Ultra Clean Reports First Quarter 2024 Financial Results
| | |||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||
| (Unaudited; in millions, except per share data) | |||
| | | | |
| | Three Months Ended | ||
| | March 29, 2024 | | March 31, 2023 |
| Revenues: | | | |
| Product | $ | | $ |
| Services | 59.2 | | 64.7 |
| Total revenues | 477.7 | | 433.3 |
| Cost of revenues: | | | |
| Product | 354.0 | | 315.1 |
| Services | 41.1 | | 45.2 |
| Total cost revenues | 395.1 | | 360.3 |
| Gross margin | 82.6 | | 73.0 |
| Operating expenses: | | | |
| Research and development | 7.0 | | 7.1 |
| Sales and marketing | 13.7 | | 13.1 |
| General and administrative | 44.6 | | 40.4 |
| Total operating expenses | 65.3 | | 60.6 |
| Income from operations | 17.3 | | 12.4 |
| Interest income | 1.4 | | 0.5 |
| Interest expense | (12.2) | | (11.8) |
| Other income (expense), net | (3.8) | | 2.8 |
| Income before provision for income taxes | 2.7 | | 3.9 |
| Provision for income taxes | 9.9 | | 3.5 |
| Net income (loss) | (7.2) | | 0.4 |
| Less: Net income attributable to noncontrolling interests | 2.2 | | 3.8 |
| Net loss attributable to UCT | $ | | $ |
| | | | |
| Net loss per share attributable to UCT common stockholders: | | | |
| Basic | $ | | $ |
| Diluted | $ | | $ |
| Shares used in computing net loss per share: | | | |
| Basic | 44.6 | | 44.8 |
| Diluted | 44.6 | | 44.8 |
| ULTRA CLEAN HOLDINGS, INC. | |||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||
| (Unaudited; in millions) | |||
| | | | |
| | March 29, | | December 29, |
| ASSETS | | | |
| Current assets: | | | |
| Cash and cash equivalents | $ | | $ |
| Accounts receivable, net of allowance for credit losses | 194.5 | | 180.8 |
| Inventories | 388.1 | | 374.5 |
| Prepaid expenses and other current assets | 33.1 | | 30.9 |
| Total current assets | 908.7 | | 893.2 |
| Property, plant and equipment, net | 329.2 | | 328.3 |
| Goodwill | 265.2 | | 265.2 |
| Intangible assets, net | 207.6 | | 215.3 |
| Deferred tax assets, net | 3.3 | | 3.1 |
| Operating lease right-of-use assets | 163.4 | | 151.7 |
| Other non-current assets | 10.2 | | 10.9 |
| Total assets | $ | | $ |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | |
| Current liabilities: | | | |
| Bank borrowings | $ | | $ |
| Accounts payable | 215.7 | | 192.9 |
| Accrued compensation and related benefits | 37.1 | | 47.7 |
| Operating lease liabilities | 18.3 | | 18.1 |
| Other current liabilities | 41.3 | | 33.7 |
| Total current liabilities | 329.4 | | 310.0 |
| Bank borrowings, net of current portion | 458.2 | | 461.2 |
| Deferred tax liabilities | 18.9 | | 19.0 |
| Operating lease liabilities | 153.4 | | 143.0 |
| Other liabilities | 38.6 | | 37.3 |
| Total liabilities | 998.5 | | 970.5 |
| Equity: | | | |
| UCT stockholders' equity: | | | |
| Common stock | 500.1 | | 496.6 |
| Retained earnings | 337.3 | | 346.7 |
| Accumulated other comprehensive loss | (6.5) | | (4.4) |
| Total UCT stockholders' equity | 830.9 | | 838.9 |
| Noncontrolling interests | 58.2 | | 58.3 |
| Total equity | 889.1 | | 897.2 |
| Total liabilities and equity | $ | | $ |
| ULTRA CLEAN HOLDINGS, INC. | |||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||
| (Unaudited; in millions) | |||
| | | | |
| | Three Months Ended | ||
