuring and other charges (2) |
|
|
— |
|
|
|
357 |
|
|
|
197 |
|
|
|
357 |
|
Legal settlement loss |
|
|
— |
|
|
|
(31,127 |
) |
|
|
(4,178 |
) |
|
|
(31,127 |
) |
Non-GAAP total operating expenses |
|
$ |
497,608 |
|
|
$ |
499,491 |
|
|
$ |
998,335 |
|
|
$ |
1,005,585 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP income from operations |
|
$ |
163,033 |
|
|
$ |
147,046 |
|
|
$ |
294,133 |
|
|
$ |
301,181 |
|
Stock-based compensation |
|
|
48,208 |
|
|
|
47,028 |
|
|
|
93,205 |
|
|
|
85,816 |
|
Amortization of intangibles (1) |
|
|
4,656 |
|
|
|
4,553 |
|
|
|
9,046 |
|
|
|
9,140 |
|
Restructuring and other charges (2) |
|
|
— |
|
|
|
(357 |
) |
|
|
2,056 |
|
|
|
(357 |
) |
Legal settlement loss |
|
|
— |
|
|
|
31,127 |
|
|
|
4,178 |
|
|
|
31,127 |
|
Non-GAAP income from operations |
|
$ |
215,897 |
|
|
$ |
229,397 |
|
|
$ |
402,618 |
|
|
$ |
426,907 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating margin |
|
|
16.1 |
% |
|
|
14.3 |
% |
|
|
14.8 |
% |
|
|
14.9 |
% |
Non-GAAP operating margin |
|
|
21.3 |
% |
|
|
22.3 |
% |
|
|
20.2 |
% |
|
|
21.1 |
% |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income before provision for income taxes |
|
$ |
173,516 |
|
|
$ |
143,866 |
|
|
$ |
313,958 |
|
|
$ |
302,252 |
|
Stock-based compensation |
|
|
48,208 |
|
|
|
47,028 |
|
|
|
93,205 |
|
|
|
85,816 |
|
Amortization of intangibles (1) |
|
|
4,656 |
|
|
|
4,553 |
|
|
|
9,046 |
|
|
|
9,140 |
|
Restructuring and other charges (2) |
|
|
— |
|
|
|
(357 |
) |
|
|
2,056 |
|
|
|
(357 |
) |
Legal settlement loss |
|
|
— |
|
|
|
31,127 |
|
|
|
4,178 |
|
|
|
31,127 |
|
Non-GAAP net income before provision for income taxes |
|
$ |
226,380 |
|
|
$ |
226,217 |
|
|
$ |
422,443 |
|
|
$ |
427,978 |
|
UNAUDITED GAAP TO NON-GAAP RECONCILIATION CONTINUED
FINANCIAL MEASURES OTHER THAN CONSTANT CURRENCY CONTINUED
(in thousands, except per share data)
|
|
Three Months Ended
|
|
Six Months Ended
|
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
GAAP provision for income taxes |
|
$ |
48,908 |
|
|
$ |
47,302 |
|
|
$ |
96,120 |
|
|
$ |
100,660 |
|
|
Tax impact on non-GAAP adjustments |
|
|
(3,631 |
) |
|
|
(2,059 |
) |
|
|
(11,631 |
) |
|
|
(15,095 |
) |
|
Non-GAAP provision for income taxes |
|
$ |
45,277 |
|
|
$ |
45,243 |
|
|
$ |
84,489 |
|
|
$ |
85,565 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP effective tax rate |
|
|
28.2 |
% |
|
|
32.9 |
% |
|
|
30.6 |
% |
|
|
33.3 |
% |
|
Non-GAAP effective tax rate |
|
|
20.0 |
% |
|
|
20.0 |
% |
|
|
20.0 |
% |
|
|
20.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income |
|
$ |
124,608 |
|
|
$ |
96,564 |
|
|
$ |
217,838 |
|
|
$ |
201,592 |
|
|
Stock-based compensation |
|
|
48,208 |
|
|
|
47,028 |
|
|
|
93,205 |
|
|
|
85,816 |
|
|
Amortization of intangibles (1) |
|
|
4,656 |
|
|
|
4,553 |
|
|
|
9,046 |
|
|
|
9,140 |
|
|
Restructuring and other charges (2) |
|
|
— |
|
|
|
(357 |
) |
|
|
2,056 |
|
|
|
(357 |
) |
|
Legal settlement loss |
|
|
— |
|
|
|
31,127 |
|
|
|
4,178 |
|
|
|
31,127 |
|
|
Tax impact on non-GAAP adjustments |
|
|
3,631 |
|
|
|
2,059 |
|
|
|
11,631 |
|
|
|
15,095 |
|
|
Non-GAAP net income |
|
$ |
181,103 |
|
|
$ |
180,974 |
|
|
$ |
337,954 |
|
|
$ |
342,413 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP diluted net income per share |
|
$ |
1.72 |
|
|
$ |
1.28 |
|
|
$ |
2.98 |
|
|
$ |
2.68 |
|
|
Non-GAAP diluted net income per share |
|
$ |
2.49 |
|
|
$ |
2.41 |
|
|
$ |
4.62 |
|
|
$ |
4.55 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Shares used in computing diluted net income per share |
|
|
72,593 |
|
|
|
75,223 |
|
|
|
73,098 |
|
|
|
75,315 |
|
|
Notes:
|
Q3 2025 OUTLOOK - GAAP TO NON-GAAP RECONCILIATION
GAAP gross margin |
|
64.0% - 65.0% |
Stock-based compensation |
|
~0.1% |
Amortization of intangibles (1) |
|
~0.5% |
Asset write-down and Restructuring charges (2) |
|
~5.0% - 6.0% |
Non-GAAP gross margin |
|
Approximately 70.5% |
GAAP operating margin |
|
10.5% - 11.5% |
Stock-based compensation |
|
~5.0% |
Amortization of intangibles (1) |
|
~0.5% |
Asset write-down and Restructuring charges (2) |
|
~5.0% - 6.0% |
Non-GAAP operating margin |
|
Approximately 22.0% |
FISCAL 2025 OUTLOOK - GAAP TO NON-GAAP RECONCILIATION
GAAP gross margin |
|
67.0% - 68.0% |
Stock-based compensation |
|
~0.1% |
Amortization of intangibles (1) |
|
~0.5% |
Asset write-down and Restructuring charges (2) |
|
~2.0% - 3.0% |
Non-GAAP gross margin |
|
Approximately 70.5% |
Percentages do not add up due to rounding.
GAAP operating margin |
|
13.0% - 14.0% |
Stock-based compensation |
|
~4.5% |
Amortization of intangibles (1) |
|
~0.5% |
Asset write-down and Restructuring charges (2) |
|
~3.5% - 4.5% |
Legal settlement loss (3) |
|
~0.1% |
Non-GAAP operating margin |
|
Approximately 22.5% |
Percentages do not add up due to rounding.
|
Refer to "About Non-GAAP Financial Measures" section of press release.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250730748974/en/
(909) 833-5839
mvalente@aligntech.com
(828) 551-4201
sarah.karlson@zenogroup.com
Source: