checkAd

     117  0 Kommentare Ichor Holdings, Ltd. Announces Second Quarter 2023 Financial Results

    Ichor Holdings, Ltd. (NASDAQ: ICHR), a leader in the design, engineering, and manufacturing of critical fluid delivery subsystems and components for semiconductor capital equipment, today announced second quarter 2023 financial results.

    Second quarter 2023 highlights:

    • Revenues of $185 million, above the mid-point of our guidance range communicated in May;
    • Gross margin of 13.9% on a GAAP basis and 14.5% on a non‑GAAP basis;
    • Earnings per share of $(0.71) on a GAAP basis and $0.02 on a non-GAAP basis; and
    • $27 million of cash flow from operations.

    "We are pleased to report that Ichor's second quarter results were at the upper end of our expectations, and with our current visibility, we continue to expect modest improvements in demand as we progress through the second half of the year," commented Jeff Andreson, chief executive officer. "While we continue to witness frequent variations in customer forecasts, which provided both accelerations of demand into the second quarter as well as certain areas of incremental strength offsetting other softening segments within our forecast, our full year expectations are fairly consistent with what we discussed a quarter ago. Ichor continues to be focused on supporting our customer requirements while maintaining critical R&D investments to enable our technology roadmap, and we look forward to continuing our focus on developing proprietary new products and winning evaluation programs that will help drive revenue outperformance and strong operating leverage when the demand environment inevitably improves."

     

    Q2 2023

     

    Q1 2023

     

    Q2 2022

     

    (dollars in thousands, except per share amounts)

    U.S. GAAP Financial Results:

     

     

     

     

     

    Net sales

    $

    185,008

     

     

    $

    225,870

     

     

    $

    329,560

     

    Gross margin

     

    13.9

    %

     

     

    14.7

    %

     

     

    16.8

    %

    Operating margin

     

    (1.6

    )%

     

     

    2.1

    %

     

     

    7.5

    %

    Net income (loss)

    $

    (20,656

    )

     

    $

    (5

    )

     

    $

    21,537

     

    Diluted EPS

    $

    (0.71

    )

     

    $

    0.00

     

     

    $

    0.74

     

     

    Q2 2023

     

    Q1 2023

     

    Q2 2022

     

    (dollars in thousands, except per share amounts)

    Non-GAAP Financial Results:

     

     

     

     

     

    Gross margin

     

    14.5

    %

     

     

    15.5

    %

     

     

    17.0

    %

    Operating margin

     

    2.9

    %

     

     

    6.1

    %

     

     

    10.0

    %

    Net income

    $

    707

     

     

    $

    11,128

     

     

    $

    28,326

     

    Diluted EPS

    $

    0.02

     

     

    $

    0.38

     

     

    $

    0.98

     

    U.S. GAAP Financial Results Overview

    For the second quarter of 2023, revenue was $185.0 million, net loss was $(20.7) million, and net loss per basic and diluted share (“diluted EPS”) was $(0.71). This compares to revenue of $225.9 million and $329.6 million, net income of $0.0 million and $21.5 million, and diluted EPS of $0.00 and $0.74, for the first quarter of 2023 and second quarter of 2022, respectively.

    During the second quarter of 2023, we recorded a valuation allowance against our U.S. federal and state deferred tax assets, resulting in a $11.1 million charge to income tax expense.

    Non-GAAP Financial Results Overview

    For the second quarter of 2023, non-GAAP net income was $0.7 million and non-GAAP diluted EPS was $0.02. This compares to non-GAAP net income of $11.1 million and $28.3 million, and non-GAAP diluted EPS of $0.38 and $0.98, for the first quarter of 2023 and second quarter of 2022, respectively.

    Third Quarter 2023 Financial Outlook

    For the third quarter of 2023, we expect revenue to be in the range of $185.0 million to $200.0 million. We expect GAAP diluted EPS to be in the range of $(0.32) to $(0.20) and non-GAAP diluted EPS to be in the range of $0.01 to $0.13.

    This outlook for non‑GAAP diluted EPS excludes amortization of intangible assets of approximately $3.6 million and share-based compensation expense of approximately $4.7 million, as well as the related income tax effects. Non-GAAP diluted EPS should be considered in addition to, but not as a substitute for, our financial information presented in accordance with GAAP.

