Amtech Reports Fourth Quarter Fiscal 2025 Results
Demand for AI Related Products Enables Return to Non-GAAP Profitability and
Generation of Nearly
Announces
Fourth Quarter Fiscal 2025 Financial and Operational Highlights:
-
Net revenue of
$19.8 million -
Cash of
$17.9 million -
Cash provided by operations of
$2.3 million -
GAAP net income of
$1.1 million -
Non-GAAP net income of
$1.4 million (1) -
Adjusted EBITDA of
$2.6 million (1) -
Customer orders of
$18.5 million -
Backlog of
$19.9 million
|
(1) See GAAP to non-GAAP and EBITDA and Adjusted EBITDA reconciliation in schedules following this release. |
Management Comments
“Stronger than expected results in the fourth quarter were driven by AI applications,” commented Mr.
GAAP and Non-GAAP Financial Results
|
(in millions, except per share amounts) |
Q4 |
|
Q3 |
|
Q4 |
|
12 Months |
|
12 Months |
|
|||||
|
|
FY 2025 |
|
FY 2025 |
|
FY 2024 |
|
2025 |
|
2024 |
|
|||||
|
Revenues, net |
$ |
19.8 |
|
$ |
19.6 |
|
$ |
24.1 |
|
$ |
79.4 |
|
$ |
101.2 |
|
|
GAAP gross profit |
$ |
8.8 |
|
$ |
9.1 |
|
$ |
9.8 |
|
$ |
27.0 |
|
$ |
36.2 |
|
|
GAAP gross margin (2) |
|
44.4 |
% |
|
46.7 |
% |
|
40.7 |
% |
|
34.0 |
% |
|
35.8 |
% |
|
Non-GAAP gross profit (1) |
$ |
8.8 |
|
$ |
9.1 |
|
$ |
9.8 |
|
$ |
33.0 |
|
$ |
37.5 |
|
|
Non-GAAP gross margin (1) |
|
44.4 |
% |
|
46.7 |
% |
|
40.7 |
% |
|
41.5 |
% |
|
37.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP net income (loss) |
$ |
1.1 |
|
$ |
0.1 |
|
$ |
(0.5 |
) |
$ |
(30.3 |
) |
$ |
(8.5 |
) |
|
GAAP net income (loss) per diluted share |
$ |
0.07 |
|
$ |
0.01 |
|
$ |
(0.04 |
) |
$ |
(2.12 |
) |
$ |
(0.60 |
) |
|
Non-GAAP net income (loss) (1) |
$ |
1.4 |
|
$ |
0.9 |
|
$ |
(0.0 |
) |
$ |
0.8 |
|
$ |
0.0 |
|
|
Non-GAAP net income (loss) per diluted share (1) |
$ |
0.10 |
|
$ |
0.06 |
|
$ |
(0.00 |
) |
$ |
0.05 |
|
$ |
0.00 |
|
|
(1) See GAAP to non-GAAP reconciliation in schedules following this release. |
|
(2) Excluding the ERC one-time credit, gross margin would have been 41.5% for the third quarter. |
Net revenues increased sequentially from the third quarter, driven primarily by strong demand in
GAAP gross margin decreased by
Selling, General & Administrative (“SG&A”) expenses decreased
GAAP net income for the fourth quarter of fiscal 2025 was
Non-GAAP net income for the fourth quarter of fiscal 2025 was
Unrestricted cash and cash equivalents at
In discussing financial results for the three and twelve months ended
Outlook
Operating results can be significantly impacted, positively or negatively, by the timing of orders, system shipments, logistical challenges, and the financial results of semiconductor manufacturers. Additionally, the semiconductor equipment industries can be cyclical and inherently impacted by changes in market demand. Actual results may differ materially in the weeks and months ahead.
For the first fiscal quarter ending
A portion of
Share Repurchase Program
The Company also announced today that its Board of Directors has authorized a share repurchase program pursuant to which
Conference Call
A replay of the webcast will be available in the Investor Relations section of the company’s website at http://www.amtechsystems.com/conference.htm shortly after the conclusion of the call and will remain available for approximately 30 calendar days.
