0001652535FALSE00016525352023-11-062023-11-06
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
___________________________________________________________________________________________________________________________________________________
FORM 8-K
___________________________________________________________________________________________________________________________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 6, 2023
___________________________________________________________________________________________________________________________________________________
ICHOR HOLDINGS, LTD.
(Exact name of registrant as specified in its charter)
___________________________________________________________________________________________________________________________________________________
| | | | | | | | |
Cayman Islands | 001-37961 | Not Applicable |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
3185 Laurelview Ct.
Fremont, California 94538
(Address of principal executive offices, including Zip Code)
(510) 897-5200
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
___________________________________________________________________________________________________________________________________________________
Check the appropriate box below if the Form 8‑K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| | | | | |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Ordinary Shares, par value $0.0001 | | ICHR | | The NASDAQ Stock Market LLC |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b‑2 of the Securities Exchange Act of 1934 (§ 240.12b‑2 of this chapter).
Emerging Growth Company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Item 2.02 Results of Operations and Financial Condition
On November 6, 2023, Ichor Holdings, Ltd. (the “Company”) issued a press release announcing third quarter 2023 financial results. A copy of the press release is furnished with this Form 8‑K as Exhibit 99.1. The Company is furnishing this information in connection with its previously announced webcast conference call to be held on November 6, 2023, at 1:30 p.m. PT to discuss these results.
The Company makes reference to certain non‑GAAP financial measures, including non‑GAAP gross profit, non-GAAP operating income, non-GAAP net income, non‑GAAP diluted EPS, and free cash flow. The press release contains a reconciliation of each non‑GAAP measure to the directly comparable GAAP measure.
The information contained under Item 2.02 of this Current Report on Form 8‑K (including Exhibit 99.1) is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.
The Company uses the “Investors” section of its website (ir.ichorsystems.com) as a means of disclosing material non‑public information and for complying with its disclosure obligations under Regulation FD.
Item 9.01 Financial Statements and Exhibits
| | | | | | | | |
Exhibit Number | | Description |
| | |
104 | | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934 the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| | | | | |
| ICHOR HOLDINGS, LTD. |
| |
Date: November 6, 2023 | /s/ Greg Swyt |
| Greg Swyt |
| Chief Financial Officer |
Exhibit 99.1
Ichor Holdings, Ltd. Announces Third Quarter 2023 Financial Results
FREMONT, Calif., November 6, 2023–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 third quarter 2023 financial results.
Third quarter 2023 highlights:
•Revenues of $197 million, at the upper end of the guidance range communicated in August;
•Gross margin of 12.2% on a GAAP basis and 13.1% on a non‑GAAP basis; and
•Earnings per share of $(0.36) on a GAAP basis and $0.07 on a non-GAAP basis.
"As expected, in Q3 Ichor's revenues returned to sequential growth, and rebounded near the upper end of our guidance range with a 6% increase compared to Q2," commented Jeff Andreson, chief executive officer. "With a similar level of revenues expected again for Q4, our full year expectations are consistent with our forecasts communicated throughout the year. We continue to be focused on maintaining critical R&D investments to enable our technology roadmap, which includes developing proprietary, higher-margin new products and winning evaluation programs that will help drive revenue outperformance and strong operating leverage as our revenues rebound in the coming quarters and years."
| | | | | | | | | | | | | | | | | |
| Q3 2023 | | Q2 2023 | | Q3 2022 |
| (dollars in thousands, except per share amounts) |
U.S. GAAP Financial Results: | | | | | |
Net sales | $ | 196,761 | | | $ | 185,008 | | | $ | 355,643 | |
Gross margin | 12.2 | % | | 13.9 | % | | 17.9 | % |
Operating margin | (2.5) | % | | (1.6) | % | | 9.2 | % |
Net income (loss) | $ | (10,425) | | | $ | (20,656) | | | $ | 29,031 | |
Diluted EPS | $ | (0.36) | | | $ | (0.71) | | | $ | 1.00 | |
| | | | | | | | | | | | | | | | | |
| Q3 2023 | | Q2 2023 | | Q3 2022 |
| (dollars in thousands, except per share amounts) |
Non-GAAP Financial Results: | | | | | |
Gross margin | 13.1 | % | | 14.5 | % | | 18.0 | % |
Operating margin | 2.2 | % | | 2.9 | % | | 11.6 | % |
Net income | $ | 2,097 | | | $ | 707 | | | $ | 35,354 | |
Diluted EPS | $ | 0.07 | | | $ | 0.02 | | | $ | 1.22 | |
| | |
U.S. GAAP Financial Results Overview |
For the third quarter of 2023, revenue was $196.8 million, net loss was $(10.4) million, and net loss per basic and diluted share (“diluted EPS”) was $(0.36). This compares to revenue of $185.0 million and $355.6 million, net income (loss) of $(20.7) million and $29.0 million, and diluted EPS of $(0.71) and $1.00, for the second quarter of 2023 and third quarter of 2022, respectively.