| | March 29, | | March 31, |
| Cash flows from operating activities: | | | |
| Net income (loss) | $ | | $ |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | |
| Depreciation and amortization | 11.5 | | 8.9 |
| Amortization of intangible assets | 7.7 | | 5.8 |
| Stock-based compensation | 3.5 | | 3.7 |
| Change in the fair value of financial instruments | 1.8 | | 0.2 |
| Amortization of debt issuance costs | 1.0 | | 1.0 |
| Deferred income taxes | (0.7) | | (0.6) |
| Changes in assets and liabilities: | | | |
| Accounts receivable | (13.7) | | 63.4 |
| Inventories | (13.6) | | 10.9 |
| Prepaid expenses and other current assets | (0.8) | | 6.3 |
| Other non-current assets | 0.7 | | (1.7) |
| Accounts payable | 25.1 | | (50.5) |
| Accrued compensation and related benefits | (10.6) | | (14.7) |
| Income taxes payable | 2.1 | | (1.6) |
| Operating lease assets and liabilities | (1.1) | | (0.3) |
| Other liabilities | 4.1 | | (3.2) |
| Net cash provided by operating activities | 9.8 | | 28.0 |
| Cash flows from investing activities: | | | |
| Purchases of property, plant and equipment | (18.0) | | (27.3) |
| Proceeds from sale of equipment | 0.1 | | - |
| Net cash used in investing activities | (17.9) | | (27.3) |
| Cash flows from financing activities: | | | |
| Principal payments on bank borrowings | (4.5) | | (22.0) |
| Repurchase of shares | - | | (14.2) |
| Net cash used in financing activities | (4.5) | | (36.2) |
| Effect of exchange rate changes on cash and cash equivalents | (1.4) | | (1.2) |
| Net decrease in cash and cash equivalents | (14.0) | | (36.7) |
| Cash and cash equivalents at beginning of period | 307.0 | | 358.8 |
| Cash and cash equivalents at end of period | $ | | $ |
| ULTRA CLEAN HOLDINGS, INC. | |||||||||||
| REPORTABLE SEGMENTS | |||||||||||
| GAAP TO NON-GAAP RECONCILIATION | |||||||||||
| (Unaudited; dollars in millions) | |||||||||||
| | | | | | | | | | | | |
| | GAAP | | Non-GAAP | ||||||||
| | Three | | Three | ||||||||
| | March 29, 2024 | | March 29, 2024 | ||||||||
| | Products | | Services | | Consolidated | | Products | | Services | | Consolidated |
| Revenues | $ 418.5 | | $ 59.2 | | $ | | $ 418.5 | | $ | | $ |
| Gross profit | $ | | $ 18.1 | | $ | | $ | | $ | | $ |
| Gross margin | 15.4 | | 30.6 | | 17.3 | | 15.8 | | 32.3 | | 17.9 |
| Income from operations | $ | | $ | | $ | | $ | | $ | | $ |
| Operating margin | 3.5 | | 4.4 | | 3.6 | | 6.0 | | 10.1 | | 6.5 |
| | | | | | | | | | | | |
| | | | | | | | Three | ||||
| | | | | | | | March 29, 2024 | ||||
| | | | | | | | Products | | Services | | Consolidated |
| Reconciliation of GAAP Gross profit to Non-GAAP Gross profit (in millions) | |||||||||||
| Reported gross profit on a GAAP basis | | | | | | | $ | | $ | | $ |
| Amortization of intangible assets (1) | | 1.3 | | 1.0 | | 2.3 | |||||
| Stock-based compensation expense (2) | | 0.6 | | - | | 0.6 | |||||
| Non-GAAP gross profit | | $ | | $ | | $ | |||||
| | | | | | | | | | | | |
| Reconciliation of GAAP Gross margin to Non-GAAP Gross margin | |||||||||||
| Reported gross margin on a GAAP basis | | 15.4 | | 30.6 | | 17.3 | |||||
| Amortization of intangible assets (1) | | 0.3 | | 1.7 | | 0.5 | |||||
| Stock-based compensation expense (2) | | 0.1 | | - | | 0.1 | |||||
