Magnachip Reports Results for Fourth Quarter and Full-Year 2024

- Announces Transition to Become Pure-Play Power Company; Explores All Strategic Options for Display Business -

Q4 Results Summary

  • Consolidated revenue of $63 million was above the mid-point of our guidance range of $59.0 to $64.0 million.
  • Standard Product business revenue was down 5.1% sequentially due primarily to seasonality.
  • Consolidated gross profit margin of 25.2% was above the high-end our guidance range of 21.5% to 23.5%.
  • Standard Product business gross profit margin was 26.6%, up 2.2 percentage points sequentially.
  • Repurchased approximately 0.7 million shares for aggregate purchase price of $2.9 million during the quarter and ended Q4 with cash of $138.6 million.

2024 Highlights

  • Excluding Transitional Foundry Services, Standard Products business revenue increased 13% year-over-year, with MSS up 22.5% and PAS up 10.2%. Both of these business line growth rates were in line with original guidance for double-digit growth provided at the beginning of 2024.
  • PAS revenue growth was strongest in Communication, Computing and Consumer in calendar 2024. Automotive and Industrial declined only slightly, relatively outperforming the broader markets.
  • Power IC revenue increased more than 50% year-over-year.

Magnachip Reports Results for Fourth Quarter and Full-Year 2024

Steven C. Pelayo, CFA
The Blueshirt Group
Tel. +1 (360) 808-5154
steven@blueshirtgroup.co

Magnachip Semiconductor Corporation (NYSE: MX) (“Magnachip” or the “Company”) today announced financial results for the fourth quarter and full-year 2024.

YJ Kim, Magnachip’s CEO, said, “Our Q4 revenue of $63 million was up 24% year-over-year, and gross profit margin of 25.2% was up 2.5 percentage points as compared to a year ago. For the year, Standard Products business revenue increased 13% year-over-year, in line with our guidance for double-digit growth that we provided at the beginning of 2024.”

YJ Kim added, “Our revenue and gross margin results represented a step in the right direction, but our utmost short-term goal is a return to profitability. To achieve this goal, Magnachip announced today its transition to become a pure-play Power company, and we also announced that we are exploring all strategic options for the Display business, which will be classified as discontinued operations when the Company reports Q1 results in May.”

YJ Kim commented, “By focusing on the Power business, Magnachip currently expects to achieve a quarterly Adjusted EBITDA* breakeven by the end of Q4 2025 from continuing operations, followed by positive adjusted operating income* in 2026, and positive adjusted free cash flow* in 2027. Each of these targets will act as milestones towards achieving a goal in 3 years to reach a $300 million annual revenue run-rate with a 30% gross profit margin target. We call this our 3-3-3 strategy.”

*Non-GAAP measure. Please see footnote (2) under the table below, as well as the reconciliation tables of historical GAAP results to non-GAAP results included at the end of this press release.

Q4 and 2024 Financial Highlights

 

In thousands of U.S. dollars, except share data

 

GAAP

 

 

Q4 2024

 

Q3 2024

 

Q/Q change

 

Q4 2023

Y/Y change

 

Consolidated Revenues

63,039

66,460

down

5.1

%

50,822

up

24.0

%

Standard Products Business

60,744

64,020

 

down

5.1

%

41,182

up

47.5

%

Mixed-Signal Solutions

17,289

 

16,446

 

up

5.1

%

8,558

up

102.0

%

Power Analog Solutions

43,455

 

47,574

 

down

8.7

%

32,624

up

33.2

%

Transitional Fab 3 foundry services(1)

2,295

 

2,440

 

down

5.9

%

9,640

down

76.2

%

Consolidated Gross Profit Margin

25.2

%

23.3

%

up

1.9

%pts

22.7%

up

2.5

%pts

Standard Products Business

26.6

%

24.4

%

up

2.2

%pts

22.9%

up

3.7

%pts

Mixed-Signal Solutions

41.8

%

38.7

%

up

3.1

%pts

41.3%

up

0.5

%pts

Power Analog Solutions

20.5

%

19.4

%

up

1.1

%pts

18.1%

up

2.4

%pts

Operating Loss

(15,745

)

(11,003

)

down

n/a

 

(15,935)

up

n/a

 

Net Loss

(16,277

)

(9,617

)

down

n/a

 

(6,040)

down

n/a

 

Basic Loss per Common Share

(0.44

)

(0.26

)

down

n/a

 

(0.16)

down

n/a

 

Diluted Loss per Common Share

(0.44

)

(0.26

)

down

n/a

 

(0.16)

down

n/a

 

 

 

In thousands of U.S. dollars, except share data

 

 

Non-GAAP(2)

 

 

Q4 2024

 

Q3 2024

 

Q/Q change

 

Q4 2023

Y/Y change

 

Adjusted Operating Loss

(6,970

)

(9,026

)

up

n/a

 

(14,095)

up

n/a

 

Adjusted EBITDA

(2,635

)

(4,949

)

up

n/a

 

(9,972)

up

n/a

 

Adjusted Net Income (Loss)

2,637

 

(12,797

)

up

n/a

 

(8,044)

up

n/a

 

Adjusted Earnings (Loss) per Common Share—Diluted

0.07

 

(0.34

)

up

n/a

 

(0.21)

up

n/a

 

 

 

In thousands of U.S dollars, except share data

 

GAAP

 

 

2024

 

2023

Y/Y Change

Consolidated Revenues

231,737

230,051

up

0.7%

Standard Products Business

221,140

195,690

up

13.0%

Mixed-Signal Solutions

54,336

44,366

up

22.5%

Power Analog Solutions

166,804

151,324

up

10.2%

Transitional Fab 3 foundry services(1)

10,597

34,361

down

69.2%

Consolidated Gross Profit Margin

22.4%

22.4%

down

0.0%pts

Standard Products Business

24.0%

26.5%

down

2.5%pts

Mixed-Signal Solutions

39.8%

33.7%

up

6.1%pts

Power Analog Solutions

18.9%

24.4%

down

5.5%pts

Operating Loss

(53,031)

(57,644)

up

n/a

Net Loss

(54,308)

(36,622)

down

n/a

Basic Loss per Common Share

(1.44)

(0.89)

down

n/a

Diluted Loss per Common Share

(1.44)

(0.89)

down

n/a

 

 

In thousands of U.S dollars, except share data

 

Non-GAAP(2)

 

2024

2023

Y/Y Change

Adjusted Operating Loss

(40,163)

(41,170)

up

n/a

Adjusted EBITDA

(23,594)

(24,174)

up

n/a

Adjusted Net Loss

(29,178)

(22,474)

down

n/a

Adjusted Loss per Common Share—Diluted

(0.77)

(0.55)

down

n/a

______________________

(1)

Following the consummation of the sale of the Foundry Services Group business and Fab 4 in Q3 2020, we provided transitional foundry services to the buyer for foundry products manufactured in our fabrication facility located in Gumi, Korea, known as “Fab 3” (“Transitional Fab 3 Foundry Services”). The contractual obligation to provide the Transitional Fab 3 Foundry Services ended August 31, 2023, and we have wound down these foundry services and begun to convert portions of the idle capacity to PAS products during the second half of 2024. Because these foundry services during the wind-down period have still been provided to the same buyer by us using our Fab 3 based on mutually agreed terms and conditions, we continued to report our revenue from providing these foundry services and related cost of sales within the Transitional Fab 3 Foundry Services line in our consolidated statement of operations until such wind down is completed. Management believes that disclosing revenue of Transitional Fab 3 Foundry Services separately from the standard products business allows investors to better understand the results of our core standard products MSS and PAS businesses.

 

 

(2)

Management believes that non-GAAP financial measures, when viewed in conjunction with GAAP results, can provide a meaningful understanding of the factors and trends affecting our business and operations and assist in evaluating our core operating performance. However, such non-GAAP financial measures have limitations and should not be considered as a substitute for net loss or as a better indicator of our operating performance than measures that are presented in accordance with GAAP. A reconciliation of historical GAAP results to non-GAAP results is included in this press release. We define adjusted free cash flow as net cash provided by operating activities, adjusted for net foreign currency transaction gain or loss, less capital expenditures.

Q1 and Full-year 2025 Financial Guidance

Beginning Q1 2025, the Company will become a pure-play Power company, with the display business classified as discontinued operations and reported separately from continuing operations, which will include PAS and Power IC business lines. While actual results may vary, Magnachip currently expects the following:

For Q1 2025:

  • Consolidated revenue from continuing operations (which includes Power discrete and Power IC businesses, and excludes our former Display business) to be in the range of $42 to $47 million, down 8.9% sequentially due primarily to seasonality, but up 11.5% year-over-year at the mid-point. This compares with equivalent revenue of $48.9 million in Q4 2024 and $39.9 million in Q1 2024.
  • Consolidated gross profit margin from continuing operations to be in the range of 18.5% to 20.5%, due to the seasonal sequential decline in revenue and the wind down of Transitional Foundry Services impacting fab utilization. This compares with equivalent gross profit margin of 23.2% in Q4 2024 and 17.6% in Q1 2024.

For the full-year 2025, which will set the stage to become a pure-play Power company, we currently expect:

  • Consolidated revenue from continuing operations to grow mid-to-high single digit year-over-year as compared with equivalent revenue of $185.8 million in 2024.
  • Consolidated gross profit margin from continuing operations between 19.5% to 21.5%, reflecting the fact that we have completed the wind down of Transitional Foundry Services and new generation power products will just begin production in the second half 2025. The equivalent gross profit margin was 21.5% in 2024.

Q4 2024 Earnings Conference Call

Magnachip will host a corresponding conference call at 8:30 a.m. ET on Wednesday, March 12, 2025, to discuss its financial results. In advance of the conference call, all participants must use the following link to complete the online registration process. Upon registering, each participant will receive access details for this event including the dial-in numbers, a PIN number, and an e-mail with detailed instructions to join the conference call. A live and archived webcast of the conference call and a copy of earnings release will be accessible from the ‘Investors’ section of the Company’s website at www.magnachip.com.

Online registration: https://register.vevent.com/register/BIa6cd0a845f2f49d6b9ae30f6b3ef47d2

Sell-Side Analyst Briefing and Webcast

Following the conference call, Magnachip will hold an in-person briefing for sell-side analysts in New York City at 10:15 a.m. ET on Wednesday, March 12, 2025. The session will be led by Chief Executive Officer YJ Kim, with Chief Financial Officer Shinyoung Park and other members of management also in attendance. The in person briefing is open to all sell-side analysts and will be webcast live. For further details, please contact steven@blueshirtgroup.co.

To join the Analyst Briefing webcast, all participants must use the following link to complete the online registration process in advance. Upon registering, each participant will receive access details, including the dial-in numbers, a PIN number, and an email with detailed instructions to join the call.

Online registration: https://register.vevent.com/register/BIa603d2c4ff554592b500a20e6e1500d7

Safe Harbor for Forward-Looking Statements

Information in this presentation regarding Magnachip’s forecasts, business outlook, expectations and beliefs are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. All forward-looking statements included or incorporated by reference in this presentation, including expectations about estimated historical or future operating results and financial performance, outlook and business plans, including first quarter and full year 2025 revenue and gross profit margin expectations and longer term annualized revenue and gross profit margin targets, future growth and revenue opportunities from new and existing products and customers, the timing and extent of future revenue contributions by our products and businesses, and the impact of market conditions associated with inflation and higher interest rates, geopolitical conflicts between Russia-Ukraine and between Israel-Hamas, sustained military action and conflict in the Red Sea, and trade tensions between the U.S. and China on Magnachip’s first quarter and full year 2025 revenue and future operating results, and the timing and extent of future revenue contributions by our products and businesses, are based upon information available to Magnachip as of the date of this presentation and the accompanying press release, which may change, and we assume no obligation to update any such forward-looking statements. These statements are not guarantees of future performance and actual results could differ materially from our current expectations. Factors that could cause or contribute to such differences include, among others: the impact of changes in macroeconomic conditions, including those caused by or related to inflation, potential recessions or other deteriorations, economic instability or civil unrest; the geopolitical conflicts between Russia-Ukraine and between Israel-Hamas, sustained military action and conflict in the Red Sea, and trade tensions between the U.S., China and other countries, including the impact of tariff actions; manufacturing capacity constraints or supply chain disruptions that may impact our ability to deliver our products or affect the price of components, which may lead to an increase in our costs and impact demand for our products from customers who are similarly affected by such capacity constraints or disruptions; the impact of competitive products and pricing; timely acceptance of our designs by customers; timely introduction of new products and technologies; our ability to ramp new products into volume production; industry-wide shifts in supply and demand for semiconductor products; overcapacity within the industry or at Magnachip; effective and cost-efficient utilization of manufacturing capacity; financial stability in foreign markets and the impact of foreign exchange rates; unanticipated costs and expenses or the inability to identify expenses that can be eliminated; compliance with U.S. and international trade and export laws and regulations by us, our customers and our distributors; change to or ratification of local or international laws and regulations, including those related to environment, health and safety; public health issues; other business interruptions that could disrupt supply or delivery of, or demand for, Magnachip’s products; and other risks detailed from time to time in Magnachip’s filings with the U.S. Securities and Exchange Commission (the “SEC”), including our Form 10-K filed on March 8, 2024, and subsequent registration statements, amendments or other reports that we may file from time to time with the SEC and/or make available on our website. Magnachip assumes no obligation and does not intend to update the forward-looking statements provided, whether as a result of new information, future events or otherwise.

About Magnachip Semiconductor

Magnachip is a designer and manufacturer of analog and mixed-signal semiconductor platform solutions for communication, Internet of Things (“IoT”), consumer, computing, industrial and automotive applications. The Company provides a broad range of standard products to customers worldwide. Magnachip, with about 45 years of operating history, owns a portfolio of approximately 1,000 registered patents and pending applications, and has extensive engineering, design, and manufacturing process expertise. For more information, please visit www.magnachip.com. Information on or accessible through Magnachip's website is not a part of, and is not incorporated into, this release.

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

 

Three Months Ended

Year Ended

 

December 31,
2024

September 30,
2024

December 31,
2023

December 31,
2024

December 31,
2023

Revenues:

 

 

 

 

 

Net sales – standard products business

$

60,744

 

$

64,020

 

$

41,182

 

$

221,140

 

$

195,690

 

Net sales – transitional Fab 3 foundry services

 

2,295

 

 

2,440

 

 

9,640

 

 

10,597

 

 

34,361

 

 

 

 

 

 

 

Total revenues

 

63,039

 

 

66,460

 

 

50,822

 

 

231,737

 

 

230,051

 

Cost of sales:

 

 

 

 

 

Cost of sales – standard products business

 

44,607

 

 

48,400

 

 

31,754

 

 

168,008

 

 

143,762

 

Cost of sales – transitional Fab 3 foundry services

 

2,547

 

 

2,599

 

 

7,541

 

 

11,814

 

 

34,649

 

 

 

 

 

 

 

Total cost of sales

 

47,154

 

 

50,999

 

 

39,295

 

 

179,822

 

 

178,411

 

 

 

 

 

 

 

Gross profit

 

15,885

 

 

15,461

 

 

11,527

 

 

51,915

 

 

51,640

 

Gross profit as a percentage of standard products business net sales

 

26.6

%

 

24.4

%

 

22.9

%

 

24.0

%

 

26.5

%

Gross profit as a percentage of total revenues

 

25.2

%

 

23.3

%

 

22.7

%

 

22.4

%

 

22.4

%

Operating expenses:

 

 

 

 

 

Selling, general and administrative expenses

 

12,009

 

 

12,091

 

 

12,079

 

 

47,098

 

 

48,470

 

Research and development expenses

 

12,967

 

 

14,373

 

 

15,383

 

 

51,194

 

 

51,563

 

Impairment and other charges

 

6,654

 

 

 

 

 

 

6,654

 

 

802

 

Early termination charges

 

 

 

 

 

 

 

 

 

8,449

 

 

 

 

 

 

 

Total operating expenses

 

31,630

 

 

26,464

 

 

27,462

 

 

104,946

 

 

109,284

 

 

 

 

 

 

 

Operating loss

 

(15,745

)

 

(11,003

)

 

(15,935

)

 

(53,031

)

 

(57,644

)

Interest income

 

2,279

 

 

2,051

 

 

2,519

 

 

8,771

 

 

10,435

 

Interest expense

 

(603

)

 

(574

)

 

(183

)

 

(1,969

)

 

(828

)

Foreign currency gain (loss), net

 

(13,407

)

 

5,066

 

 

5,241

 

 

(16,899

)

 

465

 

Other income (loss), net

 

364

 

 

(31

)

 

(42

)

 

485

 

 

13

 

 

 

 

 

 

Loss before income tax expense (benefit)

 

(27,112

)

 

(4,491

)

 

(8,400

)

 

(62,643

)

 

(47,559

)

Income tax expense (benefit), net

 

(10,835

)

 

5,126

 

 

(2,360

)

 

(8,335

)

 

(10,937

)

 

 

 

 

 

 

Net loss

$

(16,277

)

$

(9,617

)

$

(6,040

)

$

(54,308

)

$

(36,622

)

 

 

 

 

 

 

 

Basic loss per common share—

$

(0.44

)

$

(0.26

)

$

(0.16

)

$

(1.44

)

$

(0.89

)

Diluted loss per common share—

$

(0.44

)

$

(0.26

)

$

(0.16

)

$

(1.44

)

$

(0.89

)

Weighted average number of shares—

 

 

 

 

 

Basic

 

36,921,300

 

 

37,468,849

 

 

38,834,451

 

 

37,774,280

 

 

41,013,069

 

Diluted

 

36,921,300

 

 

37,468,849

 

 

38,834,451

 

 

37,774,280

 

 

41,013,069

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

 

 

 

 

 

December 31,
2024

December 31,
2023

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

138,610

 

 

 

$

158,092

 

 

Accounts receivable, net

 

 

28,402

 

 

 

 

32,641

 

 

Inventories, net

 

 

30,535

 

 

 

 

32,733

 

 

Other receivables

 

 

4,444

 

 

 

 

4,295

 

 

Prepaid expenses

 

 

10,379

 

 

 

 

7,390

 

 

Hedge collateral

 

 

2,080

 

 

 

 

1,000

 

 

Other current assets

 

 

4,779

 

 

 

 

9,283

 

 

Total current assets

 

 

219,229

 

 

 

 

245,434

 

 

Property, plant and equipment, net

 

 

81,463

 

 

 

 

100,122

 

 

Operating lease right-of-use assets

 

 

3,107

 

 

 

 

4,639

 

 

Intangible assets, net

 

 

507

 

 

 

 

1,537

 

 

Long-term prepaid expenses

 

 

165

 

 

 

 

5,736

 

 

Deferred income taxes

 

 

52,889

 

 

 

 

50,836

 

 

Other non-current assets

 

 

21,956

 

 

 

 

12,187

 

 

Total assets

 

$

379,316

 

 

 

$

420,491

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

21,642

 

 

 

$

24,443

 

 

Other accounts payable

 

 

10,764

 

 

 

 

5,292

 

 

Accrued expenses

 

 

8,648

 

 

 

 

10,457

 

 

Accrued income taxes

 

 

56

 

 

 

 

1,496

 

 

Operating lease liabilities

 

 

1,393

 

 

 

 

1,914

 

 

Other current liabilities

 

 

3,765

 

 

 

 

3,286

 

 

Total current liabilities

 

 

46,268

 

 

 

 

46,888

 

 

Long-term borrowing

 

 

27,211

 

 

 

 

 

 

Accrued severance benefits, net

 

 

17,094

 

 

 