| | |
Non-GAAP Financial Results Overview |
For the third quarter of 2023, non-GAAP net income was $2.1 million and non-GAAP diluted EPS was $0.07. This compares to non-GAAP net income of $0.7 million and $35.4 million, and non-GAAP diluted EPS of $0.02 and $1.22, for the second quarter of 2023 and third quarter of 2022, respectively.
| | |
Fourth Quarter 2023 Financial Outlook |
For the fourth quarter of 2023, we expect revenue to be in the range of $190.0 million to $205.0 million. We expect GAAP diluted EPS to be in the range of $(0.30) to $(0.20) and non-GAAP diluted EPS to be in the range of $(0.03) to $0.17.
This outlook for non‑GAAP diluted EPS excludes amortization of intangible assets of approximately $3.2 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 third quarter of 2023 with cash and cash equivalents of $75.9 million, a decrease of $8.7 million from the prior quarter and a decrease of $10.5 million from the prior year ended December 30, 2022. The decrease of $8.7 million during the third quarter was primarily due to net payments on our credit facilities of $11.9 million and capital expenditures of $2.4 million, partially offset by net cash provided by operating activities of $4.0 million. The decrease during the nine months ended September 29, 2023 was primarily due to net payments on our credit facilities of $20.6 million and capital expenditures of $13.2 million, partially offset by net cash provided by operating activities of $20.1 million.
Our cash provided by operating activities of $20.1 million during the nine months ended September 29, 2023 consisted of net loss of $31.1 million, offset by net non-cash charges of $48.4 million, consisting primarily of depreciation and amortization of $26.0 million, share-based compensation expense of $12.7 million, and deferred income taxes of $9.4 million, and a decrease in our net operating assets and liabilities of $2.7 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 $2.7 million during the nine months ended September 29, 2023 was primarily due to a decrease in accounts receivable and inventories of $33.0 million and $16.8 million, respectively, partially offset by a decrease in accounts payable and accrued and other liabilities of $34.8 million and $20.9 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 (loss), 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 (loss), and net income (loss), 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. All non-GAAP adjustments are presented on a gross basis; the related income tax effects, including current and deferred income tax expense, are included in the adjustment line under the heading "Tax adjustments related to non-GAAP adjustments". 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.
We will conduct a conference call to discuss our third 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://www.webcast-eqs.com/register/ichor110623/en. To listen via telephone, please call (877) 407‑0989 (domestic) or +1 (201) 389‑0921 (international), conference ID: 13741625. After the call, an on-demand replay will be available at the same webcast link.
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 are each 52 weeks. References to 2023 and 2022 relate to the fiscal years then ended. The three-month periods ended September 29, 2023, June 30, 2023, and September 30, 2022 were each 13 weeks. References to the third quarter of 2023, second quarter of 2023, and third quarter of 2022 relate to the three-month periods then ended.
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 fourth fiscal quarter of 2023, 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.
Contact:
Greg Swyt, CFO 510-897-5200
Claire McAdams, IR & Strategic Initiatives 530-265-9899
ir@ichorsystems.com
Source: Ichor Holdings, Ltd.
ICHOR HOLDINGS, LTD.
