- Revenue decreased 23% year over year to $490 million in the
fourth quarter. Full-year financial guidance implies a return to
revenue growth in 2025.
- Diluted EPS (GAAP) was $(0.09) and Adjusted Diluted EPS
(Non-GAAP) was $0.13 in the fourth quarter of 2024.
- Generated net cash from operating activities of $400 million in
the year ended December 28, 2024, slightly higher than full-year
2023. Our balance sheet is strong with $1.4 billion of cash and
cash equivalents and zero debt as of December 28, 2024.
- Continued growth in RFQ-stage advanced product development
programs positions us well to substantially increase long-term
growth visibility over the course of 2025.
Mobileye Global Inc. (Nasdaq: MBLY) (“Mobileye”) today released
its financial results for the three months and for the year ended
December 28, 2024.
“I’m proud of our accomplishments in 2024. Against a challenging
backdrop, we executed dozens of production program launches on-time
for our customers and shipped the 200 millionth EyeQTM system in
our history. In 2024, while generating $400 million of operating
cash flow, we also made outstanding progress on the technology
pillars that support our SuperVision, Chauffeur, and Drive advanced
solutions that are driving the largest opportunity pipeline in our
history,” said Mobileye President and CEO Prof. Amnon Shashua. “Our
autonomous driving system architecture is built to optimize both
precision and scalability, supporting a true revolution of
transportation. We look forward to a robust cadence of EyeQ6
High-based product launches beginning in 2026.”
Fourth Quarter and Full-Year 2024 Business Highlights
- We delivered another year of impressive product execution in
2024. On the core business we launched ADAS programs into 313 car
models and managed an additional 80 active ADAS development
projects. On the technology front, we achieved major progress
across the pillars that support our portfolio of advanced
solutions, including: 1) EyeQ6 High System-on-Chip (SoC) is
on-track for series production launch and achieves 10x the
frame-per-second processing in comparison to EyeQ5 High with high
efficiency; 2) imaging radar (launching 2nd half 2025) B-samples
achieved outstanding performance across hundreds of OEM tests; and,
3) our compound AI system software infrastructure inside the EyeQ6
High-based family of ECUs delivers line-of-sight to approximately
100x the camera-only mean-time-between-failure as compared to EyeQ5
High. Most importantly, within our advanced portfolio, we
progressed significantly on the SuperVisionTM, ChauffeurTM, and
DriveTM projects for VW Group, achieving milestones on the path to
start-of-production.
- Business development activity was substantial in 2024. We won
well-above 95% of the ADAS programs awarded by our top customers.
On the advanced product side, decision-making timing was slower
than expected, but the number of engagements significantly expanded
and we gained additional clarity on future segmentation and volume
expectations of premium ADAS and AV products. We have built an
unprecedented set of potential opportunities across 9 of our top 10
customers, as well as others, with RFQ-stage development programs
representing 25 million future units for Surround ADAS, 8-16
million future units for SuperVision, and 1-3 million future units
for Chauffeur. This represents more than 10 times our current
awarded business for these solutions and offers the potential for
meaningful business expansion during 20251.
- During the second half of 2024 we detailed our Compound AI
System software and hardware infrastructure approach, which we have
high confidence will support the optimized combination of precision
and recall required to enable safe and useful eyes-off products.
This included an in-depth overview of our safety methodology that
comprehensively addresses all aspects of a self-driving system’s
safe operation.
Fourth Quarter 2024 Financial Summary and Key Highlights
(Unaudited)
GAAP
U.S. dollars in millions
Q4 2024
Q4 2023
% Y/Y
Revenue
$
490
$
637
(23%)
Gross Profit
$
241
$
344
(30%)
Gross Margin
49
%
54
%
(482)bps
Operating Income
$
(86
)
$
73
*NM
Operating Margin
(18
%)
11
%
*NM
Net Income
$
(71
)
$
63
*NM
EPS - Basic
$
(0.09
)
$
0.08
*NM
EPS - Diluted
$
(0.09
)
$
0.08
*NM
*Not Meaningful
Non-GAAP
U.S. dollars in millions
Q4 2024
Q4 2023
% Y/Y
Revenue
$
490
$
637
(23%)
Adjusted Gross Profit
$
336
$
439
(23%)
Adjusted Gross Margin
69
%
69
%
(35)bps
Adjusted Operating Income
$
101
$
247
(59%)
Adjusted Operating Margin
21
%
39
%
(1,816)bps
Adjusted Net Income
$
107
$
228
(53%)
Adjusted EPS - Basic
$
0.13
$
0.28
(54%)
Adjusted EPS - Diluted
$
0.13
$
0.28
(53%)
- Revenue of $490 million decreased 23% as compared to the fourth
quarter of 2023, primarily due to a 20% reduction in EyeQ SoC
volumes. This was primarily related to the previously disclosed
meaningful build-up of inventory at our Tier 1 customers, including
in the fourth quarter of 2023.
- Average System Price2 was $50.0 in fourth quarter 2024,
compared to $52.7 in the prior year period primarily due to lower
percentage of SuperVision related revenue as compared to the fourth
quarter of 2023.
- Gross Margin decreased by nearly 5 percentage points in the
fourth quarter of 2024 as compared to the prior year period. The
decrease was primarily due to the impact of the cost attributable
to amortization of intangible assets which was similar to the prior
year but on a lower revenue base.
- Adjusted Gross Margin (a non-GAAP measure) in the fourth
quarter of 2024 was similar to the prior year period. The positive
gross margin impact of a lower percentage of SuperVision related
revenue was offset by the modestly negative impact of EyeQ-related
mix effects.
- Operating Margin of (18%) decreased by 29 percentage points in
the fourth quarter of 2024 as compared to the prior year period,
due to higher operating expenses than the prior year period on a
lower revenue base, as well as the gross margin decrease described
above.
- Adjusted Operating Margin (a non-GAAP measure) of 21% decreased
by 18 percentage points in the fourth quarter of 2024 as compared
to the prior year period, due to higher operating expenses on a
lower revenue base.
- Operating cash flow for the year ended December 28, 2024 was
$400 million. Cash used in purchases of property and equipment was
$81 million for that same period.
1 These expectations are based on estimated volumes, which are
based on projections of future production volumes that were
provided by our current and prospective OEMs at the time of
sourcing the design wins for the models related to those design
wins. Further, achievement of a design win is an estimate only and
subject to multiple factors, many of which are outside of
Mobileye’s control. Any statement on the timing of a design win is
an estimate only and subject to change. See the disclaimer under
the heading “Forward-Looking Statements” below for important
limitations applicable to these estimates.
2 Average System Price is calculated as the sum of revenue
related to EyeQ™ and SuperVision systems, divided by the number of
systems shipped.
Financial Guidance for the 2025 Fiscal Year
The following information reflects Mobileye’s expectations for
Revenue, Operating Loss and Adjusted Operating Income results for
the year ending December 27, 2025.
We believe Adjusted Operating Income (a non-GAAP metric) is an
appropriate metric as it excludes significant non-cash expenses
including: 1) Amortization charges related to intangible assets
consisting of developed technology, customer relationships and
brands as a result of Intel’s acquisition of Mobileye in 2017 and
the acquisition of Moovit in 2020; 2) Share-based compensation
expense; and 3) Goodwill impairment. These statements represent
forward-looking information and may not represent a financial
outlook, and actual results may vary. Please see the risks and
assumptions referred to in the Forward-Looking Statements section
of this release.
Full Year 2025
U.S. dollars in millions
Low
High
Revenue
$
1,690
$
1,810
Operating Loss
$
(574
)
$
(489
)
Amortization of acquired intangible
assets
$
443
$
443
Share-based compensation expense
$
306
$
306
Adjusted Operating Income
$
175
$
260
Earnings Conference Call Webcast Information
Mobileye will host a conference call today, January 30, 2025, at
8:00am ET (3:00pm IT) to review its results and provide a general
business update. The conference call will be accessible live via a
webcast on Mobileye’s investor relations site, which can be found
at ir.mobileye.com, and a replay of the webcast will be made
available shortly after the event’s conclusion.