About
Cautionary Note Regarding Forward-Looking Statements
Certain information contained in this press release is forward-looking in nature. All statements in this press release, or made by management of
References in this press release are made to non-GAAP (Generally Accepted Accounting Principles) financial measures, including profitability and operating/net income excluding one-time items, EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization), Adjusted EBITDA (AEBITDA), which excludes equity compensation, and AEBITDA excluding one-time items. These measures are provided as a supplement to GAAP results and offer additional insights into the Company's results and facilitate the comparison of results. Reconciliations are available in the tables full earnings results press releases.
|
|
|||||||||||||||||||||
|
(NASDAQ: ASYS) |
|||||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||||
|
Summary Financial Information |
|||||||||||||||||||||
|
(in thousands, except percentages) |
|||||||||||||||||||||
|
|
|
Three Months Ended |
|
|
|
Years Ended |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
|
2024 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenues, net |
|
$ |
19,842 |
|
|
$ |
19,557 |
|
|
$ |
24,112 |
|
|
|
$ |
79,364 |
|
|
$ |
101,214 |
|
|
GAAP gross profit |
|
$ |
8,813 |
|
|
$ |
9,132 |
|
|
$ |
9,803 |
|
|
|
$ |
26,983 |
|
|
$ |
36,231 |
|
|
Non-GAAP gross profit |
|
$ |
8,813 |
|
|
$ |
9,132 |
|
|
$ |
9,803 |
|
|
|
$ |
32,969 |
|
|
$ |
37,528 |
|
|
GAAP gross margin |
|
|
44 |
% |
|
|
47 |
% |
|
|
41 |
% |
|
|
|
34 |
% |
|
|
36 |
% |
|
Non-GAAP gross margin |
|
|
44 |
% |
|
|
47 |
% |
|
|
41 |
% |
|
|
|
42 |
% |
|
|
37 |
% |
|
Operating income (loss) |
|
$ |
1,841 |
|
|
$ |
915 |
|
|
$ |
26 |
|
|
|
$ |
(28,488 |
) |
|
$ |
(6,729 |
) |
|
New orders |
|
$ |
18,514 |
|
|
$ |
21,655 |
|
|
$ |
17,587 |
|
|
|
$ |
73,941 |
|
|
$ |
79,277 |
|
|
Backlog |
|
$ |
19,889 |
|
|
$ |
21,216 |
|
|
$ |
25,312 |
|
|
|
$ |
19,889 |
|
|
$ |
25,312 |
|
|
Thermal Processing Solutions Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenues, net |
|
$ |
14,590 |
|
|
$ |
14,208 |
|
|
$ |
16,155 |
|
|
|
$ |
58,057 |
|
|
$ |
69,161 |
|
|
GAAP gross profit |
|
$ |
6,562 |
|
|
$ |
6,325 |
|
|
$ |
6,756 |
|
|
|
$ |
20,566 |
|
|
$ |
24,269 |
|
|
Non-GAAP gross profit |
|
$ |
6,562 |
|
|
$ |
6,325 |
|
|
$ |
6,756 |
|
|
|
$ |
24,128 |
|
|
$ |
24,269 |
|
|
GAAP gross margin |
|
|
45 |
% |
|
|
45 |
% |
|
|
42 |
% |
|
|
|
35 |
% |
|
|
35 |
% |
|
Non-GAAP gross margin |
|
|
45 |
% |
|
|
45 |
% |
|
|
42 |
% |
|
|
|
42 |
% |
|
|
35 |
% |
|
Operating income |
|
$ |
3,040 |
|
|
$ |
2,907 |
|
|
$ |
2,530 |
|
|
|
$ |
420 |
|
|
$ |
6,196 |
|
|
New orders |
|
$ |
14,081 |
|
|
$ |
14,057 |
|
|
$ |
9,328 |
|
|
|
$ |
51,867 |
|
|
$ |
49,318 |
|
|
Backlog |
|
$ |
14,655 |
|
|
$ |
15,164 |
|
|
$ |
20,845 |
|
|
|
$ |
14,655 |
|
|
$ |
20,845 |
|
|
Semiconductor Fabrication Solutions Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenues, net |
