|
NOVA LTD.
(Registrant) By: /s/ Guy Kizner ————————————— Guy Kizner
Chief Financial Officer |

• |
Record Quarterly revenue of $220 million, a 40% increase YoY.
|
• |
Record GAAP net income of $68.3 million, or $2.14 per diluted share, exceeding the Company guidance, a 52% increase YoY.
|
• |
Record non-GAAP net income of $70.4 million, or $2.20 per diluted share, exceeding the Company guidance, a 37% increase YoY.
|
• |
Record revenue from Foundry/Logic, driven by demand for unique metrology solutions in advanced nodes.
|
• |
Record revenue from chemical metrology sales, driven by HBM demand and expanding adoption of front-end chemical solutions.
|
Q2 2025
|
Q1 2025
|
Q2 2024
|
|
Revenues
|
$219,989
|
$213,356
|
$156,858
|
Net Income
|
$68,291
|
$64,823
|
$45,142
|
Earnings per Diluted Share
|
$2.14
|
$2.03
|
$1.41
|
Q2 2025
|
Q1 2025
|
Q2 2024
|
|
Net Income
|
$70,400
|
$69,958
|
$51,956
|
Earnings per Diluted Share
|
$2.20
|
$2.18
|
$1.61
|
• |
$215 million to $227 million in revenue
|
• |
$1.77 to $1.97 in diluted GAAP EPS
|
• |
$2.02 to $2.22 in diluted non-GAAP EPS
|
CONDENSED CONSOLIDATED BALANCE SHEETS
As of
|
||||||||
June 30,
|
December 31,
|
|||||||
ASSETS
|
2025
|
2024
|
||||||
Current assets
|
||||||||
Cash and cash equivalents
|
160,563
|
157,779
|
||||||
Short-term interest-bearing bank deposits
|
208,385
|
211,877
|
||||||
Marketable securities
|
187,837
|
216,910
|
||||||
Trade accounts receivable, net
|
138,407
|
139,318
|
||||||
Inventories
|
182,020
|
156,599
|
||||||
Other current assets
|
24,145
|
19,466
|
||||||
Total current assets
|
901,357
|
901,949
|
||||||
Non-current assets
|
||||||||
Marketable securities
|
287,525
|
225,818
|
||||||
Interest-bearing bank deposits and restricted deposits
|
11,897
|
7,847
|
||||||
Deferred tax assets
|
35,357
|
31,639
|
||||||
Operating lease right-of-use assets
|
52,440
|
51,193
|
||||||
Property plant and equipment, net
|
92,019
|
81,746
|
||||||
Intangible assets, net
|
50,411
|
31,458
|
||||||
Goodwill
|
90,736
|
48,317
|
||||||
Other long-term assets
|
11,884
|
10,455
|
||||||
Total non-current assets
|
632,269
|
488,473
|
||||||
Total assets
|
1,533,626
|
1,390,422
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Convertible senior notes, net
|
149,967
|
180,564
|
||||||
Trade accounts payable
|
53,594
|
59,578
|
||||||
Deferred revenues
|
64,518
|
72,886
|
||||||
Operating lease current liabilities
|
6,972
|
7,169
|
||||||
Other current liabilities
|
75,902
|
68,033
|
||||||
Total current liabilities
|
350,953
|
388,230
|
||||||
Non-current liabilities
|
||||||||
Operating lease long-term liabilities
|
52,294
|
48,363
|
||||||
Long-term deferred tax liability
|
13,971
|
8,495
|
||||||
Other long-term liabilities
|
19,998
|
17,539
|
||||||
Total non-current liabilities
|
86,263
|
74,397
|
||||||
Shareholders' equity
|
1,096,410
|
927,795
|
||||||
Total liabilities and shareholders' equity
|
1,533,626
|
1,390,422
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three months ended
June 30,
|
Six months ended
June 30, |
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
177,829
|
124,596
|
351,771
|
236,166
|
||||||||||||
Services
|
42,160
|
32,262
|
81,574
|
62,490
|
||||||||||||
Total revenues
|
219,989
|
156,858
|
433,345
|
298,656
|
||||||||||||
Total cost of revenues
|
92,743
|
64,297
|
183,796
|
122,834
|
||||||||||||
Gross profit
|
127,246
|
92,561
|
249,549
|
175,822
