Commission File No.: 000-30668
Date: August 8, 2024
|
NOVA LTD.
(Registrant) By: /s/ Guy Kizner Guy Kizner
Chief Financial Officer |
● |
Record Quarterly revenue of $156.9 million, a 11% QoQ increase, exceeding the Company guidance and up 28% YoY.
|
● |
GAAP net income of $45.1 million, or $1.41 per diluted share, exceeding the Company guidance, a 23% QoQ increase and up 48% YoY.
|
● |
Non-GAAP net income of $52.0 million, or $1.61 per diluted share, exceeding the Company guidance, a 16% increase QoQ, and up 52% YoY.
|
● |
Record booking for advanced packaging processes and materials metrology solutions.
|
● |
Record revenue from chemical metrology, driven by demand in high-bandwidth-memory and front-end logic processes.
|
Q2 2024
|
Q1 2024
|
Q2 2023
|
|
Revenues
|
$156,858
|
$141,798
|
$122,702
|
Net Income
|
$45,142
|
$36,860
|
$29,926
|
Earnings per Diluted Share
|
$1.41
|
$1.15
|
$0.95
|
Q2 2024
|
Q1 2024
|
Q2 2023
|
|
Net Income
|
$51,956
|
$44,612
|
$33,814
|
Earnings per Diluted Share
|
$1.61
|
$1.39
|
$1.06
|
● |
$168 million to $176 million in revenue
|
● |
$1.39 to $1.52 in diluted GAAP EPS
|
● |
$1.60 to $1.73 in diluted non-GAAP EPS
|
CONDENSED CONSOLIDATED BALANCE SHEETS
As of
|
||||||||
June 30,
|
December 31,
|
|||||||
ASSETS
|
2024
|
2023
|
||||||
Current assets
|
||||||||
Cash and cash equivalents
|
130,353
|
107,574
|
||||||
Short-term interest-bearing bank deposits
|
200,384
|
119,850
|
||||||
Marketable securities
|
207,101
|
216,258
|
||||||
Trade accounts receivable, net
|
93,590
|
111,256
|
||||||
Inventories
|
156,658
|
138,198
|
||||||
Other current assets
|
14,481
|
17,084
|
||||||
Total current assets
|
802,567
|
710,220
|
||||||
Non-current assets
|
||||||||
Marketable securities
|
213,641
|
191,351
|
||||||
Interest-bearing bank deposits and restricted deposits
|
7,585
|
6,254
|
||||||
Deferred tax assets
|
25,514
|
23,583
|
||||||
Operating lease right-of-use assets
|
39,697
|
41,856
|
||||||
Property plant and equipment, net
|
67,058
|
66,874
|
||||||
Intangible assets, net
|
35,025
|
39,184
|
||||||
Goodwill
|
49,090
|
50,080
|
||||||
Other long-term assets
|
6,819
|
4,405
|
||||||
Total non-current assets
|
444,429
|
423,587
|
||||||
Total assets
|
1,246,996
|
1,133,807
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Convertible senior notes, net
|
198,322
|
197,678
|
||||||
Trade accounts payable
|
40,997
|
35,158
|
||||||
Deferred revenues
|
54,212
|
41,978
|
||||||
Operating lease current liabilities
|
6,417
|
6,703
|
||||||
Other current liabilities
|
46,420
|
41,294
|
||||||
Total current liabilities
|
346,368
|
322,811
|
||||||
Non-current liabilities
|
||||||||
Operating lease long-term liabilities
|
36,535
|
39,762
|
||||||
Long-term deferred tax liability
|
9,752
|
10,574
|
||||||
Other long-term liabilities
|
11,730
|
9,908
|
||||||
Total non-current liabilities
|
58,017
|
60,244
|
||||||
Shareholders' equity
|
842,611
|
750,752
|
||||||
Total liabilities and shareholders' equity
|
1,246,996
|
1,133,807
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three months ended
June 30, |
Six months ended
June 30, |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
124,596
|
95,627
|
236,166
|
200,958
|
||||||||||||
Services
|
32,262
|
27,075
|
62,490
|
53,937
|
||||||||||||
Total revenues
|
156,858
|