|
$ |
5,252 |
|
|
$ |
5,349 |
|
|
$ |
7,957 |
|
|
|
$ |
21,307 |
|
|
$ |
32,053 |
|
|
GAAP gross profit |
|
$ |
2,251 |
|
|
$ |
2,807 |
|
|
$ |
3,047 |
|
|
|
$ |
6,417 |
|
|
$ |
11,962 |
|
|
Non-GAAP gross profit |
|
$ |
2,251 |
|
|
$ |
2,807 |
|
|
$ |
3,047 |
|
|
|
$ |
8,841 |
|
|
$ |
13,259 |
|
|
GAAP gross margin |
|
|
43 |
% |
|
|
52 |
% |
|
|
38 |
% |
|
|
|
30 |
% |
|
|
37 |
% |
|
Non-GAAP gross margin |
|
|
43 |
% |
|
|
52 |
% |
|
|
38 |
% |
|
|
|
41 |
% |
|
|
41 |
% |
|
Operating income (loss) |
|
$ |
277 |
|
|
$ |
878 |
|
|
$ |
447 |
|
|
|
$ |
(20,280 |
) |
|
$ |
(4,875 |
) |
|
New orders |
|
$ |
4,433 |
|
|
$ |
7,598 |
|
|
$ |
8,259 |
|
|
|
$ |
22,074 |
|
|
$ |
29,959 |
|
|
Backlog |
|
$ |
5,234 |
|
|
$ |
6,052 |
|
|
$ |
4,467 |
|
|
|
$ |
5,234 |
|
|
$ |
4,467 |
|
|
|
||||||||||||||||
|
(NASDAQ: ASYS) |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
Consolidated Statements of Operations |
||||||||||||||||
|
(in thousands, except per share data) |
||||||||||||||||
|
|
|
Three Months Ended
|
|
Years Ended
|
||||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Revenue, net |
|
$ |
19,842 |
|
|
$ |
24,112 |
|
|
$ |
79,364 |
|
|
$ |
101,214 |
|
|
Cost of sales |
|
|
11,029 |
|
|
|
14,309 |
|
|
|
52,381 |
|
|
|
64,134 |
|
|
Intangible asset impairment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
849 |
|
|
Gross profit |
|
|
8,813 |
|
|
|
9,803 |
|
|
|
26,983 |
|
|
|
36,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Selling, general and administrative |
|
|
6,398 |
|
|
|
8,786 |
|
|
|
28,951 |
|
|
|
33,814 |
|
|
Research, development and engineering |
|
|
577 |
|
|
|
991 |
|
|
|
2,649 |
|
|
|
4,193 |
|
|
(Gain) loss on sale of fixed assets |
|
|
(26 |
) |
|
|
— |
|
|
|
248 |
|
|
|
(2,197 |
) |
|
|
|
|
— |
|
|
|
— |
|
|
|
20,353 |
|
|
|
6,370 |
|
|
Intangible asset impairment |
|
|
— |
|
|
|
— |
|
|
|
2,569 |
|
|
|
430 |
|
|
Severance expense |
|
|
23 |
|
|
|
— |
|
|
|
701 |
|
|
|
350 |
|
|
Operating income (loss) |
|
|
1,841 |
|
|
|
26 |
|
|
|
(28,488 |
) |
|
|
(6,729 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Interest income |
|
|
119 |
|
|
|
22 |
|
|
|
239 |
|
|
|
57 |
|
|
Interest expense |
|
|
(8 |
) |
|
|
(59 |
) |
|
|
(26 |
) |
|
|
(557 |
) |
|
Foreign currency (loss) gain |
|
|
(106 |
) |
|
|
(340 |
) |
|
|
199 |
|
|
|
(345 |
) |
|
Other |
|
|
40 |
|
|
|
52 |
|
|
|
84 |
|
|
|
63 |
|
|
Income (loss) before income taxes |
|
|
1,886 |
|
|
|
(299 |
) |
|
|
(27,992 |
) |
|
|
(7,511 |
) |
|
Income tax provision |
|
|
818 |
|
|
|
237 |
|
|
|
2,334 |
|
|
|
975 |
|
|
Net income (loss) |
|
$ |
1,068 |
|
|
$ |
(536 |
) |
|
$ |
(30,326 |
) |
|
$ |
(8,486 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Income (Loss) Per Share: |
|
|
|
|
|
|
|
|
|
|||||||
|
Net income (loss) per basic share |
|
$ |
0.07 |
|
|
$ |
(0.04 |
) |
|
$ |
(2.12 |
) |
|
$ |
(0.60 |
) |
|
Net income (loss) per diluted share |
|
$ |
