Commission File No.: 000-30668
|
NOVA LTD.
(Registrant) By: /s/ Guy Kizner ————————————— Guy Kizner
Chief Financial Officer |
• |
Record Quarterly revenue of $179.0 million, a 14% QoQ increase, exceeding the Company guidance and up 39% YoY.
|
• |
Record GAAP net income of $51.3 million, or $1.60 per diluted share, exceeding the Company guidance, a 13% QoQ increase and up 51% YoY.
|
• |
Record non-GAAP net income of $56.1 million, or $1.74 per diluted share, exceeding the Company guidance, an 8% increase QoQ, and up 41% YoY.
|
• |
Record revenue for materials metrology driven by demand for leading edge capacity.
|
• |
Record revenues from advanced packaging, driven by demand for dimensional and chemical metrology solutions.
|
Q3 2024
|
Q2 2024
|
Q3 2023
|
|
Revenues
|
$178,974
|
$156,858
|
$128,808
|
Net Income
|
$51,279
|
$45,142
|
$33,689
|
Earnings per Diluted Share
|
$1.60
|
$1.41
|
$1.06
|
Q3 2024
|
Q2 2024
|
Q3 2023
|
|
Net Income
|
$56,056
|
$51,956
|
$39,405
|
Earnings per Diluted Share
|
$1.74
|
$1.61
|
$1.23
|
• |
$181 million to $191 million in revenue
|
• |
$1.51 to $1.70 in diluted GAAP EPS
|
• |
$1.72 to $1.91 in diluted non-GAAP EPS
|
CONDENSED CONSOLIDATED BALANCE SHEETS
As of
|
||||||||
September 30,
|
December 31,
|
|||||||
|
2024
|
2023
|
||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
153,963
|
107,574
|
||||||
Short-term interest-bearing bank deposits
|
207,570
|
119,850
|
||||||
Marketable securities
|
239,570
|
216,258
|
||||||
Trade accounts receivable, net
|
114,386
|
111,256
|
||||||
Inventories
|
161,654
|
138,198
|
||||||
Other current assets
|
18,731
|
17,084
|
||||||
Total current assets
|
895,874
|
710,220
|
||||||
Non-current assets
|
||||||||
Marketable securities
|
201,126
|
191,351
|
||||||
Interest-bearing bank deposits and restricted deposits
|
7,715
|
6,254
|
||||||
Deferred tax assets
|
27,159
|
23,583
|
||||||
Operating lease right-of-use assets
|
39,008
|
41,856
|
||||||
Property plant and equipment, net
|
69,260
|
66,874
|
||||||
Intangible assets, net
|
35,155
|
39,184
|
||||||
Goodwill
|
50,438
|
50,080
|
||||||
Other long-term assets
|
7,699
|
4,405
|
||||||
Total non-current assets
|
437,560
|
423,587
|
||||||
Total assets
|
1,333,434
|
1,133,807
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Convertible senior notes, net
|
198,648
|
197,678
|
||||||
Trade accounts payable
|
46,862
|
35,158
|
||||||
Deferred revenues
|
57,039
|
41,978
|
||||||
Operating lease current liabilities
|
6,442
|
6,703
|
||||||
Other current liabilities
|
58,559
|
41,294
|
||||||
Total current liabilities
|
367,550
|
322,811
|
||||||
Non-current liabilities
|
||||||||
Operating lease long-term liabilities
|
36,249
|
39,762
|
||||||
Long-term deferred tax liability
|
9,452
|
10,574
|
||||||
Other long-term liabilities
|
12,863
|
9,908
|
||||||
Total non-current liabilities
|
58,564
|
60,244
|
||||||
Shareholders' equity
|
907,320
|
750,752
|
||||||
Total liabilities and shareholders' equity
|
1,333,434
|
1,133,807
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three months
ended September 30,
|
Nine months ended
September 30, |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
143,638
|
99,971
|
379,804
|
300,929
|
||||||||||||
Services
|
35,336
