MPS will report its results after the market closes on August 1,
2024 and host a question-and-answer webinar at 2:00 p.m. PT /
5:00 p.m. ET. The live event will be held via a Zoom webcast, which
can be accessed at https://mpsic.zoom.us/j/97644523160.
Q2 2024 Financial Summary |
(Unaudited) |
|
GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2’24 |
|
|
Q1’24 |
|
|
Q2’23 |
|
QoQ Change |
YoY Change |
Revenue ($k) |
|
$ |
507,431 |
|
|
$ |
457,885 |
|
|
$ |
441,128 |
|
Up 10.8% |
Up 15.0% |
Gross Margin |
|
|
55.3 |
% |
|
|
55.1 |
% |
|
|
56.1 |
% |
Up 0.2 pts |
Down 0.8 pts |
Opex ($k) |
|
$ |
164,042 |
|
|
$ |
156,954 |
|
|
$ |
135,350 |
|
Up 4.5% |
Up 21.2% |
Operating Margin |
|
|
23.0 |
% |
|
|
20.9 |
% |
|
|
25.5 |
% |
Up 2.1 pts |
Down 2.5 pts |
Net income ($k) |
|
$ |
100,366 |
|
|
$ |
92,541 |
|
|
$ |
99,504 |
|
Up 8.5% |
Up 0.9% |
Diluted EPS |
|
$ |
2.05 |
|
|
$ |
1.89 |
|
|
$ |
2.04 |
|
Up 8.5% |
Up 0.5% |
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2’24 |
|
|
Q1’24 |
|
|
Q2’23 |
|
QoQ Change |
YoY Change |
Revenue ($k) |
|
$ |
507,431 |
|
|
$ |
457,885 |
|
|
$ |
441,128 |
|
Up 10.8% |
Up 15.0% |
Gross Margin |
|
|
55.7 |
% |
|
|
55.7 |
% |
|
|
56.5 |
% |
Flat |
Down 0.8 pts |
Opex ($k) |
|
$ |
111,667 |
|
|
$ |
103,426 |
|
|
$ |
96,006 |
|
Up 8.0% |
Up 16.3% |
Operating Margin |
|
|
33.7 |
% |
|
|
33.1 |
% |
|
|
34.7 |
% |
Up 0.6 pts |
Down 1.0 pts |
Net income ($k) |
|
$ |
155,076 |
|
|
$ |
137,492 |
|
|
$ |
137,509 |
|
Up 12.8% |
Up 12.8% |
Diluted EPS |
|
$ |
3.17 |
|
|
$ |
2.81 |
|
|
$ |
2.82 |
|
Up 12.8% |
Up 12.4% |
Revenue by End Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
YoY Change |
|
|
% of Total Rev |
|
End Market ($M) |
|
Q2’24 |
|
|
Q2’23 |
|
|
$ |
|
|
% |
|
|
Q2’24 |
|
|
Q2’23 |
|
Enterprise Data |
|
$ |
187.2 |
|
|
$ |
48.0 |
|
|
|
139.2 |
|
|
|
290.0 |
% |
|
|
36.9 |
% |
|
|
10.9 |
% |
Storage & Computing |
|
|
114.9 |
|
|
|
124.5 |
|
|
|
(9.6 |
) |
|
|
(7.7 |
%) |
|
|
22.7 |
|
|
|
28.2 |
|
Automotive |
|
|
87.2 |
|
|
|
104.4 |
|
|
|
(17.2 |
) |
|
|
(16.5 |
%) |
|
|
17.2 |
|
|
|
23.7 |
|
Communications |
|
|
43.6 |
|
|
|
49.3 |
|
|
|
(5.7 |
) |
|
|
(11.6 |
%) |
|
|
8.5 |
|
|
|
11.1 |
|
Consumer |
|
|
42.2 |
|
|
|
65.2 |
|
|
|
(23.0 |
) |
|
|
(35.3 |
%) |
|
|
8.3 |
|
|
|
14.8 |
|
Industrial |
|
|
32.3 |
|
|
|
49.7 |
|
|
|
(17.4 |
) |
|
|
(35.0 |
%) |
|
|
6.4 |
|
|
|
11.3 |
|
Total |
|
$ |
507.4 |
|
|
$ |
441.1 |
|
|
|
66.3 |
|
|
|
15.0 |
% |
|
|
100 |
% |
|
|
100 |
% |
Ongoing Business Conditions
MPS reported record quarterly revenue with Q2 2024 revenue
of $507.4 million, exceeding the high end of our
outlook.