Consolidated Balance Sheets
(in thousands, except share and per share amounts)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| September 29, 2023 | | June 30, 2023 | | December 30, 2022 | | September 30, 2022 |
Assets | | | | | | | |
Current assets: | | | | | | | |
Cash and cash equivalents | $ | 75,933 | | | $ | 84,608 | | | $ | 86,470 | | | $ | 56,463 | |
Accounts receivable, net | 103,350 | | | 95,760 | | | 136,321 | | | 183,297 | |
Inventories | 266,900 | | | 266,190 | | | 283,660 | | | 290,658 | |
Prepaid expenses and other current assets | 5,142 | | | 5,507 | | | 7,007 | | | 5,164 | |
Total current assets | 451,325 | | | 452,065 | | | 513,458 | | | 535,582 | |
Property and equipment, net | 96,240 | | | 98,914 | | | 98,055 | | | 95,577 | |
Operating lease right-of-use assets | 36,948 | | | 39,184 | | | 40,557 | | | 35,723 | |
Other noncurrent assets | 12,079 | | | 12,422 | | | 12,926 | | | 13,349 | |
Deferred tax assets, net | 1,934 | | | 1,273 | | | 11,322 | | | 11,138 | |
Intangible assets, net | 60,456 | | | 64,096 | | | 72,022 | | | 75,964 | |
Goodwill | 335,402 | | | 335,402 | | | 335,402 | | | 335,402 | |
Total assets | $ | 994,384 | | | $ | 1,003,356 | | | $ | 1,083,742 | | | $ | 1,102,735 | |
Liabilities and Shareholders’ Equity | | | | | | | |
Current liabilities: | | | | | | | |
Accounts payable | $ | 74,011 | | | $ | 63,868 | | | $ | 110,165 | | | $ | 141,914 | |
Accrued liabilities | 16,176 | | | 16,753 | | | 23,616 | | | 26,363 | |
Other current liabilities | 8,588 | | | 8,783 | | | 15,815 | | | 21,224 | |
Current portion of long-term debt | 7,500 | | | 7,500 | | | 7,500 | | | 7,500 | |
Current portion of lease liabilities | 9,393 | | | 9,500 | | | 9,196 | | | 8,062 | |
Total current liabilities | 115,668 | | | 106,404 | | | 166,292 | | | 205,063 | |
Long-term debt, less current portion, net | 272,942 | | | 284,701 | | | 293,218 | | | 294,977 | |
Lease liabilities, less current portion | 28,556 | | | 30,570 | | | 31,828 | | | 28,103 | |
Deferred tax liabilities, net | 29 | | | 29 | | | 29 | | | 38 | |
Other non-current liabilities | 4,510 | | | 4,349 | | | 4,879 | | | 4,709 | |
Total liabilities | 421,705 | | | 426,053 | | | 496,246 | | | 532,890 | |
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; 29,375,388, 29,241,561, 28,861,949, and 28,801,274 shares outstanding, respectively; 33,812,827, 33,679,000, 33,299,388, and 33,238,713 shares issued, respectively) | 3 | | | 3 | | | 3 | | | 3 | |
Additional paid in capital | 447,684 | | | 441,883 | | | 431,415 | | | 427,961 | |
Treasury shares at cost (4,437,439 shares) | (91,578) | | | (91,578) | | | (91,578) | | | (91,578) | |
Retained earnings | 216,570 | | | 226,995 | | | 247,656 | | | 233,459 | |
Total shareholders’ equity | 572,679 | | | 577,303 | | | 587,496 | | | 569,845 | |
Total liabilities and shareholders’ equity | $ | 994,384 | | | $ | 1,003,356 | | | $ | 1,083,742 | | | $ | 1,102,735 | |
ICHOR HOLDINGS, LTD.