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
35,446
|
25,513
|
68,680
|
50,265
|
||||||||||||
Sales and marketing
|
19,861
|
16,023
|
39,649
|
32,516
|
||||||||||||
General and administrative
|
6,296
|
5,407
|
12,345
|
10,203
|
||||||||||||
Total operating expenses
|
61,603
|
46,943
|
120,674
|
92,984
|
||||||||||||
Operating income
|
65,643
|
45,618
|
128,875
|
82,838
|
||||||||||||
Financing income, net
|
15,177
|
7,961
|
28,114
|
13,961
|
||||||||||||
Income before taxes on income
|
80,820
|
53,579
|
156,989
|
96,799
|
||||||||||||
Income tax expenses
|
12,529
|
8,437
|
23,875
|
14,797
|
||||||||||||
Net income for the period
|
68,291
|
45,142
|
133,114
|
82,002
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
2.32
|
1.55
|
4.54
|
2.83
|
||||||||||||
Diluted
|
2.14
|
1.41
|
4.17
|
2.56
|
||||||||||||
Shares used in calculation of earnings per share (in thousands):
|
||||||||||||||||
Basic
|
29,422
|
29,048
|
29,315
|
29,018
|
||||||||||||
Diluted
|
32,053
|
32,239
|
32,030
|
32,221
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three months
ended June 30,
|
Six months
ended June 30, |
|||||||||||||||
2025
|
2024
|
2025
|
2024
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
68,291
|
45,142
|
133,114
|
82,002
|
||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation of property and equipment
|
3,242
|
2,918
|
6,328
|
5,821
|
||||||||||||
Amortization of intangible assets
|
2,228
|
1,441
|
4,044
|
2,909
|
||||||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(1,345
|
)
|
(1,777
|
)
|
(2,888
|
)
|
(3,425
|
)
|
||||||||
Amortization of debt discount and issuance costs
|
278
|
322
|
568
|
644
|
||||||||||||
Share-based compensation
|
6,257
|
6,294
|
12,633
|
12,666
|
||||||||||||
Net effect of exchange rate fluctuation
|
(11,179
|
)
|
678
|
(15,056
|
)
|
1,935
|
||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Trade accounts receivable, net
|
(8,995
|
)
|
5,602
|
6,480
|
17,004
|
|||||||||||
Inventories
|
(6,295
|
)
|
(8,760
|
)
|
(15,394
|
)
|
(20,278
|
)
|
||||||||
Other current and long-term assets
|
7,158
|
2,915
|
(5,930
|
)
|
(567
|
)
|
||||||||||
Deferred tax, net
|
(3,508
|
)
|
(1,583
|
)
|
(6,144
|
)
|
(2,349
|
)
|
||||||||
Operating lease right-of-use assets
|
(2,359
|
)
|
1,101
|
(1,881
|
)
|
2,145
|
||||||||||
Trade accounts payable
|
(1,674
|
)
|
1,649
|
(1,717
|
)
|
5,624
|
||||||||||
Deferred revenues
|
(4,992
|
)
|
7,395
|
(12,431
|
)
|
12,279
|
||||||||||
Operating lease liabilities
|
5,230
|
(1,933
|
)
|
4,368
|
(3,499
|
)
|
||||||||||
Other current and long-term liabilities
|
(7,054
|
)
|
(1,038
|
)
|
7,761
|
6,855
|
||||||||||
Accrued severance pay, net
|
378
|
(37
|
)
|
355
|
1
|
|||||||||||
Net cash provided by operating activities
|
45,661
|
60,329
|
114,210
|
119,767
|
||||||||||||
Cash flows from investment activities:
|
||||||||||||||||
Acquisition of subsidiary, net of acquired cash
|
(4,658
|
)
|
-
|
(56,355
|
)
|
-
|
||||||||||
Change in short-term and long-term interest-bearing bank deposits
|
2,157
|
(43,757
|
)
|
(129
|
)
|
(82,016
|
)
|
|||||||||
Investment in marketable securities
|
(74,529
|
)
|
(81,393
|
)
|
(156,799
|
)
|
(146,548
|
)
|
||||||||
Proceeds from maturity of marketable securities
|
51,092
|
79,503
|
130,160
|
136,752
|
||||||||||||
Purchase of property and equipment
|
(2,738
|
)
|
(2,412
|
)
|
(11,595
|
)
|
(5,180
|
)
|
||||||||
Net cash used in investing activities
|
(28,676
|
)
|
(48,059
|
)
|