|
28,837
|
97,826
|
82,774
|
||||||||||||
Total revenues
|
178,974
|
128,808
|
477,630
|
383,703
|
||||||||||||
Total cost of revenues
|
77,641
|
56,567
|
200,475
|
164,538
|
||||||||||||
Gross profit
|
101,333
|
72,241
|
277,155
|
219,165
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
29,083
|
21,372
|
79,348
|
66,753
|
||||||||||||
Sales and marketing
|
16,594
|
12,438
|
49,110
|
38,887
|
||||||||||||
General and administrative
|
6,425
|
4,283
|
16,628
|
14,924
|
||||||||||||
Total operating expenses
|
52,102
|
38,093
|
145,086
|
120,564
|
||||||||||||
Operating income
|
49,231
|
34,148
|
132,069
|
98,601
|
||||||||||||
Financing income, net
|
11,030
|
4,797
|
24,991
|
15,153
|
||||||||||||
Income before taxes on income
|
60,261
|
38,945
|
157,060
|
113,754
|
||||||||||||
Income tax expenses
|
8,982
|
5,256
|
23,779
|
15,512
|
||||||||||||
Net income for the period
|
51,279
|
33,689
|
133,281
|
98,242
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
1.76
|
1.17
|
4.58
|
3.42
|
||||||||||||
Diluted
|
1.60
|
1.06
|
4.15
|
3.09
|
||||||||||||
Shares used in calculation of earnings per share
(in thousands): |
||||||||||||||||
Basic
|
29,099
|
28,870
|
29,078
|
28,754
|
||||||||||||
Diluted
|
32,238
|
31,983
|
32,303
|
32,033
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three months
ended September 30,
|
Nine months
ended September 30, |
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
51,279
|
33,689
|
133,281
|
98,242
|
||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation of property and equipment
|
2,886
|
2,772
|
8,707
|
7,588
|
||||||||||||
Amortization of intangible assets
|
1,467
|
1,477
|
4,376
|
4,396
|
||||||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(1,933
|
)
|
(818
|
)
|
(5,358
|
)
|
(1,867
|
)
|
||||||||
Amortization of debt discount and issuance costs
|
326
|
324
|
970
|
960
|
||||||||||||
Share-based compensation
|
6,194
|
4,571
|
18,860
|
12,632
|
||||||||||||
Net effect of exchange rate fluctuation
|
(3,019
|
)
|
2,589
|
(1,084
|
)
|
4,345
|
||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Trade accounts receivable, net
|
(19,859
|
)
|
(9,258
|
)
|
(2,855
|
)
|
17,423
|
|||||||||
Inventories
|
(4,495
|
)
|
6,173
|
(24,773
|
)
|
(28,851
|
)
|
|||||||||
Other current and long-term assets
|
(5,007
|
)
|
(2,673
|
)
|
(5,574
|
)
|
(5,391
|
)
|
||||||||
Deferred tax, net
|
(2,524
|
)
|
(1,713
|
)
|
(4,873
|
)
|
(6,056
|
)
|
||||||||
Operating lease right-of-use assets
|
964
|
1,150
|
3,109
|
2,791
|
||||||||||||
Trade accounts payable
|
5,573
|
(9,452
|
)
|
11,197
|
(16,725
|
)
|
||||||||||
Deferred revenues
|
2,780
|
15,051
|
15,059
|
11,683
|
||||||||||||
Operating lease liabilities
|
(536
|
)
|
(2,050
|
)
|
(4,035
|
)
|
(5,312
|
)
|
||||||||
Other current and long-term liabilities
|
12,758
|
4,938
|
19,613
|
(1,680
|
)
|
|||||||||||
Accrued severance pay, net
|
123
|
(83
|
)
|
124
|
(252
|
)
|
||||||||||
Net cash provided by operating activities
|
46,977
|
46,687
|
166,744
|
93,926
|
||||||||||||
Cash flows from investment activities:
|
||||||||||||||||
Change in short-term and long-term interest-bearing bank deposits
|
(7,240
|
)
|
(52,415
|
)
|
(89,256
|
)
|
(61,025
|
)
|
||||||||
Investment in marketable securities
|