Consolidated Statement of Operations
(in thousands, except share and per share amounts)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 29, 2023 | | June 30, 2023 | | September 30, 2022 | | September 29, 2023 | | September 30, 2022 |
Net sales | $ | 196,761 | | | $ | 185,008 | | | $ | 355,643 | | | $ | 607,639 | | | $ | 978,349 | |
Cost of sales | 172,692 | | | 159,266 | | | 292,083 | | | 524,588 | | | 815,396 | |
Gross profit | 24,069 | | | 25,742 | | | 63,560 | | | 83,051 | | | 162,953 | |
Operating expenses: | | | | | | | | | |
Research and development | 5,188 | | | 5,188 | | | 4,859 | | | 14,689 | | | 14,617 | |
Selling, general, and administrative | 20,066 | | | 19,500 | | | 22,195 | | | 59,733 | | | 66,565 | |
Amortization of intangible assets | 3,639 | | | 3,960 | | | 3,959 | | | 11,565 | | | 13,963 | |
Total operating expenses | 28,893 | | | 28,648 | | | 31,013 | | | 85,987 | | | 95,145 | |
Operating income (loss) | (4,824) | | | (2,906) | | | 32,547 | | | (2,936) | | | 67,808 | |
Interest expense, net | 5,136 | | | 5,030 | | | 3,249 | | | 14,716 | | | 6,844 | |
Other expense (income), net | 29 | | | 100 | | | (210) | | | 913 | | | (674) | |
Income (loss) before income taxes | (9,989) | | | (8,036) | | | 29,508 | | | (18,565) | | | 61,638 | |
Income tax expense | 436 | | | 12,620 | | | 477 | | | 12,521 | | | 3,031 | |
Net income (loss) | $ | (10,425) | | | $ | (20,656) | | | $ | 29,031 | | | $ | (31,086) | | | $ | 58,607 | |
Net income (loss) per share: | | | | | | | | | |
Basic | $ | (0.36) | | | $ | (0.71) | | | $ | 1.01 | | | $ | (1.07) | | | $ | 2.04 | |
Diluted | $ | (0.36) | | | $ | (0.71) | | | $ | 1.00 | | | $ | (1.07) | | | $ | 2.02 | |
Shares used to compute net income (loss) per share: | | | | | | | | | |
Basic | 29,297,347 | | 29,116,413 | | 28,769,135 | | 29,132,879 | | 28,675,898 |
Diluted | 29,297,347 | | 29,116,413 | | 29,050,396 | | 29,132,879 | | 28,965,834 |
ICHOR HOLDINGS, LTD.
Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 29, 2023 | | June 30, 2023 | | September 30, 2022 | | September 29, 2023 | | September 30, 2022 |
Cash flows from operating activities: | | | | | | | | | |
Net income (loss) | $ | (10,425) | | | $ | (20,656) | | | $ | 29,031 | | | $ | (31,086) | | | $ | 58,607 | |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | | | | | | | | |
Depreciation and amortization | 8,891 | | | 8,656 | | | 8,349 | | | 26,036 | | | 26,743 | |
Share-based compensation | 4,752 | | | 4,277 | | | 3,719 | | | 12,666 | | | 10,125 | |
Deferred income taxes | (661) | | | 11,072 | | | (1,891) | | | 9,388 | | | (3,022) | |
Amortization of debt issuance costs | 116 | | | 117 | | | 116 | | | 349 | | | 349 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Changes in operating assets and liabilities, net of acquisitions: | | | | | | | | | |
Accounts receivable, net | (7,590) | | | 26,933 | | | (24,894) | | | 32,971 | | | (40,307) | |
Inventories | (710) | | | 5,348 | | | (331) | | | 16,760 | | | (54,525) | |
Prepaid expenses and other assets | 2,624 | | | 3,281 | | | 1,570 | | | 8,610 | | | 4,031 | |
Accounts payable | 10,291 | | | (2,029) | | | (6,055) | | | (34,756) | | | (18,508) | |
Accrued liabilities | (1,145) | | | (4,164) | | | 4,237 | | | (7,106) | | | 6,823 | |
Other liabilities | (2,155) | | | (5,892) | | | 5,723 | | | (13,774) | | | 2,363 | |
Net cash provided by (used in) operating activities | 3,988 | | | 26,943 | | | 19,574 | | | 20,058 | | | (7,321) | |
Cash flows from investing activities: | | | | | | | | | |
Capital expenditures | (2,405) | | | (4,015) | | | (8,045) | | | (13,239) | | | (22,458) | |
Cash paid for acquisitions, net of cash acquired | — | | | — | | | 500 | | | — | | | 500 | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Net cash used in investing activities | (2,405) | | | (4,015) | | | (7,545) | | | (13,239) | | | (21,958) | |
Cash flows from financing activities: | | | | | | | | | |
