|
NOVA LTD.
(Registrant) By: /s/ Dror David ————————————— Dror David
Chief Financial Officer |
• |
Record quarterly revenue of $143.9 million
|
• |
GAAP net income of $35.1 million, or $1.10 per diluted share
|
• |
Non-GAAP net income of $39.7 million, or $1.24 per diluted share
|
• |
Record sales of Optical CD Integrated Metrology platforms
|
• |
Diverse revenue mix, propelled by a growing customer base across industry sectors
|
Q3 2022
|
Q2 2022
|
Q3 2021
|
|
Revenues
|
$143,906
|
$141,628
|
$112,713
|
Net Income
|
$35,075
|
$34,878
|
$30,335
|
Earnings per Diluted Share
|
$1.10
|
$1.09
|
$1.02
|
Q3 2022
|
Q2 2022
|
Q3 2021
|
|
Net Income
|
$ 39,698
|
$ 39,546
|
$34,546
|
Earnings per Diluted Share
|
$1.24
|
$1.24
|
$1.16
|
• |
$142 million to $152 million in revenue
|
• |
$0.99 to $1.16 in diluted GAAP EPS
|
• |
$1.15 to $1.32 in diluted non-GAAP EPS
|
As of
|
||||||||
|
September 30,
2022
|
December 31,
2021
|
||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
118,814
|
126,698
|
||||||
Short-term interest-bearing bank deposits
|
65,436
|
221,897
|
||||||
Marketable securities
|
150,980
|
61,568
|
||||||
Trade accounts receivable, net
|
98,909
|
68,446
|
||||||
Inventories
|
115,608
|
78,665
|
||||||
Other current assets
|
19,388
|
9,242
|
||||||
Total current assets
|
569,135
|
566,516
|
||||||
Non-current assets
|
||||||||
Marketable securities
|
161,824
|
137,415
|
||||||
Interest-bearing bank deposits
|
3,223
|
3,672
|
||||||
Restricted interest-bearing bank deposits
|
1,600
|
1,600
|
||||||
Deferred tax assets
|
13,160
|
6,161
|
||||||
Severance pay funds
|
1,192
|
1,327
|
||||||
Operating lease right-of-use assets
|
44,924
|
30,627
|
||||||
Property and equipment, net
|
48,734
|
34,460
|
||||||
Intangible assets, net
|
41,719
|
2,601
|
||||||
Goodwill
|
47,421
|
20,114
|
||||||
Other long-term assets
|
879
|
661
|
||||||
Total non-current assets
|
364,676
|
238,638
|
||||||
Total assets
|
933,811
|
805,154
|
||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Current liabilities
|
||||||||
Convertible senior notes, net
|
-
|
183,037
|
||||||
Trade accounts payable
|
43,376
|
36,218
|
||||||
Deferred revenues
|
20,019
|
15,338
|
||||||
Operating lease current liabilities
|
6,020
|
4,452
|
||||||
Other current liabilities
|
49,247
|
48,885
|
||||||
Total current liabilities
|
118,662
|
287,930
|
||||||
Non-current liabilities
|
||||||||
Convertible senior notes, net
|
196,072
|
-
|
||||||
Accrued severance pay
|
3,570
|
3,686
|
||||||
Operating lease long-term liabilities
|
42,728
|
33,450
|
||||||
Long-term deferred tax liability
|
11,585
|
-
|
||||||
Other long-term liabilities
|
8,146
|
6,334
|
||||||
Total non-current liabilities
|
262,101
|
43,470
|
||||||
Shareholders' equity
|
553,048
|
473,754
|
||||||
Total liabilities and shareholders' equity
|
933,811
|
805,154
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Revenues:
|
||||||||||||||||
Products
|
116,634
|
92,552
|
340,666
|
237,128
|
||||||||||||
Services
|
27,272
|
20,161
|
78,825
|
57,464
|
||||||||||||
Total revenues
|
143,906
|
112,713
|
419,491
|
294,592
|
||||||||||||
Total cost of revenues
|
61,776
|
47,475
|
180,823
|
125,480
|
||||||||||||
Gross profit
|
82,130
|
65,238
|
238,668
|
169,112