122,702
|
298,656
|
254,895
|
||||||||||||
Total cost of revenues
|
64,297
|
53,044
|
122,834
|
107,971
|
||||||||||||
Gross profit
|
92,561
|
69,658
|
175,822
|
146,924
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
25,513
|
22,413
|
50,265
|
45,381
|
||||||||||||
Sales and marketing
|
16,023
|
12,927
|
32,516
|
26,449
|
||||||||||||
General and administrative
|
5,407
|
5,602
|
10,203
|
10,641
|
||||||||||||
Total operating expenses
|
46,943
|
40,942
|
92,984
|
82,471
|
||||||||||||
Operating income
|
45,618
|
28,716
|
82,838
|
64,453
|
||||||||||||
Financing income, net
|
7,961
|
5,628
|
13,961
|
10,356
|
||||||||||||
Income before taxes on income
|
53,579
|
34,344
|
96,799
|
74,809
|
||||||||||||
Income tax expenses
|
8,437
|
4,418
|
14,797
|
10,256
|
||||||||||||
Net income for the period
|
45,142
|
29,926
|
82,002
|
64,553
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
1.55
|
1.04
|
2.83
|
2.25
|
||||||||||||
Diluted
|
1.41
|
0.95
|
2.56
|
2.04
|
||||||||||||
Shares used in calculation of earnings per share
(in thousands): |
||||||||||||||||
Basic
|
29,048
|
28,766
|
29,018
|
28,706
|
||||||||||||
Diluted
|
32,239
|
31,928
|
32,221
|
31,927
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three months ended
June 30,
|
Six months
ended June 30, |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
45,142
|
29,926
|
82,002
|
64,553
|
||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation of property and equipment
|
2,918
|
2,476
|
5,821
|
4,816
|
||||||||||||
Amortization of intangible assets
|
1,441
|
1,475
|
2,909
|
2,919
|
||||||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(1,777
|
)
|
(621
|
)
|
(3,425
|
)
|
(1,049
|
)
|
||||||||
Amortization of debt discount and issuance costs
|
322
|
320
|
644
|
636
|
||||||||||||
Share-based compensation
|
6,294
|
3,667
|
12,666
|
8,061
|
||||||||||||
Net effect of exchange rate fluctuation
|
678
|
407
|
1,935
|
1,756
|
||||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Trade accounts receivable, net
|
5,602
|
18,064
|
17,004
|
26,681
|
||||||||||||
Inventories
|
(8,760
|
)
|
(14,689
|
)
|
(20,278
|
)
|
(35,024
|
)
|
||||||||
Other current and long-term assets
|
2,915
|
5,513
|
(567
|
)
|
(2,718
|
)
|
||||||||||
Deferred tax, net
|
(1,583
|
)
|
(2,406
|
)
|
(2,349
|
)
|
(4,343
|
)
|
||||||||
Operating lease right-of-use assets
|
1,101
|
839
|
2,145
|
1,641
|
||||||||||||
Trade accounts payable
|
1,649
|
(7,773
|
)
|
5,624
|
(7,273
|
)
|
||||||||||
Deferred revenues
|
7,395
|
(3,055
|
)
|
12,279
|
(3,368
|
)
|
||||||||||
Operating lease liabilities
|
(1,933
|
)
|
(1,617
|
)
|
(3,499
|
)
|
(3,262
|
)
|
||||||||
Other current and long-term liabilities
|
(1,038
|
)
|
(8,288
|
)
|
6,855
|
(6,618
|
)
|
|||||||||
Accrued severance pay, net
|
(37
|
)
|
(71
|
)
|
1
|
(169
|
)
|
|||||||||
Net cash provided by operating activities
|
60,329
|
24,167
|
119,767
|
47,239
|
||||||||||||
Cash flows from investment activities:
|
||||||||||||||||
Change in short-term and long-term interest-bearing bank deposits
|
(43,757
|
)
|
14,452
|
(82,016
|
)
|
(8,610
|
)
|
|||||||||
Investment in marketable securities
|
(81,393
|
)
|
(44,458
|
)
|
(146,548
|
)
|
(98,140
|
)
|
||||||||
Proceeds from maturity of marketable securities
|
79,503
|
42,423
|
136,752
|
84,315
|
||||||||||||
Purchase of property and equipment
