EX-99.1 2 d914404dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Magnachip Reports Results for Second Quarter 2025

Q2 Results Summary

 

   

Consolidated revenue from continuing operations (which includes Power Analog Solutions (“PAS”) and Power IC (“PIC”) businesses) increased 8.1% year-over-year to $47.6 million and was above the mid-point of our guidance range of $45.0 to $49.0 million.

 

   

Consolidated gross profit margin from continuing operations of 20.4% was within our guidance range of 19.5% to 21.5%.

 

   

Repurchased approximately 0.7 million shares for an aggregate purchase price of $2.3 million.

Q2 2025 Highlights

 

   

Q2 was the fifth consecutive quarter of year-over-year growth from continuing operations primarily driven by Power Analog Solutions (PAS) growth in communications and computing applications, as well as strength in Power IC products.

 

   

PAS revenue from the communication applications market increased 46.7% year-over-year, representing 20% of PAS revenue, while computing applications market revenue grew 45.1% year-over year and represented 8% of PAS revenue.

 

   

Power IC (PIC) business increased 11.1% year-over-year in Q2 driven by strength for both TV-LED and OLED power ICs.

 

   

Launched 28 new-generation PAS products in the first half of 2025.

 

   

Had 71 design-wins in Q2, up 61% from the 44 wins achieved in the year ago quarter. The design-wins include both our new generation Gen 6 Super Junction products and low-voltage Gen 8 MOSFETs, as well as our prior generation medium-voltage and Super Junction products.

SEOUL, South Korea, July 31, 2025 – Magnachip Semiconductor Corporation (NYSE: MX) (“Magnachip” or the “Company”) today announced financial results for the second quarter 2025.

Y.J. Kim, Magnachip’s CEO said, “In Q2, Magnachip delivered our fifth consecutive quarter of year-over-year revenue growth from continuing operations, driven primarily by strong performances in our communications and computing applications businesses. The quarter also benefited from some pull-in activity by customers, which contributed to the overall strength of the results. In industrial applications, we continued to see solid demand across key end markets, including e-motors, LED lighting, and 5G battery management systems.”

Mr. Kim added, “Looking to the back half of the year, we face an uncertain environment due to tariffs and pricing pressures on older-generation products, particularly in China. As a result, we currently anticipate a softer second half of the year relative to our prior expectations, and we now forecast 2025 revenue from continuing operations to be flattish as compared to our prior outlook for mid-to-high single-digit growth.”

Mr. Kim added, “While headwinds are impacting our near-term outlook, we are being proactive and decisive by taking structural actions to optimize operational efficiency and we are accelerating the development of a full array of a new generation of feature-rich power products which we expect will command higher prices and margins to drive future growth and profitability. We remain firmly committed to our 3-3-3 strategy of achieving $300 million in revenue with 30% gross margin, although the exact timing will depend largely upon various macroeconomic factors.”


LOGO

Q2 2025 Financial Highlights

 

     In thousands of U.S. dollars, except share data  
     GAAP(1)  
     Q2 2025     Q1 2025     Q/Q change     Q2 2024(1)     Y/Y change  

Consolidated Revenues

     47,622       44,722     up      6.5     46,400     up      2.6

Power solutions business

     47,622       44,722     up      6.5     44,064     up      8.1

Power Analog Solutions

     42,261       39,857     up      6.0     39,240     up      7.7

Power IC

     5,361       4,865     up      10.2     4,824     up      11.1

Transitional Fab 3 foundry services(2)

     —        —      n/a            2,336     n/a      —   

Consolidated Gross Profit Margin

     20.4     20.9   down      0.5 %pts      21.1   down      0.7 %pts 

Power solutions business

     20.4     20.9   down      0.5 %pts     22.5   down      2.1 %pts

Power Analog Solutions

     18.2     17.8   up      0.4 %pts     19.7   down      1.5 %pts

Power IC

     37.4     46.5   down      9.1 %pts     45.5   down      8.1 %pts

Transitional Fab 3 foundry services(2)

     —        —      n/a      —        (5.2 )%    n/a      —   

Operating Loss

     (7,438     (6,288   down      n/a       (5,723   down      n/a  

Income (Loss) from continuing operations

     8,486       (5,082   up      n/a       (2,208   up      n/a  

Basic Earnings (Loss) per Common Share

     0.24       (0.14   up      n/a       (0.06   up      n/a  

Diluted Earnings (Loss) per Common Share

     0.23       (0.14   up      n/a       (0.06   up      n/a  
     In thousands of U.S. dollars, except share data  
     Non-GAAP(1)(3)  
     Q2 2025     Q1 2025     Q/Q change     Q2 2024(1)     Y/Y change  

Adjusted Operating Loss

     (5,616     (5,420   down      n/a       (4,670   down      n/a  

Adjusted EBITDA

     (2,093     (2,073   down      n/a       (992   down      n/a  

Adjusted Income (Loss)

     (2,708     (3,815   up      n/a       2,560     down      n/a  

Adjusted Income (Loss) per Common Share—Diluted

     (0.08     (0.10   up      n/a       0.07     down      n/a  

 

(1)

GAAP and non-GAAP metrics summarized herein do not include any amounts relating to the Display business, which has been classified as discontinued operations from Q1 2025, and we have reclassified certain prior year amounts to conform to the current year’s presentation.

(2)

Following the consummation of the sale of the Foundry Services Group business and Fab 4 in Q3 2020, we provided transitional foundry services to the buyer for foundry products manufactured in our fabrication facility located in Gumi, Korea, known as “Fab 3” (“Transitional Fab 3 Foundry Services”). The contractual obligation to provide the Transitional Fab 3 Foundry Services ended August 31, 2023, and we had wound down these foundry services by the end of 2024. Because these foundry services during the wind-down period had still been provided to the same buyer by us using our Fab 3 based on mutually agreed terms and conditions, we continued to report our revenue from providing these foundry services and related cost of sales within the Transitional Fab 3 Foundry Services line in our consolidated statement of operations until such wind down was completed. Management believes that disclosing revenue of Transitional Fab 3 Foundry Services separately from the Power solutions business allows investors to better understand the results of our core PAS and Power IC businesses.

(3)

Management believes that non-GAAP financial measures, when viewed in conjunction with GAAP results, can provide a meaningful understanding of the factors and trends affecting our business and operations and assist in evaluating our core operating performance. However, such non-GAAP financial measures have limitations and should not be considered as a substitute for net loss or as a better indicator of our operating performance than measures that are presented in accordance with GAAP. A reconciliation of historical GAAP results to non-GAAP results is included in this press release.

Q3 and Full-year 2025 Financial Guidance

While actual results may vary, Magnachip currently expects the following:

For Q3 2025:

 

   

Consolidated revenue from continuing operations (which includes Power Analog Solutions and Power IC businesses) to be in the range of $44 to $48 million, down 3.5% sequentially and down 13.2% year-over-year at the mid-point on an equivalent basis due to pull-ins in Q2 from the second half of the year as well as competitive pricing pressure on its older generation products. This compares with equivalent revenue of $47.6 million in Q2 2025 and $53.0 million in Q3 2024.

 

   

Consolidated gross profit margin from continuing operations to be in the range of 18.5% to 20.5%. This compares with equivalent gross profit margin of 20.4% in Q2 2025 and 22.0% in Q3 2024.


LOGO

For the full-year 2025:

 

   

Consolidated revenue from continuing operations is now expected to be flattish as compared to our previous forecast of mid-to-high single digit growth year-over-year, due to a challenging macroeconomic environment related to tariff uncertainty and pricing pressure on older generation products in China. This compares with equivalent revenue of $185.8 million in 2024.

 

   

Consolidated gross profit margin from continuing operations between 19% to 20%, as compared to our previous forecast of 19.5% to 21.5%. The equivalent gross profit margin was 21.5% in 2024.

Q2 2025 Earnings Conference Call

Magnachip will host a corresponding conference call at 2:00 p.m. PT / 5:00 p.m. ET on Thursday, July 31, 2025, to discuss its financial results. In advance of the conference call, all participants must use the following link to complete the online registration process. Upon registering, each participant will receive access details for this event including the dial-in numbers, a PIN number, and an e-mail with detailed instructions to join the conference call. A live and archived webcast of the conference call and a copy of earnings release will be accessible from the ‘Investors’ section of the Company’s website at www.magnachip.com.

Online registration: https://register-conf.media-server.com/register/BIb2356d591003457bb5c262089f689a13

Safe Harbor for Forward-Looking Statements

Information in this press release regarding Magnachip’s forecasts, business outlook, expectations and beliefs are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. These statements include expectations about estimated historical or future operating results and financial performance, outlook and business plans, including third quarter and full year 2025 revenue and gross profit margin expectations, future growth and revenue opportunities from new and existing products and customers, the timing and extent of future revenue contributions by our products and businesses, and the impact of market conditions associated with inflation and higher interest rates, geopolitical conflicts including between Russia-Ukraine and between Israel-Hamas and Iran, sustained military action and conflict in the Red Sea, and global macroeconomic conditions resulting from trade and tariff actions instituted between the U.S. and other countries on Magnachip’s future operating results and financial performance. All forward-looking statements included in this release are based upon information available to Magnachip as of the date of this release, which may change, and we assume no obligation to update any such forward-looking statements. These statements are not guarantees of future performance and actual results could differ materially from our current expectations. Factors that could cause or contribute to such differences include, among others: the impact of changes in macroeconomic conditions, including those caused by or related to recent trade and tariff actions announced by the U.S. globally and the related retaliatory tariffs and disruptions in supply chains and global trade as a result thereof, inflation, potential recessions or other deteriorations, economic instability or civil unrest; geopolitical conflicts, including between Russia-Ukraine and between Israel-Hamas and Iran and sustained military action and conflict in the Red Sea; manufacturing capacity constraints or supply chain disruptions that may impact our ability to deliver our products or affect the price of components, which may lead to an increase in our costs and impact demand for our products from customers who are similarly affected by such capacity constraints or disruptions; the impact of competitive products and pricing; timely acceptance of our designs by customers; timely introduction of new products and technologies; our ability to ramp new products into volume production; industry-wide shifts in supply and demand for semiconductor products; overcapacity within the industry or at Magnachip; effective and cost-efficient utilization of manufacturing capacity; financial stability in foreign markets and the impact of foreign exchange rates; unanticipated costs and expenses or the inability to identify expenses that can be eliminated; compliance with U.S. and international trade and export laws and regulations by us, our customers and our distributors; change to or ratification of local or international laws and regulations, including those related to environment, health and safety; public health issues; other business interruptions that could disrupt supply or delivery of, or demand for, Magnachip’s products; and other risks detailed from time to time in Magnachip’s filings with the U.S. Securities and Exchange Commission (the “SEC”), including our Form 10-K filed on March 14, 2025, and subsequent registration statements, amendments or other reports that we may file from time to time with the SEC and/or make available on our website. Magnachip assumes no obligation and does not intend to update the forward-looking statements provided, whether as a result of new information, future events or otherwise.


LOGO

About Magnachip Semiconductor

Magnachip is a designer and manufacturer of analog and mixed-signal power semiconductor platform solutions for various applications, including industrial, automotive, communication, consumer and computing. The Company provides a broad range of standard products to customers worldwide. Magnachip, with about 45 years of operating history, owns a portfolio of approximately 1,000 registered patents and pending applications, and has extensive engineering, design and manufacturing process expertise. For more information, please visit www.magnachip.com. Information on or accessible through Magnachip’s website is not a part of, and is not incorporated into, this release.

CONTACT:

Steven C. Pelayo, CFA

The Blueshirt Group

Tel. +1 (360) 808-5154

steven@blueshirtgroup.co


LOGO

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,
2025
    March 31,
2025
    June 30,
2024(1)
    June 30,
2025
    June 30,
2024(1)
 

Revenues:

          

Net sales – Power solutions business

   $ 47,622     $ 44,722     $ 44,064     $ 92,344     $ 83,976  

Net sales – Transitional Fab 3 foundry services

     —        —        2,336       —        5,862  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     47,622       44,722       46,400       92,344       89,838  

Cost of sales:

          

Cost of sales – Power solutions business

     37,910       35,360       34,157       73,270       67,025  

Cost of sales – Transitional Fab 3 foundry services

     —        —        2,457       —        6,668  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales

     37,910       35,360       36,614       73,270       73,693  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     9,712       9,362       9,786       19,074       16,145  