 

16,020

 

 

Non-current operating lease liabilities

 

 

1,823

 

 

 

 

2,897

 

 

Other non-current liabilities

 

 

10,123

 

 

 

 

10,088

 

 

Total liabilities

 

 

102,519

 

 

 

 

75,893

 

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

Common stock, $0.01 par value, 150,000,000 shares authorized, 57,498,507 shares issued and 36,912,118 outstanding at December 31, 2024 and 56,971,394 shares issued and 38,852,742 outstanding at December 31, 2023

 

 

574

 

 

 

 

569

 

 

Additional paid-in capital

 

 

279,423

 

 

 

 

273,256

 

 

Retained earnings

 

 

244,576

 

 

 

 

298,884

 

 

Treasury stock, 20,586,389 shares at December 31, 2024 and 18,118,652 shares at December 31, 2023, respectively

 

 

(225,883

)

 

 

 

(213,454

)

 

Accumulated other comprehensive loss

 

 

(21,893

)

 

 

 

(14,657

)

 

Total stockholders’ equity

 

 

276,797

 

 

 

 

344,598

 

 

Total liabilities and stockholders’ equity

 

$

379,316

 

 

 

$

420,491

 

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

Three Months
Ended

 

Year Ended

 

December 31,
2024

December 31,
2024

December 31,
2023

Cash flows from operating activities

 

 

 

Net loss

$

(16,277

)

$

(54,308

)

$

(36,622

)

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

 

 

 

Depreciation and amortization

 

3,990

 

 

16,161

 

 

16,684

 

Provision for severance benefits

 

3,468

 

 

8,020

 

 

5,333

 

Loss on foreign currency, net

 

26,711

 

 

32,851

 

 

3,373

 

Provision (reversal) for inventory reserves

 

1,086

 

 

(529

)

 

3,885

 

Stock-based compensation

 

2,121

 

 

6,214

 

 

7,223

 

Impairment charges

 

4,637

 

 

4,637

 

 

 

Deferred income tax assets

 

(10,145

)

 

(7,034

)

 

(13,405

)

Other, net

 

247

 

 

799

 

 

757

 

Changes in operating assets and liabilities

 

 

 

Accounts receivable, net

 

(841

)

 

2,719

 

 

1,909

 

Inventories

 

782

 

 

(1,583

)

 

2,370

 

Other receivables

 

915

 

 

(115

)

 

3,847

 

Prepaid expenses

 

3,232

 

 

8,877

 

 

8,808

 

Other current assets

 

598

 

 

1,753

 

 

8,048

 

Accounts payable

 

(2,590

)

 

(1,971

)

 

7,152

 

Other accounts payable

 

(3,963

)

 

(14,160

)

 

(8,934

)

Accrued expenses

 

732

 

 

(607

)

 

493

 

Accrued income taxes

 

27

 

 

(1,432

)

 

(1,569

)

Other current liabilities

 

(921

)

 

(1,161

)

 

(24

)

Other non-current liabilities

 

10

 

 

(335

)

 

(238

)

Payment of severance benefits

 

(518

)

 

(2,407

)

 

(6,982

)

Others, net

 

(1,445

)

 

(2,522

)

 

(5,122

)

 

 

 

 

Net cash provided by (used in) operating activities

 

11,856

 

 

(6,133

)

 

(3,014

)

Cash flows from investing activities

 

 

 

Proceeds from settlement of hedge collateral

 

 

 

627

 

 

5,669

 

Payment of hedge collateral

 

(1,094

)

 

(1,706

)

 

(3,754

)

Purchase of property, plant and equipment

 

(7,425

)

 

(11,600

)

 

(6,955

)

Payment for intellectual property registration

 

(53

)

 

(316

)

 

(263

)

Collection of guarantee deposits

 

2,382

 

 

3,535

 

 

4,984

 

Payment of guarantee deposits

 

(85

)

 

(2,175

)

 

(7,338

)

Collection of short-term financial instruments

 

30,000

 

 

30,000

 

 

 

Purchase of short-term financial instruments

 