0.07 |
|
|
$ |
(0.04 |
) |
|
$ |
(2.12 |
) |
|
$ |
(0.60 |
) |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|||||||
|
Basic |
|
|
14,325 |
|
|
|
14,239 |
|
|
|
14,302 |
|
|
|
14,208 |
|
|
Diluted |
|
|
14,398 |
|
|
|
14,239 |
|
|
|
14,302 |
|
|
|
14,208 |
|
|
|
||||||||
|
(NASDAQ: ASYS) |
||||||||
|
(Unaudited) |
||||||||
|
Consolidated Balance Sheets |
||||||||
|
(in thousands, except share data) |
||||||||
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Current Assets |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
17,904 |
|
|
$ |
11,086 |
|
|
Accounts receivable - Net |
|
|
19,878 |
|
|
|
21,989 |
|
|
Inventories |
|
|
18,743 |
|
|
|
26,867 |
|
|
Income taxes receivable |
|
|
80 |
|
|
|
492 |
|
|
Other current assets |
|
|
3,572 |
|
|
|
4,302 |
|
|
Total current assets |
|
|
60,177 |
|
|
|
64,736 |
|
|
Property, Plant and Equipment - Net |
|
|
10,227 |
|
|
|
11,647 |
|
|
Right-of-Use Assets - Net |
|
|
18,293 |
|
|
|
16,596 |
|
|
Intangible Assets - Net |
|
|
1,091 |
|
|
|
4,004 |
|
|
|
|
|
908 |
|
|
|
21,261 |
|
|
Deferred Income Taxes - Net |
|
|
1,023 |
|
|
|
185 |
|
|
Other Assets |
|
|
1,154 |
|
|
|
884 |
|
|
Total Assets |
|
$ |
92,873 |
|
|
$ |
119,313 |
|
|
Liabilities and Shareholders’ Equity |
|
|
|
|
||||
|
Current Liabilities |
|
|
|
|
||||
|
Accounts payable |
|
$ |
7,735 |
|
|
$ |
5,356 |
|
|
Accrued compensation and related taxes |
|
|
1,609 |
|
|
|
2,057 |
|
|
Accrued warranty expense |
|
|
394 |
|
|
|
602 |
|
|
Other accrued liabilities |
|
|
726 |
|
|
|
477 |
|
|
Current portion of finance lease liabilities and long-term debt |
|
|
126 |
|
|
|
101 |
|
|
Current portion of long-term operating lease liabilities |
|
|
1,903 |
|
|
|
2,041 |
|
|
Contract liabilities |
|
|
6,461 |
|
|
|
8,965 |
|
|
Income taxes payable |
|
|
1,528 |
|
|
|
640 |
|
|
Total current liabilities |
|
|
20,482 |
|
|
|
20,239 |
|
|
Finance Lease Liabilities and Long-Term Debt |
|
|
168 |
|
|
|
189 |
|
|
Long-Term Operating Lease Liabilities |
|
|
17,316 |
|
|
|
15,240 |
|
|
Income Taxes Payable |
|
|
663 |
|
|
|
1,230 |
|
|
Other Long-Term Liabilities |
|
|
859 |
|
|
|
57 |
|
|
Total Liabilities |
|
|
39,488 |
|
|
|
36,955 |
|
|
Commitments and Contingencies |
|
|
|
|
||||
|
Shareholders’ Equity |
|
|
|
|
||||
|
Preferred stock; 100,000,000 shares authorized; none issued |
|
|
— |
|
|
|
— |
|
|
Common stock; |
|
|
144 |
|
|
|
143 |
|
|
Additional paid-in capital |
|
|
130,057 |
|
|
|
128,466 |
|
|
Accumulated other comprehensive loss |
|
|
(959 |
) |
|
|
(720 |
) |
|
Retained deficit |
|
|
(75,857 |
) |
|
|
(45,531 |
) |
|
Total Shareholders’ Equity |
|
|
53,385 |
|
|
|
82,358 |
|
|
Total Liabilities and Shareholders’ Equity |
|
$ |
92,873 |
|
|
$ |
119,313 |
|
|
|
||||||||
|
(NASDAQ: ASYS) |
||||||||
|
(Unaudited) |
||||||||
|
Consolidated Statements of Cash Flows |
||||||||
|
(in thousands) |
||||||||
|
|
|
Years Ended |
||||||
|
|
|
2025 |
|
|
2024 |
|
||
|
Operating Activities |