Gross profit as a percentage of Power solutions business net sales

     20.4     20.9     22.5     20.7     20.2

Gross profit as a percentage of total revenues

     20.4     20.9     21.1     20.7     18.0

Operating expenses:

          

Selling, general and administrative expenses

     9,321       9,714       9,735       19,035       19,275  

Research and development expenses

     6,983       5,936       5,774       12,919       11,984  

Other charges

     846       —        —        846       —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     17,150       15,650       15,509       32,800       31,259  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (7,438     (6,288     (5,723     (13,726     (15,114

Interest income

     1,324       1,545       2,134       2,869       4,275  

Interest expense

     (402     (449     (487     (851     (672

Foreign currency gain (loss), net

     10,810       (405     (3,625     10,405       (8,613

Other income

     56       114       108       170       152  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) from continuing operations before income tax benefit, net

     4,350       (5,483     (7,593     (1,133     (19,972

Income tax benefit, net

     (4,136     (401     (5,385     (4,537     (3,480
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) from continuing operations

     8,486       (5,082     (2,208     3,404       (16,492

Loss from discontinued operations, net of tax

     (8,163     (3,796     (10,789     (11,959     (11,922
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 323     $ (8,878   $ (12,997   $ (8,555   $ (28,414
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings (loss) per common share—

          

Continuing operations

   $ 0.24     $ (0.14   $ (0.06   $ 0.09     $ (0.43

Discontinuing operations

     (0.23     (0.10     (0.28     (0.32     (0.31

Total

   $ 0.01     $ (0.24   $ (0.34   $ (0.23   $ (0.74

Diluted earnings (loss) per common share—

          

Continuing operations

   $ 0.23     $ (0.14   $ (0.06   $ 0.09     $ (0.43

Discontinuing operations

     (0.22     (0.10     (0.28     (0.32     (0.31

Total

   $ 0.01     $ (0.24   $ (0.34   $ (0.23   $ (0.74

Weighted average number of shares—

          

Basic

     36,083,703       36,887,841       38,174,920       36,483,551       38,359,851  

Diluted

     36,768,647       36,887,841       38,174,920       37,209,622       38,359,851  
 
(1)

We have reclassified prior period financial information to conform to the current year presentation that reflects the classification of the Display business as discontinued operations from Q1 2025.


LOGO

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

     June 30,
2025
    December 31,
2024
 

Assets

    

Current assets

    

Cash and cash equivalents

   $ 113,326     $ 138,610  

Accounts receivable, net

     28,784       28,402  

Inventories, net

     37,571       30,535  

Other receivables

     8,329       4,444  

Prepaid expenses

     6,518       10,379  

Hedge collateral

     —        2,080  

Other current assets

     4,926       4,779  
  

 

 

   

 

 

 

Total current assets

     199,454       219,229  

Property, plant and equipment, net

     94,262       81,463  

Operating lease right-of-use assets

     2,958       3,107  

Intangible assets, net

     500       507  

Long-term prepaid expenses

     255       165  

Deferred income taxes

     57,298       52,889  

Other non-current assets

     15,804       21,956  
  

 

 

   

 

 

 

Total assets

   $ 370,531     $ 379,316  
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current liabilities

    

Accounts payable

   $ 19,448     $ 21,642  

Other accounts payable

     11,900       10,764  

Accrued expenses

     8,429       8,648  

Accrued income taxes

     84       56  

Operating lease liabilities

     1,572       1,393  

Other current liabilities

     1,483       3,765  
  

 

 

   

 

 

 

Total current liabilities

     42,916       46,268  
  

 

 

   

 

 

 

Long-term borrowings

     36,508       27,211  

Accrued severance benefits, net

     14,248       17,094  

Non-current operating lease liabilities

     1,382       1,823  

Other non-current liabilities

     5,315       10,123  
  

 

 

   

 

 

 

Total liabilities

     100,369       102,519  
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity

    

Common stock, $0.01 par value, 150,000,000 shares authorized, 57,581,275 shares issued and 35,954,038 outstanding at June 30, 2025 and 57,498,507 shares issued and 36,912,118 outstanding at December 31, 2024

     575       574  

Additional paid-in capital

     280,853       279,423  

Retained earnings

     236,021       244,576  

Treasury stock, 21,627,237 shares at June 30, 2025 and 20,586,389 shares at December 31, 2024, respectively