Our strong Q2 2024 revenue growth was attributed to three
factors:
- Increased demand for AI power solutions,
- Stabilization and improving order trends in several of our end
markets, and
- Initial revenue ramps associated with design wins secured in
past years.
Separately, we continued to expand and diversify our global
supply chain to ensure supply stability and capture future growth.
Overall, our proven strategy remains intact, and we believe we can
swiftly adapt to market changes as they occur.
“As we have emphasized for many years, our results reflect the
continued success of our proven, long-term growth strategy and our
transformation from being only a chip supplier to a full solutions
provider,” said Michael Hsing, CEO and founder of MPS.
Revenue
MPS reported second quarter revenue of $507.4 million, 10.8%
higher than the first quarter of 2024 and 15.0% higher than the
second quarter of 2023. Compared with the first quarter of
2024, sales in Enterprise Data, Consumer, Storage and Computing,
Industrial, and Automotive improved sequentially.
In our Enterprise Data market, second quarter 2024 revenue of
$187.2 million increased 25.0% from the first quarter of 2024
primarily from growth in sales supporting server AI
solutions. Second quarter 2024 Enterprise Data revenue was up
290.0% year over year. Enterprise Data revenue represented
36.9% of MPS’s second quarter 2024 revenue compared with 10.9%
in the second quarter of 2023.
Second quarter Consumer revenue of $42.2 million increased 10.9%
from the first quarter of 2024 primarily from sales in TV
solutions. Second quarter 2024 Consumer revenue was down 35.3%
year over year. Consumer revenue represented 8.3% of MPS’s
second quarter 2024 revenue compared with 14.8% in the second
quarter of 2023.
Storage and Computing revenue of $114.9 million increased
8.3% from the first quarter of 2024. The sequential increase
was primarily from higher sales of products for storage
solutions. Second quarter 2024 Storage and Computing revenue
was down 7.7% year over year. Storage and Computing revenue
represented 22.7% of MPS’s second quarter 2024 revenue compared
with 28.2% in the second quarter of 2023.
Second quarter 2024 Industrial revenue of $32.3 million
increased 6.8% from the first quarter of 2024 due to higher sales
for security solutions. Second quarter 2024 Industrial revenue
was down 35.0% year over year. Industrial revenue represented
6.4% of our total second quarter 2024 revenue compared with 11.3%
in the second quarter of 2023.
Second quarter Automotive revenue of $87.2 million increased
0.1% from the first quarter of 2024. Second quarter 2024
Automotive revenue was down 16.5% year over year. Automotive
revenue represented 17.2% of MPS’s second quarter 2024 revenue
compared with 23.7% in the second quarter of 2023.
Second quarter 2024 Communications revenue of $43.6 million was
down 6.6% percent from the first quarter of 2024 primarily due to
lower network sales. Second quarter 2024 Communications
revenue was down 11.6% year over year. Communications sales
represented 8.5% of our total second quarter 2024 revenue compared
with 11.1% in the second quarter of 2023.
Gross Margin & Operating Income
GAAP gross margin was 55.3%, 20 basis points higher than the
first quarter of 2024. The quarter-over-quarter increase was
attributed primarily to a favorable product mix. Our GAAP
operating income was approximately $116.5 million compared to
$95.5 million reported in the first quarter of 2024.
Non-GAAP gross margin for the second quarter of 2024 was 55.7%,
flat to the first quarter of 2024. Our non-GAAP operating
income was $171.0 million compared to $151.6 million reported in
the first quarter of 2024.
Operating Expenses
Our GAAP operating expenses were $164.0 million in the second
quarter of 2024 compared with $157.0 million in the first quarter
of 2024.