| Non-GAAP gross margin | | 15.8 | | 32.3 | | 17.9 | |||||
| | | | | | | | | | | | |
| Reconciliation of GAAP Income (loss) from operations to Non-GAAP Income from operations (in millions) | |||||||||||
| Reported income from operations on a GAAP basis | | $ | | $ | | $ | |||||
| Amortization of intangible assets (1) | | 4.8 | | 2.9 | | 7.7 | |||||
| Stock-based compensation expense (2) | | 3.4 | | 0.5 | | 3.9 | |||||
| Restructuring charges (3) | | 1.8 | | - | | 1.8 | |||||
| Acquisition-related costs (4) | | 0.3 | | - | | 0.3 | |||||
| Non-GAAP income from operations | | $ | | $ | | $ | |||||
| | | | | | | | | | | | |
| Reconciliation of GAAP Operating margin to Non-GAAP Operating margin | |||||||||||
| Reported operating margin on a GAAP basis | | 3.5 | | 4.4 | | 3.6 | |||||
| Amortization of intangible assets (1) | | 1.1 | | 4.9 | | 1.6 | |||||
| Stock-based compensation expense (2) | | 0.8 | | 0.8 | | 0.8 | |||||
| Restructuring charges (3) | | 0.5 | | - | | 0.4 | |||||
| Acquisition-related costs (4) | | 0.1 | | - | | 0.1 | |||||
| Non-GAAP operating margin | | 6.0 | | 10.1 | | 6.5 |
| | | | | | | | | | | | |
| 1 | |||||||||||
| 2 | |||||||||||
| 3 | |||||||||||
| 4 |
| ULTRA CLEAN HOLDINGS, INC. | |||||
| UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP ADJUSTED RESULTS | |||||
| | | | | | |
| | Three Months Ended | ||||
| | March 29, 2024 | | March 31, 2023 | | December 29, 2023 |
| Reconciliation of GAAP Net Loss to Non-GAAP Net Income (in millions) | |||||
| Reported net loss attributable to UCT on a GAAP basis | $ | | $ | | $ |
| Amortization of intangible assets (1) | 7.7 | | 5.8 | | 7.2 |
| Stock-based compensation expense (2) | 3.9 | | 3.7 | | 3.6 |
| Restructuring charges (3) | 1.8 | | 0.2 | | 3.4 |
| Acquisition related costs (4) | 0.3 | | - | | 3.4 |
| Fair value related adjustments (5) | 1.3 | | - | | 2.5 |
| Legal-related costs (6) | - | | - | | 0.5 |
| Income tax effect of non-GAAP adjustments (7) | (3.0) | | (1.6) | | (3.4) |
| Income tax effect of valuation allowance (8) | 9.5 | | 2.9 | | (4.9) |
| Non-GAAP net income attributable to UCT | $ | | $ | | $ |
| | | | | | |
| Reconciliation of GAAP Income from operations to Non-GAAP Income from operations (in millions) | |||||
| Reported income from operations on a GAAP basis | $ | | $ | | $ |
| Amortization of intangible assets (1) | 7.7 | | 5.8 | | 7.2 |
| Stock-based compensation expense (2) | 3.9 | | 3.7 | | 3.6 |
| Restructuring charges (3) | 1.8 | | 0.2 | | 3.4 |
| Acquisition related costs (4) | 0.3 | | - | | 3.4 |
| Fair value related adjustments (5) | - | | - | | 0.4 |
| Legal-related costs (6) | - | | - | | 0.5 |
| Non-GAAP income from operations | $ | | $ | | $ |
| | | | | | |
| Reconciliation of GAAP Operating margin to Non-GAAP Operating margin | |||||
| Reported operating margin on a GAAP basis | 3.6 | | 2.9 | | 1.0 |
| Amortization of intangible assets (1) | 1.6 | | 1.3 | | 1.6 |
| Stock-based compensation expense (2) | 0.8 | | 0.9 | | 0.8 |
| Restructuring charges (3) | 0.4 | | - | | 0.8 |
| Acquisition related costs (4) | 0.1 | | - | | 0.1 |
| Fair value related adjustments (5) | - | | - | | 0.1 |
| Legal-related costs (5) | - | | - | | 0.8 |
| Non-GAAP operating margin | 6.5 | | 5.1 | | 5.2 |
| | | | | | |
| Reconciliation of GAAP Gross profit to Non-GAAP Gross profit (in millions) | |||||
| Reported gross profit on a GAAP basis | $ | | $ | | $ |
| Amortization of intangible assets (1) | 2.3 | | 1.5 | | 2.0 |
| Stock-based compensation expense (2) | 0.6 | | 0.3 | | 0.5 |
| Restructuring charges (3) | - | | - | | 0.4 |
| Fair value related adjustments (5) | - | | - | | 0.4 |
| Non-GAAP gross profit | $ | | $ | | $ |
| | | | | | |
| Reconciliation of GAAP Gross margin to Non-GAAP Gross margin | |||||
| Reported gross margin on a GAAP basis | 17.3 | | 16.8 | | 16.0 |
| Amortization of intangible assets (1) | 0.5 | | 0.4 | | 0.4 |
| Stock-based compensation expense (2) | 0.1 | | 0.1 | | 0.1 |
| Restructuring charges (3) | - | | - | | 0.1 |
| Fair value related adjustments (5) | - | | - | | 0.1 |
| Non-GAAP gross margin | 17.9 | | 17.3 | | 16.7 |
| | | | | | |
| Reconciliation of GAAP Interest and other income (expense) to Non-GAAP Interest and other income (expense) (in millions) | |||||
| Reported interest and other income (expense) on a GAAP basis | $ | | $ | | $ |
| Fair value related adjustments (5) | 1.3 | | - | | 2.1 |
| Non-GAAP interest and other income (expense) | $ | | $ | | $ |
| | | | | | |
| Reconciliation of GAAP Loss Per Diluted Share to Non-GAAP Earnings Per Diluted Share | |||||
| Reported net loss on a GAAP basis | $ | | $ | | $ |
| Amortization of intangible assets (1) | 0.17 | | 0.13 | | 0.16 |
| Stock-based compensation expense (2) | 0.09 | | 0.08 | | 0.08 |
| Restructuring charges (3) | 0.04 | | - | | 0.08 |
| Acquisition related costs (4) | 0.01 | | - | | 0.08 |
| Fair value related adjustments (5) | 0.03 | | - | | 0.05 |
| Legal-related costs (6) | - | | - | | 0.01 |
| Income tax effect of non-GAAP adjustments (7) | (0.07) | | (0.03) | | (0.08) |
| Income tax effect of valuation allowance (8) | 0.21 | | 0.07 | | (0.11) |
| Non-GAAP net earnings | $ | | $ | | $ |
| Weighted average number of diluted shares (in millions) on a non-GAAP basis | 45.1 | | 45.3 | | 44.9 |
| ULTRA CLEAN HOLDINGS, INC. | |||||
| UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP EFFECTIVE INCOME TAX RATE | |||||
| | | | | | |
| | Three Months Ended | ||||
| Provision (benefit) for income taxes on a GAAP basis | $ | | $ | | $ |
| Income tax effect of non-GAAP adjustments (7) | 3.0 | | 1.6 | | 3.4 |
| Income tax effect of valuation allowance (8) | (9.5) | | (2.9) | | 4.9 |
| Non-GAAP provision for income taxes | $ | | $ | | $ |
| | | | | | |
| Income (loss) before income taxes on a GAAP basis | $ | | $ | | $ |
| Amortization of intangible assets (1) | 7.7 | | 5.8 | | 7.2 |
| Stock-based compensation expense (2) | 3.9 | | 3.7 | | 3.6 |
| Restructuring charges (3) | 1.8 | | 0.2 | | 3.4 |
| Acquisition related costs (4) | 0.3 | | - | | 3.4 |
| Fair value related adjustments (5) | 1.3 | | - | | 2.5 |
| Legal-related costs (6) | - | | - | | 0.5 |
| Non-GAAP income before income taxes | $ | | $ | | $ |
| Effective income tax rate on a GAAP basis | 366.7 | | 89.7 | | 80.5 |
| Non-GAAP effective income tax rate | 19.7 | | 16.0 | | 16.4 |
| | | | | | |
| 1 | |||||
| 2 | |||||
| 3 | |||||
| 4 | |||||
| 5 | | | | | |
| 6 | |||||
| 7 | |||||
| 8 |
SOURCE Ultra Clean Holdings, Inc.
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment