MPS will report its results after the market closes on October 30,
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/99356457350.
|
Q3 2024 Financial Summary |
(Unaudited) |
|
GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3’24 |
|
Q2’24 |
|
Q3’23 |
|
|
QoQ Change |
|
YoY Change |
Revenue ($k) |
|
$620,119 |
|
$507,431 |
|
$474,867 |
|
|
Up 22.2% |
|
Up 30.6% |
Gross Margin |
|
|
55.4% |
|
|
55.3% |
|
|
55.5% |
|
|
Up 0.1 pts |
|
Down 0.1 pts |
Opex
($k) |
|
$179,415 |
|
$164,042 |
|
$127,975 |
|
|
Up 9.4% |
|
Up 40.2% |
Operating Margin |
|
|
26.5% |
|
|
23.0% |
|
|
28.5% |
|
|
Up 3.5 pts |
|
Down 2.0 pts |
Net
income ($k) |
|
$144,430 |
|
$100,366 |
|
$121,163 |
|
|
Up 43.9% |
|
Up 19.2% |
Diluted EPS |
|
$2.95 |
|
$2.05 |
|
$2.48 |
|
|
Up 43.9% |
|
Up 19.0% |
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3’24 |
|
Q2’24 |
|
Q3’23 |
|
|
QoQ Change |
|
YoY Change |
Revenue ($k) |
|
$620,119 |
|
$507,431 |
|
$474,867 |
|
|
Up 22.2% |
|
Up 30.6% |
Gross Margin |
|
|
55.8% |
|
|
55.7% |
|
|
55.7% |
|
|
Up 0.1 pts |
|
Up 0.1 pts |
Opex ($k) |
|
$125,169 |
|
$111,667 |
|
$96,639 |
|
|
Up 12.1% |
|
Up 29.5% |
Operating Margin |
|
|
35.6% |
|
|
33.7% |
|
|
35.3% |
|
|
Up 1.9 pts |
|
Up 0.3 pts |
Net income ($k) |
|
$198,786 |
|
$155,076 |
|
$150,278 |
|
|
Up 28.2% |
|
Up 32.3% |
Diluted EPS |
|
$4.06 |
|
$3.17 |
|
$3.08 |
|
|
Up 28.1% |
|
Up 31.8% |
|
Revenue by End Market |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
YoY Change |
|
% of Total Rev |
End Market ($M) |
|
Q3’24 |
|
Q3’23 |
|
$ |
|
% |
|
Q3’24 |
|
Q3’23 |
Enterprise Data |
|
$184.5 |
|
$98.9 |
|
85.6 |
|
86.4% |
|
29.7% |
|
20.8% |
Storage & Computing |
|
|
144.0 |
|
|
129.5 |
|
14.5 |
|
11.2% |
|
23.2 |
|
27.3 |
Automotive |
|
|
111.3 |
|
|
95.2 |
|
16.1 |
|
17.0% |
|
18.0 |
|
20.0 |
Communications |
|
|
71.9 |
|
|
46.8 |
|
25.1 |
|
53.6% |
|
11.6 |
|
9.9 |
Consumer |
|
|
64.4 |
|
|
62.4 |
|
2.0 |
|
3.3% |
|
10.4 |
|
13.1 |
Industrial |
|
|
44.0 |
|
|
42.1 |
|
1.9 |
|
4.5% |
|
7.1 |
|
8.9 |
Total |
|
$620.1 |
|
$474.9 |
|
145.2 |
|
30.6% |
|
100% |
|
100% |
|
Ongoing Business Conditions
In Q3 2024, MPS achieved record quarterly revenue of $620.1
million, 22.2% higher than revenue in the second quarter of
2024 and 30.6% higher than revenue in the third quarter of
2023.
Our performance during the quarter reflected the strength
of our diversified market strategy as we saw improved ordering
trends across most end markets, and benefited from revenue
ramps associated with design wins secured in past years.
Q3 2024 revenue highlights include:
- Automotive was up 28% sequentially across all areas including
infotainment, lighting, ADAS, and body controls.
- Communications was up 65% from Q2 2024 reflecting new product
ramps for Wi-Fi, optical, networking, and router solutions.
- Storage and Compute was up 25% sequentially on the strength of
demand for DDR5 and SSD memory, and notebooks.
MPS continues to focus on innovation, solving our customers’
most challenging problems, and maintaining the highest level of
quality. In addition, we continue to expand and diversify our
global supply chain which will allow us to capture future growth,
maintain supply stability, and swiftly adapt to market changes as
they occur.
“Our results continue to demonstrate the 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 third quarter revenue of $620.1 million, 22.2%
higher than the second quarter of 2024 and 30.6% higher than the
third quarter of 2023. Compared with the second quarter of 2024,
sales in Communications, Consumer, Industrial, Automotive, and
Storage and Computing improved sequentially.
Third quarter 2024 Communications revenue of $71.9 million was
up 65.0% percent from the second quarter of 2024 reflecting new
product ramps for Wi-Fi, optical, networking, and router
solutions. Third quarter 2024 Communications revenue was up 53.6%
year over year. Communications sales represented 11.6% of our total
third quarter 2024 revenue compared with 9.9% in the third quarter
of 2023.
Third quarter Consumer revenue of $64.4 million increased 52.5%
from the second quarter of 2024 primarily from sales in home
appliance and gaming solutions. Third quarter 2024 Consumer revenue
was up 3.3% year over year. Consumer revenue represented 10.4% of
MPS’s third quarter 2024 revenue compared with 13.1% in the third
quarter of 2023.
Third quarter 2024 Industrial revenue of $44.0 million increased
36.4% from the second quarter of 2024 due to higher sales for power
sources. Third quarter 2024 Industrial revenue was up 4.5% year
over year. Industrial revenue represented 7.1% of our total third
quarter 2024 revenue compared with 8.9% in the third quarter of
2023.
Third quarter Automotive revenue of $111.3 million increased
27.7% from the second quarter of 2024. Third quarter 2024
Automotive revenue was up 17.0% year over year due to strength in
all areas including infotainment, lighting, ADAS, and body control.
Automotive revenue represented 18.0% of MPS’s third quarter 2024
revenue compared with 20.0% in the third quarter of 2023.
Storage and Computing revenue of $144.0 million increased 25.3%
from the second quarter of 2024. The sequential increase was
primarily on the strength of demand for DDR5, SSDs, and notebooks.
Third quarter 2024 Storage and Computing revenue was up 11.2% year
over year. Storage and Computing revenue represented 23.2% of MPS’s
third quarter 2024 revenue compared with 27.3% in the third quarter
of 2023.
In our Enterprise Data market, third quarter 2024 revenue of
$184.5 million decreased 1.5% from the second quarter of 2024.
Third quarter 2024 Enterprise Data revenue was up 86.4% year over
year. Enterprise Data revenue represented 29.7% of MPS’s third
quarter 2024 revenue compared with 20.8% in the third quarter of
2023.
Gross Margin & Operating Income
GAAP gross margin was 55.4%, 10 basis points higher than in the
second quarter of 2024. The quarter-over-quarter increase was
attributed primarily to lower inventory and warranty reserves. Our
GAAP operating income was approximately $164.0 million compared to
$116.5 million reported in the second quarter of 2024.
Non-GAAP gross margin for the third quarter of 2024 was 55.8%,
10 basis points higher than in the second quarter of 2024. Our
non-GAAP operating income was $220.8 million compared to $171.0
million reported in the second quarter of 2024.
Operating Expenses
Our GAAP operating expenses were $179.4 million in the third
quarter of 2024 compared with $164.0 million in the second quarter
of 2024.
Our Non-GAAP third quarter 2024 operating expenses were
approximately $125.2 million, up from $111.7 million in the second
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 third quarter of 2024, total stock compensation and
related expenses, including approximately $1.7 million charged to
cost of goods sold, was $52.4 million compared with $52.7 million
recorded in the second quarter of 2024.
The Bottom Line
Third quarter 2024 GAAP net income was $144.4 million or $2.95
per fully diluted share, compared with $100.4 million or $2.05 per
share in the second quarter of 2024.
Third quarter 2024 non-GAAP net income was $198.8 million or
$4.06 per fully diluted share, compared with $155.1 million or
$3.17 per fully diluted share in the second quarter of 2024.
There were 49.0 million fully diluted shares outstanding at the
end of the third quarter of 2024.
Balance Sheet and Cash Flow
Cash, cash equivalents and short-term investments were $1.46
billion at the end of the third quarter of 2024 compared to $1.31
billion at the end of the second quarter of 2024. For the quarter,
MPS generated operating cash flow of approximately
$231.7 million compared with the second quarter of 2024
operating cash flow of $141.0 million.
Accounts receivable ended the third quarter of 2024 at $164.7
million, representing 24 days of sales outstanding, which was 4
days lower than the 28 days reported at the end of the second
quarter of 2024.