Our Non-GAAP second quarter 2024 operating expenses were
approximately $111.7 million, up from $103.4 million in the first
quarter of 2024.
The differences between non-GAAP operating expenses and GAAP
operating expenses for the quarters discussed here are primarily
stock compensation and related expense and deferred compensation
plan expense.
For the second quarter of 2024, total stock compensation and
related expenses, including approximately $1.6 million charged to
cost of goods sold, was $52.7 million compared with $51.8 million
recorded in the first quarter of 2024.
The Bottom Line
Second quarter 2024 GAAP net income was $100.4 million or $2.05
per fully diluted share, compared with $92.5 million or $1.89 per
share in the first quarter of 2024.
Second quarter 2024 non-GAAP net income was $155.1 million or
$3.17 per fully diluted share, compared with $137.5 million or
$2.81 cents per fully diluted share in the first quarter of
2024.
There were 48.9 million fully diluted shares outstanding at the
end of the second quarter of 2024.
Balance Sheet and Cash Flow
Cash, cash equivalents and investments were $1.31 billion at the
end of the second quarter of 2024 compared to $1.29 billion at the
end of the first quarter of 2024. For the quarter, MPS generated
operating cash flow of approximately $141.0 million compared
with the first quarter of 2024 operating cash flow of $248.0
million.
Accounts receivable ended the second quarter of 2024 at $157.9
million, representing 28 days of sales outstanding, which was 11
days lower than the 39 days reported at the end of the first
quarter of 2024.
Our internal inventories at the end of the second quarter of
2024 were $426.8 million, up from $396.0 million at the end of the
first quarter of 2024. Days of inventory of 171 days at the end of
the second quarter of 2024 were 4 days lower than at the end of the
first quarter of 2024.
We have carefully managed our internal inventories throughout
the year, balancing the uncertainty in the market with being
prepared to capture market upturns when they occur. Comparing
current inventory levels using next quarter’s projected revenue,
days of inventory decreased to 145 days at the end of the second
quarter from 159 days at the end of the first quarter of 2024.
Selected Balance Sheet and Inventory Data |
(Q2’24 Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2’24 |
|
|
|
Q1’24 |
|
|
|
Q2’23 |
|
Cash, Cash Equivalents, and
Investments |
|
$ |
1,307.6 |
M |
|
|
$ |
1,286.9 |
M |
|
|
$ |
941.1 |
M |
Operating Cash Flow |
|
$ |
141.0 |
M |
|
|
$ |
248.0 |
M |
|
|
$ |
90.2 |
M |
Accounts Receivable |
|
$ |
157.9 |
M |
|
|
$ |
194.4 |
M |
|
|
$ |
169.2 |
M |
Days of Sales Outstanding |
|
|
28 |
Days |
|
|
|
39 |
Days |
|
|
|
35 |
Days |
Internal Inventories |
|
$ |
426.8 |
M |
|
|
$ |
396.0 |
M |
|
|
$ |
427.4 |
M |
Days of Inventory (current
quarter revenue) |
|
|
171 |
Days |
|
|
|
175 |
Days |
|
|
|
201 |
Days |
Days of Inventory (next
quarter revenue) |
|
|
145 |
Days |
|
|
|
159 |
Days |
|
|
|
184 |
Days |
Q3’24 Business Outlook
For the third quarter of 2024 ending September 30, we
are forecasting:
- Revenue in the range of $590 million to
$610 million.
- GAAP gross margin in the range of 55.2% to 55.8%.
- Non-GAAP gross margin in the range of 55.5% to
56.1% which excludes the impact from stock-based compensation
and related expenses as well as the impact from amortization of
acquisition-related intangible assets.
- Total stock-based compensation and related expenses in the
range of $51.7 million to $53.7 million including
approximately $1.6 million that would be charged to cost of
goods sold.
- GAAP operating expenses between $160.1 million and
$164.1 million.
- Non-GAAP operating expenses in the range of $118.3 million
to $120.3 million. This estimate excludes stock-based
compensation and related expenses.