(94,718
|
)
|
(96,992
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Purchases of treasury shares
|
-
|
-
|
(20,002
|
)
|
-
|
|||||||||||
Net cash provided by financing activities
|
-
|
-
|
(20,002
|
)
|
-
|
|||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents and restricted cash
|
2,841
|
(23
|
)
|
3,612
|
4
|
|||||||||||
Changes in cash and cash equivalents and restricted cash
|
19,826
|
12,247
|
3,102
|
22,779
|
||||||||||||
Cash and cash equivalents - beginning of period
|
141,055
|
118,106
|
157,779
|
107,574
|
||||||||||||
Cash and cash equivalents and restricted cash - end of period
|
160,881
|
130,353
|
160,881
|
130,353
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
Three months ended
|
||||||||||||
June 30,
2025 |
March 31,
2025 |
June 30,
2024 |
||||||||||
GAAP gross profit
|
127,246
|
122,303
|
92,561
|
|||||||||
Stock-based compensation*
|
1,769
|
1,847
|
1,723
|
|||||||||
Amortization of acquired intangible assets
|
2,039
|
1,670
|
1,356
|
|||||||||
Acquisition related inventory step-up
|
910
|
1,348
|
-
|
|||||||||
Non-GAAP gross profit
|
131,964
|
127,168
|
95,640
|
|||||||||
GAAP gross margin as a percentage of revenues
|
58
|
%
|
57
|
%
|
59
|
%
|
||||||
Non-GAAP gross margin as a percentage of revenues
|
60
|
%
|
60
|
%
|
61
|
%
|
||||||
GAAP operating income
|
65,643
|
63,232
|
45,618
|
|||||||||
Stock-based compensation*
|
6,257
|
6,376
|
6,294
|
|||||||||
Acquisition related inventory step-up
|
910
|
1,348
|
-
|
|||||||||
Acquisition related expenses
|
-
|
859
|
-
|
|||||||||
Amortization of acquired intangible assets
|
2,228
|
1,816
|
1,441
|
|||||||||
Non-GAAP operating income
|
75,038
|
73,631
|
53,353
|
|||||||||
GAAP operating margin as a percentage of revenues
|
30
|
%
|
30
|
%
|
29
|
%
|
||||||
Non-GAAP operating margin as a percentage of revenues
|
34
|
%
|
35
|
%
|
34
|
%
|
||||||
GAAP net income
|
68,291
|
64,823
|
45,142
|
|||||||||
Stock-based compensation*
|
6,257
|
6,376
|
6,294
|
|||||||||
Acquisition related inventory step-up
|
910
|
1,348
|
-
|
|||||||||
Acquisition related expenses
|
-
|
859
|
-
|
|||||||||
Amortization of acquired intangible assets
|
2,228
|
1,816
|
1,441
|
|||||||||
Amortization of debt issuance costs
|
278
|
290
|
322
|
|||||||||
Revaluation of operating lease and intercompany loans
|
(6,955
|
)
|
(4,796
|
)
|
(69
|
)
|
||||||
Tax effect of non-GAAP adjustments
|
(609
|
)
|
(758
|
)
|
(1,174
|
)
|
||||||
Non-GAAP net income
|
70,400
|
69,958
|
51,956
|
|||||||||
GAAP basic earnings per share
|
2.32
|
2.22
|
1.55
|
|||||||||
Non-GAAP basic earnings per share
|
2.39
|
2.39
|
1.79
|
|||||||||
GAAP diluted earnings per share
|
2.14
|
2.03
|
1.41
|
|||||||||
Non-GAAP diluted earnings per share
|
2.20
|
2.18
|
1.61
|
|||||||||
Shares used for calculation of earnings per share (in thousands):
|
||||||||||||
Basic
|
29,422
|
29,262
|
29,048
|
|||||||||
Diluted
|
32,053
|
32,062
|
32,239
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF THIRD QUARTER 2025
GAAP TO NON-GAAP GUIDANCE
Low
|
High
|
|||||||
Estimated GAAP net income per diluted share
|
1.77
|
1.97
|
||||||
Estimated non-GAAP items:
|
||||||||
Stock-based compensation
|
0.20
|
0.20
|
||||||
Amortization of acquired intangible assets
|
0.09
|
0.09
|
||||||
Amortization of issuance costs
|
0.01
|
0.01
|
||||||
Tax effect of non-GAAP adjustments
|
(0.05
|
)
|
(0.05
|
)
|
||||
Estimated non-GAAP net income per diluted share
|
2.02
|
2.22
|