
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
(dollars in thousands)
|
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
235,369
|
$
|
271,894
|
||||
|
Short-term deposits
|
916,541
|
946,351
|
||||||
|
Trade accounts receivable
|
222,795
|
211,932
|
||||||
|
Inventories
|
256,855
|
268,295
|
||||||
|
Other current assets
|
78,062
|
61,817
|
||||||
|
Total current assets
|
1,709,622
|
1,760,289
|
||||||
|
PROPERTY AND EQUIPMENT, NET
|
1,463,056
|
1,286,622
|
||||||
|
OTHER LONG-TERM ASSETS, NET *
|
149,612
|
33,574
|
||||||
|
TOTAL ASSETS
|
$
|
3,322,290
|
$
|
3,080,485
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Short-term debt
|
$
|
28,112
|
$
|
48,376
|
||||
|
Trade accounts payable
|
123,915
|
130,624
|
||||||
|
Deferred revenue and customers' advances
|
25,581
|
21,655
|
||||||
|
Other current liabilities
|
86,139
|
84,409
|
||||||
|
Total current liabilities
|
263,747
|
285,064
|
||||||
|
LONG-TERM DEBT
|
133,406
|
132,437
|
||||||
|
OTHER LONG-TERM LIABILITIES
|
20,554
|
22,804
|
||||||
|
TOTAL LIABILITIES
|
417,707
|
440,305
|
||||||
|
TOTAL SHAREHOLDERS' EQUITY
|
2,904,583
|
2,640,180
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
3,322,290
|
$
|
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
|
||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
||||||||||
|
2025
|
2025
|
2024
|
||||||||||
|
REVENUE
|
$
|
440,206
|
$
|
395,667
|
$
|
387,191
|
||||||
|
COST OF REVENUE
|
322,594
|
302,622
|
300,338
|
|||||||||
|
GROSS PROFIT
|
117,612
|
93,045
|
86,853
|
|||||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||||||
|
Research and development
|
24,850
|
22,056
|
20,622
|
|||||||||
|
Marketing, general and administrative
|
21,933
|
20,409
|
19,812
|
|||||||||
|
46,783
|
42,465
|
40,434
|
||||||||||
|
OPERATING PROFIT
|
70,829
|
50,580
|
46,419
|
|||||||||
|
FINANCING AND OTHER INCOME, NET
|
10,735
|
10,491
|
8,315
|
|||||||||
|
PROFIT BEFORE INCOME TAX
|
81,564
|
61,071
|
54,734
|
|||||||||
|
INCOME TAX EXPENSE, NET
|
(1,505
|
)
|
(7,625
|
)
|
(2,149
|
)
|
||||||
|
NET PROFIT
|
80,059
|
53,446
|
52,585
|
|||||||||
|
Net loss attributable to non-controlling interest
|
73
|
199
|
2,553
|
|||||||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
80,132
|
$
|
53,645
|
$
|
55,138
|
||||||
|
BASIC EARNINGS PER SHARE
|
$
|
0.71
|
$
|
0.48
|
$
|
0.49
|
||||||
|
Weighted average number of shares
|
112,396
|
112,132
|
111,493
|
|||||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
0.70
|
$
|
0.47
|
$
|
0.49
|
||||||
|
Weighted average number of shares
|
114,191
|
113,751
|
112,967
|
|||||||||
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||||||
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
80,132
|
$
|
53,645
|
$
|
55,138
|
||||||
|
Stock based compensation and amortization of acquired intangible assets
|
9,393
|
9,111
|
11,258
|
|||||||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
89,525
|
$
|
62,756
|
$
|
66,396
|
||||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||||||
|
Basic
|
$
|
0.80
|
$
|
0.56
|
$
|
0.60
|
||||||
|
Diluted
|
$
|
0.78
|
$
|
0.55
|
$
|
0.59
|
||||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
(dollars and share count in thousands, except per share data)
|
|
Year ended
|
||||||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
REVENUE
|
$
|
1,566,104
|
$
|
1,436,122
|
||||
|
COST OF REVENUE
|
1,202,250
|
1,096,680
|
||||||
|
GROSS PROFIT
|
363,854
|
339,442
|
||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||
|
Research and development
|
86,496
|
79,434
|
||||||
|
Marketing, general and administrative
|
83,186
|
74,964
|
||||||
|
Restructuring income, net *
|
--
|
(6,270
|
)
|
|||||
|
169,682
|
148,128
|
|||||||
|
OPERATING PROFIT
|
194,172
|
191,314
|
||||||
|
FINANCING AND OTHER INCOME, NET
|
46,211
|
26,113
|
||||||
|
PROFIT BEFORE INCOME TAX
|
240,383
|
217,427
|
||||||
|
INCOME TAX EXPENSE, NET
|
(21,569
|
)
|
(10,205
|
)
|
||||
|
NET PROFIT
|
218,814
|
207,222
|
||||||
|
Net loss attributable to non-controlling interest
|
1,656
|
642
|
||||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
