FormFactor, Inc. Reports 2023 Third Quarter Results

November 1, 2023 at 4:01 PM EDT
Delivers Revenue Near the High End of Outlook Range; Completes Sale of FRT, Announces Additional $75 Million Stock Repurchase Authorization

LIVERMORE, Calif., Nov. 01, 2023 (GLOBE NEWSWIRE) -- FormFactor, Inc. (Nasdaq: FORM) today announced its financial results for the third quarter of fiscal 2023 ended September 30, 2023. Quarterly revenues were $171.6 million, an increase of 10.0% compared to $155.9 million in the second quarter of fiscal 2023, and a decrease of 5.1% from $180.9 million in the third quarter of fiscal 2022.

  • Stronger-than-anticipated demand for Foundry & Logic probe cards, coupled with record Systems segment revenue, produced third quarter revenue near the high end of the outlook range.
  • Gross margin above the outlook range and leverage on operating expenses generated above-range non-GAAP earnings-per-share.
  • Completed sale of FRT to Camtek, generating $100 million in cash, subject to customary purchase price adjustments.

“We continue to operate efficiently in what we see as a relatively stable near-term demand environment across our diversified product and technology portfolio,” said Mike Slessor, CEO of FormFactor, Inc. “Longer-term, we remain confident in the growth prospects for FormFactor and the industry overall, driven by the fundamental trends of semiconductor content growth and exciting innovations like chiplets, High-Bandwidth-Memory, and co-packaged silicon photonics.”

The company also announced that its Board of Directors authorized a $75 million stock repurchase plan. This authorization is in addition to the remaining balance under the existing repurchase program authorized in May 2022, which expires May 20, 2024. This new stock repurchase authorization will expire October 30, 2025, and may be suspended, modified or discontinued at any time. Under the new repurchase authorization, repurchases may be made both in the open market and through privately negotiated transactions.

Third Quarter Highlights

On a GAAP basis, net income for the third quarter of fiscal 2023 was $4.4 million, or $0.06 per fully-diluted share, compared to net income for the second quarter of fiscal 2023 of $0.8 million, or $0.01 per fully-diluted share, and net income for the third quarter of fiscal 2022 of $4.4 million, or $0.06 per fully-diluted share. Gross margin for the third quarter of fiscal 2023 was 40.4%, compared with 38.7% in the second quarter of fiscal 2023, and 34.4% in the third quarter of fiscal 2022.

On a non-GAAP basis, net income for the third quarter of fiscal 2023 was $17.3 million, or $0.22 per fully-diluted share, compared to net income for the second quarter of fiscal 2023 of $11.2 million, or $0.14 per fully-diluted share, and net income for the third quarter of fiscal 2022 of $18.3 million, or $0.24 per fully-diluted share. On a non-GAAP basis, gross margin for the third quarter of fiscal 2023 was 41.8%, compared with 40.6% in the second quarter of fiscal 2023, and 39.0% in the third quarter of fiscal 2022.

A reconciliation of GAAP to non-GAAP measures is provided in the schedules included below.

GAAP net cash provided by operating activities for the third quarter of fiscal 2023 was $20.6 million, compared to $22.5 million for the second quarter of fiscal 2023, and $24.2 million for the third quarter of fiscal 2022. Free cash flow for the third quarter of fiscal 2023 was $16.9 million, compared to free cash flow for the second quarter of fiscal 2023 of $2.1 million, and free cash flow for the third quarter of 2022 of $15.5 million. A reconciliation of net cash provided by operating activities to non-GAAP free cash flow is provided in the schedules included below.

Outlook

Dr. Slessor added, “We anticipate operating in an overall demand environment that remains relatively stable at the levels we’ve experienced throughout 2023. The moderate sequential decrease in our fourth quarter revenue outlook range reflects the reduction in Systems Segment revenue due to the sale of FRT, and weaker Foundry & Logic probe card demand due to a short-term reduction in customer spending, partially offset by stronger DRAM probe card demand.”