Non-GAAP Financial Measures
This press release contains Adjusted Gross Profit and Margin,
Adjusted Operating Income and Margin, Adjusted Net Income and
Adjusted EPS, which are financial measures not presented in
accordance with GAAP. We define Adjusted Gross Profit as gross
profit presented in accordance with GAAP, excluding amortization of
acquisition related intangibles and share-based compensation
expense. Adjusted Gross Margin is calculated as Adjusted Gross
Profit divided by total revenue. We define Adjusted Operating
Income (Loss) as operating loss presented in accordance with GAAP,
adjusted to exclude amortization of acquisition related
intangibles, share-based compensation expenses and impairment of
goodwill. Operating margin is calculated as Operating Income (Loss)
divided by total revenue, and Adjusted Operating Margin is
calculated as Adjusted Operating Income divided by total revenue.
We define Adjusted Net Income as net loss presented in accordance
with GAAP, adjusted to exclude amortization of acquisition related
intangibles, share-based compensation expense, impairment of
goodwill, as well as the related income tax effects. Income tax
effects have been calculated using the applicable statutory tax
rate for each adjustment taking into consideration the associated
valuation allowance impacts. Adjusted Basic EPS is calculated by
dividing Adjusted Net Income for the period by the weighted-average
number of common shares outstanding during the period. Adjusted
Diluted EPS is calculated by dividing Adjusted Net Income (Loss) by
the weighted-average number of common shares outstanding during the
period, while giving effect to all potentially dilutive common
shares to the extent they are dilutive.
We use such non-GAAP financial measures to make strategic
decisions, establish business plans and forecasts, identify trends
affecting our business, and evaluate performance. For example, we
use these non-GAAP financial measures to assess our pricing and
sourcing strategy, in the preparation of our annual operating
budget, and as a measure of our operating performance. We believe
that these non-GAAP financial measures, when taken collectively,
may be helpful to investors because they allow for greater
transparency into what measures our management uses in operating
our business and measuring our performance, and enable comparison
of financial trends and results between periods where items may
vary independent of business performance. The non-GAAP financial
measures are presented for supplemental informational purposes
only, should not be considered a substitute for financial
information presented in accordance with GAAP, and may be different
from similarly titled non-GAAP measures used by other companies. A
reconciliation is provided below for each non-GAAP financial
measure to the most directly comparable financial measure presented
in accordance with GAAP. Investors are encouraged to review the
related GAAP financial measures and the reconciliation of these
non-GAAP financial measures to their most directly comparable GAAP
financial measures.
About Mobileye Global Inc.
Mobileye (Nasdaq: MBLY) leads the mobility revolution with its
autonomous driving and driver-assistance technologies, harnessing
world-renowned expertise in computer vision, artificial
intelligence, mapping, and data analysis. Since its founding in
1999, Mobileye has pioneered such groundbreaking technologies as
REM™ crowdsourced mapping, True Redundancy™ sensing, and
Responsibility Sensitive Safety (RSS). These technologies are
driving the ADAS and AV fields towards the future of mobility –
enabling self-driving vehicles and mobility solutions, powering
industry-leading advanced driver-assistance systems and delivering
valuable intelligence to optimize mobility infrastructure. To date,
more than 200 million vehicles worldwide have been built with
Mobileye technology inside. In 2022 Mobileye listed as an
independent company separate from Intel (Nasdaq: INTC), which
retains majority ownership. For more information, visit
https://www.mobileye.com.
“Mobileye,” the Mobileye logo and Mobileye product names are
registered trademarks of Mobileye Global. All other marks are the
property of their respective owners.