|
(2,412
|
)
|
(3,274
|
)
|
(5,180
|
)
|
(6,032
|
)
|
||||||||
Net cash provided by (used in) investing activities
|
(48,059
|
)
|
9,143
|
(96,992
|
)
|
(28,467
|
)
|
|||||||||
Cash flows from financing activities:
|
||||||||||||||||
Purchases of treasury shares
|
-
|
-
|
-
|
(112
|
)
|
|||||||||||
Proceeds from exercise of options
|
-
|
115
|
-
|
115
|
||||||||||||
Net cash provided by financing activities
|
-
|
115
|
-
|
3
|
||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(23
|
)
|
(310
|
)
|
4
|
(1,306
|
)
|
|||||||||
Changes in cash and cash equivalents and restricted cash
|
12,247
|
33,115
|
22,779
|
17,469
|
||||||||||||
Cash and cash equivalents and restricted cash -beginning of period
|
118,106
|
96,075
|
107,574
|
111,721
|
||||||||||||
Cash and cash equivalents - end of period
|
130,353
|
129,190
|
130,353
|
129,190
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
Three months ended
|
||||||||||||
June 30,
2024 |
March 31,
2024 |
June 30,
2023 |
||||||||||
GAAP gross profit
|
92,561
|
83,261
|
69,658
|
|||||||||
Stock-based compensation*
|
1,723
|
1,763
|
1,071
|
|||||||||
Amortization of acquired intangible assets
|
1,356
|
1,366
|
1,368
|
|||||||||
Non-GAAP gross profit
|
95,640
|
86,390
|
72,097
|
|||||||||
GAAP gross margin as a percentage of revenues
|
59
|
%
|
59
|
%
|
57
|
%
|
||||||
Non-GAAP gross margin as a percentage of revenues
|
61
|
%
|
61
|
%
|
59
|
%
|
||||||
GAAP operating income
|
45,618
|
37,220
|
28,716
|
|||||||||
Stock-based compensation*
|
6,294
|
6,372
|
3,667
|
|||||||||
Amortization of acquired intangible assets
|
1,441
|
1,468
|
1,475
|
|||||||||
Non-GAAP operating income
|
53,353
|
45,060
|
33,858
|
|||||||||
GAAP operating margin as a percentage of revenues
|
29
|
%
|
26
|
%
|
23
|
%
|
||||||
Non-GAAP operating margin as a percentage of revenues
|
34
|
%
|
32
|
%
|
28
|
%
|
||||||
GAAP net income
|
45,142
|
36,860
|
29,926
|
|||||||||
Stock-based compensation*
|
6,294
|
6,372
|
3,667
|
|||||||||
Amortization of acquired intangible assets
|
1,441
|
1,468
|
1,475
|
|||||||||
Amortization of issuance costs
|
322
|
322
|
320
|
|||||||||
Revaluation of operating lease and intercompany loans
|
(69
|
)
|
893
|
(768
|
)
|
|||||||
Tax effect of non-GAAP adjustments
|
(1,174
|
)
|
(1,303
|
)
|
(806
|
)
|
||||||
Non-GAAP net income
|
51,956
|
44,612
|
33,814
|
|||||||||
GAAP basic earnings per share
|
1.55
|
1.27
|
1.04
|
|||||||||
Non-GAAP basic earnings per share
|
1.79
|
1.54
|
1.18
|
|||||||||
GAAP diluted earnings per share
|
1.41
|
1.15
|
0.94
|
|||||||||
Non-GAAP diluted earnings per share
|
1.61
|
1.39
|
1.06
|
|||||||||
Shares used for calculation of earnings per share
(in thousands): |
||||||||||||
Basic
|
29,048
|
29,030
|
28,766
|
|||||||||
Diluted
|
32,239
|
32,159
|
31,928
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF THIRD QUARTER 2024
GAAP TO NON-GAAP GUIDANCE
Low
|
High
|
|||||||
Estimated GAAP net income per diluted share
|
1.39
|
1.52
|
||||||
Estimated non-GAAP items:
|
||||||||
Stock-based compensation
|
0.20
|
0.20
|
||||||
Amortization of acquired intangible assets
|
0.04
|
0.04
|
||||||
Amortization of issuance costs
|
0.01
|
0.01
|
||||||
Tax effect of non-GAAP adjustments
|
(0.04
|
)
|
(0.04
|
)
|
||||
Estimated non-GAAP net income per diluted share
|
1.60
|
1.73
|