For the fourth quarter ending December 30, 2023, FormFactor is providing the following outlook*:

    GAAP   Reconciling Items**   Non-GAAP
Revenue   $165 million +/- $5 million     $165 million +/- $5 million
Gross Margin   40% +/- 1.5%   $2 million   41% +/- 1.5%
Net income (loss) per diluted share   $0.84 +/- $0.04   $0.64   $0.20 +/- $0.04
             

*This outlook assumes consistent foreign currency rates.
**Reconciling items are stock-based compensation, restructuring charges, divestiture related expenses, gain on sale of business, and amortization of intangibles, inventory, and fixed asset fair value adjustments due to acquisitions, net of applicable income tax impacts. Reconciling items for fourth quarter ending December 30, 2023, include $0.76 related to estimated gain arising from the sale of FRT.

We posted our revenue breakdown by geographic region, by market segment and with customers with greater than 10% of total revenue on the Investor Relations section of our website at www.formfactor.com. We will conduct a conference call at 1:25 p.m. PDT, or 4:25 p.m. EDT, today.

The public is invited to listen to a live webcast of FormFactor’s conference call on the Investor Relations section of our website at www.formfactor.com. A telephone replay of the conference call will be available approximately two hours after the conclusion of the call. The replay will be available on the Investor Relations section of our website, www.formfactor.com.

Use of Non-GAAP Financial Information:

To supplement our condensed consolidated financial results prepared under generally accepted accounting principles, or GAAP, we disclose certain non-GAAP measures of non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses and non-GAAP operating income, that are adjusted from the nearest GAAP financial measure to exclude certain costs, expenses, gains and losses. Reconciliations of the adjustments to GAAP results for the three and nine months ended September 30, 2023, and for outlook provided before, as well as for the comparable periods of fiscal 2022, are provided below, and on the Investor Relations section of our website at www.formfactor.com. Information regarding the ways in which management uses non-GAAP financial information to evaluate its business, management's reasons for using this non-GAAP financial information, and limitations associated with the use of non-GAAP financial information, is included under “About our Non-GAAP Financial Measures” following the tables below.

About FormFactor:

FormFactor, Inc. (NASDAQ: FORM), is a leading provider of essential test and measurement technologies along the full semiconductor product life cycle - from characterization, modeling, reliability, and design de-bug, to qualification and production test. Semiconductor companies rely upon FormFactor’s products and services to accelerate profitability by optimizing device performance and advancing yield knowledge. The Company serves customers through its network of facilities in Asia, Europe, and North America. For more information, visit the Company’s website at www.formfactor.com.

Forward-looking Statements:

This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the federal securities laws, including with respect to the Company’s future financial and operating results, and the Company’s plans, strategies and objectives for future operations. These statements are based on management’s current expectations and beliefs as of the date of this release, and are subject to a number of risks and uncertainties, many of which are beyond the Company’s control, that could cause actual results to differ materially from those described in the forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding future financial and operating results, customer demand, conditions in the semiconductor industry, and growth opportunities, and other statements regarding the Company’s business. Forward-looking statements may contain words such as “may,” “might,” “will,” “expect,” “plan,” “anticipate,” and “continue,” the negative or plural of these words and similar expressions, and include the assumptions that underlie such statements. The following factors, among others, could cause actual results to differ materially from those described in the forward-looking statements: changes in demand for the Company’s products; customer-specific demand; market opportunity; anticipated industry trends; the availability, benefits, and speed of customer acceptance or implementation of new products and technologies; manufacturing, processing, and design capacity, goals, expansion, volumes, and progress; difficulties or delays in research and development; industry seasonality; risks to the Company’s realization of benefits from acquisitions, investments in capacity and investments in new electronic data systems and information technology; reliance on customers or third parties (including suppliers); changes in macro-economic environments; events affecting global and regional economic and market conditions and stability such as infectious diseases and pandemics, military conflicts, political volatility and similar factors, operating separately or in combination; and other factors, including those set forth in the Company’s most current annual report on Form 10-K, quarterly reports on Form 10-Q and other filings by the Company with the U.S. Securities and Exchange Commission. We continue to operate in an environment with substantial uncertainties arising from global, regional and national health crises such as the COVID-19 pandemic, including with respect to their impact on our operations, capacity, customer demand, and supply chain, as well as the macroeconomic environment. In addition, there are varying barriers to international trade, including restrictive trade and export regulations, dynamic tariffs, trade disputes between the U.S. and other countries, such as the recent US-China restrictions, and national security developments or tensions, that may substantially restrict or condition our sales to or in certain countries, increase the cost of doing business internationally, and disrupt our supply chain. No assurances can be given that any of the events anticipated by the forward-looking statements within this press release will transpire or occur, or if any of them do so, what impact they will have on the results of operations or financial condition of the Company. Unless required by law, the Company is under no obligation (and expressly disclaims any such obligation) to update or revise its forward-looking statements whether as a result of new information, future events, or otherwise.

