|
NOVA LTD.
(Registrant) By: /s/ Dror David ————————————— Dror David
Chief Financial Officer |
• |
Record quarterly revenue of $151.2 million, up 24% year over year
|
• |
GAAP net income of $36.1 million, or $1.14 per diluted share, up 56% year over year on a per-share basis
|
• |
Non-GAAP net income of $40.8 million, or $1.28 per diluted share, up 19% year over year on a per-share basis
|
• |
Record revenues from Chemical Metrology solutions, driven by multiple penetrations to leading front-end customers
|
• |
Continued proliferation of our most advanced product portfolio, led by major penetrations of METRION and ELIPSON to leading logic customers
|
• |
Record annual revenue of $570.7 million, up 37% year over year
|
• |
Record GAAP net income of $140.2 million, or $4.40 per diluted share, up 41% year over year on a per-share basis
|
• |
Record Non-GAAP net income of $161.5 million, or $5.07 per diluted share, up 32% year over year on a per-share basis
|
Q4 2022
|
Q3 2022
|
Q4 2021
|
FY 2022
|
FY 2021
|
|
Revenues
|
$151,238
|
$143,906
|
$121,521
|
$570,729
|
$416,113
|
Net Income
|
$36,098
|
$35,075
|
$22,226
|
$140,213
|
$93,101
|
Earnings per Diluted Share
|
$1.14
|
$1.10
|
$0.73
|
$4.38
|
$3.12
|
Q4 2022
|
Q3 2022
|
Q4 2021
|
FY 2022
|
FY 2021
|
|
Net Income
|
$40,778
|
$ 39,698
|
$32,752
|
$161,509
|
$114,669
|
Earnings per Diluted Share
|
$1.28
|
$1.24
|
$1.08
|
$5.07
|
$3.85
|
• |
$125 million to $135 million in revenue
|
• |
$0.77 to $0.98 in diluted GAAP EPS
|
• |
$0.93 to $1.14 in diluted non-GAAP EPS
|
As of December 31,
|
||||||||
2022
|
2021
|
|||||||
ASSETS
|
|
|
||||||
Current assets
|
||||||||
Cash and cash equivalents
|
111,121
|
126,698
|
||||||
Short-term interest-bearing bank deposits
|
95,305
|
221,897
|
||||||
Marketable securities
|
167,073
|
61,568
|
||||||
Trade accounts receivable, net
|
109,320
|
68,446
|
||||||
Inventories
|
116,600
|
78,665
|
||||||
Other current assets
|
13,527
|
9,242
|
||||||
Total current assets
|
612,946
|
566,516
|
||||||
Non-current assets
|
||||||||
Marketable securities
|
153,462
|
137,415
|
||||||
Interest-bearing bank deposits
|
483
|
3,672
|
||||||
Restricted interest-bearing bank deposits and restricted cash
|
1,600
|
1,600
|
||||||
Deferred tax assets
|
20,097
|
6,161
|
||||||
Severance pay funds
|
1,194
|
1,327
|
||||||
Operating lease right-of-use assets
|
44,885
|
30,627
|
||||||
Property and equipment, net
|
55,886
|
34,460
|
||||||
Intangible assets, net
|
43,586
|
2,601
|
||||||
Goodwill
|
49,009
|
20,114
|
||||||
Other long-term assets
|
957
|
661
|
||||||
Total non-current assets
|
371,159
|
238,638
|
||||||
Total assets
|
984,105
|
805,154
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Convertible senior notes, net
|
-
|
183,037
|
||||||
Trade accounts payable
|
42,732
|
36,218
|
||||||
Deferred revenues
|
30,543
|
15,338
|
||||||
Operating lease current liabilities
|
5,968
|
4,452
|
||||||
Other current liabilities
|
54,825
|
48,885
|
||||||
Total current liabilities
|
134,068
|
287,930
|
||||||
Non-current liabilities
|
||||||||
Convertible senior notes, net
|
196,394
|
-
|
||||||
Accrued severance pay
|
3,599
|
3,686
|
||||||
Operating lease long-term liabilities
|
43,697
|
33,450
|
||||||
Long-term deferred tax liability
|
12,190
|
-
|
||||||
Other long-term liabilities
|
7,194
|
6,334
|
||||||
Total non-current liabilities
|
263,074
|
43,470
|
||||||
Shareholders' equity
|
586,963
|
473,754
|
||||||
Total liabilities and shareholders' equity
|
984,105
|
805,154
|
Three months ended
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
123,486
|
99,898
|
464,152
|
337,026
|
||||||||||||
Services
|
27,752
|
21,623
|
106,577
|
79,087
|
||||||||||||
Total revenues
|
151,238
|
121,521
|
570,729
|
416,113
|
||||||||||||
Total cost of revenues
|
67,510
|
53,272
|
248,333
|
178,752
|
||||||||||||
Gross profit
|
83,728
|
68,249
|
322,396
|
237,361
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
26,206
|
20,140
|
90,458
|
65,857
|
||||||||||||
Sales and marketing
|
14,058
|
11,219
|
52,122
|
39,336
|
||||||||||||
General and administrative
|
5,077
|
6,262
|
23,852
|
17,324
|
||||||||||||
Amortization of intangible assets
|
1,463
|
735
|
6,033
|
2,458
|
||||||||||||
Total operating expenses
|
46,804
|
38,356
|
172,465
|
124,975
|
||||||||||||
Operating income
|
36,924
|
29,893
|
149,931
|
112,386
|
||||||||||||
Financing income (expense), net
|
2,157
|
(1,518
|
)
|
8,478
|
(3,133
|
)
|
||||||||||
Income before taxes on income
|
39,081
|
28,375
|
158,409
|
109,253
|
||||||||||||
Income tax expenses
|
2,983
|
6,149
|
18,196
|
16,152
|
||||||||||||
Net income for the period
|
36,098
|
22,226
|
140,213
|
93,101
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
1.26
|
0.78
|
4.89
|
3.28
|
||||||||||||
Diluted
|
1.14
|
0.73
|
4.40
|
3.12
|
||||||||||||
Shares used in calculation of earnings per share (in thousands):
|
||||||||||||||||
Basic
|
28,731
|
28,539
|
28,697
|
28,372
|
||||||||||||
Diluted
|
31,737
|
30,285
|
31,870
|
29,816
|
Three months ended
December 31, |
Year ended
December 31,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
36,098
|
22,226
|
140,213
|
93,101
|
||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation of property and equipment
|
2,491
|
1,681
|
8,621
|
6,475
|
||||||||||||
Amortization of intangible assets
|
1,463
|
735
|
6,033
|
2,458
|
||||||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
(254
|
)
|
855
|
1,666
|
1,708
|
|||||||||||
Amortization of debt discount and issuance costs
|
322
|
1,075
|
1,282
|
4,229
|
||||||||||||
Share-based compensation
|
4,381
|
3,496
|
16,647
|
10,488
|
||||||||||||
Net effect of exchange rate fluctuation
|
412
|
(694
|
)
|
4,523
|
(745
|
)
|
||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Trade accounts receivables, net
|
(9,421
|
)
|
(3,816
|
)
|
(31,634
|
)
|
(5,132
|
)
|
||||||||
Inventories
|
(2,168
|
)
|
(5,964
|
)
|
(29,311
|
)
|
(18,457
|
)
|
||||||||
Other current and long-term assets
|
5,926
|
1,076
|
(4,223
|
)
|
192
|
|||||||||||
Deferred tax assets, net
|
(6,598
|
)
|
(741
|
)
|
(13,740
|
)
|
(2,989
|
)
|
||||||||
Operating lease right-of-use assets
|
841
|
489
|
3,873
|
1,680
|
||||||||||||
Trade accounts payables
|
(79
|
)
|
6,799
|
5,142
|
11,697
|
|||||||||||
Deferred revenues
|
10,492
|
(16,572
|
)
|
15,243
|
10,621
|
|||||||||||
Operating lease liabilities
|
115
|
164
|
(6,351
|
)
|
(904
|
)
|
||||||||||
Other current and long-term liabilities
|
5,548
|
9,587
|
1,509
|
17,919
|
||||||||||||
Accrued severance pay, net
|
27
|
(133
|
)
|
46
|
(79
|
)
|
||||||||||
Net cash provided by operating activities
|
49,596
|
20,263
|
119,539
|
132,262
|
||||||||||||
Cash flows from investment activities:
|
||||||||||||||||
Acquisition of subsidiary, net of acquired cash
|
-
|
-
|
(78,469
|
)
|
-
|
|||||||||||
Change in short-term and long-term interest-bearing bank deposits
|
(26,517
|
)
|
37,223
|
129,944
|
(31,456
|
)
|
||||||||||
Investment in marketable securities
|
(30,064
|
)
|
(6,364
|
)
|
(211,742
|
)
|
(215,091
|
)
|
||||||||
Proceeds from maturities of marketable securities
|
23,390
|
5,141
|
81,325
|
12,862
|
||||||||||||
Purchase of property and equipment
|
(8,429
|
)
|
(2,250
|
)
|
(21,314
|
)
|
(4,816
|
)
|
||||||||
Net cash provided by (used in) investing activities
|
(41,620
|
)
|
33,750
|
(100,256
|
)
|
(238,501
|
)
|
|||||||||
Cash flows from investment activities:
|
||||||||||||||||
Settlement of a contingent consideration liability
|
-
|
-
|
(8,480
|
)
|
-
|
|||||||||||
Purchases of treasury shares
|
(15,000
|
)
|
-
|
(21,416
|
)
|
-
|
||||||||||
Proceeds from exercise of options
|
8
|
-
|
90
|
11
|
||||||||||||
Net cash used in financing activities
|
(14,992
|
)
|
-
|
(29,806
|
)
|
11
|
||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(77
|
)
|
558
|
(4,454
|
)
|
622
|
||||||||||
Changes in cash and cash equivalents and restricted cash
|
(7,093
|
)
|
54,571
|
(14,977
|
)
|
(105,606
|
)
|
|||||||||
Cash and cash equivalents - beginning of period
|
118,814
|
72,127
|
126,698
|
232,304
|
||||||||||||
Cash and cash equivalents and restricted cash - end of period
|
111,721
|
126,698
|
111,721
|
126,698
|
Three months ended
|
||||||||||||
December 31,
2022 |
September 30,
2022 |
December 31,
2021 |
||||||||||
GAAP gross profit
|
83,728
|
82,130
|
68,249
|
|||||||||
Stock-based compensation*
|
1,148
|
1,114
|
803
|
|||||||||
Non-GAAP gross profit
|
84,876
|
83,244
|
69,052
|
|||||||||
GAAP gross margin as a percentage of revenues
|
55
|
%
|
57
|
%
|
56
|
%
|
||||||
Non-GAAP gross margin as a percentage of revenues
|
56
|
%
|
58
|
%
|
57
|
%
|
||||||
GAAP operating income
|
36,924
|
38,938
|
29,893
|
|||||||||
Stock-based compensation*
|
4,381
|
4,334
|
3,496
|
|||||||||
Acquisition-related expenses and contingent consideration revaluation
|
(752
|
)
|
-
|
999
|
||||||||
Amortization of acquired intangible assets
|
1,463
|
1,444
|
735
|
|||||||||
Non-GAAP operating income
|
42,016
|
44,716
|
35,123
|
|||||||||
GAAP operating margin as a percentage of revenues
|
24
|
%
|
27
|
%
|
25
|
%
|
||||||
Non-GAAP operating margin as a percentage of revenues
|
28
|
%
|
31
|
%
|
29
|
%
|
||||||
GAAP net income
|
36,098
|
35,075
|
22,226
|
|||||||||
Stock-based compensation*
|
4,381
|
4,334
|
3,496
|
|||||||||
Acquisition-related expenses and contingent consideration revaluation
|
(752
|
)
|
-
|
999
|
||||||||
Amortization of acquired intangible assets
|
1,463
|
1,444
|
735
|
|||||||||
Amortization of debt discount and issuance costs
|
322
|
322
|
1,075
|
|||||||||
Revaluation of operating lease liabilities
|
294
|
(572
|
)
|
907
|
||||||||
Tax effect of non-GAAP adjustments
|
(1,028
|
)
|
(905
|
)
|
(402
|
)
|
||||||
Taxes attributed to one-time elective tax settlement
|
-
|
-
|
3,716
|
|||||||||
Non-GAAP net income
|
40,778
|
39,698
|
32,752
|
|||||||||
GAAP basic earnings per share
|
1.26
|
1.22
|
0.78
|
|||||||||
Non-GAAP basic earnings per share
|
1.42
|
1.38
|
1.15
|
|||||||||
GAAP diluted earnings per share
|
1.14
|
1.10
|
0.73
|
|||||||||
Non-GAAP diluted earnings per share
|
1.28
|
1.24
|
1.08
|
|||||||||
Shares used for calculation of earnings per share (in thousands):
|
||||||||||||
Basic
|
28,731
|
28,685
|
28,539
|
|||||||||
Diluted
|
31,737
|
31,892
|
30,285
|
Year ended December 31,
|
||||||||
2022
|
2021
|
|||||||
GAAP gross profit
|
322,396
|
237,361
|
||||||
Stock-based compensation*
|
4,166
|
2,160
|
||||||
Acquisition-related inventory step-up
|
2,972
|
-
|
||||||
Non-GAAP gross profit
|
329,534
|
239,521
|
||||||
GAAP gross margin as a percentage of revenues
|
56
|
%
|
57
|
%
|
||||
Non-GAAP gross margin as a percentage of revenues
|
58
|
%
|
58
|
%
|
||||
GAAP operating income
|
149,931
|
112,386
|
||||||
Stock-based compensation*
|
16,647
|
10,488
|
||||||
Acquisition-related inventory step-up
|
2,972
|
-
|
||||||
Acquisition-related expenses and contingent consideration revaluation
|
2,995
|
999
|
||||||
Amortization of acquired intangible assets
|
6,033
|
2,458
|
||||||
Non-GAAP operating income
|
178,578
|
126,331
|
||||||
GAAP operating margin as a percentage of revenues
|
26
|
%
|
27
|
%
|
||||
Non-GAAP operating margin as a percentage of revenues
|
31
|
%
|
30
|
%
|
||||
GAAP net income
|
140,213
|
93,101
|
||||||
Stock-based compensation*
|
16,647
|
10,488
|
||||||
Acquisition-related inventory step-up
|
2,972
|
-
|
||||||
Acquisition-related expenses and contingent consideration revaluation
|
2,995
|
999
|
||||||
Amortization of acquired intangible assets
|
6,033
|
2,458
|
||||||
Amortization of debt discount and issuance costs
|
1,282
|
4,229
|
||||||
Revaluation of operating lease liabilities
|
(4,174
|
)
|
818
|
|||||
Tax effect of non-GAAP adjustments
|
(4,459
|
)
|
(1,140
|
)
|
||||
Taxes attributed to one-time elective tax settlement
|
-
|
3,716
|
||||||
Non-GAAP net income
|
161,509
|
114,669
|
||||||
GAAP basic earnings per share
|
4.89
|
3.28
|
||||||
Non-GAAP basic earnings per share
|
5.63
|
4.04
|
||||||
GAAP diluted earnings per share
|
4.40
|
3.12
|
||||||
Non-GAAP diluted earnings per share
|
5.07
|
3.85
|
||||||
Shares used for calculation of earnings per share (in thousands):
|
||||||||
Basic
|
28,697
|
28,372
|
||||||
Diluted
|
31,870
|
29,816
|
Low
|
High
|
|||||||
Estimated GAAP net income per diluted share
|
0.77
|
0.98
|
||||||
Estimated non-GAAP items:
|
||||||||
Stock-based compensation
|
0.14
|
0.14
|
||||||
Amortization of acquired intangible assets
|
0.04
|
0.04
|
||||||
Amortization of issuance costs
|
0.01
|
0.01
|
||||||
Tax effect of non-GAAP adjustments
|
(0.03
|
)
|
(0.03
|
)
|
||||
Estimated non-GAAP net income per diluted share
|
0.93
|
1.14
|