Our internal inventories at the end of the third quarter of 2024
were $424.9 million, down from $426.8 million at the end of the
second quarter of 2024. Days of inventory of 140 days at the end of
the third quarter of 2024 were 31 days lower than at the end of the
second 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 at the end of the third quarter of 140 days were
flat to the end of the second quarter of 2024.
|
Selected Balance Sheet and Inventory Data |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
Q3’24 |
|
Q2’24 |
|
Q3’23 |
Cash, Cash Equivalents, and
Short-Term Investments |
|
|
$1,462.4 M |
|
$1,307.6 M |
|
$1,042.9 M |
Operating Cash Flow |
|
|
$231.7 M |
|
$141.0 M |
|
$175.9 M |
Accounts Receivable |
|
|
$164.7 M |
|
$157.9 M |
|
$185.8 M |
Days of Sales Outstanding |
|
|
24 Days |
|
28 Days |
|
36 Days |
Internal Inventories |
|
|
$424.9 M |
|
$426.8 M |
|
$397.3 M |
Days of Inventory (current
quarter revenue) |
|
|
140 Days |
|
171 Days |
|
171 Days |
Days of Inventory (next
quarter revenue) |
|
|
140 Days |
|
140 Days |
|
178 Days |
|
Q4’24 Business Outlook
For the fourth quarter of 2024 ending December 31, we
are forecasting:
- Revenue in the range of $600 million to
$620 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 $50.3 million to $52.3 million including
approximately $1.6 million that would be charged to cost of
goods sold.
- GAAP operating expenses between $170.7 million and
$174.7 million.
- Non-GAAP operating expenses in the range of $122.0 million
to $124.0 million. This estimate excludes stock-based
compensation and related expenses in the range of $48.7 million to
$50.7 million.
- Interest and other income in the range from $6.2 million
to $6.6 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 “Q4’24 Business
Outlook” section herein, our statement regarding our business
focus, our statement regarding the expansion and diversification of
our global supply chain and the quote from our CEO
and founder, 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 fourth 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
uncertainties 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, and tax laws or the
interpretation of same, 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 (income). Non-GAAP operating expenses exclude the
effect of stock-based compensation and related expenses,
amortization of acquisition-related intangible assets and deferred
compensation plan income (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 (income). Non-GAAP other income,
net excludes the effect of deferred compensation plan expense
(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. See the GAAP to Non-GAAP
reconciliations in the tables set forth below.
|
RECONCILIATION OF NET INCOME TO NON-GAAP NET
INCOME |
(Unaudited, in thousands, except per share amounts) |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Net income |
|
$ |
144,430 |
|
|
$ |
121,163 |
|
|
$ |
337,337 |
|
|
$ |
330,469 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net
income to non-GAAP net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
52,416 |
|
|
|
33,603 |
|
|
|
156,889 |
|
|
|
108,604 |
|
Amortization of acquisition-related intangible assets |
|
|
320 |
|
|
|
33 |
|
|
|
983 |
|
|
|
99 |
|
Deferred compensation plan expense, net |
|
|
141 |
|
|
|
256 |
|
|
|
294 |
|
|
|
767 |
|
Tax effect |
|
|
1,479 |
|
|
|
(4,777 |
) |
|
|
(4,149 |
) |
|
|
(6,144 |
) |
Non-GAAP net income |
|
$ |
198,786 |
|
|
$ |
150,278 |
|
|
$ |
491,354 |
|
|
$ |
433,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
4.08 |
|
|
$ |
3.15 |
|
|
$ |
10.09 |
|
|
$ |
9.13 |
|
Diluted |
|
$ |
4.06 |
|
|
$ |
3.08 |
|
|
$ |
10.04 |
|
|
$ |
8.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in the calculation
of non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
48,757 |
|
|
|
47,780 |
|
|
|
48,692 |
|
|
|
47,501 |
|
Diluted |
|
|
48,964 |
|
|
|
48,792 |
|
|
|
48,945 |
|
|
|
48,734 |
|
|
*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 September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Gross profit |
|
$ |
343,443 |
|
|
$ |
263,541 |
|
|
$ |
876,462 |
|
|
$ |
769,996 |
|
Gross margin |
|
|
55.4 |
% |
|
|