FORMFACTOR, INC. 
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share amounts)
(Unaudited)

  Three Months Ended   Nine Months Ended
  September 30,
2023
  July 1,
2023
  September 24,
2022
  September 30,
2023
  September 24,
2022
Revenues $ 171,575     $ 155,916     $ 180,869     $ 494,939     $ 581,950  
Cost of revenues   102,290       95,633       118,656       304,293       331,144  
Gross profit   69,285       60,283       62,213       190,646       250,806  
Operating expenses:                  
Research and development   31,014       28,340       26,549       87,599       82,000  
Selling, general and administrative   35,564       33,255       31,637       101,561       97,949  
Total operating expenses   66,578       61,595       58,186       189,160       179,949  
Operating income (loss)   2,707       (1,312 )     4,027       1,486       70,857  
Interest income, net   1,662       1,482       557       4,420       684  
Other income, net   788       450       1,041       1,261       1,784  
Income before income taxes   5,157       620       5,625       7,167       73,325  
Provision (benefit) for income taxes   786       (208 )     1,274       626       8,860  
Net income $ 4,371     $ 828     $ 4,351     $ 6,541     $ 64,465  
Net income per share:                  
Basic $ 0.06     $ 0.01     $ 0.06     $ 0.08     $ 0.83  
Diluted $ 0.06     $ 0.01     $ 0.06     $ 0.08     $ 0.82  
Weighted-average number of shares used in per share calculations:                                      
Basic   77,571       77,159       77,245       77,265       77,796  
Diluted   78,412       77,616       77,688       77,860       78,492  
                                       

FORMFACTOR, INC. 
NON-GAAP FINANCIAL MEASURE RECONCILIATIONS
(In thousands, except per share amounts)
(Unaudited)

  Three Months Ended   Nine Months Ended
  September 30,
2023
  July 1,
2023
  September 24,
2022
  September 30,
2023
  September 24,
2022
GAAP Gross Profit $ 69,285     $ 60,283     $ 62,213     $ 190,646     $ 250,806  
Adjustments:                  
Amortization of intangibles, inventory and fixed asset fair value adjustments due to acquisitions   1,118       1,106       1,241       3,580       3,548  
Stock-based compensation   1,376       1,515       1,022       4,801       2,834  
Restructuring charges         332       6,060       357       6,653  
Non-GAAP Gross Profit $ 71,779     $ 63,236     $ 70,536     $ 199,384     $ 263,841  
                   
GAAP Gross Margin   40.4 %     38.7 %     34.4 %     38.5 %     43.1 %
Adjustments:                  
Amortization of intangibles, inventory and fixed asset fair value adjustments due to acquisitions and other   0.6 %     0.7 %     0.6 %     0.7 %     0.6 %
Stock-based compensation   0.8 %     1.0 %     0.6 %     1.0 %     0.5 %
Restructuring charges   %     0.2 %     3.4 %     0.1 %     1.1 %
Non-GAAP Gross Margin   41.8 %     40.6 %     39.0 %     40.3 %     45.3 %
                   
GAAP operating expenses $ 66,578     $ 61,595     $ 58,186     $ 189,160     $ 179,949  
Adjustments:                  
Amortization of intangibles and other   (466 )     (1,550 )     (1,567 )     (3,563 )     (4,654 )
Stock-based compensation   (9,463 )     (7,689 )     (6,973 )     (24,532 )     (19,039 )
Restructuring charges         (286 )     (114 )     (1,183 )     (415 )
Sale of business   (2,139 )                 (2,139 )      
Non-GAAP operating expenses $ 54,510     $ 52,070     $ 49,532     $ 157,743     $ 155,841  
                   
GAAP operating income (loss) $ 2,707     $ (1,312 )   $ 4,027     $ 1,486     $ 70,857  
Adjustments:                  
Amortization of intangibles, inventory and fixed asset fair value adjustments due to acquisitions and other   1,584       2,656       2,808       7,143       8,202  
Stock-based compensation   10,839       9,204       7,995       29,333       21,873  
Restructuring charges         618       6,174       1,540       7,068  
Sale of business   2,139                   2,139        
Non-GAAP operating income $ 17,269     $ 11,166     $ 21,004     $ 41,641     $ 108,000  
                                       