- Interest and other income in the range from $6.1 million
to $6.5 million before foreign exchange gains or losses.
- Non-GAAP tax rate of 12.5% for 2024.
- Fully diluted shares outstanding in the range of 48.8 to
49.2 million shares.
For further information,
contact:
Bernie BlegenExecutive Vice President and Chief
Financial OfficerMonolithic Power Systems,
Inc.408-826-0777MPSInvestor.Relations@monolithicpower.com
Safe Harbor Statement
This earnings commentary contains, and statements that will be
made during the accompanying webinar will contain, forward-looking
statements, as that term is defined in the Private Securities
Litigation Reform Act of 1995, including under the “Q3’24 Business
Outlook” section herein, our statement regarding our proven
strategy remaining intact, and the statement regarding our
ability to swiftly adapt to market change, including, among other
things, (i) projected revenue, GAAP and non-GAAP gross margin, GAAP
and non-GAAP operating expenses, stock-based compensation and
related expenses, amortization of acquisition-related intangible
assets, other income before foreign exchange gains or losses, and
fully diluted shares outstanding, (ii) our outlook for the
third quarter of fiscal year 2024 and the near-term,
medium-term and long-term prospects of MPS, including our ability
to adapt to changing market conditions, performance against our
business plan, our ability to grow despite the softening in our
business, our industry and the global economic environment, revenue
growth in certain of our market segments, potential new business
segments, our continued investment in research and development
(“R&D”), expected revenue growth, customers’ acceptance of our
new product offerings, the prospects of our new product
development, our expectations regarding market and industry segment
trends and prospects, and our projected expansion of capacity and
the impact it may have on our business, (iii) our ability to
penetrate new markets and expand our market share, (iv) the
seasonality of our business, (v) our ability to reduce our
expenses, and (vi) statements regarding the assumptions
underlying or relating to any statement described in (i), (ii),
(iii), (iv), or (v). These forward-looking statements are not
historical facts or guarantees of future performance or events, are
based on current expectations, estimates, beliefs, assumptions,
goals, and objectives, and involve significant known and unknown
risks, uncertainties and other factors that may cause actual
results to be materially different from the results expressed by
these statements. Readers of this earnings commentary and listeners
to the accompanying conference call are cautioned not to place
undue reliance on any forward-looking statements, which speak only
as of the date hereof. Factors that could cause actual results to
differ include, but are not limited to, continued downturn in the
global economy, including due to the Russia-Ukraine and Middle East
conflicts, inflation, consumer sentiment and other factors; adverse
events arising from orders or regulations of governmental entities,
including such orders or regulations that impact our customers or
suppliers, and adoption of new or amended accounting standards;
adverse changes in laws and government regulations such as tariffs
on imports of foreign goods, export regulations and export
classifications, including in foreign countries where MPS has
offices or operations; the effect of export controls, trade and
economic sanctions regulations and other regulatory or contractual
limitations on our ability to sell or develop our products in
certain foreign markets, particularly in China; our ability to
obtain governmental licenses and approvals for international
trading activities or technology transfers, including export
licenses; acceptance of, or demand for, our products, in particular
the new products launched recently, being different than expected;
our ability to increase market share in our targeted markets;
difficulty in predicting or budgeting for future customer demand
and channel inventories, expenses and financial contingencies
(including as a result of any continuing impact from the
Russia-Ukraine and Middle East conflicts); our ability to
efficiently and effectively develop new products and receive a
return on our R&D expense investment; our ability to attract
new customers and retain existing customers; our ability to meet
customer demand for our products due to constraints on our
third-party suppliers’ ability to manufacture sufficient quantities
of our products or otherwise; our ability to expand manufacturing
capacity to support future growth; adverse changes in production
and testing efficiency of our products; any political, cultural,
military, regulatory, economic, foreign exchange and operational
changes in China, where a significant portion of our manufacturing