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Research and development, net
|
23,008
|
15,858
|
64,252
|
45,717
|
||||||||||||
Sales and marketing
|
13,476
|
9,145
|
38,064
|
28,117
|
||||||||||||
General and administrative
|
5,264
|
4,135
|
18,775
|
11,062
|
||||||||||||
Amortization of intangible assets
|
1,444
|
574
|
4,570
|
1,723
|
||||||||||||
Total operating expenses
|
43,192
|
29,712
|
125,661
|
86,619
|
||||||||||||
Operating income
|
38,938
|
35,526
|
113,007
|
82,493
|
||||||||||||
Financing income (expense), net
|
1,535
|
(889
|
)
|
6,321
|
(1,615
|
)
|
||||||||||
Income before taxes on income
|
40,473
|
34,637
|
119,328
|
80,878
|
||||||||||||
Income tax expenses
|
5,398
|
4,302
|
15,213
|
10,003
|
||||||||||||
Net income for the period
|
35,075
|
30,335
|
104,115
|
70,875
|
||||||||||||
Earnings per share:
|
||||||||||||||||
Basic
|
1.22
|
1.07
|
3.63
|
2.50
|
||||||||||||
Diluted
|
1.10
|
1.02
|
3.26
|
2.39
|
||||||||||||
Shares used in calculation of earnings per share
(in thousands): |
||||||||||||||||
Basic
|
28,685
|
28,429
|
28,686
|
28,316
|
||||||||||||
Diluted
|
31,892
|
29,858
|
31,956
|
29,660
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
35,075
|
30,335
|
104,115
|
70,875
|
||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation of property and equipment
|
2,094
|
1,619
|
6,130
|
4,794
|
||||||||||||
Amortization of intangible assets
|
1,444
|
574
|
4,570
|
1,723
|
||||||||||||
Amortization of premium and accretion of discount on marketable securities, net
|
376
|
570
|
1,920
|
853
|
||||||||||||
Amortization of debt discount and issuance costs
|
322
|
1,069
|
960
|
3,154
|
||||||||||||
Share-based compensation
|
4,334
|
2,642
|
12,266
|
6,992
|
||||||||||||
Net effect of exchange rate fluctuation
|
1,140
|
(63
|
)
|
4,111
|
(51
|
)
|
||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Trade accounts receivables, net
|
(5,419
|
)
|
(6,423
|
)
|
(22,213
|
)
|
(1,316
|
)
|
||||||||
Inventories
|
(14,608
|
)
|
(2,245
|
)
|
(27,143
|
)
|
(12,493
|
)
|
||||||||
Other current and long-term assets
|
(2,078
|
)
|
(276
|
)
|
(10,149
|
)
|
(884
|
)
|
||||||||
Deferred tax assets, net
|
(2,202
|
)
|
(534
|
)
|
(7,142
|
)
|
(2,248
|
)
|
||||||||
Operating lease right-of-use assets
|
997
|
374
|
3,032
|
1,191
|
||||||||||||
Trade accounts payables
|
6,281
|
2,527
|
5,221
|
4,898
|
||||||||||||
Deferred revenues
|
229
|
18,319
|
4,751
|
27,193
|
||||||||||||
Operating lease liabilities
|
(1,328
|
)
|
117
|
(6,466
|
)
|
(1,068
|
)
|
|||||||||
Other current and long-term liabilities
|
5,346
|
4,027
|
(4,039
|
)
|
8,332
|
|||||||||||
Accrued severance pay, net
|
(52
|
)
|
(1
|
)
|
19
|
54
|
||||||||||
Net cash provided by operating activities
|
31,951
|
52,631
|
69,943
|
111,999
|
||||||||||||
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
|
39,957
|
(15,335
|
)
|
156,461
|
(68,679
|
)
|
||||||||||
Investment in marketable securities
|
(130,151
|
)
|
(107,261
|
)
|
(181,678
|
)
|
(208,727
|
)
|
||||||||
Proceeds from maturities of marketable securities
|
23,737
|
6,521
|
57,935
|
7,721
|
||||||||||||
Purchase of property and equipment
|
(4,928
|
)
|
(760
|
)
|
(12,885
|
)
|
(2,566
|
)
|
||||||||
Net cash provided by (used in) investing activities
|
(71,385
|
)
|
(116,835
|
)
|
(58,636
|
)
|
(272,251
|
)
|
||||||||
Cash flows from investment activities:
|
||||||||||||||||
Settlement of a contingent consideration liability
|
(8,480
|
)
|
-
|
(8,480
|
)
|
-
|
||||||||||
Purchases of treasury shares
|
(2,146
|
)
|
-
|
(6,416
|
)
|
-
|
||||||||||
Proceeds from exercise of options
|
-
|
11
|
82
|
11
|
||||||||||||
Net cash used in financing activities
|
(10,626
|
)
|
11
|
(14,814
|
)
|
11
|
||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(1,423
|
)
|
30
|
(4,377
|
)
|
64
|
||||||||||
Changes in cash and cash equivalents
|
(51,483
|
)
|
(64,163
|
)
|
(7,884
|
)
|
(160,177
|
)
|
||||||||
Cash and cash equivalents - beginning of period
|
170,297
|
136,290
|
126,698
|
232,304
|
||||||||||||
Cash and cash equivalents - end of period
|
118,814
|
72,127
|
118,814
|
72,127
|
Three months ended
|
||||||||||||
September 30,
2022 |
June 30,
2022 |
September 30,
2021 |
||||||||||
GAAP gross profit
|
82,130
|
80,388
|
65,238
|
|||||||||
Stock-based compensation*
|
1,114
|
1,021
|
557
|
|||||||||
Acquisition-related inventory step-up
|
-
|
366
|
-
|
|||||||||
Non-GAAP gross profit
|
83,244
|
81,775
|
65,795
|
|||||||||
GAAP gross margin as a percentage of revenues
|
57
|
%
|
57
|
%
|
58
|
%
|
||||||
Non-GAAP gross margin as a percentage of revenues
|
58
|
%
|
58
|
%
|
58
|
%
|
||||||
GAAP operating income
|
38,938
|
36,963
|
35,526
|
|||||||||
Stock-based compensation*
|
4,334
|
4,072
|
2,642
|
|||||||||
Acquisition-related inventory step-up
|
-
|
366
|
-
|
|||||||||
Acquisition-related expenses and contingent
consideration revaluation
|
-
|
2,392
|
-
|
|||||||||
Amortization of acquired intangible assets
|
1,444
|
1,513
|
574
|
|||||||||
Non-GAAP operating income
|
44,716
|
45,306
|
38,742
|
|||||||||
GAAP operating margin as a percentage of revenues
|
27
|
%
|
26
|
%
|
32
|
%
|
||||||
Non-GAAP operating margin as a percentage of revenues
|
31
|
%
|
32
|
%
|
34
|
%
|
||||||
GAAP net income
|
35,075
|
34,878
|
30,335
|
|||||||||
Stock-based compensation*
|
4,334
|
4,072
|
2,642
|
|||||||||
Acquisition-related inventory step-up
|
-
|
366
|
-
|
|||||||||
Acquisition-related expenses and contingent
consideration revaluation
|
-
|
2,392
|
-
|
|||||||||
Amortization of acquired intangible assets
|
1,444
|
1,513
|
574
|
|||||||||
Amortization of debt discount and issuance costs
|
322
|
318
|
1,069
|
|||||||||
Revaluation of operating lease liabilities
|
(572
|
)
|
(3,350
|
)
|
217
|
|||||||
Tax effect of non-GAAP adjustments
|
(905
|
)
|
(643
|
)
|
(291
|
)
|
||||||
Non-GAAP net income
|
39,698
|
39,546
|
34,546
|
|||||||||
GAAP basic earnings per share
|
1.22
|
1.22
|
1.07
|
|||||||||
Non-GAAP basic earnings per share
|
1.38
|
1.38
|
1.22
|
|||||||||
GAAP diluted earnings per share
|
1.10
|
1.09
|
1.02
|
|||||||||
Non-GAAP diluted earnings per share
|
1.24
|
1.24
|
1.16
|
|||||||||
Shares used for calculation of earnings per share (in thousands):
|
||||||||||||
Basic
|
28,685
|
28,688
|
28,429
|
|||||||||
Diluted
|
31,892
|
31,902
|
29,858
|
Low
|
High
|
|||||||
Estimated GAAP net income per diluted share
|
0.99
|
1.16
|
||||||
Estimated non-GAAP items:
|
||||||||
Stock-based compensation
|
0.13
|
0.13
|
||||||
Amortization of acquired intangible assets
|
0.05
|
0.05
|
||||||
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
|
1.15
|
1.32
|