     (229,381     (225,883

Accumulated other comprehensive loss

     (17,906     (21,893
  

 

 

   

 

 

 

Total stockholders’ equity

     270,162       276,797  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 370,531     $ 379,316  
  

 

 

   

 

 

 


LOGO

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,
2025
    June 30,
2025
    June 30,
2024
 

Cash flows from operating activities

      

Net income (loss)

   $ 323     $ (8,555   $ (28,414

Adjustments to reconcile net income (loss) to net cash used in operating activities

      

Depreciation and amortization

     3,388       6,661       8,115  

Provision for severance benefits

     661       2,175       2,970  

Loss (gain) on foreign currency, net

     (18,050     (18,085     16,848  

Provision (reversal) for inventory reserves

     (363     845       (1,024

Stock-based compensation

     462       1,492       2,116  

Impairment charges

     7,362       7,362       —   

Deferred income tax assets

     (234     (649     3,158  

Others, net

     251       476       426  

Changes in operating assets and liabilities

      

Accounts receivable, net

     (5,235     (4,600     (235

Inventories

     (1,720     (4,979     (3,449

Other receivables

     (5,024     (5,835     601  

Prepaid expenses

     3,388       4,621       3,827  

Other current assets

     (295     675       (2,931

Accounts payable

     17       2,559       1,944  

Other accounts payable

     (2,350     (4,972     (6,676

Accrued expenses

     (1,911     (2,022     (427

Accrued income taxes

     28       22       (17

Other current liabilities

     355       (546     453  

Other non-current liabilities

     (346     8       (246

Payment of severance benefits

     (9,518     (9,843     (1,362

Others, net

     3,679       3,389       (761
  

 

 

   

 

 

   

 

 

 

Net cash used in operating activities

     (25,132     (29,801     (5,084

Cash flows from investing activities

      

Proceeds from settlement of hedge collateral

     2,237       2,237       —   

Payment of hedge collateral

     —        —        (612

Purchase of property, plant and equipment

     (11,875     (12,083     (1,566

Payment for intellectual property registration

     (22     (85     (178

Collection of guarantee deposits

     2,315       2,336       1,138  

Payment of guarantee deposits

     (158     (297     (1,910

Purchase of short-term financial instruments

     —        —        (30,000

Others, net

     180       180       0  
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (7,323     (7,712     (33,128

Cash flows from financing activities

      

Proceeds from long-term borrowings

     6,964       6,964       30,059  

Acquisition of treasury stock

     (2,714     (4,020     (6,859

Repayment of financing related to water treatment facility arrangement

     (114     (225     (238

Repayment of principal portion of finance lease liabilities

     (42     (80     (69
  

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

     4,094       2,639       22,893  

Effect of exchange rates on cash and cash equivalents

     9,033       9,590       (10,306
  

 

 

   

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (19,328     (25,284     (25,625

Cash and cash equivalents

      

Beginning of the period

     132,654       138,610       158,092  
  

 

 

   

 

 

   

 

 

 

End of the period

   $ 113,326     $ 113,326     $ 132,467  
  

 

 

   

 

 

   

 

 

 


LOGO

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF OPERATING LOSS FROM CONTINUING OPERATIONS TO ADJUSTED OPERATING LOSS FROM CONTINUING OPERATIONS

(In thousands of U.S. dollars)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,
2025
    March 31,
2025
    June 30,
2024(1)
    June 30,
2025
    June 30,
2024(1)
 

Operating loss– continuing operations

   $ (7,438   $ (6,288   $ (5,723   $ (13,726   $ (15,114

Adjustments:

          

Equity-based compensation expense

     976       868       1,053       1,844       1,881  

Other charges

     846       —        —        846       —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Operating Loss– continuing operations

   $ (5,616   $ (5,420   $ (4,670   $ (11,036   $ (13,233
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 
(1)

We have reclassified prior period financial information to conform to the current year presentation that reflects the classification of the Display business as discontinued operations from Q1 2025.

We present Adjusted Operating Loss from continuing operations as a supplemental measure of our performance. We define Adjusted Operating Loss from continuing operations for the periods indicated as operating loss from continuing operations adjusted to exclude (i) Equity-based compensation expense and (ii) Other charges.