Issuance of ordinary shares under share-based compensation plans | 2,170 | | | 1,355 | | | 1,126 | | | 6,151 | | | 3,093 | |
Employees' taxes paid upon vesting of restricted share units | (553) | | | (1,637) | | | (881) | | | (2,882) | | | (2,221) | |
| | | | | | | | | |
Borrowings on revolving credit facility | — | | | — | | | — | | | — | | | 25,000 | |
Repayments on revolving credit facility | (10,000) | | | (5,000) | | | — | | | (15,000) | | | (10,000) | |
| | | | | | | | | |
Repayments on term loan | (1,875) | | | (1,875) | | | (1,875) | | | (5,625) | | | (5,625) | |
Net cash provided by (used in) financing activities | (10,258) | | | (7,157) | | | (1,630) | | | (17,356) | | | 10,247 | |
Net increase (decrease) in cash | (8,675) | | | 15,771 | | | 10,399 | | | (10,537) | | | (19,032) | |
Cash at beginning of period | 84,608 | | | 68,837 | | | 46,064 | | | 86,470 | | | 75,495 | |
Cash at end of period | $ | 75,933 | | | $ | 84,608 | | | $ | 56,463 | | | $ | 75,933 | | | $ | 56,463 | |
Supplemental disclosures of cash flow information: | | | | | | | | | |
Cash paid during the period for interest | $ | 5,281 | | | $ | 5,106 | | | $ | 3,162 | | | $ | 15,132 | | | $ | 6,457 | |
Cash paid during the period for taxes, net of refunds | $ | 512 | | | $ | 3,236 | | | $ | 836 | | | $ | 3,852 | | | $ | 2,335 | |
Supplemental disclosures of non-cash activities: | | | | | | | | | |
Capital expenditures included in accounts payable | $ | 145 | | | $ | 293 | | | $ | 1,625 | | | $ | 145 | | | $ | 1,625 | |
Right-of-use assets obtained in exchange for new operating lease liabilities, including those acquired through acquisitions | $ | — | | | $ | 842 | | | $ | 1,571 | | | $ | 3,103 | | | $ | 11,158 | |
ICHOR HOLDINGS, LTD.
Reconciliation of U.S. GAAP Gross Profit to Non-GAAP Gross Profit
(dollars in thousands)
(unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 29, 2023 | | June 30, 2023 | | September 30, 2022 | | September 29, 2023 | | September 30, 2022 |
U.S. GAAP gross profit | $ | 24,069 | | | $ | 25,742 | | | $ | 63,560 | | | $ | 83,051 | | | $ | 162,953 | |
Non-GAAP adjustments: | | | | | | | | | |
Share-based compensation | 840 | | | 1,091 | | | 553 | | | 2,352 | | | 1,555 | |
Fair value adjustment to inventory from acquisitions (1) | — | | | — | | | — | | | — | | | 2,492 | |
Other (2) | 774 | | | — | | | — | | | 2,061 | | | — | |
Non-GAAP gross profit | $ | 25,683 | | | $ | 26,833 | | | $ | 64,113 | | | $ | 87,464 | | | $ | 167,000 | |
U.S. GAAP gross margin | 12.2 | % | | 13.9 | % | | 17.9 | % | | 13.7 | % | | 16.7 | % |
Non-GAAP gross margin | 13.1 | % | | 14.5 | % | | 18.0 | % | | 14.4 | % | | 17.1 | % |
(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 | | Nine Months Ended |
| September 29, 2023 | | June 30, 2023 | | September 30, 2022 | | September 29, 2023 | | September 30, 2022 |
U.S. GAAP operating income (loss) | $ | (4,824) | | | $ | (2,906) | | | $ | 32,547 | | | $ | (2,936) | | | $ | 67,808 | |
Non-GAAP adjustments: | | | | | | | | | |
Amortization of intangible assets | 3,639 | | | 3,960 | | | 3,959 | | | 11,565 | | | 13,963 | |
Share-based compensation | 4,752 | | | 4,277 | | | 3,719 | | | 12,666 | | | 10,125 | |
Settlement loss (1) | — | | | — | | | 1,046 | | | — | | | 4,146 | |
Fair value adjustment to inventory from acquisitions (2) | — | | | — | | | — | | | — | | | 2,492 | |
Acquisition costs (3) | — | | | — | | | — | | | — | | | 296 | |
Other (4) | 793 | | | — | | | — | | | 2,117 | | | — | |
Non-GAAP operating income | $ | 4,360 | | | $ | 5,331 | | | $ | 41,271 | | | $ | 23,412 | | | $ | 98,830 | |
U.S. GAAP operating margin | (2.5) | % | | (1.6) | % | | 9.2 | % | | (0.5) | % | | 6.9 | % |
Non-GAAP operating margin | 2.2 | % | | 2.9 | % | | 11.6 | % | | 3.9 | % | | 10.1 | % |
(1)During the first and third quarters of 2022, we recorded non-recurring loss accruals of $3.1 million and $1.0 million, respectively, relating to expected settlements of employment-related legal matters.