    Balance Sheet and Cash Flow Results

    We ended the second quarter of 2023 with cash and cash equivalents of $84.6 million, an increase of $15.8 million from the prior quarter and a decrease of $1.9 million from the prior year ended December 30, 2022. The increase of $15.8 million during the second quarter was primarily due to net cash provided by operating activities of $26.9 million, partially offset by net payments on our credit facilities of $6.9 million and capital expenditures of $4.0 million. The decrease during the six months ended June 30, 2023 was primarily due to capital expenditures of $10.8 million and net payments on our credit facilities of $8.8 million, partially offset by net cash provided by operating activities of $16.1 million.

    Our cash provided by operating activities of $16.1 million during the six months ended June 30, 2023 consisted of net loss of $20.7 million, net non-cash charges of $35.3 million, consisting primarily of deferred income taxes of $10.0 million, depreciation and amortization of $17.1 million, and share-based compensation expense of $7.9 million, and a decrease in our net operating assets and liabilities of $1.4 million. Deferred taxes consists primarily of an $11.1 million charge related to a valuation allowance recorded against our U.S. federal and state deferred tax assets in the second quarter of 2023.

    The decrease in our net operating assets and liabilities of $1.4 million during six months ended June 30, 2023 was primarily due to a decrease in accounts receivable and inventories of $40.6 million and $17.5 million, respectively, partially offset by a decrease in accounts payable and other liabilities of $45.0 million and $11.6 million, respectively.

    Use of Non-GAAP Financial Results

    In addition to U.S. GAAP results, this press release also contains non-GAAP financial results, including non‑GAAP gross profit, non‑GAAP operating income, non‑GAAP net income, non‑GAAP diluted EPS, and free cash flow. Management uses certain non-GAAP metrics to evaluate our operating and financial results. We believe the presentation of non-GAAP results is useful to investors for analyzing business trends and comparing performance to prior periods, along with enhancing investors’ ability to view our results from management’s perspective. Non-GAAP gross profit, operating income, and net income are defined as: gross profit, operating income, or net income (loss), respectively, excluding (1) amortization of intangible assets, share-based compensation expense, and discrete or infrequent charges and gains that are outside of normal business operations, including acquisition-related costs, contract and legal settlement gains and losses, facility shutdown costs, and severance costs associated with reduction-in-force programs, to the extent they are present in gross profit, operating income, and net income, respectively; and (2) the tax impacts associated with these non-GAAP adjustments, as well as non-recurring discrete tax items, including the impact of deferred tax asset valuation allowances. Non-GAAP diluted EPS is defined as non-GAAP net income divided by weighted average diluted ordinary shares outstanding during the period. Non-GAAP gross margin and non-GAAP operating margin are defined as non-GAAP gross profit and non-GAAP operating income, respectively, divided by net sales. Free cash flow is defined as cash provided by or used in operating activities, less capital expenditures. Tables showing these metrics on a GAAP and non-GAAP basis, with reconciliation footnotes thereto, are included at the end of this press release.

    Non-GAAP results have limitations as an analytical tool, and you should not consider them in isolation or as a substitute for our results reported under GAAP. Other companies may calculate non-GAAP results differently or may use other measures to evaluate their performance, both of which could reduce the usefulness of our non-GAAP results as a tool for comparison.

    Because of these limitations, you should consider non-GAAP results alongside other financial performance measures and results presented in accordance with GAAP. In addition, in evaluating non-GAAP results, you should be aware that in the future we will incur expenses such as those that are the subject of adjustments in deriving non-GAAP results and you should not infer from our presentation of non-GAAP results that our future results will not be affected by these expenses or other discrete or infrequent charges and gains that are outside of normal business operations.

    Conference Call

    We will conduct a conference call to discuss our second quarter 2023 results and business outlook today at 1:30 p.m. PT.

    To listen to a live webcast of the call, please visit our investor relations website at https://ir.ichorsystems.com, or go to the live link at https://webcast-eqs.com/ichorholdings08082023. To listen via telephone, please call (877) 407‑0989 (domestic) or +1 (201) 389‑0921 (international), conference ID: 13739991. After the call, an on-demand replay will be available at the same webcast link.

    About Ichor

    We are a leader in the design, engineering and manufacturing of critical fluid delivery subsystems and components primarily for semiconductor capital equipment, as well as other industries such as defense/aerospace and medical. Our primary product offerings include gas and chemical delivery subsystems, collectively known as fluid delivery subsystems, which are key elements of the process tools used in the manufacturing of semiconductor devices. Our gas delivery subsystems deliver, monitor and control precise quantities of the specialized gases used in semiconductor manufacturing processes such as etch and deposition. Our chemical delivery subsystems precisely blend and dispense the reactive liquid chemistries used in semiconductor manufacturing processes such as chemical-mechanical planarization, electroplating, and cleaning. We also provide precision-machined components, weldments, e-beam and laser welded components, precision vacuum and hydrogen brazing, surface treatment technologies, and other proprietary products. We are headquartered in Fremont, CA. https://ir.ichorsystems.com.

    We use a 52- or 53-week fiscal year ending on the last Friday in December. Our fiscal years ended December 29, 2023 and December 30, 2022 each are 52 weeks. References to 2023 and 2022 relate to the fiscal years then ended. The three-month periods ended June 30, 2023, March 31, 2023, and July 1, 2022 each were 13 weeks. References to the second quarter of 2023, first quarter of 2023, and second quarter of 2022 relate to the three-month periods then ended.

    Safe Harbor Statement

    Certain statements in this release are "forward-looking statements" made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as "guidance," "expects," "intends," “may,” “will,” "projects," "plans," “predicts,” "believes," “could,” "estimates," "targets," "anticipates," “look forward,” and similar expressions are used to identify these forward-looking statements.

    Examples of forward-looking statements include, but are not limited to, statements regarding financial results for our third fiscal quarter of 2023 and the outlook beyond the second quarter, statements regarding the impacts of current macroeconomic conditions, U.S. export restrictions on semiconductor-related goods and services, materials or component shortages from suppliers, as well as any other statement that does not directly relate to any historical or current fact. Forward-looking statements are based on current expectations and assumptions, which may not prove to be accurate. These statements are not guarantees and are subject to risks, uncertainties and changes in circumstances that are difficult to predict. Many factors could cause actual results to differ materially and adversely from these forward-looking statements, including: (1) geopolitical, economic and market conditions, including heightened inflation, slower growth or recession, changes to fiscal and monetary policy, higher interest rates, currency fluctuations, challenges in the supply chain and any disruptions in European economies as a result of the conflict in Ukraine, (2) dependence on expenditures by manufacturers and cyclical downturns in the semiconductor capital equipment industry, (3) reliance on a very small number of original equipment manufacturers for a significant portion of sales, (4) negotiating leverage held by our customers, (5) competitiveness and rapid evolution of the industries in which we participate, (6) risks associated with weakness in the global economy and geopolitical instability, (7) keeping pace with developments in the industries we serve and with technological innovation generally, (8) designing, developing and introducing new products that are accepted by original equipment manufacturers in order to retain our existing customers and obtain new customers, (9) managing our manufacturing and procurement process effectively, (10) defects in our products that could damage our reputation, decrease market acceptance and result in potentially costly litigation, (11) dependence on a limited number of suppliers, and (12) the impact of the COVID‑19 pandemic, any related or unrelated public health threat or fear of such event on economic activity, us and our customers, suppliers, employees, and other business relations, including, but not limited to, demand for our products, workforce availability, and costs to manufacture our products. Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission (the “SEC”), including other risks, relevant factors, and uncertainties identified in the "Risk Factors" section of our Annual Report on Form 10‑K for the year ended December 30, 2022 and any other periodic reports that we may file with the SEC.

    All forward-looking statements in this press release are based upon information available to us as of the date hereof, and qualified in their entirety by this cautionary statement. We undertake no obligation to update or revise any forward-looking statements contained herein, whether as a result of actual results, changes in our expectations, future events or developments, or otherwise, except as required by law.

    ICHOR HOLDINGS, LTD.

    Consolidated Balance Sheets

    (in thousands, except share and per share amounts)

    (unaudited)

     

     

     

     

     

     

     

     

     

     

     

    June 30,
    2023

     

    March 31,
    2023

     

    December 30,
    2022

     

    July 1,
    2022

    Assets

     

     

     

     

     

     

     

    Current assets:

     

     

     

     

     

     

     

    Cash and cash equivalents

    $

    84,608

     

     

    $

    68,837

     

     

    $

    86,470

     

     

    $

    46,064

     

    Accounts receivable, net

     

    95,760

     

     

     

    122,693

     

     

     

    136,321

     

     

     

    158,403

     

    Inventories

     

    266,190

     

     

     

    271,538

     

     

     

    283,660

     

     

     

    290,327

     

    Prepaid expenses and other current assets

     

    5,507

     

     

     

    6,530

     

     

     

    7,007

     

     

     

    5,699

     

    Total current assets

     

    452,065

     

     

     

    469,598

     

     

     

    513,458

     

     

     

    500,493

     

    Property and equipment, net

     

    98,914

     

     

     

    101,481

     

     

     

    98,055

     