FORMFACTOR, INC. 
NON-GAAP FINANCIAL MEASURE RECONCILIATIONS
(In thousands, except per share amounts)
(Unaudited)

  Three Months Ended   Nine Months Ended
  September 30,
2023
  July 1,
2023
  September 24,
2022
  September 30,
2023
  September 24,
2022
GAAP net income $ 4,371     $ 828     $ 4,351     $ 6,541     $ 64,465  
Adjustments:                  
Amortization of intangibles, inventory and fixed asset fair value adjustments due to acquisitions and other   1,584       2,656       2,808       7,143       8,202  
Stock-based compensation   10,839       9,204       7,995       29,333       21,873  
Restructuring charges         618       6,174       1,540       7,068  
Sale of business   2,139                   2,139        
Income tax effect of non-GAAP adjustments   (1,617 )     (2,068 )     (3,017 )     (5,650 )     (7,813 )
Non-GAAP net income $ 17,316     $ 11,238     $ 18,311     $ 41,046     $ 93,795  
                   
GAAP net income per share:                  
Basic $ 0.06     $ 0.01     $ 0.06     $ 0.08     $ 0.83  
Diluted $ 0.06     $ 0.01     $ 0.06     $ 0.08     $ 0.82  
                   
Non-GAAP net income per share:                  
Basic $ 0.22     $ 0.15     $ 0.24     $ 0.53     $ 1.21  
Diluted $ 0.22     $ 0.14     $ 0.24     $ 0.53     $ 1.19  
                                       

FORMFACTOR, INC. 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

  Nine Months Ended
  September 30,
2023
  September 24,
2022
Cash flows from operating activities:      
Net income $ 6,541     $ 64,465  
Selected adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation   22,880       21,189  
Amortization   6,043       7,056  
Stock-based compensation expense   29,333       21,873  
Provision for excess and obsolete inventories   12,566       16,078  
Other activity impacting operating cash flows   (22,011 )     (19,613 )
Net cash provided by operating activities   55,352       111,048  
Cash flows from investing activities:      
Acquisition of property, plant and equipment   (46,094 )     (39,024 )
Acquisition of business         (3,350 )
Purchase of promissory note receivable         (1,000 )
Purchases of marketable securities, net   (3,900 )     (8,639 )
Net cash used in investing activities   (49,994 )     (52,013 )
Cash flows from financing activities:      
Purchase of common stock through stock repurchase program         (73,478 )
Proceeds from issuances of common stock   8,822       10,499  
Tax withholdings related to net share settlements of equity awards   (9,349 )     (15,564 )
Principal repayments on term loans   (781 )     (6,421 )
Net cash used in financing activities   (1,308 )     (84,964 )
Effect of exchange rate changes on cash, cash equivalents and restricted cash   (3,324 )     (5,708 )
Net increase (decrease) in cash, cash equivalents and restricted cash   726       (31,637 )
Cash, cash equivalents and restricted cash, beginning of period   112,982       155,342  
Cash, cash equivalents and restricted cash, end of period $ 113,708     $ 123,705  
               

FORMFACTOR, INC. 
RECONCILIATION OF CASH PROVIDED BY OPERATING ACTIVITIES TO
NON-GAAP FREE CASH FLOW
(In thousands)
(Unaudited)

  Three Months Ended   Nine Months Ended
  September 30,
2023
  July 1,
2023
  September 24,
2022
  September 30,
2023
  September 24,
2022
Net cash provided by operating activities $ 20,571     $ 22,472     $ 24,247     $ 55,352     $ 111,048  
Adjustments:                  
Cash paid for interest   105       106       124       317       418  
Sale of business related payments in working capital   2,139                   2,139        
Capital expenditures   (5,917 )     (20,476 )     (8,908 )     (46,094 )     (39,024 )
Free cash flow $ 16,898     $ 2,102     $ 15,463     $ 11,714     $ 72,442  
                                       

FORMFACTOR, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited) 