(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 | | Nine Months Ended |
| September 29, 2023 | | June 30, 2023 | | September 30, 2022 | | September 29, 2023 | | September 30, 2022 |
U.S. GAAP net income (loss) | $ | (10,425) | | | $ | (20,656) | | | $ | 29,031 | | | $ | (31,086) | | | $ | 58,607 | |
Non-GAAP adjustments (1): | | | | | | | | | |
Amortization of intangible assets | 3,639 | | | 3,960 | | | 3,959 | | | 11,565 | | | 13,963 | |
Share-based compensation | 4,752 | | | 4,277 | | | 3,719 | | | 12,666 | | | 10,125 | |
Settlement loss (2) | — | | | — | | | 1,046 | | | — | | | 4,146 | |
Fair value adjustment to inventory from acquisitions (3) | — | | | — | | | — | | | — | | | 2,492 | |
Acquisition costs (4) | — | | | — | | | — | | | — | | | 296 | |
Other (5) | 793 | | | — | | | — | | | 2,117 | | | — | |
Tax adjustments related to non-GAAP adjustments (6) | 3,338 | | | 2,032 | | | (2,401) | | | 7,576 | | | (5,771) | |
Tax expense from valuation allowance (7) | — | | | 11,094 | | | — | | | 11,094 | | | — | |
Non-GAAP net income | $ | 2,097 | | | $ | 707 | | | $ | 35,354 | | | $ | 13,932 | | | $ | 83,858 | |
U.S. GAAP diluted EPS | $ | (0.36) | | | $ | (0.71) | | | $ | 1.00 | | | $ | (1.07) | | | $ | 2.02 | |
Non-GAAP diluted EPS | $ | 0.07 | | | $ | 0.02 | | | $ | 1.22 | | | $ | 0.47 | | | $ | 2.90 | |
Shares used to compute non-GAAP diluted EPS | 29,733,904 | | 29,492,966 | | 29,050,396 | | 29,507,060 | | 28,965,834 |
(1)All non-GAAP adjustments are presented on a gross basis; the related income tax effects, including current and deferred income tax expense, are included in the adjustment line under the heading "Tax adjustments related to non-GAAP adjustments".
(2)During the first and third quarters of 2022, we recorded non-recurring loss accruals of $3.1 million and $1.0 million, respectively, relating to expected settlements of employment-related legal matters.
(3)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.
(4)Included in this amount are transaction-related costs incurred in connection with our acquisition of IMG.
(5)Included in this amount are severance costs associated with our global reduction-in-force programs.
(6)Adjusts U.S. GAAP income tax expense for impact of our non-GAAP adjustments, which are presented on a gross basis, including the impacts of excluding share-based compensation and amortization of intangible assets. The adjustment reflects income tax benefits generated from U.S. taxable losses, on a non-GAAP basis, as we do not have a valuation allowance against our U.S. federal and state deferred tax assets on a non-GAAP basis. Refer to footnote 7 below.
(7)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. On a non-GAAP basis, we added back the expense associated with our recognition of a valuation allowance against our U.S. federal and state deferred tax assets, because recording a valuation allowance would not have been appropriate, as we were in, and expect to remain in a three-year cumulative U.S. income position on a non-GAAP basis.
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 | | Nine Months Ended |
| September 29, 2023 | | June 30, 2023 | | September 30, 2022 | | September 29, 2023 | | September 30, 2022 |
Net cash provided by (used in) operating activities | $ | 3,988 | | | $ | 26,943 | | | $ | 19,574 | | | $ | 20,058 | | | $ | (7,321) | |
Capital expenditures | (2,405) | | | (4,015) | | | (8,045) | | | (13,239) | | | (22,458) | |
Free cash flow | $ | 1,583 | | | $ | 22,928 | | | $ | 11,529 | | | $ | 6,819 | | | $ | (29,779) | |
v3.23.3
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Ichor (NASDAQ:ICHR)
Graphique Historique de l'Action
De Jan 2025 à Fév 2025
Ichor (NASDAQ:ICHR)
Graphique Historique de l'Action
De Fév 2024 à Fév 2025