For the three and six months ended June 30, 2025, we recorded $496 thousand of one-time employee incentives and $350 thousand of certain executive separation benefit related accruals.


LOGO

MAGNACHIP SEMICONDUCTOR CORPORATION AND SUBSIDIARIES

RECONCILIATION OF INCOME (LOSS) FROM CONTINUING OPERATIONS TO ADJUSTED EBITDA FROM CONTINUING OPERATIONS AND ADJUSTED INCOME (LOSS) FROM CONTINUING OPERATIONS

(In thousands of U.S. dollars, except share data)

(Unaudited)

 

     Three Months Ended     Six Months Ended  
     June 30,
2025
    March 31,
2025
    June 30,
2024(1)
    June 30,
2025
    June 30,
2024(1)
 

Income (Loss) from continuing operations

   $ 8,486     $ (5,082   $ (2,208   $ 3,404     $ (16,492

Adjustments:

          

Interest income

     (1,324     (1,545     (2,134     (2,869     (4,275

Interest expense

     402       449       487       851       672  

Income tax benefit, net

     (4,136     (401     (5,385     (4,537     (3,480

Depreciation and amortization

     3,387       3,262       3,655       6,649       7,396  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA – continuing operations

     6,815       (3,317     (5,585     3,498       (16,179

Equity-based compensation expense

     976       868       1,053       1,844       1,881  

Foreign currency loss (gain), net

     (10,810     405       3,625       (10,405     8,613  

Derivative valuation loss (gain), net

     80       (29     (85     51       (110

Other charges

     846       —        —        846       —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA – continuing operations

   $ (2,093   $ (2,073   $ (992   $ (4,166   $ (5,795
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) from continuing operations

   $ 8,486     $ (5,082   $ (2,208   $ 3,404     $ (16,492

Adjustments:

          

Equity-based compensation expense

     976       868       1,053       1,844       1,881  

Foreign currency loss (gain), net

     (10,810     405       3,625       (10,405     8,613  

Derivative valuation loss (gain), net

     80       (29     (85     51       (110

Other charges

     846       —        —        846       —   

Income tax effect on non-GAAP adjustments

     (2,286     23       175       (2,263     (1,168
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Income (Loss) – continuing operations

   $ (2,708   $ (3,815   $ 2,560     $ (6,523   $ (7,276
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Income (Loss) – continuing operations per common share—

          

- Basic

   $ (0.08   $ (0.10   $ 0.07     $ (0.18   $ (0.19

- Diluted

   $ (0.08   $ (0.10   $ 0.07     $ (0.18   $ (0.19

Weighted average number of shares – basic

     36,083,703       36,887,841       38,174,920       36,483,551       38,359,851  

Weighted average number of shares – diluted

     36,083,703       36,887,841       38,529,789       36,483,551       38,359,851  
 
(1)

We have reclassified prior period financial information to conform to the current year presentation that reflects the classification of the Display business as discontinued operations from Q1 2025.

We present Adjusted EBITDA from continuing operations and Adjusted Income (Loss) from continuing operations as supplemental measures of our performance. We define Adjusted EBITDA from continuing operations for the periods indicated as EBITDA – continuing operations (as defined below), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss (gain), net, (iii) Derivative valuation loss (gain), net and (iv) Other charges. EBITDA – continuing operations for the periods indicated is defined as income (loss) from continuing operations before interest income, interest expense, income tax benefit, net and depreciation and amortization.

We prepare Adjusted Income (Loss) from continuing operations by adjusting income (loss) from continuing operations to eliminate the impact of a number of non-cash expenses and other items that may be either one time or recurring that we do not consider to be indicative of our core ongoing operating performance. We believe that Adjusted Income (Loss) from continuing operations is particularly useful because it reflects the impact of our asset base and capital structure on our operating performance. We define Adjusted Income (Loss) from continuing operations for the periods as net income (loss), adjusted to exclude (i) Equity-based compensation expense, (ii) Foreign currency loss (gain), net, (iii) Derivative valuation loss (gain), net, (iv) Other charges and (v) Income tax effect on non-GAAP adjustments.

For the three and six months ended June 30, 2025, we recorded $496 thousand of one-time employee incentives and $350 thousand of certain executive separation benefit related accruals.