  September 30,
2023
  July 1,
2023
  December 31,
2022
ASSETS          
Current assets:          
Cash and cash equivalents $ 108,731     $ 97,981     $ 109,130  
Marketable securities   135,693       138,943       129,006  
Accounts receivable, net of allowance for credit losses   88,965       94,013       88,143  
Inventories, net   111,626       120,298       123,157  
Restricted cash   1,171       1,144       1,221  
Assets held-for-sale   33,718              
Prepaid expenses and other current assets   26,681       25,876       23,895  
Total current assets   506,585       478,255       474,552  
Restricted cash   2,146       2,265       2,631  
Operating lease, right-of-use-assets   29,824       31,001       31,362  
Property, plant and equipment, net of accumulated depreciation   203,510       204,577       189,848  
Goodwill   200,485       211,929       211,444  
Intangibles, net   13,578       22,149       26,751  
Deferred tax assets   73,572       71,172       67,646  
Other assets   3,267       3,790       3,994  
Total assets $ 1,032,967     $ 1,025,138     $ 1,008,228  
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Current liabilities:          
Accounts payable $ 61,589     $ 63,770     $ 69,308  
Accrued liabilities   36,487       31,413       42,115  
Current portion of term loan, net of unamortized issuance costs   1,067       1,150       1,045  
Deferred revenue   13,855       19,899       29,846  
Liabilities held-for-sale   8,521              
Operating lease liabilities   8,007       7,871       7,353  
Total current liabilities   129,526       124,103       149,667  
Term loan, less current portion, net of unamortized issuance costs   13,586       13,765       14,389  
Deferred tax liabilities   317       2,704       2,732  
Long-term operating lease liabilities   25,096       26,458       27,587  
Deferred grant   18,000       18,000        
Other liabilities   5,754       5,845       5,568  
Total liabilities   192,279       190,875       199,943  
           
Stockholders’ equity:          
Common stock   78       77       77  
Additional paid-in capital   873,634       867,517       844,842  
Accumulated other comprehensive loss   (8,509 )     (4,445 )     (5,578 )
Accumulated deficit   (24,515 )     (28,886 )     (31,056 )
Total stockholders’ equity   840,688       834,263       808,285  
Total liabilities and stockholders’ equity $ 1,032,967     $ 1,025,138     $ 1,008,228  
                       

About our Non-GAAP Financial Measures:

We believe that the presentation of non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income and free cash flow provides supplemental information that is important to understanding financial and business trends and other factors relating to our financial condition and results of operations. Non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income are among the primary indicators used by management as a basis for planning and forecasting future periods, and by management and our board of directors to determine whether our operating performance has met certain targets and thresholds. Management uses non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income when evaluating operating performance because it believes that the exclusion of the items indicated herein, for which the amounts or timing may vary significantly depending upon our activities and other factors, facilitates comparability of our operating performance from period to period. We use free cash flow to conduct and evaluate our business as an additional way of viewing our liquidity that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. Many investors also prefer to track free cash flow, as opposed to only GAAP earnings. Free cash flow has limitations due to the fact that it does not represent the residual cash flow available for discretionary expenditures, and therefore it is important to view free cash flow as a complement to our entire consolidated statements of cash flows. We have chosen to provide this non-GAAP information to investors so they can analyze our operating results closer to the way that management does, and use this information in their assessment of our business and the valuation of our Company. We compute non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income, by adjusting GAAP net income, GAAP net income per basic and diluted share, GAAP gross profit, GAAP gross margin, GAAP operating expenses, and GAAP operating income (loss) to remove the impact of certain items and the tax effect, if applicable, of those adjustments. These non-GAAP measures are not in accordance with, or an alternative to, GAAP, and may be materially different from other non-GAAP measures, including similarly titled non-GAAP measures used by other companies. The presentation of this additional information should not be considered in isolation from, as a substitute for, or superior to, net income, net income per basic and diluted share, gross profit, gross margin, operating expenses, or operating income (loss) in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect certain items that may have a material impact upon our reported financial results. We may expect to continue to incur expenses of a nature similar to the non-GAAP adjustments described above, and exclusion of these items from our non-GAAP net income, non-GAAP net income per basic and diluted share, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, and non-GAAP operating income should not be construed as an inference that these costs are unusual, infrequent or non-recurring. For more information on the non-GAAP adjustments, please see the table captioned “Non-GAAP Financial Measure Reconciliations” and “Reconciliation of Cash Provided by Operating Activities to non-GAAP Free Cash Flow” included in this press release.

Investor Contact:
Stan Finkelstein
Investor Relations
(925) 290-4321
ir@formfactor.com

Source: FormFactor, Inc.
FORM-F


Primary Logo

Source: FormFactor, Inc.