     

     

    91,603

     

    Operating lease right-of-use assets

     

    39,184

     

     

     

    40,609

     

     

     

    40,557

     

     

     

    35,649

     

    Other noncurrent assets

     

    12,422

     

     

     

    12,660

     

     

     

    12,926

     

     

     

    12,887

     

    Deferred tax assets, net

     

    1,273

     

     

     

    12,345

     

     

     

    11,322

     

     

     

    9,247

     

    Intangible assets, net

     

    64,096

     

     

     

    68,056

     

     

     

    72,022

     

     

     

    79,923

     

    Goodwill

     

    335,402

     

     

     

    335,402

     

     

     

    335,402

     

     

     

    335,902

     

    Total assets

    $

    1,003,356

     

     

    $

    1,040,151

     

     

    $

    1,083,742

     

     

    $

    1,065,704

     

    Liabilities and Shareholders’ Equity

     

     

     

     

     

     

     

    Current liabilities:

     

     

     

     

     

     

     

    Accounts payable

    $

    63,868

     

     

    $

    68,030

     

     

    $

    110,165

     

     

    $

    147,650

     

    Accrued liabilities

     

    16,753

     

     

     

    21,417

     

     

     

    23,616

     

     

     

    21,652

     

    Other current liabilities

     

    8,783

     

     

     

    11,821

     

     

     

    15,815

     

     

     

    14,162

     

    Current portion of long-term debt

     

    7,500

     

     

     

    7,500

     

     

     

    7,500

     

     

     

    7,500

     

    Current portion of lease liabilities

     

    9,500

     

     

     

    9,457

     

     

     

    9,196

     

     

     

    7,956

     

    Total current liabilities

     

    106,404

     

     

     

    118,225

     

     

     

    166,292

     

     

     

    198,920

     

    Long-term debt, less current portion, net

     

    284,701

     

     

     

    291,459

     

     

     

    293,218

     

     

     

    296,736

     

    Lease liabilities, less current portion

     

    30,570

     

     

     

    31,988

     

     

     

    31,828

     

     

     

    28,063

     

    Deferred tax liabilities, net

     

    29

     

     

     

    29

     

     

     

    29

     

     

     

    38

     

    Other non-current liabilities

     

    4,349

     

     

     

    4,986

     

     

     

    4,879

     

     

     

    4,623

     

    Total liabilities

     

    426,053

     

     

     

    446,687

     

     

     

    496,246

     

     

     

    528,380

     

    Shareholders’ equity:

     

     

     

     

     

     

     

    Preferred shares ($0.0001 par value; 20,000,000 shares authorized; zero shares issued and outstanding)

     

     

     

     

     

     

     

     

     

     

     

    Ordinary shares ($0.0001 par value; 200,000,000 shares authorized; 29,241,561, 29,034,946, 28,861,949, and 28,735,728 shares outstanding, respectively; 33,679,000, 33,472,385, 33,299,388, and 33,173,167 shares issued, respectively)

     

    3

     

     

     

    3

     

     

     

    3

     

     

     

    3

     

    Additional paid in capital

     

    441,883

     

     

     

    437,388

     

     

     

    431,415

     

     

     

    424,471

     

    Treasury shares at cost (4,437,439 shares)

     

    (91,578

    )

     

     

    (91,578

    )

     

     

    (91,578

    )

     

     

    (91,578

    )

    Retained earnings

     

    226,995

     

     

     

    247,651

     

     

     

    247,656

     

     

     

    204,428

     

    Total shareholders’ equity

     

    577,303

     

     

     

    593,464

     

     

     

    587,496

     

     

     

    537,324

     

    Total liabilities and shareholders’ equity

    $

    1,003,356

     

     

    $

    1,040,151

     

     

    $

    1,083,742

     

     

    $

    1,065,704

     

    ICHOR HOLDINGS, LTD.

    Consolidated Statement of Operations

    (in thousands, except share and per share amounts)

    (unaudited)

     

     

     

     

     

     

     

    Three Months Ended

     

    Six Months Ended

     

     

    June 30,
    2023

     

    March 31,
    2023

     

    July 1,
    2022

     

    June 30,
    2023

     

    July 1,
    2022

    Net sales

    $

    185,008

     

     

    $

    225,870

     

     

    $

    329,560

     

     

    $

    410,878

     

     

    $

    622,706

     

    Cost of sales

     

    159,266

     

     

     

    192,630

     

     

     

    274,099

     

     

     

    351,896

     

     

     

    523,313

     

    Gross profit

     

    25,742

     

     

     

    33,240

     

     

     

    55,461

     

     

     

    58,982

     

     

     

    99,393

     

    Operating expenses:

     

     

     

     

     

     

     

     

     

    Research and development

     

    5,188

     

     

     

    4,313

     

     

     

    4,907

     

     

     

    9,501

     

     

     

    9,758

     

    Selling, general, and administrative

     

    19,500

     

     

     

    20,167

     

     

     

    21,103

     

     

     

    39,667

     

     

     

    44,370

     

    Amortization of intangible assets

     

    3,960

     

     

     

    3,966

     

     

     

    4,655

     

     

     

    7,926

     

     

     

    10,004

     

    Total operating expenses

     

    28,648

     

     

     

    28,446

     

     

     

    30,665

     

     

     

    57,094

     

     

     

    64,132

     

    Operating income (loss)

     

    (2,906

    )

     

     

    4,794

     

     

     

    24,796

     

     

     

    1,888

     

     

     

    35,261

     

    Interest expense, net

     

    5,030

     

     

     

    4,550

     

     

     

    2,063

     

     

     

    9,580

     

     

     

    3,595

     

    Other expense (income), net

     

    100

     

     

     

    784

     

     

     

    (548

    )

     

     

    884

     

     

     

    (464

    )

    Income (loss) before income taxes

     

    (8,036

    )

     

     

    (540

    )

     

     

    23,281

     

     

     

    (8,576

    )

     

     

    32,130

     

    Income tax expense (benefit)

     

    12,620

     

     

     

    (535

    )

     

     

    1,744

     

     

     

    12,085

     

     

     

    2,554

     

    Net income (loss)

    $

    (20,656

    )

     

    $

    (5

    )

     

    $

    21,537

     

     

    $

    (20,661

    )

     

    $

    29,576

     

    Net income (loss) per share:

     

     

     

     

     

     

     

     

     

    Basic

    $

    (0.71

    )

     

    $

    0.00

     

     

    $

    0.75

     

     

    $

    (0.71

    )

     

    $

    1.03

     

    Diluted

    $

    (0.71

    )

     

    $

    0.00

     

     

    $

    0.74

     

     

    $

    (0.71

    )

     

    $

    1.02

     

    Shares used to compute net income (loss) per share:

     

     

     

     

     

     

     

     

     

    Basic

     

    29,116,413

     

     

     

    28,984,878

     

     

     

    28,665,930

     

     

     

    29,050,645

     

     

     

    28,629,280

     

    Diluted

     

    29,116,413

     

     

     

    28,984,878

     

     

     

    29,042,519

     

     

     

    29,050,645

     

     

     

    28,948,055

     

    ICHOR HOLDINGS, LTD.

    Consolidated Statements of Cash Flows

    (in thousands)

    (unaudited)

     

     

     

     

     

     

     

    Three Months Ended

     

    Six Months Ended

     

     

    June 30,
    2023

     

    March 31,
    2023

     

    July 1,
    2022

     

    June 30,
    2023

     

    July 1,
    2022

    Cash flows from operating activities:

     

     

     

     

     

     

     

     

     

    Net income (loss)

    $

    (20,656

    )

     

    $

    (5

    )

     

    $

    21,537

     

     

    $

    (20,661

    )

     

    $

    29,576

     

    Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

     

     

     

     

     

     

     

     

     

    Depreciation and amortization

     

    8,656

     

     

     

    8,489

     

     

     

    9,079

     

     

     

    17,145

     

     

     

    18,394

     

    Share-based compensation

     

    4,277

     

     

     

    3,637

     

     

     

    3,509

     

     

     

    7,914

     

     

     

    6,406

     

    Deferred income taxes

     

    11,072

     

     

     

    (1,023

    )

     

     

    (1,094

    )

     

     

    10,049

     

     

     

    (1,131

    )

    Amortization of debt issuance costs

     

    117

     

     

     

    116

     

     

     

    116

     

     

     

    233

     

     

     

    233

     

    Changes in operating assets and liabilities, net of acquisitions:

     

     

     

     

     

     

     

     

     

    Accounts receivable, net

     

    26,933

     

     

     

    13,628

     

     

     

    (4,869

    )

     

     

    40,561

     

     

     

    (15,413

    )

    Inventories

     

    5,348

     

     

     

    12,122

     

     

     

    (26,476

    )

     

     

    17,470

     

     

     

    (54,194

    )

    Prepaid expenses and other assets

     

    3,281

     

     

     

    2,705

     

     

     

    3,111

     

     

     

    5,986

     

     

     

    2,461

     

    Accounts payable

     

    (2,029

    )

     

     

    (43,018

    )

     

     

    5,756

     

     

     

    (45,047

    )

     

     

    (12,453

    )

    Accrued liabilities

     

    (4,164

    )

     

     

    (1,797

    )

     

     

    404

     

     

     

    (5,961

    )

     

     

    2,586

     

    Other liabilities

     

    (5,892

    )

     

     

    (5,727

    )

     

     

    (1,690

    )

     

     

    (11,619

    )

     

     

    (3,360

    )

    Net cash provided by (used in) operating activities

     

    26,943

     

     

     

    (10,873

    )

     

     

    9,383

     

     

     

    16,070

     

     

     

    (26,895

    )

    Cash flows from investing activities:

     

     

     

     

     

     

     

     

     

    Capital expenditures

     

    (4,015

    )

     

     

    (6,819

    )

     

     

    (10,996

    )

     

     

    (10,834

    )

     

     

    (14,413

    )

    Net cash used in investing activities

     

    (4,015

    )

     

     

    (6,819

    )

     

     

    (10,996

    )

     

     

    (10,834

    )

     

     

    (14,413

    )

    Cash flows from financing activities:

     

     

     

     

     

     

     

     

     

    Issuance of ordinary shares under share-based compensation plans

     

    1,355

     

     

     

    2,626

     

     

     

    599

     

     

     

    3,981

     

     

     

    1,967

     

    Employees' taxes paid upon vesting of restricted share units

     

    (1,637

    )

     

     

    (692

    )

     

     

    (563

    )

     

     

    (2,329

    )

     

     

    (1,340

    )

    Borrowings on revolving credit facility

     

     

     

     

     

     

     

    25,000

     

     

     

     

     

     

    25,000

     

    Repayments on revolving credit facility

     

    (5,000

    )

     

     

     

     

     

    (10,000

    )

     

     

    (5,000

    )

     

     

    (10,000

    )

    Repayments on term loan

     

    (1,875

    )

     

     

    (1,875

    )

     

     

    (1,875

    )

     

     

    (3,750

    )

     

     

    (3,750

    )

    Net cash provided by (used in) financing activities

     

    (7,157

    )

     

     

    59

     

     

     

    13,161

     

     

     

    (7,098

    )

     

     

    11,877

     

    Net increase (decrease) in cash

     

    15,771

     

     

     

    (17,633

    )

     

     

    11,548

     

     

     

    (1,862

    )

     

     

    (29,431

    )

    Cash at beginning of period

     

    68,837

     

     

     

    86,470

     

     

     

    34,516

     

     

     

    86,470

     

     

     

    75,495

     

    Cash at end of period

    $

    84,608

     

     

    $

    68,837

     

     

    $

    46,064

     

     

    $

    84,608

     

     

    $

    46,064

     

    Supplemental disclosures of cash flow information:

     

     

     

     

     

     

     

     

     

    Cash paid during the period for interest

    $

    5,106

     

     

    $

    4,745

     

     

    $

    1,900

     

     

    $

    9,851

     

     

    $

    3,295

     

    Cash paid during the period for taxes, net of refunds

    $

    3,236

     

     

    $

    104

     

     

    $

    1,393

     

     

    $

    3,340

     

     

    $

    1,499

     

    Supplemental disclosures of non-cash activities:

     

     

     

     

     

     

     

     

     

    Capital expenditures included in accounts payable

    $

    293

     

     

    $

    2,426

     

     

    $

    1,306

     

     

    $

    293

     

     

    $

    1,306

     

    Right-of-use assets obtained in exchange for new operating lease liabilities, including those acquired through acquisitions

    $

    842

     

     

    $

    2,261

     

     

    $

    3,520

     

     

    $

    3,103

     

     

    $

    9,587

     

    ICHOR HOLDINGS, LTD.