Forward-Looking Statements
Mobileye’s business outlook, guidance and other statements in
this release that are not statements of historical fact, including
statements about our beliefs and expectations, are forward-looking
statements and should be evaluated as such. Forward-looking
statements include information concerning possible or assumed
future results of operations, including Mobileye’s 2025 full-year
guidance, projected future revenue and descriptions of our business
plan and strategies. These statements often include words such as
“anticipate,” “expect,” “suggests,” “plan,” “believe,” “intend,”
“estimates,” “targets,” “projects,” “should,” “could,” “would,”
“may,” “will,” “forecast,” or the negative of these terms, and
other similar expressions, although not all forward-looking
statements contain these words. We base these forward-looking
statements or projections, including Mobileye’s full-year guidance,
on our current expectations, plans and assumptions that we have
made in light of our experience in the industry, as well as our
perceptions of historical trends, current conditions, expected
future developments and other factors we believe are appropriate
under the circumstances and at such time. You should understand
that these statements are not guarantees of performance or results.
The forward-looking statements and projections are subject to and
involve risks, uncertainties and assumptions and you should not
place undue reliance on these forward-looking statements or
projections. Although we believe that these forward-looking
statements and projections are based on reasonable assumptions at
the time they are made, you should be aware that many factors could
affect our actual financial results or results of operations and
could cause actual results to differ materially from those
expressed in the forward-looking statements and projections.
Important factors that may materially affect such
forward-looking statements and projections include the following:
future business, social and environmental performance, goals and
measures; our anticipated growth prospects and trends in markets
and industries relevant to our business; business and investment
plans; expectations about our ability to maintain or enhance our
leadership position in the markets in which we participate; future
consumer demand and behavior, including expectations about excess
inventory utilization by customers; our ability to effectively
compete in the markets in which we operate; future products and
technology, and the expected availability and benefits of such
products and technology; development of regulatory frameworks for
current and future technology; changes in regulation and trade
policy, including increased tariffs, in regions in which we
operate, including the US, Europe and China; projected cost and
pricing trends; future production capacity and product supply;
potential future benefits and competitive advantages associated
with our technologies and architecture and the data we have
accumulated; the future purchase, use and availability of products,
components and services supplied by third parties, including
third-party IP and manufacturing services; uncertain events or
assumptions, including statements relating to our estimated vehicle
production and market opportunity, potential production volumes
associated with design wins and other characterizations of future
events or circumstances; effects of the COVID-19 pandemic and
responses to future pandemics; adverse conditions in Israel,
including as a result of war and geopolitical conflict, which may
affect our operations and may limit our ability to produce and sell
our solutions; any disruption in our operations by the obligations
of our personnel to perform military service as a result of current
or future military actions involving Israel; availability, uses,
sufficiency and cost of capital and capital resources, including
expected returns to stockholders such as dividends, and the
expected timing of future dividends; tax- and accounting-related
expectations.
The estimates included herein are based on projections of future
production volumes that were provided by our current and
prospective OEMs at the time of sourcing the design wins for the
models related to those design wins. For the purpose of these
estimates, we estimated sales prices based on our management’s
estimates for the applicable product bundles and periods. Achieving
design wins is not a guarantee of revenue, and our sales may not
correlate with the achievement of additional design wins. Moreover,
our pricing estimates are made at the time of a request for
quotation by an OEM (in the case of estimates related to contracted
customers), so that worsening market or other conditions between
the time of a request for quotation and an order for our solutions
may require us to sell our solutions for a lower price than we
initial expected. These estimates may deviate from actual
production volumes and sale prices (which may be higher or lower
than the estimates) and the amounts included for prospective but
uncontracted production volumes may never be achieved. Accordingly,
these estimations are subject to and involve risks, uncertainties
and assumptions and you should not place undue reliance on these
forward-looking statements or projections.
Detailed information regarding these and other factors that
could affect Mobileye’s business and results is included in
Mobileye’s SEC filings, including the company’s Annual Report on
Form 10-K for the year ended December 30, 2023, particularly in the
section entitled “Item 1A. Risk Factors”. Copies of these filings
may be obtained by visiting our Investor Relations website at
ir.mobileye.com or the SEC’s website at www.sec.gov.
Full Year 2024 Financial Results
Mobileye Global Inc. Consolidated Statements of
Operations (unaudited)
Three Months Ended
Year Ended
U.S. dollars in millions, except share
and per share amounts
December 28, 2024
December 30, 2023
December 28, 2024
December 30, 2023
Revenue
$
490
$
637
$
1,654
$
2,079
Cost of revenue
249
293
913
1,032
Gross profit
241
344
741
1,047
Research and development, net
281
225
1,083
889
Sales and marketing
28
28
118
118
General and administrative
18
18
70
73
Goodwill impairment
—
—
2,695
—
Total operating expenses
327
271
3,966
1,080
Operating income (loss)
(86
)
73
(3,225
)
(33
)
Other financial income (expense), net
18
11
62
49
Income (loss) before income
taxes
(68
)
84
(3,163
)
16
Benefit (provision) for income taxes
(3
)
(21
)
73
(43
)
Net income (loss)
$
(71
)
$
63
$
(3,090
)
$
(27
)
Earnings (loss) per attributed to Class
A and Class B stockholders:
Basic and diluted
$
(0.09
)
$
0.08
$
(3.82
)
$
(0.03
)
Weighted-average number of shares used
in computation of earnings (loss) per share attributed to Class A
and Class B stockholders (in millions):
Basic
811
806
809
805
Diluted
811
812
809
805
Mobileye Global Inc.
Consolidated Balance sheets (unaudited)
U.S. dollars in millions
December 28, 2024
December 30, 2023
Assets
Current assets:
Cash and cash equivalents
$
1,426
$
1,212
Trade accounts receivable, net
212
357
Inventories
415
391
Other current assets
121
106
Total current assets
2,174
2,066
Non-current assets:
Property and equipment, net
458
447
Intangible assets, net
1,609
2,053
Goodwill
8,200
10,895
Other long-term assets
138
116
Total non-current assets
10,405
13,511
TOTAL ASSETS
$
12,579
$
15,577
Liabilities and Equity
Current liabilities:
Accounts payable and accrued expenses
$
190
$
229
Employee related accrued expenses
105
87
Related party payable
4
39
Other current liabilities
34
48
Total current liabilities
333
403
Non-current liabilities:
Long-term employee benefits
62
56
Deferred tax liabilities
47
148
Other long-term liabilities
50
46
Total non-current liabilities
159
250
TOTAL LIABILITIES
$
492
$
653
TOTAL EQUITY
12,087
14,924
TOTAL LIABILITIES AND EQUITY
$
12,579
$
15,577
Mobileye Global Inc.
Consolidated Cash Flows (unaudited)
Year Ended
U.S. dollars in millions
December 28, 2024
December 30, 2023
CASH FLOWS FROM OPERATING
ACTIVITIES
Net income (loss)
$
(3,090
)
$
(27
)
Adjustments to reconcile net income
(loss) to net cash provided by operating activities:
Depreciation of property and equipment
62
39
Share-based compensation
279
252
Amortization of intangible assets
444
474
Goodwill impairment
2,695
—
Exchange rate differences on cash and cash
equivalents
2
5
Deferred income taxes
(101
)
(14
)
Interest with related party, net
—
16
(Gains) losses on equity and debt
investments, net
(3
)
—
Other
—
1
Changes in operating assets and
liabilities:
Decrease (increase) in trade accounts
receivables
124
(88
)
Decrease (increase) in other current
assets
15
8
Decrease (increase) in inventories
(24
)
(278
)
Increase (decrease) in accounts payable,
accrued expenses and related party payable
(29
)
10
Increase (decrease) in employee-related
accrued expenses and long term benefits
25
(1
)
Increase (decrease) in other current
liabilities
6
(7
)
Decrease (increase) in other long term
assets
(11
)
(3
)
Increase (decrease) in other long term
liabilities
6
7
Net cash provided by operating
activities
400
394
CASH FLOWS FROM INVESTING
ACTIVITIES
Purchase of property and equipment
(81
)
(98
)
Purchases of debt and equity
investments
(62
)
—
Maturities and sales of debt and equity
investments
23
—
Net cash provided by (used in)
investing activities
(120
)
(98
)
CASH FLOWS FROM FINANCING
ACTIVITIES
Share-based compensation recharge
(66
)
(100
)
Net cash provided by (used in)
financing activities
(66
)
(100
)
Effect of foreign exchange rate changes on
cash and cash equivalents
(2
)
(5
)
Increase in cash, cash equivalents and
restricted cash
212
191
Balance of cash, cash equivalents and
restricted cash, at beginning of year
1,226
1,035
Balance of cash, cash equivalents and
restricted cash, at end of year
$
1,438
$
1,226
Mobileye Global Inc.
Reconciliation of GAAP Gross Profit and Margin to Non-GAAP
Adjusted Gross Profit and Margin3 (unaudited)
Three Months Ended
Year Ended
U.S. dollars in millions
December 28, 2024
December 30, 2023
December 28, 2024
December 30, 2023
Amount
% of Revenue
Amount
% of Revenue
Amount
% of Revenue
Amount
% of Revenue
Gross Profit
$
241
49%
$
344
54%
$
741
45%
$
1,047
50%
Add: Amortization of acquired intangible
assets
94
19%
95
15%
376
23%
406
20%
Add: Share-based compensation expense
1
—%
—
—%
2
—%
2
—%
Adjusted Gross Profit
$
336
69%
$
439
69%
$
1,119
68%
$
1,455
70%
3Adjusted gross margin is calculated as adjusted gross profit as
a percentage of revenue
Mobileye Global Inc.
Reconciliation of GAAP Operating Income and Margin to Non-GAAP
Adjusted Operating Income and Margin4 (unaudited)
Three Months Ended
Year Ended
U.S. dollars in millions
December 28, 2024
December 30, 2023
December 28, 2024
December 30, 2023
Amount
% of Revenue
Amount
% of Revenue
Amount
% of Revenue
Amount
% of Revenue
Operating Income (Loss)
$
(86)
(18%)
$
73
11%
$
(3,225)
(195%)
$
(33)
(2%)
Add: Amortization of acquired intangible
assets
111
23%
112
18%
444
27%
474
23%
Add: Share-based compensation expense
76
16%
62
10%
279
17%
252
12%
Add: Goodwill impairment
—
—%
—
—%
2,695
163%
—
—%
Adjusted Operating Income
$
101
21%
$
247
39%
$
193
12%
$
693
33%
4Adjusted operating margin is calculated as adjusted operating
income as a percentage of revenue
Mobileye Global Inc.
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net
Income (unaudited)
Three Months Ended
Year Ended
U.S. dollars in millions
December 28, 2024
December 30, 2023
December 28, 2024
December 30, 2023
Amount
% of Revenue
Amount
% of Revenue
Amount
% of Revenue
Amount
% of Revenue
Net Income (Loss)
$
(71)
(14%)
$
63
10%
$
(3,090)
(187%)
$
(27)
(1%)
Add: Amortization of acquired intangible
assets
111
23%
112
18%
444
27%
474
23%
Add: Share-based compensation expense
76
16%
62
10%
279
17%
252
12%
Add: Goodwill impairment
—
—%
—
—%
2,695
163%
—
—%
Less: Income tax effects
(9)
(2%)
(9)
(1%)
(123)
(7%)
(40)
(2%)
Adjusted Net Income
$
107
22%
$
228
36%
$
205
12%
$
659
32%
Supplemental Information - Average
System Price
Q4 2023
Q1 2024
Q2 2024
Q3 2024
Q4 2024
EyeQ and SuperVision revenue (U.S. dollars
in millions)
$
611
$
219
$
413
$
457
$
464
Number of systems shipped (in
millions)
11.6
3.6
7.6
8.6
9.3
Average system price (U.S. dollars)
$
52.7
$
61.0
$
54.4
$
53.3
$
50.0
View source
version on businesswire.com: https://www.businesswire.com/news/home/20250130605548/en/
Dan Galves Investor Relations investors@mobileye.com Justin Hyde
Media Relations justin.hyde@mobileye.com
Mobileye Global (NASDAQ:MBLY)
過去 株価チャート
から 2 2025 まで 3 2025
Mobileye Global (NASDAQ:MBLY)
過去 株価チャート
から 3 2024 まで 3 2025