(65,264
|
)
|
(68,737
|
)
|
(211,812
|
)
|
(166,877
|
)
|
||||||||
Proceeds from maturity of marketable securities
|
52,224
|
66,329
|
188,976
|
150,644
|
||||||||||||
Purchase of property and equipment
|
(3,914
|
)
|
(3,555
|
)
|
(9,094
|
)
|
(9,587
|
)
|
||||||||
Net cash provided by (used in) investing activities
|
(24,194
|
)
|
(58,378
|
)
|
(121,186
|
)
|
(86,845
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Purchases of treasury shares
|
-
|
-
|
-
|
(112
|
)
|
|||||||||||
Proceeds from exercise of options
|
70
|
7
|
70
|
122
|
||||||||||||
Net cash provided by financing activities
|
70
|
7
|
70
|
10
|
||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
757
|
(1,026
|
)
|
761
|
(2,332
|
)
|
||||||||||
Changes in cash and cash equivalents and restricted cash
|
23,610
|
(12,710
|
)
|
46,389
|
4,759
|
|||||||||||
Cash and cash equivalents and restricted cash -beginning of period
|
130,353
|
129,190
|
107,574
|
111,721
|
||||||||||||
Cash and cash equivalents - end of period
|
153,963
|
116,480
|
153,963
|
116,480
|
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
Three months ended
|
||||||||||||
September 30,
2024 |
June 30,
2024 |
September 30,
2023 |
||||||||||
GAAP gross profit
|
101,333
|
92,561
|
72,241
|
|||||||||
Stock-based compensation*
|
1,722
|
1,723
|
1,173
|
|||||||||
Amortization of acquired intangible assets
|
1,380
|
1,356
|
1,369
|
|||||||||
Non-GAAP gross profit
|
104,435
|
95,640
|
74,783
|
|||||||||
GAAP gross margin as a percentage of revenues
|
57
|
%
|
59
|
%
|
56
|
%
|
||||||
Non-GAAP gross margin as a percentage of revenues
|
58
|
%
|
61
|
%
|
58
|
%
|
||||||
GAAP operating income
|
49,231
|
45,618
|
34,148
|
|||||||||
Stock-based compensation*
|
6,194
|
6,294
|
4,571
|
|||||||||
Amortization of acquired intangible assets
|
1,467
|
1,441
|
1,477
|
|||||||||
Non-GAAP operating income
|
56,892
|
53,353
|
40,196
|
|||||||||
GAAP operating margin as a percentage of revenues
|
28
|
%
|
29
|
%
|
27
|
%
|
||||||
Non-GAAP operating margin as a percentage of revenues
|
32
|
%
|
34
|
%
|
31
|
%
|
||||||
GAAP net income
|
51,279
|
45,142
|
33,689
|
|||||||||
Stock-based compensation*
|
6,194
|
6,294
|
4,571
|
|||||||||
Amortization of acquired intangible assets
|
1,467
|
1,441
|
1,477
|
|||||||||
Amortization of issuance costs
|
326
|
322
|
324
|
|||||||||
Revaluation of operating lease and intercompany loans
|
(2,309
|
)
|
(69
|
)
|
423
|
|||||||
Tax effect of non-GAAP adjustments
|
(901
|
)
|
(1,174
|
)
|
(1,079
|
)
|
||||||
Non-GAAP net income
|
56,056
|
51,956
|
39,405
|
|||||||||
GAAP basic earnings per share
|
1.76
|
1.55
|
1.17
|
|||||||||
Non-GAAP basic earnings per share
|
1.93
|
1.79
|
1.36
|
|||||||||
GAAP diluted earnings per share
|
1.60
|
1.41
|
1.06
|
|||||||||
Non-GAAP diluted earnings per share
|
1.74
|
1.61
|
1.23
|
|||||||||
Shares used for calculation of earnings per share
(in thousands): |
||||||||||||
Basic
|
29,099
|
29,048
|
28,870
|
|||||||||
Diluted
|
32,238
|
32,239
|
31,983
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF FOURTH QUARTER 2024
GAAP TO NON-GAAP GUIDANCE
Low
|
High
|
|||||||
Estimated GAAP net income per diluted share
|
1.51
|
1.70
|
||||||
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
|
1.72
|
1.91
|