220,470
|
$
|
207,864
|
||||
|
BASIC EARNINGS PER SHARE
|
$
|
1.97
|
$
|
1.87
|
||||
|
Weighted average number of shares
|
111,981
|
111,153
|
||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
1.94
|
$
|
1.85
|
||||
|
Weighted average number of shares
|
113,597
|
112,343
|
||||||
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
220,470
|
$
|
207,864
|
||||
|
Stock based compensation and amortization of acquired intangible assets
|
39,434
|
35,755
|
||||||
|
Restructuring income, net **
|
--
|
(2,634
|
)
|
|||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
259,904
|
$
|
240,985
|
||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||
|
Basic
|
$
|
2.32
|
$
|
2.17
|
||||
|
Diluted
|
$
|
2.29
|
$
|
2.15
|
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
|
(dollars in thousands)
|
|
Three months ended
|
||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
||||||||||
|
2025
|
2025
|
2024
|
||||||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
272,742
|
$
|
265,293
|
$
|
270,979
|
||||||
|
Net cash provided by operating activities
|
39,538
|
*
|
139,423
|
100,816
|
||||||||
|
Investments in property and equipment, net
|
(110,978
|
)
|
(103,490
|
)
|
(93,396
|
)
|
||||||
|
Debt received (repaid), net
|
(4,708
|
)
|
(6,875
|
)
|
2,795
|
|||||||
|
Effect of Japanese Yen exchange rate change over cash balance
|
(3,225
|
)
|
(1,609
|
)
|
(4,972
|
)
|
||||||
|
Proceeds from (investments in) deposits, marketable securities and other assets, net
|
42,000
|
(20,000
|
)
|
(4,328
|
)
|
|||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
235,369
|
$
|
272,742
|
$
|
271,894
|
||||||
|
Year ended
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
271,894
|
$
|
260,664
|
||||
|
Net cash provided by operating activities
|
395,482
|
*
|
448,682
|
|||||
|
Investments in property and equipment, net
|
(436,561
|
)
|
(431,653
|
)
|
||||
|
Debt repaid, net
|
(33,353
|
)
|
(32,455
|
)
|
||||
|
Effect of Japanese Yen exchange rate change over cash balance
|
(563
|
)
|
(4,758
|
)
|
||||
|
Proceeds from deposits, marketable securities and other assets, net
|
38,470
|
31,414
|
||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
235,369
|
$
|
271,894
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
(dollars in thousands)
|
|
Year ended
|
||||||||
|
December 31,
|
December 31,
|
|||||||
|
2025
|
2024
|
|||||||
|
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||
|
Net profit for the period
|
$
|
218,814
|
$
|
207,222
|
||||
|
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 **
|
303,112
|
266,279
|
||||||
|
Other expense, net
|
10,527
|
24,721
|
||||||
|
Changes in assets and liabilities:
|
||||||||
|
Trade accounts receivable
|
(10,498
|
)
|
(60,036
|
)
|
||||
|
Other current assets
|
(25,453
|
)
|
(33,992
|
)
|
||||
|
Inventories
|
11,800
|
4,778
|
||||||
|
Other long term assets
|
(111,018
|
)*
|
--
|
|||||
|
Trade accounts payable
|
(12,157
|
)
|
35,784
|
|||||
|
Deferred revenue and customers' advances
|
(1,832
|
)
|
(14,783
|
)
|
||||
|
Other current liabilities
|
12,029
|
22,021
|
||||||
|
Other long-term liabilities
|
158
|
(3,312
|
)
|
|||||
|
Net cash provided by operating activities
|
395,482
|
*
|
448,682
|
|||||
|
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||
|
Investments in property and equipment, net
|
(436,561
|
)
|
(431,653
|
)
|
||||
|
Proceeds from deposits, marketable securities and other assets, net
|
38,470
|
31,414
|
||||||
|
Net cash used in investing activities
|
(398,091
|
)
|
(400,239
|
)
|
||||
|
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||
|
Debt repaid, net
|
(33,353
|
)
|
(32,455
|
)
|
||||
|
Net cash used in financing activities
|
(33,353
|
)
|
(32,455
|
)
|
||||
|
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(563
|
)
|
(4,758
|
)
|
||||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(36,525
|
)
|
11,230
|
|||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
271,894
|
260,664
|
||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
235,369
|
$
|
271,894
|
||||