capacity comes from; any market disruptions or interruptions in our
schedule of new product development releases; our ability to manage
our inventory levels; adequate supply of our products from our
third-party manufacturing partners; adverse changes or developments
in the semiconductor industry generally, which is cyclical in
nature, and our ability to adjust our operations to address such
changes or developments; the ongoing consolidation of companies in
the semiconductor industry; competition generally and the
increasingly competitive nature of our industry; our ability to
realize the anticipated benefits of companies and products that MPS
acquires, and our ability to effectively and efficiently integrate
these acquired companies and products into our operations; the
risks, uncertainties and costs of litigation in which MPS is
involved; the outcome of any upcoming trials, hearings, motions and
appeals; the adverse impact on our financial performance if its tax
and litigation provisions are inadequate; our ability to
effectively manage our growth and attract and retain qualified
personnel; the effect of epidemics and pandemics on the global
economy and on our business; the risks associated with the
financial market, economy and geopolitical uncertainties, including
the collapse of certain banks in the U.S. and elsewhere and the
Russia-Ukraine and Middle East conflicts; our ability to adequately
remediate our material weakness; and other important risk factors
identified under the caption “Risk Factors” and elsewhere in our
Securities and Exchange Commission (“SEC”) filings, including, but
not limited to, our Annual Report on Form 10-K filed with the SEC
on February 29, 2024. MPS assumes no obligation to update the
information in this earnings commentary or in the accompanying
webinar.
Non-GAAP Financial Measures
This CFO Commentary contains references to certain non-GAAP
financial measures. Non-GAAP net income, non-GAAP net income per
share, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP
other income, net, non-GAAP operating income and non-GAAP income
before income taxes differ from net income, net income per share,
gross margin, operating expenses, other income, net, operating
income and income before income taxes determined in accordance with
U.S. Generally Accepted Accounting Principles (“GAAP”). Non-GAAP
net income and non-GAAP net income per share exclude the effect of
stock-based compensation and related expenses, which include
stock-based compensation expense and employer payroll taxes in
relation to the stock-based compensation, net deferred compensation
plan expense, amortization of acquisition-related intangible assets
and related tax effects. Non-GAAP gross margin excludes the effect
of stock-based compensation and related expenses, amortization of
acquisition-related intangible assets and deferred compensation
plan expense. Non-GAAP operating expenses exclude the effect of
stock-based compensation and related expenses, amortization of
acquisition-related intangible assets and deferred compensation
plan expense. Non-GAAP operating income excludes the effect of
stock-based compensation and related expenses, amortization of
acquisition-related intangible assets and deferred compensation
plan expense. Non-GAAP other income, net excludes the effect of
deferred compensation plan income. Non-GAAP income before income
taxes excludes the effect of stock-based compensation and related
expenses, amortization of acquisition-related intangible assets and
net deferred compensation plan expense. Projected non-GAAP gross
margin excludes the effect of stock-based compensation and
related expenses, and amortization of acquisition-related
intangible assets. Projected non-GAAP operating expenses exclude
the effect of stock-based compensation and related expenses. These
non-GAAP financial measures are not prepared in accordance with
GAAP and should not be considered as a substitute for, or superior
to, measures of financial performance prepared in accordance with
GAAP. A schedule reconciling non-GAAP financial measures is
included at the end of this press release. MPS utilizes both GAAP
and non-GAAP financial measures to assess what it believes to be
its core operating performance and to evaluate and manage its
internal business and assist in making financial operating
decisions. MPS believes that the inclusion of non-GAAP financial
measures, together with GAAP measures, provides investors with an
alternative presentation useful to investors’ understanding of
MPS’s core operating results and trends. Additionally, MPS believes
that the inclusion of non-GAAP measures, together with GAAP
measures, provides investors with an additional dimension of
comparability to similar companies. However, investors should be
aware that non-GAAP financial measures utilized by other companies
are not likely to be comparable in most cases to the non-GAAP
financial measures used by MPS.