55.5 |
% |
|
|
55.3 |
% |
|
|
56.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile gross
profit to non-GAAP gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
1,695 |
|
|
|
1,020 |
|
|
|
5,230 |
|
|
|
3,317 |
|
Amortization of acquisition-related intangible assets |
|
|
287 |
|
|
|
- |
|
|
|
884 |
|
|
|
- |
|
Deferred compensation plan expense (income) |
|
|
543 |
|
|
|
(75 |
) |
|
|
1,083 |
|
|
|
385 |
|
Non-GAAP gross profit |
|
$ |
345,968 |
|
|
$ |
264,486 |
|
|
$ |
883,659 |
|
|
$ |
773,698 |
|
Non-GAAP gross margin |
|
|
55.8 |
% |
|
|
55.7 |
% |
|
|
55.7 |
% |
|
|
56.6 |
% |
|
*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 September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total operating expenses |
|
$ |
179,415 |
|
|
$ |
127,975 |
|
|
$ |
500,411 |
|
|
$ |
397,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile total
operating expenses to non-GAAP total operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
(50,721 |
) |
|
|
(32,583 |
) |
|
|
(151,659 |
) |
|
|
(105,287 |
) |
Amortization of acquisition-related intangible assets |
|
|
(33 |
) |
|
|
(33 |
) |
|
|
(99 |
) |
|
|
(99 |
) |
Deferred compensation plan income (expense) |
|
|
(3,492 |
) |
|
|
1,280 |
|
|
|
(8,391 |
) |
|
|
(3,793 |
) |
Non-GAAP operating
expenses |
|
$ |
125,169 |
|
|
$ |
96,639 |
|
|
$ |
340,262 |
|
|
$ |
288,650 |
|
|
*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 September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total operating income |
|
$ |
164,028 |
|
|
$ |
135,566 |
|
|
$ |
376,051 |
|
|
$ |
372,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile total
operating income to non-GAAP total operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
52,416 |
|
|
|
33,603 |
|
|
|
156,889 |
|
|
|
108,604 |
|
Amortization of acquisition-related intangible assets |
|
|
320 |
|
|
|
33 |
|
|
|
983 |
|
|
|
99 |
|
Deferred compensation plan expense (income) |
|
|
4,035 |
|
|
|
(1,355 |
) |
|
|
9,474 |
|
|
|
4,178 |
|
Non-GAAP operating income |
|
$ |
220,799 |
|
|
$ |
167,847 |
|
|
$ |
543,397 |
|
|
$ |
485,048 |
|
|
*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 September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total other income, net |
|
$ |
10,278 |
|
|
$ |
2,289 |
|
|
$ |
27,330 |
|
|
$ |
14,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile other
income, net to non-GAAP other income, net: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan expense (income) |
|
|
(3,895 |
) |
|
|
1,611 |
|
|
|
(9,180 |
) |
|
|
(3,411 |
) |
Non-GAAP other income,
net |
|
$ |
6,383 |
|
|
$ |
3,900 |
|
|
$ |
18,150 |
|
|
$ |
10,718 |
|
|
|
RECONCILIATION OF INCOME BEFORE INCOME TAXES TO NON-GAAP
INCOME BEFORE INCOME TAXES |
(Unaudited, in thousands) |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Total income before income taxes |
|
$ |
174,306 |
|
|
$ |
137,855 |
|
|
$ |
403,381 |
|
|
$ |
386,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile
income before income taxes to non-GAAP income before income
taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation and related expenses* |
|
|
52,416 |
|
|
|
33,603 |
|
|
|
156,889 |
|
|
|
108,604 |
|
Amortization of acquisition-related intangible assets |
|
|
320 |
|
|
|
33 |
|
|
|
983 |
|
|
|
99 |
|
Deferred compensation plan expense, net |
|
|
141 |
|
|
|
256 |
|
|
|
294 |
|
|
|
767 |
|
Non-GAAP income before income
taxes |
|
$ |
227,183 |
|
|
$ |
171,747 |
|
|
$ |
561,547 |
|
|
$ |
495,766 |
|
|
*Prior periods exclude stock-based compensation related
employer payroll taxes from non-GAAP measures due to
immateriality.
|
2024 FOURTH QUARTER
OUTLOOKRECONCILIATION OF GROSS MARGIN TO NON-GAAP
GROSS MARGIN(Unaudited) |
|
|
|
Three Months Ending |
|
|
|
December 31, 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 |
|
|
|
December 31, 2024 |
|
|
|
Low |
|
|
High |
|
Operating expenses |
|
$ |
170,700 |
|
|
$ |
174,700 |
|
Adjustments to reconcile
operating expenses to non-GAAP operating expenses: |
|
|
|
|
|
|
|
|
Stock-based compensation and other expenses |
|
|
(48,700 |
) |
|
|
(50,700 |
) |
Non-GAAP operating
expenses |
|
$ |
122,000 |
|
|
$ |
124,000 |
|
|
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