|
|
|
|
||||
|
Net loss |
|
$ |
(30,326 |
) |
|
$ |
(8,486 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||||
|
Depreciation and amortization |
|
|
2,742 |
|
|
|
3,029 |
|
|
Write-down of inventory |
|
|
6,550 |
|
|
|
2,813 |
|
|
|
|
|
20,353 |
|
|
|
6,370 |
|
|
Intangible asset impairment |
|
|
2,569 |
|
|
|
1,279 |
|
|
Provision for allowance for doubtful accounts |
|
|
30 |
|
|
|
18 |
|
|
Deferred income taxes |
|
|
(838 |
) |
|
|
(84 |
) |
|
Non-cash stock-based compensation expense |
|
|
1,229 |
|
|
|
1,530 |
|
|
Loss (gain) on sale of fixed assets |
|
|
248 |
|
|
|
(2,197 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
|
Accounts receivable |
|
|
2,081 |
|
|
|
4,468 |
|
|
Inventories |
|
|
1,675 |
|
|
|
5,135 |
|
|
Contract and other assets |
|
|
3,470 |
|
|
|
4,773 |
|
|
Accounts payable |
|
|
2,238 |
|
|
|
(4,942 |
) |
|
Accrued income taxes |
|
|
733 |
|
|
|
436 |
|
|
Accrued and other liabilities |
|
|
(2,373 |
) |
|
|
(5,248 |
) |
|
Contract liabilities |
|
|
(2,504 |
) |
|
|
948 |
|
|
Net cash provided by operating activities |
|
|
7,877 |
|
|
|
9,842 |
|
|
Investing Activities |
|
|
|
|
||||
|
Purchases of property, plant and equipment |
|
|
(950 |
) |
|
|
(4,878 |
) |
|
Proceeds from sale of property, plant and equipment |
|
|
38 |
|
|
|
2,700 |
|
|
Net cash used in investing activities |
|
|
(912 |
) |
|
|
(2,178 |
) |
|
Financing Activities |
|
|
|
|
||||
|
Proceeds from the exercise of stock options |
|
|
363 |
|
|
|
85 |
|
|
Payments on long-term debt |
|
|
(93 |
) |
|
|
(10,671 |
) |
|
Borrowings on long-term debt |
|
|
— |
|
|
|
64 |
|
|
Payment of payroll taxes on stock-based compensation through shares withheld |
|
|
— |
|
|
|
(111 |
) |
|
Net cash provided by (used in) financing activities |
|
|
270 |
|
|
|
(10,633 |
) |
|
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
|
|
(417 |
) |
|
|
922 |
|
|
Net Increase (Decrease) in Cash and Cash Equivalents |
|
|
6,818 |
|
|
|
(2,047 |
) |
|
Cash and Cash Equivalents, Beginning of Year |
|
|
11,086 |
|
|
|
13,133 |
|
|
Cash, Cash Equivalents and Restricted Cash, End of Year |
|
$ |
17,904 |
|
|
$ |
11,086 |
|
|
|
|||||||||||||||||||||
|
(NASDAQ: ASYS) |
|||||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Financial Measures |
|||||||||||||||||||||
|
(in thousands, except per share data) |
|||||||||||||||||||||
|
|
|
Three Months Ended |
|
|
|
Years Ended |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
|
2024 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP gross profit |
|
$ |
8,813 |
|
|
$ |
9,132 |
|
|
$ |
9,803 |
|
|
|
$ |
26,983 |
|
|
$ |
36,231 |
|
|
Write-down of inventory related to polishing equipment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
448 |
|
|
Inventory write-down of mature node semiconductor products |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
5,986 |
|
|
|
- |
|
|
Intangible asset impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