 

 

(30,000

)

 

 

Others, net

 

 

 

(37

)

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

23,725

 

 

(11,672

)

 

(7,657

)

Cash flows from financing activities

 

 

 

Proceeds from long-term borrowing

 

 

 

30,059

 

 

 

Proceeds from exercise of stock options

 

 

 

 

 

27

 

Acquisition of treasury stock

 

(3,384

)

 

(12,891

)

 

(51,782

)

Repayment of financing related to water treatment facility arrangement

 

(115

)

 

(472

)

 

(493

)

Repayment of principal portion of finance lease liabilities

 

(35

)

 

(139

)

 

(91

)

 

 

 

 

Net cash provided by (used in) financing activities

 

(3,534

)

 

16,557

 

 

(52,339

)

Effect of exchange rates on cash and cash equivalents

 

(14,532

)

 

(18,234

)

 

(4,375

)

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

17,515

 

 

(19,482

)

 

(67,385

)

Cash and cash equivalents

 

 

 

Beginning of the period

 

121,095

 

 

158,092

 

 

225,477

 

 

 

 

 

End of the period

$

138,610

 

$

138,610

 

$

158,092

 

 

 

 

 

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF OPERATING LOSS TO ADJUSTED OPERATING LOSS

(In thousands of U.S. dollars)

(Unaudited)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,
2024

 

 

September 30,
2024

 

 

December 31,
2023

 

 

December 31,
2024

 

 

December 31,
2023

 

Operating loss

 

$

(15,745

)

 

$

(11,003

)

 

$

(15,935

)

 

$

(53,031

)

 

$

(57,644

)

Adjustments:

 

 

 

 

 

Equity-based compensation expense

 

 

2,121

 

 

 

1,977

 

 

1,840

 

 

 

6,214

 

 

 

7,223

 

Impairment and other charges

 

 

6,654

 

 

 

 

 

 

 

 

 

6,654

 

 

 

802

 

Early termination charges

 

 

 

 

 

 

 

 

 

 

 

 

 

8,449

 

Adjusted Operating Loss

 

$

(6,970

)

 

$

(9,026

)

 

$

(14,095

)

 

$

(40,163

)

 

$

(41,170

)

We present Adjusted Operating Loss as a supplemental measure of our performance. We define Adjusted Operating Loss for the periods indicated as operating loss adjusted to exclude (i) Equity-based compensation expense, (ii) Impairment and other charges and (iii) Early termination charges.

For the year ended December 31, 2024, we recorded in our consolidated statement of operations $4,637 thousand of impairment loss primarily related to the tangible assets associated with our Display business. During the same period, we also recorded $2,017 thousand of one-time cumulative financial impact in connection with certain employee benefits.

For the year ended December 31, 2023, we recorded in our consolidated statement of operations $8,449 thousand of termination related charges in connection with the voluntary resignation program that we offered to certain employees during the first quarter of 2023. During the same period, we also recorded $802 thousand of one-time employee incentives.

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA AND ADJUSTED NET INCOME (LOSS)

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

 

Three Months Ended

 

Year Ended

 

December 31,
2024

September 30,
2024

December 31,
2023

December 31,
2024

December 31,
2023

Net loss

$

(16,277

)

$

(9,617

)

$

(6,040

)

$

(54,308

)

$

(36,622

)

Adjustments:

 

 

 

 

 

Interest income

 

(2,279

)

 

(2,051

)

 

(2,519

)

(8,771

)

 

(10,435

)

Interest expense

 

603

 

 

574

 

 

183

 

1,969

 

 

828

 

Income tax expense (benefit), net

 

(10,835

)

 

5,126

 

 

(2,360

)

(8,335

)

 

(10,937

)

Depreciation and amortization

 

3,990

 

 

4,056

 

 

4,101

 

16,161

 

 

16,684

 

 

 

 

 

 

 

EBITDA

 

(24,798

)

 

(1,912

)

 

(6,635

)

(53,284

)

 

(40,482

)

Equity-based compensation expense

 

2,121

 

 

1,977

 

 

1,840

 

6,214

 

 

7,223

 

Foreign currency loss (gain), net

 

13,407

 

 

(5,066

)

 

(5,241

)

16,899

 

 

(465

)

Derivative valuation loss (gain), net

 

(19

)

 

52

 

 

64

 

(77

)

 

299

 

Impairment and other charges

 

6,654

 

 

 

 

 

6,654

 

 

802

 

Early termination charges

 

 

 

 

 

 

 

 

8,449

 

 

 

 

 

 

 

Adjusted EBITDA

$

(2,635

)

$

(4,949

)

$

(9,972

)

$

(23,594

)

$

(24,174

)

 

 

 

 

 

 

Net loss

$

(16,277

)

$

(9,617

)

$

(6,040

)

$

(54,308

)

$

(36,622

)

Adjustments:

 

 

 

 

 

Equity-based compensation expense

 

2,121

 

 

1,977

 

 

1,840

 

6,214

 

 

7,223

 

Foreign currency loss (gain), net

 

13,407

 

 

(5,066

)

 

(5,241

)

16,899

 

 

(465

)

Derivative valuation loss (gain), net

 

(19

)

 

52

 

 

64

 

(77

)

 

299

 

Impairment and other charges

 

6,654

 

 

 

 

 

6,654

 

 

802

 

Early termination charges

 

 

 

 

 

 

 

 

8,449

 

Income tax effect on non-GAAP adjustments

 

(3,249

)

 

(143

)

 

1,333

 

(4,560

)

 

(2,160

)

 

 

 

 

 

 

Adjusted Net Income (Loss)

$

2,637

 

$

(12,797

)

$

(8,044

)

$

(29,178

)

$

(22,474

)

 

 

 

 

 

 

Adjusted Net Income (Loss) per common share—

 

 

 

 

 

- Basic

$

0.07

 

$

(0.34

)

$

(0.21

)

$

(0.77

)

$

(0.55

)

- Diluted

$

0.07

 

$

(0.34

)

$

(0.21

)

$

(0.77

)

$

(0.55

)

Weighted average number of shares – basic

 

36,921,300

 

 

37,468,849

 

 

38,834,451

 

37,774,280

 

 

41,013,069

 

Weighted average number of shares – diluted

 

37,738,210

 

 

37,468,849

 

 

38,834,451

 

37,774,280

 

 

41,013,069

 

 

We present Adjusted EBITDA and Adjusted Net Income (Loss) as supplemental measures of our performance. We define Adjusted EBITDA for the periods indicated as EBITDA (as defined below), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss (gain), net, (iii) Derivative valuation loss (gain), net, (iv) Impairment and other charges and (v) Early termination charges. EBITDA for the periods indicated is defined as net loss before interest income, interest expense, income tax expense (benefit), net and depreciation and amortization.

We prepare Adjusted Net Income (Loss) by adjusting net loss to eliminate the impact of a number of non-cash expenses and other items that may be either one time or recurring that we do not consider to be indicative of our core ongoing operating performance. We believe that Adjusted Net Income (Loss) is particularly useful because it reflects the impact of our asset base and capital structure on our operating performance. We define Adjusted Net Income (Loss) for the periods as net loss, adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss (gain), net, (iii) Derivative valuation loss (gain), net, (iv) Impairment and other charges, (v) Early termination charges and (vi) Income tax effect on non-GAAP adjustments.

For the year ended December 31, 2024, we recorded in our consolidated statement of operations $4,637 thousand of impairment loss primarily related to the tangible assets associated with our Display business. During the same period, we also recorded $2,017 thousand of one-time cumulative financial impact in connection with certain employee benefits.

For the year ended December 31, 2023, we recorded in our consolidated statement of operations $8,449 thousand of termination related charges in connection with the voluntary resignation program that we offered to certain employees during the first quarter of 2023. During the same period, we also recorded $802 thousand of one-time employee incentives.


Read Previous

Exein partners with Supermicro to redefi

Read Next

Integer Technologies Launches Brand Refr

Add Comment