    Reconciliation of U.S. GAAP Gross Profit to Non-GAAP Gross Profit

    (dollars in thousands)

    (unaudited)

     

     

     

     

     

     

     

    Three Months Ended

     

    Six Months Ended

     

     

    June 30,
    2023

     

    March 31,
    2023

     

    July 1,
    2022

     

    June 30,
    2023

     

    July 1,
    2022

    U.S. GAAP gross profit

    $

    25,742

     

     

    $

    33,240

     

     

    $

    55,461

     

     

    $

    58,982

     

     

    $

    99,393

     

    Non-GAAP adjustments:

     

     

     

     

     

     

     

     

     

    Share-based compensation

     

    1,091

     

     

     

    421

     

     

     

    451

     

     

     

    1,512

     

     

     

    1,002

     

    Fair value adjustment to inventory from acquisitions (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

    2,492

     

    Other (2)

     

     

     

     

    1,287

     

     

     

     

     

     

    1,287

     

     

     

     

    Non-GAAP gross profit

    $

    26,833

     

     

    $

    34,948

     

     

    $

    55,912

     

     

    $

    61,781

     

     

    $

    102,887

     

    U.S. GAAP gross margin

     

    13.9

    %

     

     

    14.7

    %

     

     

    16.8

    %

     

     

    14.4

    %

     

     

    16.0

    %

    Non-GAAP gross margin

     

    14.5

    %

     

     

    15.5

    %

     

     

    17.0

    %

     

     

    15.0

    %

     

     

    16.5

    %

    (1)

    As part of the purchase price allocation of our acquisition of IMG Companies, LLC (“IMG”) in November 2021, we recorded acquired-inventories at fair value, resulting in a fair value step-up. This amount represents the release of the step-up to cost of sales as acquired-inventories were sold.

    (2)

    Included in this amount are severance costs associated with our global reduction-in-force programs.

    ICHOR HOLDINGS, LTD.

    Reconciliation of U.S. GAAP Operating Income (Loss) to Non-GAAP Operating Income

    (dollars in thousands)

    (unaudited)

     

     

     

     

     

     

     

    Three Months Ended

     

    Six Months Ended

     

     

    June 30,
    2023

     

    March 31,
    2023

     

    July 1,
    2022

     

    June 30,
    2023

     

    July 1,
    2022

    U.S. GAAP operating income (loss)

    $

    (2,906

    )

     

    $

    4,794

     

     

    $

    24,796

     

     

    $

    1,888

     

     

    $

    35,261

     

    Non-GAAP adjustments:

     

     

     

     

     

     

     

     

     

    Amortization of intangible assets

     

    3,960

     

     

     

    3,966

     

     

     

    4,655

     

     

     

    7,926

     

     

     

    10,004

     

    Share-based compensation

     

    4,277

     

     

     

    3,637

     

     

     

    3,509

     

     

     

    7,914

     

     

     

    6,406

     

    Settlement loss (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

    3,100

     

    Fair value adjustment to inventory from acquisitions (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

    2,492

     

    Acquisition costs (3)

     

     

     

     

     

     

     

    21

     

     

     

     

     

     

    296

     

    Other (4)

     

     

     

     

    1,324

     

     

     

     

     

     

    1,324

     

     

     

     

    Non-GAAP operating income

    $

    5,331

     

     

    $

    13,721

     

     

    $

    32,981

     

     

    $

    19,052

     

     

    $

    57,559

     

    U.S. GAAP operating margin

     

    (1.6

    )%

     

     

    2.1

    %

     

     

    7.5

    %

     

     

    0.5

    %

     

     

    5.7

    %

    Non-GAAP operating margin

     

    2.9

    %

     

     

    6.1

    %

     

     

    10.0

    %

     

     

    4.6

    %

     

     

    9.2

    %

    (1)

    During the first quarter of 2022, we recorded a loss accrual of $3.1 million relating to an expected settlement of an employment-related legal matter. We expect the settlement to be finalized and paid in 2023.

    (2)

    As part of the purchase price allocation of our acquisition of IMG, we recorded acquired-inventories at fair value, resulting in a fair value step-up. This amount represents the release of the step-up to cost of sales as acquired-inventories were sold.

    (3)

    Included in this amount are transaction-related costs incurred in connection with our acquisition of IMG.

    (4)

    Included in this amount are severance costs associated with our global reduction-in-force programs.

    ICHOR HOLDINGS, LTD.

    Reconciliation of U.S. GAAP Net Income (Loss) to Non-GAAP Net Income

    (in thousands, except share and per share amounts)

    (unaudited)

     

     

     

     

     

     

     

    Three Months Ended

     

    Six Months Ended

     

     

    June 30,
    2023

     

    March 31,
    2023

     

    July 1,
    2022

     

    June 30,
    2023

     

    July 1,
    2022

    U.S. GAAP net income (loss)

    $

    (20,656

    )

     

    $

    (5

    )

     

    $

    21,537

     

     

    $

    (20,661

    )

     

    $

    29,576

     

    Non-GAAP adjustments:

     

     

     

     

     

     

     

     

     

    Amortization of intangible assets

     

    3,960

     

     

     