849 |
|
|
Non-GAAP gross profit |
|
$ |
8,813 |
|
|
$ |
9,132 |
|
|
$ |
9,803 |
|
|
|
$ |
32,969 |
|
|
$ |
37,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP gross margin |
|
|
44 |
% |
|
|
47 |
% |
|
|
41 |
% |
|
|
|
34 |
% |
|
|
36 |
% |
|
Non-GAAP gross margin |
|
|
44 |
% |
|
|
47 |
% |
|
|
41 |
% |
|
|
|
42 |
% |
|
|
37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Thermal Processing Solutions Segment Gross Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP gross profit |
|
$ |
6,562 |
|
|
$ |
6,325 |
|
|
$ |
6,756 |
|
|
|
$ |
20,566 |
|
|
$ |
24,269 |
|
|
Write-down of inventory related to polishing equipment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
Inventory write-down of mature node semiconductor products |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
3,562 |
|
|
|
- |
|
|
Intangible asset impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
Non-GAAP gross profit |
|
$ |
6,562 |
|
|
$ |
6,325 |
|
|
$ |
6,756 |
|
|
|
$ |
24,128 |
|
|
$ |
24,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP gross margin |
|
|
45 |
% |
|
|
45 |
% |
|
|
42 |
% |
|
|
|
35 |
% |
|
|
35 |
% |
|
Non-GAAP gross margin |
|
|
45 |
% |
|
|
45 |
% |
|
|
42 |
% |
|
|
|
42 |
% |
|
|
35 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Semiconductor Fabrication Solutions Segment Gross Profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP gross profit |
|
$ |
2,251 |
|
|
$ |
2,807 |
|
|
$ |
3,047 |
|
|
|
$ |
6,417 |
|
|
$ |
11,962 |
|
|
Write-down of inventory related to polishing equipment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
448 |
|
|
Inventory write-down of mature node semiconductor products |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
2,424 |
|
|
|
- |
|
|
Intangible asset impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
849 |
|
|
Non-GAAP gross profit |
|
$ |
2,251 |
|
|
$ |
2,807 |
|
|
$ |
3,047 |
|
|
|
$ |
8,841 |
|
|
$ |
13,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
GAAP gross margin |
|
|
43 |
% |
|
|
52 |
% |
|
|
38 |
% |
|
|
|
30 |
% |
|
|
37 |
% |
|
Non-GAAP gross margin |
|
|
43 |
% |
|
|
52 |
% |
|
|
38 |
% |
|
|
|
41 |
% |
|
|
41 |
% |
|
|
|||||||||||||||||||||
|
(NASDAQ: ASYS) |
|||||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||||
|
Reconciliation of GAAP to Non-GAAP Financial Measures |
|||||||||||||||||||||
|
(in thousands, except per share data) |
|||||||||||||||||||||
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
|
2024 |
|
||||||
|
Consolidated Net Income (Loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
GAAP net income (loss) |
|
$ |
1,068 |
|
|
$ |
106 |
|
|
$ |
(536 |
) |
|
|
$ |
(30,326 |
) |
|
$ |
(8,486 |
) |
|
Write-down of inventory related to polishing equipment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
448 |
|
|
Inventory write-down of mature node semiconductor products |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
5,986 |
|
|
|
- |
|
|
