TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
(dollars in thousands)
|
March 31,
|
December 31,
|
|||||||
2025
|
2024
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
274,818
|
$
|
271,894
|
||||
Short-term deposits
|
906,446
|
946,351
|
||||||
Trade accounts receivable
|
219,496
|
211,932
|
||||||
Inventories
|
276,072
|
268,295
|
||||||
Other current assets
|
51,429
|
61,817
|
||||||
Total current assets
|
1,728,261
|
1,760,289
|
||||||
PROPERTY AND EQUIPMENT, NET
|
1,346,213
|
1,286,622
|
||||||
OTHER LONG-TERM ASSETS, NET
|
34,131
|
33,574
|
||||||
TOTAL ASSETS
|
$
|
3,108,605
|
$
|
3,080,485
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Short-term debt
|
$
|
27,490
|
$
|
48,376
|
||||
Trade accounts payable
|
118,318
|
130,624
|
||||||
Deferred revenues and customers' advances
|
17,233
|
21,655
|
||||||
Other current liabilities
|
86,421
|
84,409
|
||||||
Total current liabilities
|
249,462
|
285,064
|
||||||
LONG-TERM DEBT
|
134,835
|
132,437
|
||||||
OTHER LONG-TERM LIABILITIES
|
22,293
|
22,804
|
||||||
TOTAL LIABILITIES
|
406,590
|
440,305
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
2,702,015
|
2,640,180
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
3,108,605
|
$
|
3,080,485
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|||
(dollars and share count in thousands, except per share data)
|
Three months ended
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2025
|
2024
|
2024
|
||||||||||
REVENUES
|
$
|
358,170
|
$
|
387,191
|
$
|
327,238
|
||||||
COST OF REVENUES
|
284,999
|
300,338
|
254,632
|
|||||||||
GROSS PROFIT
|
73,171
|
86,853
|
72,606
|
|||||||||
OPERATING COSTS AND EXPENSES:
|
||||||||||||
Research and development
|
20,172
|
20,622
|
19,951
|
|||||||||
Marketing, general and administrative
|
20,101
|
19,812
|
18,670
|
|||||||||
40,273
|
40,434
|
38,621
|
||||||||||
OPERATING PROFIT
|
32,898
|
46,419
|
33,985
|
|||||||||
FINANCING AND OTHER INCOME, NET
|
10,598
|
8,315
|
3,984
|
|||||||||
PROFIT BEFORE INCOME TAX
|
43,496
|
54,734
|
37,969
|
|||||||||
INCOME TAX BENEFIT (EXPENSE), NET
|
(3,779
|
)
|
(2,149
|
)
|
5,078
|
|||||||
NET PROFIT
|
39,717
|
52,585
|
43,047
|
|||||||||
Net loss attributable to non-controlling interest
|
425
|
2,553
|
1,587
|
|||||||||
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
40,142
|
$
|
55,138
|
$
|
44,634
|
||||||
BASIC EARNINGS PER SHARE
|
$
|
0.36
|
$
|
0.49
|
$
|
0.40
|
||||||
Weighted average number of shares
|
111,575
|
111,493
|
110,840
|
|||||||||
DILUTED EARNINGS PER SHARE
|
$
|
0.35
|
$
|
0.49
|
$
|
0.40
|
||||||
Weighted average number of shares
|
113,152
|
112,967
|
111,627
|
|||||||||
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||||||
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
40,142
|
$
|
55,138
|
$
|
44,634
|
||||||
Stock based compensation and amortization of acquired intangible assets
|
10,335
|
11,258
|
7,209
|
|||||||||
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
50,477
|
$
|
66,396
|
$
|
51,843
|
||||||
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
Basic
|
$
|
0.45
|
$
|
0.60
|
$
|
0.47
|
||||||
Diluted
|
$
|
0.45
|
$
|
0.59
|
$
|
0.46
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
|
(dollars in thousands)
|
Three months ended
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2025
|
2024
|
2024
|
||||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
271,894
|
$
|
270,979
|
$
|
260,664
|
||||||
Net cash provided by operating activities
|
93,922
|
100,816
|
110,038
|
|||||||||
Investments in property and equipment, net
|
(111,411
|
)
|
(93,396
|
)
|
(98,018
|
)
|
||||||
Debt received (repaid), net
|
(26,874
|
)
|
2,795
|
(8,409
|
)
|
|||||||
Effect of Japanese Yen exchange rate change over cash balance
|
2,817
|
(4,972
|
)
|
(2,665
|
)
|
|||||||
Proceeds from (investments in) deposits, marketable securities and other assets, net
|
44,470
|
(4,328
|
)
|
(1,113
|
)
|
|||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
274,818
|
$
|
271,894
|
$
|
260,497
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|||
(dollars in thousands)
|
Three months ended
|
||||||||||||
March 31,
|
December 31,
|
March 31,
|
||||||||||
2025
|
2024
|
2024
|
||||||||||
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||||||
Net profit for the period
|
$
|
39,717
|
$
|
52,585
|
$
|
43,047
|
||||||
Adjustments to reconcile net profit for the period
|
||||||||||||
to net cash provided by operating activities:
|
||||||||||||
Income and expense items not involving cash flows:
|
||||||||||||
Depreciation and amortization *
|
74,228
|
75,820
|
59,544
|
|||||||||
Other expense, net
|
558
|
12,439
|
5,993
|
|||||||||
Changes in assets and liabilities:
|
||||||||||||
Trade accounts receivable
|
(6,354
|
)
|
(19,034
|
)
|
(6,489
|
)
|
||||||
Other current assets
|
5,622
|
(36,464
|
)
|
(13,454
|
)
|
|||||||
Inventories
|
(4,128
|
)
|
(3,356
|
)
|
(23,703
|
)
|
||||||
Trade accounts payable
|
(11,114
|
)
|
18,320
|
32,559
|
||||||||
Deferred revenues and customers' advances
|
(4,432
|
)
|
(8,712
|
)
|
(1,931
|
)
|
||||||
Other current liabilities
|
3,718
|
7,057
|
16,868
|
|||||||||
Other long-term liabilities
|
(3,893
|
)
|
2,161
|
(2,396
|
)
|
|||||||
Net cash provided by operating activities
|
93,922
|
100,816
|
110,038
|
|||||||||
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||||||
Investments in property and equipment, net
|
(111,411
|
)
|
(93,396
|
)
|
(98,018
|
)
|
||||||
Proceeds from (investments in) deposits, marketable securities and other assets, net
|
44,470
|
(4,328
|
)
|
(1,113
|
)
|
|||||||
Net cash used in investing activities
|
(66,941
|
)
|
(97,724
|
)
|
(99,131
|
)
|
||||||
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||||||
Debt received (repaid), net
|
(26,874
|
)
|
2,795
|
(8,409
|
)
|
|||||||
Net cash provided by (used in) financing activities
|
(26,874
|
)
|
2,795
|
(8,409
|
)
|
|||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
2,817
|
(4,972
|
)
|
(2,665
|
)
|
|||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
2,924
|
915
|
(167
|
)
|
||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
271,894
|
270,979
|
260,664
|
|||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
274,818
|
$
|
271,894
|
$
|
260,497
|