|
|
RECONCILIATION OF NET INCOME TO NON-GAAP NET
INCOME(Unaudited, in thousands, except per share
amounts) |
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Net income |
|
$ |
100,366 |
|
|
$ |
99,504 |
|
|
$ |
192,907 |
|
|
$ |
209,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net
income to non-GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
52,704 |
|
|
|
37,992 |
|
|
|
104,473 |
|
|
|
75,001 |
|
Amortization of acquisition-related intangible assets |
|
|
372 |
|
|
|
33 |
|
|
|
663 |
|
|
|
66 |
|
Deferred compensation plan expense, net |
|
|
106 |
|
|
|
260 |
|
|
|
153 |
|
|
|
511 |
|
Tax effect |
|
|
1,528 |
|
|
|
(280 |
) |
|
|
(5,628 |
) |
|
|
(1,367 |
) |
Non-GAAP net income |
|
$ |
155,076 |
|
|
$ |
137,509 |
|
|
$ |
292,568 |
|
|
$ |
283,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
3.19 |
|
|
$ |
2.90 |
|
|
$ |
6.01 |
|
|
$ |
5.99 |
|
Diluted |
|
$ |
3.17 |
|
|
$ |
2.82 |
|
|
$ |
5.98 |
|
|
$ |
5.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the calculation
of non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
48,687 |
|
|
|
47,489 |
|
|
|
48,660 |
|
|
|
47,361 |
|
Diluted |
|
|
48,945 |
|
|
|
48,756 |
|
|
|
48,935 |
|
|
|
48,705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Prior periods
exclude stock-based compensation related employer payroll
taxes from non-GAAP measures due to immateriality. |
|
|
|
RECONCILIATION OF GROSS MARGIN TO NON-GAAP GROSS
MARGIN(Unaudited, in thousands) |
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Gross profit |
|
$ |
280,578 |
|
|
$ |
247,675 |
|
|
$ |
533,019 |
|
|
$ |
506,455 |
|
Gross margin |
|
|
55.3 |
% |
|
|
56.1 |
% |
|
|
55.2 |
% |
|
|
56.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile gross
profit to non-GAAP gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
1,635 |
|
|
|
1,150 |
|
|
|
3,535 |
|
|
|
2,297 |
|
Amortization of acquisition-related intangible assets |
|
|
339 |
|
|
|
- |
|
|
|
597 |
|
|
|
- |
|
Deferred compensation plan expense |
|
|
100 |
|
|
|
280 |
|
|
|
540 |
|
|
|
460 |
|
Non-GAAP gross profit |
|
$ |
282,652 |
|
|
$ |
249,105 |
|
|
$ |
537,691 |
|
|
$ |
509,212 |
|
Non-GAAP gross margin |
|
|
55.7 |
% |
|
|
56.5 |
% |
|
|
55.7 |
% |
|
|
57.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Prior periods
exclude stock-based compensation related employer payroll
taxes from non-GAAP measures due to immateriality. |
|
|
|
RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING
EXPENSES(Unaudited, in thousands) |
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total operating expenses |
|
$ |
164,042 |
|
|
$ |
135,350 |
|
|
$ |
320,996 |
|
|
$ |
269,854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile total
operating expenses to non-GAAP total operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
(51,069 |
) |
|
|
(36,842 |
) |
|
|
(100,938 |
) |
|
|
(72,704 |
) |
Amortization of acquisition-related intangible assets |
|
|
(33 |
) |
|
|
(33 |
) |
|
|
(66 |
) |
|
|
(66 |
) |
Deferred compensation plan expense |
|
|
(1,273 |
) |
|
|
(2,469 |
) |
|
|
(4,899 |
) |
|
|
(5,073 |
) |
Non-GAAP operating
expenses |
|
$ |
111,667 |
|
|
$ |
96,006 |
|
|
$ |
215,093 |
|
|
$ |
192,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Prior periods
exclude stock-based compensation related employer payroll
taxes from non-GAAP measures due to immateriality. |
|
|
|
RECONCILIATION OF OPERATING INCOME TO NON-GAAP OPERATING
INCOME(Unaudited, in thousands) |
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total operating income |
|
$ |
116,536 |
|
|
$ |
112,325 |
|
|
$ |
212,023 |
|
|
$ |
236,601 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile total
operating income to non-GAAP total operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
52,704 |
|
|
|
37,992 |
|
|
|
104,473 |
|
|
|
75,001 |
|
Amortization of acquisition-related intangible assets |
|
|
372 |
|
|
|
33 |
|
|
|
663 |
|
|
|
66 |
|
Deferred compensation plan expense |
|
|
1,373 |
|
|
|
2,748 |
|
|
|
5,439 |
|
|
|
5,533 |
|
Non-GAAP operating income |
|
$ |
170,985 |
|
|
$ |
153,098 |
|
|
$ |
322,598 |
|
|
$ |
317,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Prior periods
exclude stock-based compensation related employer payroll
taxes from non-GAAP measures due to immateriality. |
|
|
|
RECONCILIATION OF OTHER INCOME, NET, TO NON-GAAP OTHER
INCOME, NET(Unaudited, in thousands) |
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total other income, net |
|
$ |
7,512 |
|
|
$ |
6,543 |
|
|
$ |
17,052 |
|
|
$ |
11,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile other
income, net to non-GAAP other income, net: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan income |
|
|
(1,266 |
) |
|
|
(2,488 |
) |
|
|
(5,285 |
) |
|
|
(5,022 |
) |
Non-GAAP other income,
net |
|
$ |
6,246 |
|
|
$ |
4,055 |
|
|
$ |
11,767 |
|
|
$ |
6,818 |
|
|
|
RECONCILIATION OF INCOME BEFORE INCOME TAXES TO NON-GAAP
INCOME BEFORE INCOME TAXES(Unaudited, in thousands) |
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total income before income taxes |
|
$ |
124,048 |
|
|
$ |
118,868 |
|
|
$ |
229,075 |
|
|
$ |
248,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile
income before income taxes to non-GAAP income before income
taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
52,704 |
|
|
|
37,992 |
|
|
|
104,473 |
|
|
|
75,001 |
|
Amortization of acquisition-related intangible assets |
|
|
372 |
|
|
|
33 |
|
|
|
663 |
|
|
|
66 |
|
Deferred compensation plan expense, net |
|
|
106 |
|
|
|
260 |
|
|
|
153 |
|
|
|
511 |
|
Non-GAAP income before income
taxes |
|
$ |
177,230 |
|
|
$ |
157,153 |
|
|
$ |
334,364 |
|
|
$ |
324,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Prior periods
exclude stock-based compensation related employer payroll
taxes from non-GAAP measures due to immateriality. |
|
|
2024 THIRD QUARTER
OUTLOOKRECONCILIATION OF GROSS MARGIN TO NON-GAAP
GROSS MARGIN(Unaudited) |
|
|
|
Three Months Ending |
|
|
|
September 30, 2024 |
|
|
|
Low |
|
|
High |
|
Gross margin |
|
|
55.2 |
% |
|
|
55.8 |
% |
Adjustment to reconcile gross
margin to non-GAAP gross margin: |
|
|
|
|
|
|
|
|
Stock-based compensation and other expenses |
|
|
0.3 |
% |
|
|
0.3 |
% |
Non-GAAP gross margin |
|
|
55.5 |
% |
|
|
56.1 |
% |
|
|
RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP OPERATING
EXPENSES(Unaudited, in thousands) |
|
|
|
|
|
Three Months Ending |
|
|
|
September 30, 2024 |
|
|
|
Low |
|
|
High |
|
Operating expenses |
|
$ |
160,100 |
|
|
$ |
164,100 |
|
Adjustments to reconcile
operating expenses to non-GAAP operating expenses: |
|
|
|
|
|
|
|
|
Stock-based compensation and other expenses |
|
|
(41,800 |
) |
|
|
(43,800 |
) |
Non-GAAP operating
expenses |
|
$ |
118,300 |
|
|
$ |
120,300 |
|
12
Monolithic Power Systems (NASDAQ:MPWR)
過去 株価チャート
から 10 2024 まで 11 2024
Monolithic Power Systems (NASDAQ:MPWR)
過去 株価チャート
から 11 2023 まで 11 2024