    3,966

     

     

     

    4,655

     

     

     

    7,926

     

     

     

    10,004

     

    Share-based compensation

     

    4,277

     

     

     

    3,637

     

     

     

    3,509

     

     

     

    7,914

     

     

     

    6,406

     

    Settlement loss (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

    3,100

     

    Fair value adjustment to inventory from acquisitions (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

    2,492

     

    Acquisition costs (3)

     

     

     

     

     

     

     

    21

     

     

     

     

     

     

    296

     

    Other (4)

     

     

     

     

    1,324

     

     

     

     

     

     

    1,324

     

     

     

     

    Tax adjustments related to non-GAAP adjustments (5)

     

    2,032

     

     

     

    2,206

     

     

     

    (1,396

    )

     

     

    4,238

     

     

     

    (3,370

    )

    Tax expense from valuation allowance (6)

     

    11,094

     

     

     

     

     

     

     

     

     

    11,094

     

     

     

     

    Non-GAAP net income

    $

    707

     

     

    $

    11,128

     

     

    $

    28,326

     

     

    $

    11,835

     

     

    $

    48,504

     

    U.S. GAAP diluted EPS

    $

    (0.71

    )

     

    $

    0.00

     

     

    $

    0.74

     

     

    $

    (0.71

    )

     

    $

    1.02

     

    Non-GAAP diluted EPS

    $

    0.02

     

     

    $

    0.38

     

     

    $

    0.98

     

     

    $

    0.40

     

     

    $

    1.68

     

    Shares used to compute non-GAAP diluted EPS

     

    29,492,966

     

     

     

    29,412,185

     

     

     

    29,042,519

     

     

     

    29,454,500

     

     

     

    28,948,055

     

    (1)

    During the first quarter of 2022, we recorded a loss accrual of $3.1 million relating to an expected settlement of an employment-related legal matter. We expect the settlement to be finalized and paid in 2023.

    (2)

    As part of the purchase price allocation of our acquisition of IMG, we recorded acquired-inventories at fair value, resulting in a fair value step-up. This amount represents the release of the step-up to cost of sales as acquired-inventories were sold.

    (3)

    Included in this amount are transaction-related costs incurred in connection with our acquisition of IMG.

    (4)

    Included in this amount are severance costs associated with our global reduction-in-force programs.

    (5)

    Adjusts U.S. GAAP income tax expense for impact of our non-GAAP adjustments, as defined, including the impacts of excluding share-based compensation and amortization of intangible assets.

    (6)

    During the second quarter of 2023, we recorded a valuation allowance of $11.1 million against our U.S. federal and state deferred tax assets. The valuation allowance was recorded based on an assessment of available positive and negative evidence, including an estimate of being in a three-year cumulative loss position in the U.S. by the end of 2023, projections of future taxable income, and other quantitative and qualitative information. We believe adjusting for this discrete tax event is consistent with our non-GAAP financial results policy, which emphasizes current period operating performance and comparability with historical periods.

    ICHOR HOLDINGS, LTD.

    Reconciliation of U.S. GAAP Net Cash Provided by (Used in) Operating Activities to Free Cash Flow

    (in thousands)

    (unaudited)

     

     

     

     

     

     

     

    Three Months Ended

     

    Six Months Ended

     

     

    June 30,
    2023

     

    March 31,
    2023

     

    July 1,
    2022

     

    June 30,
    2023

     

    July 1,
    2022

    Net cash provided by (used in) operating activities

    $

    26,943

     

     

    $

    (10,873

    )

     

    $

    9,383

     

     

    $

    16,070

     

     

    $

    (26,895

    )

    Capital expenditures

     

    (4,015

    )

     

     

    (6,819

    )

     

     

    (10,996

    )

     

     

    (10,834

    )

     

     

    (14,413

    )

    Free cash flow

    $

    22,928

     

     

    $

    (17,692

    )

     

    $

    (1,613

    )

     

    $

    5,236

     

     

    $

    (41,308

    )

     


    The Ichor Holdings Stock at the time of publication of the news with a raise of +0,61 % to 33,00EUR on Frankfurt stock exchange (08. August 2023, 08:24 Uhr).


    Business Wire (engl.)
    0 Follower
    Autor folgen

    Ichor Holdings, Ltd. Announces Second Quarter 2023 Financial Results Ichor Holdings, Ltd. (NASDAQ: ICHR), a leader in the design, engineering, and manufacturing of critical fluid delivery subsystems and components for semiconductor capital equipment, today announced second quarter 2023 financial results. Second …