Amortization of acquired intangible assets |
|
|
27 |
|
|
|
27 |
|
|
|
154 |
|
|
|
|
269 |
|
|
|
749 |
|
|
Stock compensation expense |
|
|
268 |
|
|
|
338 |
|
|
|
375 |
|
|
|
|
1,229 |
|
|
|
1,530 |
|
|
Gain on sale of fixed assets |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(2,197 |
) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
20,353 |
|
|
|
6,370 |
|
|
Intangible asset impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
2,569 |
|
|
|
1,279 |
|
|
Severance expense |
|
|
23 |
|
|
|
421 |
|
|
|
- |
|
|
|
|
701 |
|
|
|
350 |
|
|
Non-GAAP net income (loss) |
|
$ |
1,386 |
|
|
$ |
892 |
|
|
$ |
(7 |
) |
|
|
$ |
781 |
|
|
$ |
43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net Income (Loss) per Diluted Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
GAAP net income (loss) per diluted share |
|
$ |
0.07 |
|
|
$ |
0.01 |
|
|
$ |
(0.04 |
) |
|
|
$ |
(2.12 |
) |
|
$ |
(0.60 |
) |
|
Write-down of inventory related to polishing equipment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
0.03 |
|
|
Inventory write-down of mature node semiconductor products |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
0.42 |
|
|
|
- |
|
|
Amortization of acquired intangible assets |
|
|
0.01 |
|
|
|
- |
|
|
|
0.01 |
|
|
|
|
0.02 |
|
|
|
0.05 |
|
|
Stock compensation expense |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
|
0.08 |
|
|
|
0.11 |
|
|
Gain on sale of fixed assets |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
(0.15 |
) |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
1.42 |
|
|
|
0.45 |
|
|
Intangible asset impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
0.18 |
|
|
|
0.09 |
|
|
Severance expense |
|
|
- |
|
|
|
0.03 |
|
|
|
- |
|
|
|
|
0.05 |
|
|
|
0.02 |
|
|
Non-GAAP net income (loss) per diluted share |
|
$ |
0.10 |
|
|
$ |
0.06 |
|
|
$ |
(0.00 |
) |
|
|
$ |
0.05 |
|
|
$ |
0.00 |
|
|
|
|||||||
|
(NASDAQ: ASYS) |
|||||||
|
(Unaudited) |
|||||||
|
Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA |
|||||||
|
(in thousands, except per share data) |
|||||||
|
|
|
Three Months Ended |
|
Year Ended |
|
||
|
|
|
|
|
|
|
||
|
GAAP net income (loss) |
|
$ |
1,068 |
|
$ |
(30,326 |
) |
|
Interest income |
|
|
(119 |
) |
|
(239 |
) |
|
Interest expense |
|
|
8 |
|
|
26 |
|
|
Income tax provision |
|
|
818 |
|
|
2,334 |
|
|
Depreciation and amortization expense |
|
|
575 |
|
|
2,742 |
|
|
EBITDA |
|
|
2,350 |
|
|
(25,463 |
) |
|
|
|
|
|
|
|
||
|
Inventory write-down of mature node semiconductor products |
|
|
- |
|
|
5,986 |
|
|
Stock compensation expense |
|
|
268 |
|
|
1,229 |
|
|
|
|
|
- |
|
|
20,353 |
|
|
Intangible asset impairment |
|
|
- |
|
|
2,569 |
|
|
Severance expense |
|
|
23 |
|
|
701 |
|
|
Adjusted EBITDA |
|
$ |
2,641 |
|
$ |
5,375 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20251210535811/en/
Vice President and Chief Financial Officer
irelations@amtechsystems.com
(631) 766-4528
jdarrow@darrowir.com
Source: