|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
(dollars in thousands)
|
|
June 30,
|
December 31,
|
|||||||
|
2026
|
2025
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$
|
231,188
|
$
|
235,369
|
||||
|
Short-term deposits
|
1,250,225
|
916,541
|
||||||
|
Trade accounts receivable
|
202,871
|
222,795
|
||||||
|
Inventories
|
244,356
|
256,855
|
||||||
|
Other current assets
|
57,330
|
78,062
|
||||||
|
Total current assets
|
1,985,970
|
1,709,622
|
||||||
|
PROPERTY AND EQUIPMENT, NET
|
1,649,600
|
1,463,056
|
||||||
|
OTHER LONG-TERM ASSETS, NET
|
135,866
|
149,612
|
||||||
|
TOTAL ASSETS
|
$
|
3,771,436
|
$
|
3,322,290
|
||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Short-term debt
|
$
|
16,921
|
$
|
28,112
|
||||
|
Trade accounts payable
|
122,605
|
123,915
|
||||||
|
Deferred revenue and customers' advances
|
176,038
|
25,581
|
||||||
|
Other current liabilities
|
88,647
|
86,139
|
||||||
|
Total current liabilities
|
404,211
|
263,747
|
||||||
|
LONG-TERM DEBT
|
124,775
|
133,406
|
||||||
|
LONG-TERM CUSTOMERS' ADVANCES
|
145,368
|
1,932
|
||||||
|
OTHER LONG-TERM LIABILITIES
|
25,710
|
18,622
|
||||||
|
TOTAL LIABILITIES
|
700,064
|
417,707
|
||||||
|
TOTAL SHAREHOLDERS' EQUITY
|
3,071,372
|
2,904,583
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
3,771,436
|
$
|
3,322,290
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
(dollars and share count in thousands, except per share data)
|
|
Three months ended
|
||||||||
|
June 30,
|
March 31,
|
|||||||
|
2026
|
2026
|
|||||||
|
REVENUE
|
$
|
460,079
|
$
|
413,631
|
||||
|
COST OF REVENUE
|
322,307
|
302,680
|
||||||
|
GROSS PROFIT
|
137,772
|
110,951
|
||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||
|
Research and development
|
23,569
|
23,530
|
||||||
|
Marketing, general and administrative
|
23,913
|
22,856
|
||||||
|
47,482
|
46,386
|
|||||||
|
OPERATING PROFIT
|
90,290
|
64,565
|
||||||
|
FINANCING AND OTHER INCOME, NET
|
15,902
|
9,518
|
||||||
|
PROFIT BEFORE INCOME TAX
|
106,192
|
74,083
|
||||||
|
INCOME TAX EXPENSE, NET
|
(15,573
|
)
|
(6,518
|
)
|
||||
|
NET PROFIT
|
90,619
|
67,565
|
||||||
|
Net loss (profit) attributable to non-controlling interest
|
150
|
(2,533
|
)
|
|||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
90,769
|
$
|
65,032
|
||||
|
BASIC EARNINGS PER SHARE
|
$
|
0.80
|
$
|
0.58
|
||||
|
Weighted average number of shares
|
112,910
|
112,564
|
||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
0.79
|
$
|
0.57
|
||||
|
Weighted average number of shares
|
114,427
|
114,342
|
||||||
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
90,769
|
$
|
65,032
|
||||
|
Stock based compensation and amortization
of acquired intangible assets |
9,941
|
9,441
|
||||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
100,710
|
$
|
74,473
|
||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||
|
Basic
|
$
|
0.89
|
$
|
0.66
|
||||
|
Diluted
|
$
|
0.88
|
$
|
0.65
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
(dollars and share count in thousands, except per share data)
|
|
Three months ended
|
||||||||
|
June 30,
|
June 30,
|
|||||||
|
2026
|
2025
|
|||||||
|
REVENUE
|
$
|
460,079
|
$
|
372,061
|
||||
|
COST OF REVENUE
|
322,307
|
292,035
|
||||||
|
GROSS PROFIT
|
137,772
|
80,026
|
||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||
|
Research and development
|
23,569
|
19,418
|
||||||
|
Marketing, general and administrative
|
23,913
|
20,743
|
||||||
|
47,482
|
40,161
|
|||||||
|
OPERATING PROFIT
|
90,290
|
39,865
|
||||||
|
FINANCING AND OTHER INCOME, NET
|
15,902
|
14,387
|
||||||
|
PROFIT BEFORE INCOME TAX
|
106,192
|
54,252
|
||||||
|
INCOME TAX EXPENSE, NET
|
(15,573
|
)
|
(8,660
|
)
|
||||
|
NET PROFIT
|
90,619
|
45,592
|
||||||
|
Net loss attributable to non-controlling interest
|
150
|
959
|
||||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
90,769
|
$
|
46,551
|
||||
|
BASIC EARNINGS PER SHARE
|
$
|
0.80
|
$
|
0.42
|
||||
|
Weighted average number of shares
|
112,910
|
111,810
|
||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
0.79
|
$
|
0.41
|
||||
|
Weighted average number of shares
|
114,427
|
113,282
|
||||||
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
90,769
|
$
|
46,551
|
||||
|
Stock based compensation and amortization
of acquired intangible assets |
9,941
|
10,595
|
||||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
100,710
|
$
|
57,146
|
||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||
|
Basic
|
$
|
0.89
|
$
|
0.51
|
||||
|
Diluted
|
$
|
0.88
|
$
|
0.50
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
||||||||
|
(dollars and share count in thousands, except per share data)
|
||||||||
|
Six months ended
|
||||||||
|
June 30,
|
June 30,
|
|||||||
|
2026
|
2025
|
|||||||
|
REVENUE
|
$
|
873,710
|
$
|
730,231
|
||||
|
COST OF REVENUE
|
624,987
|
577,034
|
||||||
|
GROSS PROFIT
|
248,723
|
153,197
|
||||||
|
OPERATING COSTS AND EXPENSES:
|
||||||||
|
Research and development
|
47,099
|
39,590
|
||||||
|
Marketing, general and administrative
|
46,769
|
40,844
|
||||||
|
93,868
|
80,434
|
|||||||
|
OPERATING PROFIT
|
154,855
|
72,763
|
||||||
|
FINANCING AND OTHER INCOME, NET
|
25,420
|
24,985
|
||||||
|
PROFIT BEFORE INCOME TAX
|
180,275
|
97,748
|
||||||
|
INCOME TAX EXPENSE, NET
|
(22,091
|
)
|
(12,439
|
)
|
||||
|
NET PROFIT
|
158,184
|
85,309
|
||||||
|
Net loss (profit) attributable to non-controlling interest
|
(2,383
|
)
|
1,384
|
|||||
|
NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
155,801
|
$
|
86,693
|
||||
|
BASIC EARNINGS PER SHARE
|
$
|
1.38
|
$
|
0.78
|
||||
|
Weighted average number of shares
|
112,738
|
111,693
|
||||||
|
DILUTED EARNINGS PER SHARE
|
$
|
1.36
|
$
|
0.77
|
||||
|
Weighted average number of shares
|
114,340
|
113,218
|
||||||
|
RECONCILIATION FROM GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY TO ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY:
|
||||||||
|
GAAP NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
155,801
|
$
|
86,693
|
||||
|
Stock based compensation and amortization
of acquired intangible assets |
19,382
|
20,930
|
||||||
|
ADJUSTED NET PROFIT ATTRIBUTABLE TO THE COMPANY
|
$
|
175,183
|
$
|
107,623
|
||||
|
ADJUSTED EARNINGS PER SHARE:
|
||||||||
|
Basic
|
$
|
1.55
|
$
|
0.96
|
||||
|
Diluted
|
$
|
1.53
|
$
|
0.95
|
||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONSOLIDATED SOURCES AND USES REPORT (UNAUDITED)
|
|
(dollars in thousands)
|
|
Three months ended
|
||||||||||||
|
June 30,
|
March 31,
|
June 30,
|
||||||||||
|
2026
|
2026
|
2025
|
||||||||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
$
|
243,309
|
$
|
235,369
|
$
|
274,818
|
||||||
|
Net cash provided by operating activities, excluding customers' advances, net
|
179,499
|
224,853
|
132,194
|
|||||||||
|
Increase (decrease) in customers' advances, net
|
(2,534
|
)
|
285,116
|
(9,595
|
)
|
|||||||
|
Investments in property and equipment, net
|
(186,585
|
)
|
(156,368
|
)
|
(110,682
|
)
|
||||||
|
Debt received (repaid), net
|
(11,112
|
)
|
(4,581
|
)
|
5,104
|
|||||||
|
Effect of foreign currency exchange rate change
|
(1,389
|
)
|
(1,080
|
)
|
1,454
|
|||||||
|
Proceeds from (investments in) deposits, net
|
10,000
|
(340,000
|
)
|
(28,000
|
)
|
|||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
231,188
|
$
|
243,309
|
$
|
265,293
|
||||||
|
TOWER SEMICONDUCTOR LTD. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
(dollars in thousands)
|
|
Three months ended
|
||||||||
|
June 30,
|
June 30,
|
|||||||
|
2026
|
2025
|
|||||||
|
CASH FLOWS - OPERATING ACTIVITIES
|
||||||||
|
Net profit for the period
|
$
|
90,619
|
$
|
45,592
|
||||
|
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 *
|
83,574
|
74,636
|
||||||
|
Other expense, net
|
4,130
|
3,559
|
||||||
|
Changes in assets and liabilities, net:
|
||||||||
|
Trade accounts receivable
|
10,620
|
4,972
|
||||||
|
Other current assets
|
(724
|
)
|
(5,002
|
)
|
||||
|
Inventories
|
9,088
|
(7,745
|
)
|
|||||
|
Other long term assets
|
2,921
|
--
|
||||||
|
Trade accounts payable
|
(11,624
|
)
|
8,218
|
|||||
|
Deferred revenue
|
(18,780
|
)
|
6,264
|
|||||
|
Other current liabilities
|
3,981
|
5,580
|
||||||
|
Other long-term liabilities
|
5,694
|
86
|
||||||
|
Decrease in customers' advances, net
|
(2,534
|
)
|
(13,561
|
)
|
||||
|
Net cash provided by operating activities
|
176,965
|
122,599
|
||||||
|
CASH FLOWS - INVESTING ACTIVITIES
|
||||||||
|
Investments in property and equipment, net
|
(186,585
|
)
|
(110,682
|
)
|
||||
|
Proceeds from (investments in) deposits
|
10,000
|
(28,000
|
)
|
|||||
|
Net cash used in investing activities
|
(176,585
|
)
|
(138,682
|
)
|
||||
|
CASH FLOWS - FINANCING ACTIVITIES
|
||||||||
|
Debt received (repaid), net
|
(11,112
|
)
|
5,104
|
|||||
|
Net cash provided by (used in) financing activities
|
(11,112
|
)
|
5,104
|
|||||
|
EFFECT OF FOREIGN CURRENCY EXCHANGE RATE CHANGE
|
(1,389
|
)
|
1,454
|
|||||
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
(12,121
|
)
|
(9,525
|
)
|
||||
|
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
243,309
|
274,818
|
||||||
|
CASH AND CASH EQUIVALENTS - END OF PERIOD
|
$
|
231,188
|
$
|
265,293
|
||||
|
* Includes stock based compensation and amortization of acquired intangible assets in the amounts of $9,941 and $10,595 for the 3 months periods ended June 30, 2026 and June 30, 2025,
respectively.
|